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



                                  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 SEPTEMBER 30, 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 November 6, 1996 was 7,632,580.



 





                               CELADON GROUP, INC.

                                    INDEX TO

                          SEPTEMBER 30, 1996 FORM 10-Q


                                                                               
PART I.       FINANCIAL INFORMATION

       Item 1.    Financial Statements (Unaudited)

           Condensed consolidated balance sheets at September 30, 1996
           and June 30, 1996..............................................................3

           Condensed consolidated statements of operations -  For the three months
           ended September 30, 1996 and 1995..............................................4

           Condensed consolidated statements of cash flows - For the three months ended
           September 30, 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..............................................13

PART II.      OTHER INFORMATION

       Item 5.    Other..................................................................16

       Item 6.    Exhibits and Reports on Form 8-K.......................................16






                                        2



 


                         PART I - FINANCIAL INFORMATION

                               CELADON GROUP, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS EXCEPT SHARE AMOUNTS)
                                   (UNAUDITED)



                                                                                                  SEPTEMBER 30,           JUNE 30,
                                                                                                        1996                1996
                                                                                                       -----                ----
                                                                                                              
                                   A S S E T S
Current assets:
     Cash and cash equivalents...................................................................    $    4,573          $    5,246
     Trade receivables, net of allowance.........................................................        31,385              33,642
     Accounts receivable - other.................................................................         5.946               4,338
     Prepaid expenses and other current assets...................................................         2,645               3,247
     Tires in service ...........................................................................         3,169               2,814
     Income tax recoverable......................................................................         5,950               3,926
     Assets held for resale......................................................................            97               2,548
     Deferred income tax assets .................................................................         1,085               3,404
                                                                                                      ---------           ---------
                            Total current assets ................................................        54,850              59,165
                                                                                                       --------            --------
Property and equipment, at cost .................................................................       102,609              95,003
     Less accumulated depreciation and amortization..............................................        23,654              22,715
                                                                                                       --------            --------
               Net property and equipment........................................................        78,955              72,288
                                                                                                       --------            --------
Deposits.........................................................................................           525                 809
Tires in service ................................................................................         2,675               2,234
Intangible assets................................................................................           844                 875
Goodwill, net of accumulated amortization........................................................         4,777               4,980
Other assets.....................................................................................         2,014               1,570
                                                                                                      ---------           ---------
     Total assets................................................................................      $144,640            $141,921
                                                                                                      =========            ========

     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............................................................................         7,386               8,707
     Accrued expenses ...........................................................................        19,369              20,122
     Bank borrowings and current maturities of long-term debt....................................         4,406               4,029
     Notes payable...............................................................................          ----               1,200
     Current maturities of capital lease obligations.............................................         8,749               7,356
     Income taxes payable .......................................................................           219                 527
     Current maturities of ESOP loan.............................................................           160                 185
                                                                                                       --------            --------
           Total current liabilities.............................................................        40,289              42,126
                                                                                                       --------            --------
Long-term debt, net of current maturities .......................................................        18,700              26,552
Capital lease obligations, net of current maturities.............................................        35,313              23,473
Deferred income tax liabilities .................................................................         8,295               7,796
                                                                                                       --------            --------
     Total liabilities...........................................................................       102,597              99,947
                                                                                                       --------            --------
Minority interest................................................................................            12                  12
Commitments and contingencies
Stockholders' equity:
     Common stock, $.033 par value,  authorized  12,000,000  shares;  issued and
       outstanding 7,750,580 shares at September 30, 1996 and
       June 30, 1996 ............................................................................           256                 256
     Additional paid-in capital..................................................................        56,281              56,281
     Retained earnings ..........................................................................       (13,145)            (14,035)
     Equity adjustment for foreign currency translation..........................................          (341)               (355)
                                                                                                       --------            --------
                                                                                                         43,051              42,147
     Treasury stock, at cost, 118,000 shares and zero shares at September 30, 1996
       and June 30, 1996, respectively                                                                     (860)                ---
Less:
Debt guarantee for ESOP..........................................................................          (160)               (185)
                                                                                                       --------            --------
     Total stockholders' equity..................................................................        42,031              41,962
                                                                                                       --------            --------
     Total liabilities and stockholders' equity..................................................      $144,640            $141,921
                                                                                                       ========            ========


     See accompanying notes to condensed consolidated financial statements.

