1
 
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MARCH 31, 1999
         REGISTRATION NOS. 333-     , 333-     , 333-     , 333-     , 333-
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                      ------------------------------------
                                    FORM S-4
                             REGISTRATION STATEMENT
                                   UNDER THE
                             SECURITIES ACT OF 1933
                      ------------------------------------
                         THE J.H. HEAFNER COMPANY, INC.
             (Exact Name of Registrant as Specified in Its Charter)
 

                                                                        
          NORTH CAROLINA                              5014                                56-0754594
  (State or other jurisdiction of         (Primary Standard Industrial          (I.R.S. Employer Identification
  Incorporation or Organization)           Classification Code Number)                       No.)

 
                      ------------------------------------
                               AND ITS GUARANTORS
 

                                                                                      
 OLIVER & WINSTON, INC.                 CALIFORNIA                          5598                      95-2407343
   THE SPEED MERCHANT                   CALIFORNIA                          5014                      94-2414221
  PHOENIX RACING, INC.                  CALIFORNIA                          5598                      77-0474076
 CALIFORNIA TIRE COMPANY                CALIFORNIA                          5014                      94-3245253
(Exact Name of Registrant      (State or Other Jurisdiction           (Primary Standard              (IRS Employer
    as Specified in Its      of Incorporation or Organization)           Industrial             Identification Number)
         Charter)                                                    Classification Code
                                                                           Number)

 
                      2105 WATER RIDGE PARKWAY, SUITE 500
                        CHARLOTTE, NORTH CAROLINA 28217
                                 (704) 423-8989
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrants' Principal Executive Offices)
                      ------------------------------------
 
                                 DONALD C. ROOF
               SENIOR VICE PRESIDENT AND CHIEF FINANCIAL OFFICER
                         THE J.H. HEAFNER COMPANY, INC.
                      2105 WATER RIDGE PARKWAY, SUITE 500
                        CHARLOTTE, NORTH CAROLINA 28217
                                 (704) 423-8989
      (Name, Address, Including Zip Code, and Telephone Number, Including
                        Area Code, of Agent For Service)
                      ------------------------------------
 
                                    Copy to:
                              SCOTT F. SMITH, ESQ.
                           HOWARD, SMITH & LEVIN LLP
                          1330 AVENUE OF THE AMERICAS
                            NEW YORK, NEW YORK 10019
                                 (212) 841-1000
                      ------------------------------------
 
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after the effective date of this registration statement.
 
    If the securities being registered on this form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box: [ ]
 
    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering: [ ]
 
    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering: [ ]
                      ------------------------------------
                        CALCULATION OF REGISTRATION FEE
 


- --------------------------------------------------------------------------------------------------------------------------------
                                                                     PROPOSED MAXIMUM       PROPOSED MAXIMUM       AMOUNT OF
TITLE OF EACH CLASS OF SECURITIES TO             AMOUNT TO BE            OFFERING              AGGREGATE          REGISTRATION
BE REGISTERED                                     REGISTERED        PRICE PER NOTE (1)       OFFERING PRICE          FEE(2)
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
10% Senior Notes Due 2008...................     $150,000,000             $1,000              $150,000,000          $41,700
Guarantees of 10% Senior Notes due 2008.....          --                    --                     --                 (3)
- --------------------------------------------------------------------------------------------------------------------------------

 
(1) Estimated solely for the purpose of computing the registration fee in
    accordance with Rule 457(f)(2) under the Securities Act.
 
(2) Calculated pursuant to Rule 457(f)(2) under the Securities Act.
 
(3) Pursuant to Rule 457(n) under the Securities Act, no registration fee is
    payable with respect to the Guarantees.
                      ------------------------------------
    THE REGISTRANTS HEREBY AMEND THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANTS
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME EFFECTIVE
ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A), MAY
DETERMINE.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
   2
 
THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. HEAFNER
MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO SELL THESE SECURITIES AND IS NOT SEEKING AN OFFER TO BUY THESE SECURITIES IN
ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.
 
PROSPECTUS                           SUBJECT TO COMPLETION, DATED MARCH 31, 1999
 
                         THE J.H. HEAFNER COMPANY, INC.
 
                               EXCHANGE OFFER OF
                $150,000,000 SERIES D 10% SENIOR NOTES DUE 2008
  FOR ANY AND ALL OUTSTANDING SERIES B AND SERIES C 10% SENIOR NOTES DUE 2008
 
       THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M.,
           NEW YORK CITY TIME, ON             , 1999, UNLESS EXTENDED
 
                               THE SERIES D NOTES
 
     -  The terms of the Series D notes are virtually identical to the terms of
        the Series B and Series C notes. Like the Series B notes, the Series D
        notes will be freely transferable and will not have any covenants
        regarding exchange and registration rights.
 
                      MATERIAL TERMS OF THE EXCHANGE OFFER
 
     -  The exchange offer expires at 5 p.m., New York City time, on           ,
        1999, unless extended.
 
     -  The exchange offer is subject to certain customary conditions, including
        the condition that the exchange offer not violate any applicable law or
        any applicable interpretation of the staff of the Securities and
        Exchange Commission.
 
     -  Tenders of Series B and Series C notes may be withdrawn any time prior
        to the expiration of the exchange offer.
 
     -  Heafner will not receive any proceeds from the exchange offer.
 
     -  Heafner believes that the exchange of Series B or Series C notes for
        Series D notes will not be a taxable exchange for U.S. federal income
        tax purposes.
 
     -  All Series B and Series C notes that are validly tendered and not
        withdrawn will be exchanged for Series D notes.
 
     -  All broker-dealers must comply with the registration and prospectus
        delivery requirements of the Securities Act.
 
     -  Heafner does not intend to apply for listing of the Series D notes on
        any securities exchange or to arrange for them to be quoted on any
        quotation system.
 
INVESTING IN THE SERIES D NOTES INVOLVES CERTAIN RISKS. SEE "RISK FACTORS"
BEGINNING ON PAGE 10.
 
NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR DETERMINED IF THIS
PROSPECTUS IS TRUTHFUL OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
 
                The date of this prospectus is           , 1999
   3
 
                               TABLE OF CONTENTS
 


                                                                PAGE
                                                                ----
                                                             
Prospectus Summary..........................................      3
Risk Factors................................................     10
Where You Can Find More Information.........................     16
Forward-Looking Information.................................     17
The Transactions............................................     18
Use of Proceeds.............................................     20
Capitalization..............................................     22
The Exchange Offer..........................................     23
Unaudited Pro Forma Condensed Combined Financial Data.......     32
Selected Historical Financial Data..........................     35
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................     41
Business....................................................     50
Management..................................................     60
Principal Stockholders......................................     69
Certain Relationships and Related Transactions..............     71
Description of Credit Facility..............................     73
Description of the Series D Notes...........................     75
Certain U.S. Federal Income Tax Considerations..............    108
Plan of Distribution........................................    108
Legal Matters...............................................    109
Experts.....................................................    109
Index to Consolidated Financial Statements..................    F-1

 
     You should rely only on the information contained in this prospectus.
Heafner has not authorized anyone to provide you with information different from
that contained in this prospectus or incorporated by reference in this
prospectus. Heafner is not making offers or soliciting offers to exchange Series
B notes or Series C notes for Series D notes in any jurisdiction in which such
an offer or solicitation is not authorized or in which the person making such
offer or solicitation is not qualified to do so or to anyone to whom it is
unlawful to make such offer or solicitation.
 