                                        3



 




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





                                                                                                           THREE MONTHS ENDED
                                                                                                              SEPTEMBER 30,
                                                                                                    ------------------------------
                                                                                                       1996                   1995
                                                                                                       ----                   ----
                                                                                                                   
Operating revenue...................................................................                  $46,192               $38,821
                                                                                                      -------               -------
Operating expenses:
     Salaries, wages and employee benefits..........................................                   17,134                14,373
     Fuel...........................................................................                    7,483                 5,841
     Operating costs and supplies...................................................                    2,888                 2,516
     Insurance and Claims...........................................................                    1,656                 1,117
     Depreciation and amortization..................................................                    2,288                 1,687
     Rent and purchased transportation .............................................                    8,752                 7,853
     Professional and consulting fees...............................................                      210                   477
     Communications and utilities...................................................                      745                   651
     Permits, licenses and taxes  ..................................................                    1,058                   991
     Employee stock ownership plan contribution.....................................                       34                    25
     (Gain) on sale of revenue equipment............................................                      ---                  (546)
     Selling expenses...............................................................                      822                   836
     General and administrative.....................................................                      656                   512
                                                                                                      -------               -------
         Total operating expenses...................................................                   43,726                36,333
                                                                                                      -------               -------
Operating income ...................................................................                    2,466                 2,488

Other (income) expense:

     Interest expense, net..........................................................                      981                   860
     Other (income) expense net.....................................................                      (9)                    13
                                                                                                       -------               -------
     Income from continuing operations before
        income taxes................................................................                    1,494                 1,615
     Provision for income taxes.....................................................                      604                 1,049
                                                                                                      -------               -------
        Income from continuing operations...........................................                      890                   566
Discontinued operations:
     Loss from operations of freight forwarding
        division (net of tax).......................................................                      ---                  (186)
     Income from operations of logistics
        division (net of tax).......................................................                      ---                   236
                                                                                                      -------               -------
     Income from discontinued operations (net of tax)...............................                      ---                    50
                                                                                                      -------               -------
        Net income..................................................................                     $890                  $616
                                                                                                      =======               =======
Earnings per Common Share:
     Continuing operations..........................................................                    $0.12                 $0.07
     Discontinued operations........................................................                      ---                  0.01
                                                                                                      -------               -------
        Net income per share........................................................                    $0.12                 $0.08
                                                                                                      =======               ========
Weighted average number of common shares and
     equivalents outstanding........................................................                    7,643                 8,037
                                                                                                      =======               ========




     See accompanying notes to condensed consolidated financial statements.

                                        4



 




                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)





                                                                                                            THREE MONTHS ENDED
                                                                                                              SEPTEMBER  30,
                                                                                                        ---------------------------
                                                                                                             1996            1995
                                                                                                             ----            ----
                                                                                                                
Continuing Operations:
Cash flows from operating activities:
    Net  income (loss) from continuing operations............................................              $   890          $   566
    Adjustments to reconcile net  income to net cash provided
         by operating activities:
         Depreciation and amortization.......................................................                2,288            1,687
         Provision for deferred income taxes.................................................                  496              544
         Provision for doubtful accounts.....................................................                  106               30
         Net (gain) loss on sale of property and equipment...................................                  ---             (546)
         Changes in assets and liabilities:
             (Increase) decrease in trade receivables........................................                 (265)          (1,924)
             (Increase) decrease in accounts receivable -- other.............................                 (178)           1,396
             Increase in income tax recoverable..............................................                  193             ----
             Increase in tires in service....................................................                 (795)            (327)
             (Increase) decrease in prepaid expenses and other current  assets...............                  378              (65)
             (Increase) decrease in other assets.............................................                  248           (2,683)
             Increase (decrease) in accounts payable and accrued expenses....................                 (107)           2,597
             Increase (decrease) in income taxes payable.....................................                 (198)             457
                                                                                                          --------        ---------
       Net cash provided by (used for) operating activities..................................                3,056            1,732
                                                                                                          --------        ---------
Cash flows from investing activities:
    Purchase of property and equipment.......................................................                 (176)          (2,182)
    Proceeds on sale of property and equipment...............................................                6,211            1,485
    (Increase) decrease in deposits..........................................................                  284             (245)
                                                                                                          --------        ---------
        Net cash provided by (used for) investing activities.................................                6,319             (942)

Cash flows from financing activities:
    Proceeds from issuance of common stock...................................................                 ---               135
    Purchase of common stock held in treasury................................................                 (135)             ---
    Proceeds from bank borrowings and debt...................................................                   65            1,318
    Payments of bank borrowings and debt ....................................................               (8,766)            (108)
    Principal payments under capital lease obligations.......................................               (1,680)          (1,899)
                                                                                                          --------        ---------
       Net cash provided by (used for) financing activities .................................              (10,516)            (554)
                                                                                                          ---------       ----------
       Net cash provided by (used for) continuing operations.................................               (1,141)             236
                                                                                                          ---------       ----------

Discontinued Operations:

    Income (loss) from operations, net of income taxes.......................................                  ---               50
    Change in net operating assets...........................................................                  468           (1,610)
                                                                                                          --------        ---------
    Operating activities.....................................................................                  468           (1,560)
    Investing activities.....................................................................                  ---             (658)
    Financing activities.....................................................................                  ---            1,047
                                                                                                          --------        ---------
       Net cash provided by (used for) discontinued operations...............................                  468           (1,171)
    Increase (decrease) in cash and cash equivalents.........................................                 (673)            (935)
    Cash and cash equivalents at beginning of year...........................................                5,246            1,809
                                                                                                          --------        ---------
    Cash and cash equivalents at end of year.................................................               $4,573          $   874
                                                                                                          ========        =========




     See accompanying notes to condensed consolidated financial statements.

                                        5



 





                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 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, 1996, 1995 and 1994.

         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, 1996 was derived
from the audited consolidated balance sheet at that date.

(2)      SEGMENT AND GEOGRAPHICAL INFORMATION; SIGNIFICANT CUSTOMER

         The Company's continuing operations consist of two divisions: truckload
and flatbed, and the Company generates revenue from its operations in the United
States and Mexico.  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. In the fourth quarter of
fiscal year 1996, the Company also  discontinued the operations of the logistics
operations which was previously  reported as a separate  business  segment.  The
Company  has  presented   the   results  of  these   segments  as   discontinued
operations, as described in note 5.

                                        6



 




                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1996
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

Information as to the Company's continuing  operations by division is summarized
below (in thousands):





                                                                                FOR THE THREE MONTHS ENDED
                                                                                       SEPTEMBER 30,
                                                                              --------------------------------
                                                                                1996                     1995
                                                                               -----                     ----
                                                                                         
 Operating revenue:
    Truckload..................................................               $41,206                   $34,144
     Flatbed ..................................................                 4,986                     4,677
                                                                              -------                   -------
          Total................................................               $46,192                   $38,821
                                                                              =======                   =======
Operating income:
    Truckload..................................................                $2,771                    $3,280
    Flatbed ...................................................                   192                       137
                                                                              -------                   -------
          Total from operating divisions.......................                 2,963                     3,417
    Corporate expenses.........................................                   497                       929
    Interest expense...........................................                   981                       860
    Other expense (income).....................................                   (9)                        13
                                                                              -------                   -------
          Income from continuing operations
          before income taxes..................................               $ 1,494                    $1,615
                                                                              =======                   =======
Total assets:
    Truckload..................................................              $113,045                  $ 95,912
    Flatbed ...................................................                 6,947                     6,782
                                                                             --------                  --------
          Total from operating divisions.......................               119,992                   102,694
    Corporate..................................................                 7,217                     2,593
    Discontinued operations....................................                17,431                    54,898
                                                                             --------                  --------
          Total................................................              $144,640                  $160,185
                                                                             ========                  ========