     The prospectus incorporates business and financial information about
Heafner that is not included in or delivered with the document. YOU MAY REQUEST
AND OBTAIN THIS INFORMATION FREE OF CHARGE BY WRITING OR TELEPHONING HEAFNER AT
THE FOLLOWING ADDRESS: THE J.H. HEAFNER COMPANY, INC., 2105 WATER RIDGE PARKWAY,
SUITE 500, CHARLOTTE, NORTH CAROLINA 28217, ATTENTION: SENIOR VICE PRESIDENT AND
CHIEF FINANCIAL OFFICER; TELEPHONE: (704) 423-8989.
 
     The information in this prospectus is accurate as of the date on the front
cover. You should not assume that the information contained in this prospectus
is accurate as of any other date.
 
                                        2
   4
 
                               PROSPECTUS SUMMARY
 
     The following summary is qualified in its entirety by, and should be read
in conjunction with, the more detailed information and financial statements,
including the related notes, appearing elsewhere in this prospectus. For
purposes of the financial and other information in this prospectus, references
to a fiscal year relate to a December 31 fiscal year end for Heafner, to a
September 30 fiscal year end for ITCO Logistics Corporation, and to an October
31 fiscal year end for The Speed Merchant, Inc., d/b/a Competition Parts
Warehouse ("CPW"). References to years relate to calendar years.
 
                         THE J.H. HEAFNER COMPANY, INC.
 
     The J.H. Heafner Company, Inc. is an independent supplier of tires to the
replacement tire market in the United States. With 65 distribution centers
servicing 26 states, Heafner believes that it is the largest independent
distributor of new replacement tires in the Southeast and in California. Through
its distribution network, Heafner's wholesale divisions supplied 12.6 million
tires in 1998 and currently serve an average of 25,000 customers each month.
Through its retail division, Heafner operates over 200 retail tire and
automotive service outlets in California and Arizona which sold over 1.2 million
tires in 1998. Heafner supplies premium, economy and private-label brands of
tires manufactured by the major tire manufacturers. In addition to its tire
sales, Heafner is an independent distributor and retailer of aftermarket wheels,
automotive replacement parts and accessories and automotive service equipment.
 
THE TRANSACTIONS
 
     ITCO merger.  On May 20, 1998, a wholly-owned subsidiary of Heafner was
merged with ITCO Logistics Corporation, with ITCO surviving as a new,
wholly-owned subsidiary of Heafner. The total consideration paid to the
stockholders of ITCO in connection with the ITCO merger consisted of $18.0
million in cash, 1,400,667 newly issued shares of Heafner's Class B common
stock, $.01 par value, and $1.4 million payable to holders of ITCO stock
appreciation rights upon their exercise of those rights. In connection with the
ITCO merger, Heafner's authorized common stock was reclassified into shares of
Class A common stock, $.01 par value, and shares of Class B common stock. After
the closing of the ITCO merger, ITCO's then-existing subsidiaries, all of which
had been acquired by Heafner through the ITCO merger, were consolidated into
ITCO, which in turn was merged into Heafner.
 
     CPW acquisition.  Also on May 20, 1998, Heafner acquired all of the issued
and outstanding shares of CPW from CPW's stockholders. Heafner paid $35.0
million on May 20, 1998 in exchange for the stock of CPW. An additional $10.0
million is payable as follows: $7.4 million is payable in installments for five
years after May 20, 1998, in exchange for non-compete covenants, and $2.6
million is payable in the form of other contingent payouts to the selling CPW
stockholders.
 
     Repayment of debt.  On the closing date of the ITCO merger and the CPW
acquisition, Heafner repaid $16.0 million of subordinated debt it had
outstanding and $10.3 million in borrowings outstanding under a term loan.
 
     Credit facility.  The financing necessary to complete the ITCO merger, the
CPW acquisition and the repayment of Heafner's outstanding subordinated debt was
obtained from the proceeds of the offering of Heafner's Series A 10% Senior
Notes Due 2008, which is described below, as well as borrowings under an amended
and restated senior revolving credit facility entered into on May 20, 1998. This
credit facility, which is referred to as the "credit facility," replaced
Heafner's then-existing senior credit facility, referred to as the "old credit
facility," under which $33.5 million was outstanding on May 20, 1998. An ITCO
facility with Fleet Capital Corporation, under which $26.3 million was
outstanding on May 20, 1998, was repaid and terminated on July 15, 1998. For
purposes of the financial and other information in this prospectus, amounts
outstanding under the old credit facility and the ITCO facility have been
treated as repaid on May 20, 1998 and borrowed on that date under the credit
facility. The aggregate amount of commitments under the credit facility is
currently $100.0 million, of which $21.9 million in borrowings was outstanding
and an additional $64.7 million could have been borrowed on December 31, 1998.
 
                                        3
   5
 
     Series A notes offering and Series B exchange offer.  Simultaneously with
the closing of the ITCO merger and the CPW acquisition, Heafner completed the
offer of $100.0 million aggregate principal amount of its Series A 10% Senior
Notes Due 2008. Heafner sold the Series A notes to the initial purchasers,
Credit Suisse First Boston and BancBoston Robertson Stephens Inc. (formerly
BancBoston Securities Inc.) in a private offering not subject to the
registration requirements of the Securities Act of 1933, as amended. The initial
purchasers then resold the Series A notes in reliance upon Rule 144A under the
Securities Act. In accordance with a registration rights agreement among
Heafner, certain of Heafner's subsidiaries and the initial purchasers, Heafner
filed a registration statement with the SEC on August 18, 1998 with respect to a
registered exchange offer of all of its outstanding Series A notes for an equal
aggregate principal amount of its Series B 10% Senior Notes Due 2008. That
registration statement, as amended, was declared effective by the SEC on October
16, 1998. The Series B exchange offer was commenced on October 16, 1998 and
closed on November 16, 1998. All of the outstanding Series A notes were tendered
in the Series B exchange offer. No additional Series A notes are outstanding or
permitted to be issued. There were no proceeds to Heafner from the Series B
exchange offer. The Series A notes and Series B notes were issued under an
indenture (the "Series B indenture"), dated as of May 15, 1998, among Heafner,
certain of Heafner's subsidiaries, and First Union National Bank, as trustee.
The Series B notes are identical in all material respects to the Series A notes,
except that the Series B notes are freely transferable.
 