Capital expenditures (including capital leases):
    Truckload..................................................               $15,101                   $10,420
    Flatbed ...................................................                    13                       ---
    Corporate..................................................                     7                         4
                                                                              -------                   -------
          Total................................................               $15,121                   $10,424
                                                                              =======                   =======
Depreciation and amortization:
    Truckload..................................................                $2,210                    $1,632
    Flatbed ...................................................                    60                        60
    Corporate..................................................                    18                         5
                                                                               ------                    ------
          Total................................................                $2,288                    $1,697
                                                                               ======                    ======


                                        7



 




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

Information  as to the Company's  continuing  operations  by geographic  area is
summarized below (in thousands):




                                                                    FOR THE THREE MONTHS ENDED
                                                                        SEPTEMBER 30,
                                                                   ---------------------------

                                                                    1996                 1995
                                                                    ----                 ----
                                                                              
Operating revenue:
       United States........................                      $45,117                $37,737
       Mexico (i)...........................                        1,075                  1,084
                                                                  -------                -------
              Total ........................                      $46,192                $38,821
                                                                  =======                =======
Income (loss) before income taxes:
       United States........................                       $1,507                 $1,397
       Mexico (i)...........................                          (13)                   218
                                                                  -------                --------
              Total   ......................                       $1,494                 $1,615
                                                                  =======                ========
 Total assets:
       United States........................                     $124,796               $103,637
       Mexico (i)...........................                        2,413                  1,649
                                                                 --------               --------
             Total..........................                     $127,209               $105,286
                                                                 ========               ========


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

Significant Customer:

    Revenue  from  Chrysler  accounted  for  approximately  52%  and  46% of the
Company's  trucking  revenue for the three months ended  September  30, 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 29% and 71%,  respectively,  of the Company's  revenue from
Chrysler  for the  three  months  ended  September  30,  1996  and 35% and  65%,
respectively,  for the three months ended September 30, 1995.  Chrysler business
is  covered by two  agreements,  one of which  covers  the United  States-Mexico
business  and the other of which covers  domestic  business.  The  international
contract was extended for three years and now expires on December 31, 1999.  The
contract  applicable  to  domestic  movements  is being  renegotiated.  No other
customer accounted for more than 5% of the Company's trucking revenue during any
of its three most recent fiscal years.

                                        8



 




                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 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 three months  ending  September 30, 1996 and 1995 were 40.4%
and 65.0%, respectively.  The 1995 tax provision include additional tax  expense
related to the non-deductible  portion of expense  allowances  paid  to  drivers
which pay practice was discontinued by the Company in September, 1995.

(4) HEDGING ACTIVITIES, COMMITMENTS AND CONTINGENCIES

          The Company,  from  time-to-time,  enters into arrangements to protect
against  fluctuations  in the  price  of the  fuel  used  by its  trucks.  As of
September 30, 1996,  the Company had  contracts to purchase for future  delivery
approximately 35% of its fuel requirements through February, 1997. Contracts for
fuel  delivery  in the  period  March  through  July 1997 were  canceled  in the
September  1996  quarter and the  Company  realized a  cancellation  gain of $85
thousand. This gain was reflected as a reduction in fuel expense in the quarter.
Additionally,   the  Company  periodically  acquires  exchange-traded  petroleum
futures  contracts and various commodity collar  transactions.  At September 30,
1996, the market value of outstanding  transactions which extended through March
of  1997  approximated  carrying  cost  and  covered  approximately  40%  of the
Company's  fuel  requirements.  Gains and  losses on  closed  transactions,  not
designated as hedges,  are  recognized  when realized and in the September  1996
quarter  resulted  in a gain of $83  thousand.  This  gain  was  reflected  as a
reduction of fuel expense.  The current and future  delivery  prices of fuel are
monitored  closely  and  transaction  positions  adjusted   accordingly.   Total
commitments  are also  monitored  to ensure  they will not  exceed  actual  fuel
requirements in any period.