     Series C notes offering.  On December 1, 1998, Heafner sold to the same
initial purchasers $50.0 million aggregate principal amount of its Series C 10%
Senior Notes Due 2008 in a private offering not subject to the registration
requirements of the Securities Act. The initial purchasers then resold the
Series C notes in reliance upon Rule 144A under the Securities Act. All of the
Series C notes remain outstanding. The terms of the Series C notes are identical
in all material respects to the Series B notes, except that there are
restrictions on the transfer of the Series C notes. The Series C notes were, and
the Series D notes will be, issued under an indenture (the "Series D Indenture")
dated as of December 1, 1998, among Heafner, certain of its subsidiaries and
First Union National Bank, as trustee.
 
     The ITCO merger, the reclassification of Heafner's stock, the CPW
acquisition, obtaining financing under the credit facility, the offering of the
Series A notes, the application of the proceeds of the Series A notes and the
credit facility and the related transactions are collectively referred to in
this prospectus as the "Transactions."
 
     California Tire acquisition.  In January 1999, Heafner acquired the
outstanding membership interests of California Tire Company, LLC by merging it
with and into a wholly-owned subsidiary of Heafner. The subsidiary was renamed
California Tire Company. Heafner does not consider this acquisition to be
significant. See Note 15 to Heafner's audited financial statements at the back
of this prospectus.
 
                               THE EXCHANGE OFFER
 
     Heafner is conducting this exchange offer not only for the Series C notes,
but also for the Series B notes, to allow all of its 10% Senior Notes Due 2008,
which are referred to collectively as the "senior notes," to trade as a single
issue. Up to $150 million of Series D notes can be issued in exchange for Series
B notes and Series C notes. Heafner believes that a single series of senior
notes existing after the exchange offer, which will be in a larger aggregate
principal amount outstanding than either the Series B notes or Series C notes
alone, will provide greater liquidity than the Series B notes and Series C notes
trading separately.
 
     Under the Registration Rights Agreement, which Heafner and the initial
purchasers entered into in connection with the Series C notes offering, Heafner
is required to file, on or prior to March 31, 1999, the registration statement
of which this prospectus is a part, providing for an exchange offer of Series D
notes identical in all material respects to the Series C notes and Series B
notes, except that, in contrast to the Series C notes (but like the Series B
notes), the Series D notes will be freely transferable. Heafner believes that
you may resell your Series D notes without compliance with the registration and
prospectus delivery provisions of the Securities Act, subject to certain
conditions. You should read the discussion
                                        4
   6
 
under the headings "Summary of the Exchange Offer" and "The Exchange Offer" for
further information regarding the exchange offer and resale of Series D notes.
 
                   SUMMARY DESCRIPTION OF THE SERIES D NOTES
 
NOTES OFFERED..............  $150.0 million aggregate principal amount of Series
                             D 10% Senior Notes Due 2008 issued by Heafner. The
                             form and terms of the Series D notes are the same
                             as the form and terms of the Series C notes and the
                             Series B notes, except that, in contrast to the
                             Series C notes (but like the Series B notes), the
                             Series D notes will be registered under the
                             Securities Act and, therefore, will not bear
                             legends restricting their transfer and will not be
                             entitled to registration under the Securities Act.
                             The Series D notes will evidence the same debt as
                             the Series C notes and the Series B notes that are
                             exchanged for Series D notes. Both the Series C
                             notes and the Series D notes are governed by the
                             Series D indenture. The terms of the Series D
                             indenture are substantially the same as the terms
                             of the Series B indenture.
 
MATURITY...................  May 15, 2008.
 
INTEREST PAYMENT DATES.....  May 15 and November 15 of each year, commencing
                             November 15, 1999.
 
INTEREST ON THE SERIES D
NOTES......................  The Series D notes will accrue interest at 10% per
                             year, from either the last date Heafner paid
                             interest on the Series B notes or Series C notes
                             that you exchanged, or, if no interest has been
                             paid on the Series B notes or Series C notes, from
                             the date Heafner originally issued the notes you
                             exchanged.
 
SINKING FUND...............  None.
 
OPTIONAL REDEMPTION........  Heafner has the right to redeem the Series D notes,
                             in whole or in part at any time and from time to
                             time, on or after May 15, 2003, at the redemption
                             prices described in this prospectus under the
                             heading "Description of the Series D Notes --
                             Optional Redemption," plus accrued and unpaid
                             interest, if any, to the date of redemption.
                             Heafner also has the right to redeem up to 35% of
                             the aggregate original principal amount of its
                             Series B and Series C notes originally issued, at
                             any time prior to May 15, 2001, at the redemption
                             prices set forth in this prospectus under the
                             heading "Description of the Series D Notes --
                             Optional Redemption," plus accrued and unpaid
                             interest, if any, to the redemption date, with the
                             net proceeds of one or more Public Equity
                             Offerings, except that at least $97.5 million of
                             the total aggregate original principal amount of
                             the senior notes must remain outstanding following
                             each such redemption.
 
CHANGE OF CONTROL..........  Upon the occurrence of a Change of Control, Heafner
                             will be required to offer to purchase all or any
                             part of each holder's senior notes at a price equal
                             to 101% of the principal amount of the senior
                             notes, plus accrued and unpaid interest, if any, to
                             the date of repurchase. The events that will result
                             in a Change of Control are described under the
                             heading "Description of the Series D Notes --
                             Change of Control." Heafner may not have the
                             financial resources necessary, or may not be
 
                                        5
   7
 
                             permitted by the credit facility or its other
                             contractual commitments, to purchase the senior
                             notes upon a Change of Control.
 
SUBSIDIARY GUARANTIES......  The Series D notes will be fully, unconditionally
                             and jointly and severally guaranteed on an
                             unsecured, senior basis by all of Heafner's
                             subsidiaries, all of which are directly or
                             indirectly wholly-owned by Heafner. Each subsidiary
                             guaranty will be irrevocable and unconditional, but
                             limited in amount to the extent required by laws
                             relating to fraudulent transfer or similar laws.
 
RANKING....................  The Series D notes:
 
                             - will be unsecured, senior obligations of Heafner,
 
                             - will be fully, unconditionally and jointly and
                               severally guaranteed on an unsecured, senior
                               basis by the subsidiary guarantors,
 
                             - will rank equally in right of payment with all of
                               Heafner's other existing and future unsecured
                               senior indebtedness, including the Series B
                               notes,
 
                             - will rank senior in right of payment to any of
                               Heafner's existing and future subordinated
                               indebtedness,
 
                             - will be effectively subordinated to all existing
                               and future secured indebtedness of Heafner and
                               the subsidiary guarantors to the extent of the
                               value of the assets securing that secured
                               indebtedness, and
 
                             - will be structurally subordinated to all existing
                               and future indebtedness of any subsidiary of
                               Heafner that is not a subsidiary guarantor.
 
RESTRICTIVE COVENANTS......  The Series D indenture contains covenants for your
                             benefit which, among other things and subject to
                             certain exceptions, restrict Heafner's ability to:
 
                             - incur additional indebtedness,
 
                             - restrict distributions from subsidiaries,
 
                             - pay dividends or make other restricted payments,
 
                             - create liens and engage in sale/leaseback
                             transactions,
 
                             - enter into certain transactions with affiliates,
                             and
 
                             - consolidate, merge, or sell substantially all of
                             its assets.
 
                             The Series B indenture contains identical
                             covenants.
 
ABSENCE OF A PUBLIC MARKET
FOR THE NOTES..............  The Series D notes are new securities and there is
                             currently no established market for them.
 
                         SUMMARY OF THE EXCHANGE OFFER
 
REGISTRATION RIGHTS
AGREEMENT..................  Heafner issued the Series C notes on December 8,
                             1998 to the initial purchasers, BancBoston
                             Robertson Stephens Inc. and Credit Suisse First
                             Boston. The initial purchasers placed the Series C
                             notes with institutional investors in transactions
                             exempt from the registration requirements of the
                             Securities Act pursuant to Rule 144A under the
                             Securities Act and applicable state securities
                             laws. In connection with
 
                                        6
   8
 
                             this private placement, Heafner, Heafner's
                             subsidiaries and the initial purchasers entered
                             into the Registration Rights Agreement, which
                             requires Heafner to make the exchange offer for
                             both the Series B notes and Series C notes.
 
THE EXCHANGE OFFER.........  Heafner is offering Series D notes in exchange for
                             an equal principal amount of Series B notes and
                             Series C notes. The Series B notes and Series C
                             notes are referred to together as the "old notes."
                             As of the date of this prospectus, there is $150.0
                             million aggregate principal amount of old notes
                             outstanding. Old notes may be tendered only in
                             integral multiples of $1,000.
 
RESALE OF SERIES D NOTES...  Heafner believes that the Series D notes issued in
                             the exchange offer in exchange for the Series B
                             notes and Series C notes may be offered for resale,
                             resold or otherwise transferred by you without
                             compliance with the registration and prospectus
                             delivery provisions of the Securities Act, provided
                             that:
 
                             - you are acquiring the Series D notes in the
                               ordinary course of your business;
 
                             - you are not participating, do not intend to
                               participate, and have no arrangement or
                               understanding with any person to participate, in
                               the distribution of the Series D notes; and
 
                             - you are not an "affiliate" of Heafner or any of
                               its subsidiaries.
 
                             If any of the foregoing are not true and you
                             transfer any Series D notes received in exchange
                             for Series B notes or Series C notes without
                             registering the Series D notes and delivering a
                             prospectus meeting the requirements of the
                             Securities Act, or without an exemption from those
                             requirements, you may incur liability under the
                             Securities Act. Heafner does not assume or
                             indemnify you against that liability.
 
                             Each broker-dealer that is issued Series D notes
                             for its own account in exchange for Series C notes
                             that were acquired by that broker-dealer as a
                             result of market making or other trading activities
                             must acknowledge that it will deliver a prospectus
                             meeting the requirements of the Securities Act in
                             connection with any resale of the Series D notes.
                             Each broker-dealer that is issued Series D notes in
                             exchange for Series B notes, where the
                             broker-dealer was issued Series B notes for its own
                             account in exchange for Series A notes that were
                             acquired by it as a result of market making or
                             other trading activities, must acknowledge that it
                             will deliver a prospectus meeting the requirements
                             of the Securities Act in connection with any resale
                             of the Series D notes. A broker-dealer may use this
                             prospectus for an offer to resell, resale or other
                             retransfer of the Series D notes. Subject to
                             certain limitations, Heafner will take steps to
                             ensure that the issuance of the Series D notes will
                             comply with state securities or "blue sky" laws.
 
CONSEQUENCES OF FAILURE TO
  EXCHANGE SERIES C
  NOTES....................  If you do not exchange your Series C notes for
                             Series D notes, you will no longer be able to
                             compel Heafner to register the Series C notes under
                             the Securities Act. In addition, you will not be
                             able to offer or sell the Series C notes unless
                             they are registered under the Securities Act, or
                             unless you offer and sell them in a transaction
                             that is not
                                        7
   9
 
                             required to be registered under the Securities Act.
                             Heafner will have no obligation to register your
                             Series C notes under the Securities Act after the
                             completion of the exchange offer, except in some
                             limited circumstances.
 
EXPIRATION OF THE EXCHANGE
  OFFER....................  The expiration date of the exchange offer will be
                             5:00 p.m., New York City time, on           , 1999,
                             unless Heafner decides to extend the expiration
                             date.
 
CONDITIONS TO THE EXCHANGE
  OFFER....................  The exchange offer is not subject to any
                             conditions, other than that:
 
                             - the exchange offer does not violate applicable
                               law or any applicable interpretation of the staff
                               of the SEC; and
 
                             - there is no injunction, order or decree issued by
                               any court or any governmental agency that would
                               prohibit, prevent or otherwise materially impair
                               Heafner's ability to proceed with the exchange
                               offer.
 
PROCEDURES FOR TENDERING
OLD NOTES..................  If you wish to accept the exchange offer, you must
                             complete, sign and date the letter of transmittal,
                             or a facsimile of the letter of transmittal, and
                             transmit it together with the old notes to be
                             exchanged and all other documents required by the
                             letter of transmittal to First Union National Bank,
                             as exchange agent, at the address given on the
                             cover page of the letter of transmittal. In the
                             alternative, you can tender your old notes by
                             following the procedures for book-entry transfer,
                             as described in this prospectus under "The Exchange
                             Offer -- Book-Entry Transfer."
 
GUARANTEED DELIVERY
PROCEDURES.................  If you wish to tender your old notes and you cannot
                             deliver your required documents to the exchange
                             agent by the expiration date, you may tender your
                             old notes according to the guaranteed delivery
                             procedure described in this prospectus under the
                             heading "The Exchange Offer -- Guaranteed Delivery
                             Procedure."
 
SPECIAL PROCEDURE FOR
BENEFICIAL HOLDERS.........  If you are a beneficial holder whose old notes are
                             registered in the name of a broker, dealer,
                             commercial bank, trust company or other nominee and
                             you wish to tender your old notes in the exchange
                             offer, you should contact the registered holder
                             promptly and instruct the registered holder to
                             tender your old notes on your behalf. If you are a
                             beneficial holder and you wish to tender your old
                             notes on your own behalf, you must, prior to
                             delivering the letter of transmittal and your old
                             notes to the exchange agent, either make
                             appropriate arrangements to register ownership of
                             your old notes in your own name or obtain a
                             properly completed bond power from the registered
                             holder.
 