          Standby letters of credit, not reflected in the accompanying condensed
consolidated  financial  statements,   aggregated  approximately  $2,125,000  at
September 30, 1996.

          The Company has outstanding  commitments to purchase approximately $12
million of revenue equipment at September 30, 1996.

          The Company has been assessed approximately $750 thousand 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. On October 30, 1996, the Company paid $1.1
million under  protest  which  enables the Company to pursue  resolution of this
matter  with the State of Texas  Attorney  General.  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.

                                        9



 




(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. It is now estimated  that there will be no  additional  payments by
Harper Group, Inc., to the Company. The remaining assets and liabilities of this
segment are in the process of liquidation.

          In the fourth quarter of fiscal 1996, the Company  disposed of the two
primary  operating  subsidiaries  of the logistics  segment.  At that time,  the
Company  determined that it would discontinue  offering  logistics services as a
separate  product  line.  In  accordance  with the  terms  of sale of the  South
American warehousing,  logistics and distribution business, the Company received
payment on October 3, 1996,  of the $2.5 million  promissory  note issued by the
purchaser.

                                       10



 




                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1996
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

    At September 30, 1996 and June 30, 1996, assets and liabilities  included in
the Company's consolidated balance sheet related to the discontinued  operations
are as follows (in thousands):





Freight Forwarding:                                                September 30,           June 30,
                                                                        1996                 1996
                                                                        ----                 ----
                                                                                  
    Assets:
          Cash....................................................     $   3,643         $  3,142
          Accounts receivable (net of allowance)..................         6,174            8,436
          Accounts receivable other...............................         2,235            2,558
          Assets held for resale..................................            97               69
          Deferred income tax receivable..........................         2,266            2,369
          Prepaid expenses and other current assets...............           115              224
                                                                       ---------         --------
               Total..............................................     $  14,530         $ 16,798
                                                                       =========         ========

   Liabilities and Equity:
          Accounts payable........................................     $   4,266         $  4,805
          Accrued expenses........................................         4,865            6,146
          Income taxes payable....................................           (11)             105
          Deferred income tax assets..............................           ---              (11)
          Equity adjustment for foreign currency translation......            22               25
                                                                       ---------         --------
               Total..............................................     $   9,142         $ 11,070
                                                                       =========         ========

Logistics:

   Assets:
          Cash.....................................................    $     ---         $     33
          Accounts receivable (net of allowances).................           150              303
          Accounts receivable other...............................         2,386              632
          Assets held for sale....................................           ---            2,479(1)
          Income tax - receivable.................................           329              329
          Deferred income tax receivable..........................            36               36
                                                                       ---------         ---------
              Total...............................................     $   2,901         $  3,812
                                                                       =========         =========

Liabilities and Equity:
          Accrued expenses........................................     $      68         $    214
          Income taxes payable....................................           272              276
          Deferred income taxes payable...........................           209              206
          Equity adjustment for foreign currency translation......           ---               (2)
                                                                       ---------         ---------
               Total..............................................     $     549         $    694
                                                                       =========         ========


- ---------------------
(1)       Represents  the net  investment in Celsur Inc., the stock of which was
          sold on July 3,  1996.

                                       11



 




          The disposals of the freight  forwarding  and  logistics  segments has
been accounted for  as  discontinued  operations 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
these lines of business.

(6) COMMON STOCK

          On October 18, 1996,  the Company's  Board of Directors  ("the Board")
authorized the sale of up to 250,000 shares of the Company's Common Stock to the
Celadon Group,  Inc.  Employee Stock Purchase Plan. The Common Stock,  par value
$0.33 per share, may be treasury shares or newly issued shares, at a price equal
to 85% of the fair market value of the shares as of the day of purchase.

          On  September  24,  1996,  the Board  extended to November 1, 1997 the
expiration  date for the  International  Bancshares  Corporation  stock purchase
warrant issued pursuant to the Employee Stock Ownership Plan loan agreement.