WITHDRAWAL RIGHTS..........  You may withdraw the tender of your old notes at
                             any time prior to 5:00 p.m., New York City time, on
                             the expiration date. To withdraw, you must send a
                             written or facsimile transmission of your notice of
                             withdrawal to the exchange agent at its address
                             given under the heading "The Exchange Offer --
                             Exchange Agent" by 5:00 p.m., New York City time,
                             on the expiration date.
 
                                        8
   10
 
ACCEPTANCE OF OLD NOTES AND
  DELIVERY OF SERIES D
  NOTES....................  Subject to certain conditions, Heafner will accept
                             any and all old notes that are properly tendered in
                             the exchange offer and not withdrawn prior to 5:00
                             p.m., New York City time, on the expiration date.
                             Heafner will deliver the Series D notes promptly
                             after the expiration date.
 
TAX CONSIDERATIONS.........  Heafner believes that the exchange of old notes for
                             Series D notes will not be a taxable exchange for
                             federal income tax purposes, but you should consult
                             your tax adviser about the tax consequences of this
                             exchange.
 
EXCHANGE AGENT.............  First Union National Bank is serving as exchange
                             agent in connection with the exchange offer.
 
FEES AND EXPENSES..........  Heafner will bear all expenses related to
                             consummating the exchange offer and complying with
                             the Registration Rights Agreement.
 
USE OF PROCEEDS............  Heafner will not receive any cash proceeds from the
                             issuance of the Series D notes. Heafner used the
                             net proceeds from the issuance of the Series A
                             notes to complete the Transactions. It used the net
                             proceeds of the issuance of the Series C notes to
                             repay certain amounts then outstanding under the
                             credit facility.
                      ------------------------------------
 
                       RATIO OF EARNINGS TO FIXED CHARGES
 
     The following table sets forth Heafner's unaudited consolidated ratios of
earnings to fixed charges on a historical basis. In calculating the ratio of
earnings to fixed charges, earnings consist of income before income taxes plus
fixed charges. Fixed charges consist of interest expense (which includes
amortization of deferred financing costs and debt issuance cost) and one-third
of rental expense, deemed representative of that portion of rental expense
estimated to be attributable to interest. For the year ended December 31, 1997,
earnings were insufficient to cover fixed charges by $254,000, and for the year
ended December 31, 1998, earnings were insufficient to cover fixed charges by
$2.2 million on an actual basis and $3.6 million on a pro forma basis, giving
effect to the Transactions as if they had occurred on January 1, 1998.
 


                                                          FISCAL YEARS ENDED DECEMBER 31,
                                                   ----------------------------------------------
                                                                                      1998
                                                                               ------------------
                                                   1994   1995   1996   1997   ACTUAL   PRO FORMA
                                                   ----   ----   ----   ----   ------   ---------
                                                               (DOLLARS IN THOUSANDS)
                                                                      
Ratio of earnings to fixed charges..............   1.9x   1.4x   1.5x   --      --         --

 
                      ------------------------------------
 
                          PRINCIPAL EXECUTIVE OFFICES
 
     Heafner's principal executive offices are located at 2105 Water Ridge
Parkway, Suite 500, Charlotte, North Carolina 28217, and its telephone number is
(704) 423-8989.
 
                                        9
   11
 
                                  RISK FACTORS
 
     You should carefully consider the following factors together with the other
matters described in this prospectus before deciding whether to exchange your
Series B notes or Series C notes for Series D notes in the exchange offer.
 
HEAFNER'S SUBSTANTIAL LEVERAGE AND DEBT SERVICE REQUIREMENTS, AND THE
RESTRICTIONS IMPOSED BY THE TERMS OF ITS INDEBTEDNESS, COULD ADVERSELY AFFECT
ITS OPERATING FLEXIBILITY AND PLACE IT AT A COMPETITIVE DISADVANTAGE
 
     Heafner is highly leveraged and has significant debt service requirements.
As of December 31, 1998, Heafner had approximately $185.3 million of long-term
debt outstanding, approximately $27.6 million of which was secured, and
Heafner's ratio of indebtedness to total capital was 0.86 to 1. Heafner's
substantial level of debt has important consequences, including the following:
 
     1. Heafner's ability to obtain additional financing, whether for working
        capital, acquisitions, capital expenditures, or other purposes, may be
        impaired. For example, the Series D indenture, the Series B indenture
        and the credit facility contain covenants imposing a number of
        significant operating and financial restrictions on Heafner's business
        which, subject to certain exceptions:
 
       (a) limit Heafner's ability to:
 
          -  incur additional indebtedness,
 
          -  restrict distributions from subsidiaries,
 
          -  pay dividends or make other restricted payments,
 
          -  create liens and engage in sale/leaseback transactions,
 
          -  enter into certain transactions with affiliates, and
 
          -  consolidate, merge, or sell substantially all of its assets.
 
       (b) require Heafner to comply with certain financial ratios (minimum net
          worth) and tests (minimum loan availability).
 
     2. A substantial portion of Heafner's pro forma EBITDA will be required for
       debt service, reducing funds available to Heafner for its operations. For
       example, approximately 50% of pro forma EBITDA for the year ended
       December 31, 1998 would have been required for debt service. On a pro
       forma basis, Heafner had a net loss of $3.7 million in fiscal 1998.
 
     3. Certain of Heafner's indebtedness, including the credit facility and the
       senior notes, contains financial and other restrictive covenants, which,
       if breached, would result in an event of default under that indebtedness.
       A breach could result in the holders of the indebtedness declaring that
       indebtedness to be immediately due and payable.
 
     4. Certain of Heafner's indebtedness, including borrowings under the credit
       facility, bears interest at variable or floating interest rates. Of the
       up to $100.0 million principal amount of loans that may be outstanding
       from time to time under the credit facility, Heafner has effectively
       fixed the applicable interest rates for a total of $20.0 million of such
       loans through interest rate swap agreements that expire at various times
       through October 2002. Accordingly, Heafner is vulnerable to increases in
       interest rates and increases in its interest costs, for the unfixed
       portion of the interest due.
 
     While these restrictions are intended to protect the holders of senior
notes and other indebtedness, they may also negatively affect Heafner's ability
to plan for or react to market conditions or meet extraordinary capital needs.
These restrictions also could restrict Heafner's corporate activities, including
adversely affecting its ability to finance its future operations or capital
needs or to engage in other business activities that would be in the interest of
Heafner.
 
                                       10
   12
 
     Heafner's breach of any of these restrictions or its inability to comply
with the required financial ratios and tests could result in an event of default
under the credit facility, the Series D indenture or the Series B indenture.
Upon the occurrence of an event of default, the lenders under the credit
facility could elect to declare all amounts borrowed under the credit facility,
together with accrued interest, to be due and payable. If Heafner were unable to
repay those borrowings, the lenders could foreclose upon their collateral.
Heafner's assets may not be sufficient to repay in full its obligations under
the credit facility, its other indebtedness and the senior notes.
 
     For these reasons, Heafner's substantial degree of leverage may limit its
flexibility in planning for or reacting to changing market conditions, reduce
its ability to withstand competitive pressures and make it more vulnerable to a
downturn in general economic conditions in its business.
 
     Heafner's ability to meet its debt service obligations will be dependent
upon its future performance which, in turn, will be subject to future economic
conditions and to financial, business and other factors, many of which are
beyond Heafner's control. Based on the current level of operations, Heafner
believes that its operating cash flow, together with available borrowings under
the credit facility, will be sufficient to meet the debt service requirements on
its indebtedness, meet its working capital needs and fund its capital
expenditures and other operating expenses for the near future. However,
Heafner's business may not generate cash flow at levels sufficient to meet these
requirements. If it is unable to do so, Heafner may be required to refinance all
or a portion of its indebtedness, including the senior notes, to sell assets or
to obtain additional financing. Heafner may not be able to complete any such
refinancing or asset sale or obtain additional financing on terms acceptable to
it, or at the time or in the amounts necessary.
 
THE SENIOR NOTES AND THE SUBSIDIARY GUARANTIES ARE EFFECTIVELY SUBORDINATED TO
SECURED INDEBTEDNESS OF HEAFNER, WHICH COULD LIMIT COLLECTIBILITY OF THE SENIOR
NOTES IN THE EVENT OF A BANKRUPTCY
 
     The Series D notes and the subsidiary guaranties of the Series D notes,
like the old notes and the subsidiary guaranties of the old notes, will be
effectively subordinated to all existing and future secured indebtedness of
Heafner and the subsidiary guarantors, including indebtedness under the credit
facility, to the extent of the value of the assets securing that indebtedness.
Indebtedness under the credit facility is secured by a lien on all inventory and
accounts receivable of Heafner and its material subsidiaries, all of which are
subsidiary guarantors. Holders of existing or future secured indebtedness of
Heafner and the subsidiary guarantors that is permitted under the Series D
indenture, including holders of indebtedness under the credit facility, will
have claims with respect to assets constituting collateral that are prior to the
claims of the holders of the Series D notes and the old notes. The Series D
notes will be, and the old notes are, structurally subordinated to all existing
and future indebtedness of any subsidiary of Heafner, other than the subsidiary
guarantors. As of December 31, 1998, Heafner had outstanding, either directly or
through guaranties, approximately $185.3 million of indebtedness, all of which
was senior indebtedness and approximately $27.6 million of which was secured. As
of December 31, 1998, Heafner could have borrowed an additional $64.7 million
under the credit facility, all of which would have been secured. Subject to
certain limitations, the Series D indenture and the Series B indenture permit
Heafner to incur additional indebtedness, including senior indebtedness, some of
which may be secured.
 
DIFFICULTY IN IMPLEMENTING ITS ACQUISITION STRATEGY MAY REDUCE POTENTIAL COST
SAVINGS OR DIVERT RESOURCES FROM OTHER ASPECTS OF HEAFNER'S BUSINESS
 
     Heafner may not be able to successfully integrate the business, operations
or assets of either or both of ITCO and CPW, which represent the largest
acquisitions by Heafner to date and the most significant expansion of its
business. The integration of ITCO and CPW may result in unforeseen difficulties
that require a disproportionate amount of management's attention and Heafner's
resources, diverting them from the day-to-day operations of Heafner. Heafner may
not be able to achieve the cost savings, efficiencies and economies of scale it
anticipates from the ITCO merger and CPW acquisition. Although Heafner has
established a reserve of $5.2 million and has taken a restructuring charge of
$1.4 million for shut down costs related to the Transactions and a non-recurring
extraordinary charge of $3.7 million for the write-off of unamortized financing
discounts and payment of prepayment penalties, those amounts may not be
                                       11
   13
 
adequate to cover those costs, and the ITCO merger and CPW acquisition may have
an adverse effect upon Heafner's operating results, while the operations of ITCO
and CPW are being integrated into Heafner's operations.
 
     As part of its business strategy, Heafner may expand its network of
distribution centers and retail stores through selective acquisitions. Heafner
may not be able to identify or complete any such acquisitions and, if completed,
Heafner may not be able to successfully integrate the businesses, operations or
assets of acquired companies into its existing operations. In addition, the
credit facility prohibits Heafner from committing funds to new acquisitions
beyond $25.0 million in any fiscal year and $40.0 million during the term of the
credit facility. Heafner may not be able to obtain a waiver of these limits in
the future and therefore may not be able to complete acquisitions it believes to
be in its interest.
 
HEAFNER IS DEPENDENT ON A SMALL NUMBER OF TIRE MANUFACTURERS FOR ITS SUPPLIES
 
     There are a limited number of tire manufacturers worldwide. Accordingly,
Heafner relies on a limited number of tire manufacturers for its products. In
particular, Heafner relied on Michelin and Kelly-Springfield, a division of
Goodyear, its top two suppliers for a majority of the tires it sold in 1998.
Although in most cases Heafner has long-term relationships with these
manufacturers, Heafner's contracts with all but one of its suppliers are
short-term in nature, and Heafner makes no assurances that these suppliers will
continue to supply products to Heafner on favorable terms, or at all.
 
     In addition, in the event that any of Heafner's vendors were to experience
financial, operational, production, supply or quality assurance difficulties
that could result in a reduction or interruption in supply to Heafner, or
otherwise failed to meet Heafner's requirements and specifications, Heafner
could be materially adversely affected. For example, in 1997, two of Heafner's
principal suppliers experienced labor strikes. Although Heafner was not
materially adversely affected by these labor actions, the strikes did affect
Heafner's suppliers' ability to meet Heafner's supply orders. To the extent that
Heafner would be required to find replacements for its suppliers, a change in
suppliers could result in cost increases, time delays in deliveries and a loss
of customers, any of which could have a material adverse effect on Heafner.
 
COMPLIANCE WITH ENVIRONMENTAL LAWS IMPOSES COSTS AND POTENTIAL LIABILITIES ON
HEAFNER
 
     Heafner's operations and properties are subject to federal, state and local
laws, regulations and ordinances relating to the use, storage, handling,
generation, transportation, treatment, emission, release, discharge and disposal
of certain materials, substances and wastes under which Heafner could be held
strictly, jointly and severally liable for costs associated with the
investigation and clean-up of contaminated properties. The nature of Heafner's
existing and historical operations exposes it to the risk of liabilities or
claims with respect to environmental matters, including off-site disposal
matters. For example, in its automotive service operations Heafner handles waste
motor oil and hydraulic brake fluid, the storage and disposal of which is
strictly regulated by federal and state authorities. Heafner contracts with
outside services to handle disposal of these materials. Although Heafner
believes that it complies with all relevant environmental regulations and does
not incur significant costs maintaining compliance with those laws, it could
incur material costs in connection with environmental liabilities or claims. In
addition, future events such as changes in existing laws and regulations or
their interpretation could give rise to additional compliance costs or
liabilities that could have a material adverse effect on Heafner.
 