(7) SUPPLEMENTAL CASH FLOW INFORMATION

          During the three months  ended  September  30, 1996 and 1995,  capital
lease obligations in the amount of $14.2 million and $8.4 million,  respectively
were incurred in connection with the purchase of, or option to purchase  revenue
equipment (including tires in service).

                                       12



 



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

THREE  MONTHS  ENDED  SEPTEMBER  30, 1996  COMPARED  WITH THE THREE MONTHS ENDED
SEPTEMBER 30, 1995

        Revenue.  Consolidated revenue from continuing operations of the Company
increased by $7.4  million,  or 19%, to $46.2 million for the three months ended
September  30, 1996 (the "1996  period") from $38.8 million for the three months
ended  September  30,  1995 (the  "1995  period").  Revenue  from the  truckload
division increased by $7.1 million,  or 21%, to $41.2 million in the 1996 period
from $34.1  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  flatbed division  acquired in June, 1995 represented
$0.3 million of the increase in  consolidated  revenues.  The number of tractors
operated by the Company's U.S. truckload operation in over-the-road service rose
to 1,203 at September  30, 1996  compared to 1,036 at September 30, 1995 in both
cases excluding 49 tractors operated by the Company's Mexican affiliate in  both
periods.

        Operating income.  The truckload  division operating income decreased by
$0.5  million,  or 15%, to $2.7  million in the 1996 period from $3.3 million in
the 1995 period.  The operating ratio for the truckload  division,  which is the
percentage of operating expenses to its revenue,  increased to 93.3% in the 1996
period from 90.4% in the 1995 period. This increase was principally attributable
to a one  time  gain of  approximately  $0.5  million  on the  sale  of  revenue
equipment in the 1995 period and losses  experienced  in the  Company's  Mexican
affiliate in the 1996 period. Average fuel cost per gallon increased to $1.14 in
the 1996 period  compared  with $1.02 in the 1995.  This cost increase is net of
realized gains of $188 thousand  achieved in the Company's fuel price management
program or $0.029 per gallon  consumed.  Increases  in the  Company's  equipment
fleet and associated costs particularly related to trailers,  exceeded growth in
revenue also  contributing to an increase in expense as a percentage of revenue.
The Company's flatbed division  operating ratio,  which is typically higher than
the   Company's   truckload   division   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,  decreased to 96.1% in the 1996 period
from 97.1% in the 1995 period.  This improvement was primarily due to a decrease
in the flatbed division's  operating expenses.  Costs associated with the rental
of  flatbed  owner-operated  equipment  is  classified  as  rent  expense in the
consolidated statement of operations.

        Corporate expenses decreased by $0.5 million to $0.4 million in the 1996
period from $0.9 million in the 1995 period  primarily due to senior  management
changes  implemented  at  the  end  of  the  June  1996  quarter  and  decreased
professional fees.

        Interest expense. Interest expense increased by $0.1 million, or 11%, to
$1.0  million in the 1996  period  from $0.9  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 September 30, 1996 and
1995 periods were 40.4% and 65.0%  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 pay
practice was discontinued in September, 1995.

                                       13



 




LIQUIDITY AND CAPITAL  RESOURCES

        The  Company's  primary  capital  requirements  in fiscal 1997 have been
funding the acquisition of revenue  equipment for the trucking  division.  These
requirements  have been met  primarily by  equipment  leasing  arrangements.  At
September 30, 1996, the Company had a credit  facility of $35.0 million from its
banks, of which $22.0 million was utilized as outstanding  borrowings,  and $2.1
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 7.48% at September  30, 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 has financed some of its capital  requirements by
obtaining lease financing and notes payable on revenue  equipment.  At September
30, 1996,  the Company had an aggregate  of $44.1  million in such  financing at
interest  rates  ranging from 6.0% to 11.5%,  maturing at various  dates through
2003. Of this amount, $8.8 million is due within one year.