FAILURE TO COMPLY WITH CONSUMER PROTECTION LAWS COULD RESULT IN BUSINESS
DISRUPTIONS OR FINES
 
     Retail tire dealers and providers of automotive services have been the
subject of scrutiny by state and local officials regarding their sales tactics
and pricing practices. For example, in the early 1990s, the California Bureau of
Automotive Repair, which is charged with policing improper selling practices by
automobile repair shops and investigating companies alleged to have engaged in
such improper practices, investigated and fined a number of automobile repair
and service centers, including Winston, for unfair consumer practices. That
investigation resulted in fines against Winston in 1993 totaling $1.4 million
and directly led to a change in Winston's consumer practices. Although Heafner
believes that it materially
 
                                       12
   14
 
complies with applicable laws regarding consumer practices, there can be no
assurance that a future investigation will not be conducted or result in
disruptions in Heafner's operations, changes in practices or fines against
Heafner.
 
YEAR 2000 TECHNOLOGY PROBLEMS COULD CAUSE BUSINESS INTERRUPTIONS INCLUDING IN
HEAFNER'S SUPPLY, INVENTORY CONTROL OR DISTRIBUTION NETWORK
 
     Portions of some of the accounting and operational systems and software
used by Heafner and its customers and suppliers identify years with two digits
instead of four. If not corrected, these information technology systems may
recognize the year 2000 as the year 1900, which might cause system failures or
inaccurate reporting of data that disrupts operations. If Year 2000 issues in
Heafner's information technology and non-information technology systems are not
remedied in a timely manner, or if Year 2000 problems on the part of Heafner's
customers and suppliers exist and are not remedied in a timely manner,
significant business interruptions or increased costs having a material adverse
effect on the business, financial condition or results of operations of Heafner
could occur in connection with the change in century. Risks of Year 2000
non-compliance on the part of Heafner or any of its significant suppliers could
include interruptions in supply from tire manufacturers, disruption of Heafner's
internal and external distribution network, reduced customer service
capabilities, breakdown of inventory control and fulfillment systems and
impairment of essential information technology systems used by management.
However, Heafner believes that its systems that are not yet Year 2000 compliant
can be brought into compliance by late 1999 and that the costs of compliance
will not be material. Heafner has not established nor does it plan to establish
a contingency plan for Year 2000 compliance issues.
 
FAILURE TO RETAIN CERTAIN MEMBERS OF MANAGEMENT COULD RESULT IN ADVERSE BUSINESS
CONSEQUENCES
 
     Heafner is dependent upon the services of its executive officers for
management of Heafner. The loss or interruption of the continued full-time
services of certain of these executives could have a material adverse effect on
Heafner, and there can be no assurance that Heafner would be able to find
replacements with equivalent skills or experience. The success of Heafner's
integration of ITCO and CPW, or the identification of other acquisition
opportunities, and the acquisition and integration of those opportunities may
depend on the retention of certain members of the current management of Heafner,
ITCO and CPW. Although Heafner intends to retain these executives, substantially
all of whom have employment contracts with Heafner, there can be no assurance
that they will remain with Heafner. Heafner has no key man life insurance
policies with respect to any of its senior executives.
 
FLUCTUATIONS IN DEMAND DUE TO SEASONALITY OR CHANGES IN CONSUMERS' CIRCUMSTANCES
COULD AFFECT HEAFNER'S SALES
 
     Demand for tires tends to fluctuate from quarter to quarter, with the
highest demand generally from March through October of each year and the lowest
demand typically from November through February of each year. In addition, the
popularity, supply and demand for particular tire products may change from year
to year based on consumer confidence, the volume of tires reaching the
replacement tire market, the level of personal discretionary income and other
factors. Local economic, weather, transportation and other conditions also
affect the volume of tire sales, on both a wholesale and retail basis.
 
HEAFNER MAY BE UNABLE TO REPURCHASE SENIOR NOTES UPON A CHANGE OF CONTROL
 
     Upon the occurrence of a Change of Control, the holders of senior notes
(the Series D notes and the old notes), have the right to require Heafner to
offer to purchase all of their outstanding senior notes at 101% of the principal
amount of their senior notes, plus accrued and unpaid interest, if any, to the
date of repurchase. Heafner may not have sufficient funds available or may not
be permitted by its other debt agreements to purchase their senior notes upon
the occurrence of a Change of Control. In addition, the occurrence of a Change
of Control may require Heafner to offer to purchase other outstanding
indebtedness and may cause a default under the credit facility. The inability of
Heafner to purchase all of
 
                                       13
   15
 
the senior notes tendered would constitute an Event of Default under both the
Series B indenture and the Series D indenture.
 
FRAUDULENT TRANSFER LAWS MAY LIMIT COLLECTIBILITY OF SENIOR NOTES IN THE EVENT
OF BANKRUPTCY
 
     Under fraudulent transfer laws, a court could take certain actions
detrimental to holders of senior notes if it found that:
 
     1. at the time Heafner issued the senior notes, or a subsidiary guarantor
        issued its subsidiary guaranty, Heafner or the subsidiary guarantor did
        not receive fair consideration or reasonably equivalent value for
        incurring the indebtedness or obligation represented by the senior notes
        or the guaranty, and
 
     2. at the same time, Heafner or the subsidiary guarantor:
 
       -  was insolvent,
 
       -  was rendered insolvent by reason of its incurring that indebtedness or
          obligation,
 
       -  was engaged in a business or transaction for which the assets
          remaining in Heafner or the subsidiary guarantor, as the case may be,
          constituted unreasonably small capital, or
 
       -  intended to incur or believed it would incur debts beyond its ability
          to pay such debts as they matured.
 
     If a court made these findings, it could:
 
     -  invalidate, in whole or in part, the notes or the subsidiary guaranty of
        the subsidiary guarantor as fraudulent conveyances, or
 
     -  subordinate the senior notes or the note guaranty to existing or future
        creditors of Heafner or the subsidiary guarantor, as the case may be, or
 
     -  do both.
 
     In addition, if a court were to find that Heafner or any subsidiary
guarantor, as the case may be, satisfied the measures of insolvency or capital
inadequacy described under Point (2) above, that court could order that any
previous distribution by Heafner or the subsidiary guarantor in respect of the
senior notes be returned to Heafner or the subsidiary guarantor, or to a fund
for the benefit of Heafner's or the subsidiary guarantor's creditors. The effect
of the court's actions could be that the holders of the senior notes may not be
repaid in full, and that other creditors would be entitled to be paid in full
before any payment could be made on the senior notes. In that circumstance,
there would be no assurance that any repayment on the senior notes would ever be
recovered by the noteholders.
 