        As of September  30, 1996,  the Company had on order  revenue  equipment
representing  an aggregate  capital  commitment  of $12 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  relating  to  continuing
operations at September 30, 1996,  increased  $0.2 million to $25.1 million from
$24.9  million at June 30,  1996.  The  truckload  division  accounted  for $0.7
million  of the  increase.  The 1%  increase  in  accounts  receivable  for  the
truckload division reflects the 20% increase in revenues for fiscal 1996.

        Effective  September 19, 1996,  the Company  completed a  sale/leaseback
transaction relating to its new headquarters  facility in Indianapolis, Indiana.
The  proceeds  from the  transaction  were used to reduce  by  approximately  $6
million the borrowings outstanding under its bank credit facility.

        The Company  purchases fuel contracts from time-to-time for a portion of
its projected  fuel needs.  At September 30, 1996,  the Company had contracts to
purchase for future delivery  approximately  35% of its fuel  requirements.  The
Company's  fuel price  management  program has not  significantly  impacted  the
Company's recent operating results and has not adversely  impacted the Company's
liquidity.

        On September  24, 1996,  the  Company's  Board of Directors  extended to
November  1,  1997,  the   expiration  date  for  the  International  Bancshares
Corporation  stock  purchase  warrant  issued  pursuant  to the  Employee  Stock
Ownership Plan loan agreement.

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

                                       14



 



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 1997 and 1996 generally were
not significant.

                                       15



 




                           PART II - OTHER INFORMATION

ITEM 5.       OTHER

        On  November  8, 1996,  the  Company  solicited  proxies  for its annual
meeting  of  stockholders  to be held at the New York City  Athletic  Club,  180
Central Park South, New York City, New York 10019 on Tuesday,  December 17, 1996
at 10:00 AM (local time) for stockholders of record as of November 1, 1996.

ITEM 6.       EXHIBITS AND REPORTS ON  FORM 8K



                        
      (a)     Exhibits

      *       Exhibit 10.8 -    Motor Carrier Transportation Contract dated August 30, 1996 between Chrysler
                                Corporation and Celadon Group, Inc.

              Exhibit 10.9 -    Motor Carrier Transportation Agreement, effective as of October 1, 1993,
                                between Chrysler Motors Corporation and Celadon Trucking Services, Inc., as
                                amended.  Amendment incorporated by reference to Exhibit 10.9 of Form 10-K
                                filed October 14, 1994.

              Exhibit 10.41 -   Consulting and Non-Competition Agreement dated July 3, 1996 between Leonard
                                R. Bennett and the Company

              Exhibit 10.42 -   Third amendment, dated September 13, 1996, to the $35,000,000 Credit
                                Agreement dated June 1, 1994 between Celadon Group, Inc., Celadon Trucking
                                Services, Inc. and Randy International, Ltd. and NBD Bank N.A. and the First
                                National Bank of Boston.


              Exhibit 10.43 -   Amendment dated July 3, 1996 to Stockholders Agreement dated October 8, 1992
                                between Leonard R. Bennett, Stephen Russell, Hanseatic Corporation and the
                                Company.  Incorporated by reference to Exhibit 10.17 of Form 10-K filed
                                September 26, 1996.

              Exhibit 10.44 -   Agreement dated July 3, 1996 terminating Voting Agreements dated October 8,
                                1992 and October 6, 1986 between Leonard R. Bennett, Stephen Russell and the
                                Company.
              Exhibit 11 -      Computation of per share earnings

              Exhibit 27 -      Financial Data Schedule

      (b)     Form 8-K          Reports on Form 8-K were listed in Form 10-K filed September 26, 1996.


      *       Confidential  treatment  for  portions  of this  Exhibit  has been
              requested  pursuant to Rule 406 of the  Securities Act of 1933, as
              amended.

                                       16


 



                                   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:    November 14, 1996

                                                  /s/ Stephen Russell
                                        ----------------------------------------
                                        Stephen Russell, Chief Executive Officer



                                                 /s/ Don S. Snyder
                                        ----------------------------------------
                                        Don S. Snyder, Executive Vice President
                                                Chief Financial Officer




                                       17