CONTROL BY PRINCIPAL STOCKHOLDERS COULD EXPOSE NOTEHOLDERS TO RISKS INCLUDING
CONFLICTING INTERESTS
 
     Heafner's Chairperson, Ann H. Gaither, and its President and Chief
Executive Officer, William H. Gaither, own or control, on a fully diluted basis,
67.8% of the combined voting power of Heafner's outstanding capital stock,
including shares of stock held by other members of the Gaither family voted
under a voting trust agreement. The voting trust agreement among Ann H. Gaither
and William H. Gaither and other members of their immediate family who own
shares of common stock gives Ann H. Gaither and William H. Gaither the right to
vote the common stock of the other members of their family. Consequently, Ann H.
Gaither and William H. Gaither have the ability to control the business and
affairs of Heafner because they are able to elect a majority of Heafner's board
of directors and because of their voting power with respect to actions requiring
stockholder approval. If Heafner encounters financial difficulties, or is unable
to pay certain of its debts as they mature, the interests of the principal
stockholders might conflict with those of the holders of the senior notes. In
addition, the principal stockholders may have an interest in pursuing
acquisitions, divestitures, sales of their stock or other transactions that, in
their judgment, could enhance their equity investment, even though such
transactions might involve risks to the holders of the senior notes.
 
                                       14
   16
 
FAILURE TO PARTICIPATE IN THE EXCHANGE OFFER WILL LIMIT OPPORTUNITIES TO SELL
SERIES C NOTES AND SERIES B NOTES IN THE FUTURE
 
     If you do not exchange your Series C notes for Series D notes in the
exchange offer, you will continue to be subject to the restrictions on transfer
of your Series C notes, as specified in the legend on your Series C notes. The
restrictions on transfer of your Series C notes arise because Heafner issued the
Series C notes in a transaction not requiring registration under the Securities
Act and applicable state securities laws. In general, the Series C notes may not
be offered or sold, unless registered under the Securities Act and applicable
state securities laws, or under an exemption from those requirements. Heafner
does not intend to register the Series C notes under the Securities Act.
 
     After completion of the exchange offer, holders of Series C notes who do
not tender their Series C notes in the exchange offer will no longer be entitled
to any exchange or registration rights under the Registration Rights Agreement,
except under limited circumstances. If Series C notes or Series B notes are
tendered and accepted in the exchange offer, there will be fewer Series C notes
and Series B notes outstanding and the liquidity of the trading markets for
untendered Series C notes and Series B notes could be adversely affected.
 
ABSENCE OF PUBLIC MARKET FOR THE SERIES D NOTES COULD LIMIT OPPORTUNITIES TO
SELL YOUR SERIES D NOTES
 
     The Series D notes are new securities for which there currently is no
trading market. Heafner does not intend to apply for listing of the Series D
notes on any securities exchange or for quotation through an automated quotation
system. It is not certain that any trading market for the Series D notes will
develop or that any such market would be liquid. The trading market for "high
yield" securities, such as the Series D notes and the old notes, is volatile and
unpredictable. This volatility and unpredictability may have an adverse effect
on the liquidity of, and prices for, such securities. The Series D notes could
trade at prices that may be lower than their initial offering price as a result
of many factors, including prevailing interest rates and Heafner's operating
results. General declines in the market for similar securities may adversely
affect the liquidity of, and the trading market for, the Series D notes. Such a
decline may adversely affect liquidity and trading markets independently of
Heafner's financial performance and prospects.
 
ACTUAL EVENTS OR RESULTS COULD BE DIFFERENT FROM CURRENT EXPECTATIONS
 
     Certain information included in this prospectus is forward-looking,
including statements contained in the "Prospectus Summary," "Risk Factors,"
"Unaudited Pro Forma Condensed Combined Financial Data," "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
"Business," and includes statements regarding the intent, belief and current
expectations of Heafner and its directors and officers. This forward-looking
information involves important risks and uncertainties that could materially
alter results in the future from those expressed in any forward-looking
statements made by, or on behalf of, Heafner. These risks and uncertainties
include, but are not limited to:
 
     1. the ability of Heafner to maintain existing relationships with
        long-standing vendors or customers, successfully implement its business
        strategy, integrate ITCO and CPW, market and sell new products and
        continue to comply with environmental laws, rules and regulations; and
 
     2. uncertainties relating to economic conditions, acquisitions and
        divestitures, government and regulatory policies, technological
        developments and changes in the competitive environment in which Heafner
        operates.
 
     Persons reading this prospectus are cautioned that forward-looking
statements are only predictions and that actual events or results may differ
materially. In evaluating any forward-looking statements, readers should
specifically consider the various factors which could cause actual events or
results to differ materially from those indicated by the forward-looking
statements, including those discussed in "Risk Factors."
 
                                       15
   17
 
                      WHERE YOU CAN FIND MORE INFORMATION
 
     Heafner has filed with the Securities and Exchange Commission a
registration statement on Form S-4 under the Securities Act covering the Series
D notes. This prospectus does not contain all of the information included in the
registration statement. Any statement made in this prospectus concerning the
contents of any contract, agreement or other document is not necessarily
complete. If Heafner has filed any contract, agreement or other document as an
exhibit to the registration statement, you should read the exhibit for a more
complete understanding of the document or matter involved. The SEC allows
Heafner to "incorporate by reference" exhibits it has filed with them. This
means that, rather than filing a document Heafner has previously filed with the
SEC as an exhibit to this registration statement, Heafner can refer you to that
document by telling you, in the exhibit list at the back of this registration
statement, the filing to which the document was attached as an exhibit. Each
statement in this prospectus regarding a contract, agreement or other document
is qualified in its entirety by reference to the actual document.
 
     Heafner is required to file periodic reports and other information with the
SEC under the Securities Exchange Act. In addition, under the Series B indenture
and the Series D indenture, Heafner has agreed to file with the SEC financial
and other information for public availability and to deliver to the trustee,
First Union National Bank, for forwarding to you, copies of all reports that
Heafner files with the SEC without any cost to you. Heafner will also furnish
such other reports as it may determine or as the law requires. If Heafner ceases
to be subject to the reporting requirements of the Securities Exchange Act at
any time that notes remain outstanding, Heafner is required under the Series B
indenture and the Series D indenture to continue to file with the SEC and to
furnish holders of the notes with:
 
     -  all quarterly and annual financial information that would be required to
        be contained in a filing with the SEC on Forms 10-Q and 10-K, and, with
        respect to the annual information only, a report on the financial
        statements by Heafner's certified independent accountants, and
 
     -  all periodic reports that would be required to be filed with the SEC on
        Form 8-K.
 
     In addition, for so long as any of the Series C notes remain outstanding,
Heafner has agreed to provide without charge, upon written request, a copy of
such information as is required by Rule 144A(d)(4) under the Securities Act to
enable resales of the notes to be made under Rule 144A under the Securities Act.
 
     You may read and copy the registration statement, including the attached
exhibits, and any reports, statements or other information that Heafner files,
at the SEC's public reference room at 450 Fifth Street, N.W., Room 1024,
Washington, D.C. 20549-1004, and at the SEC's Midwest Regional Office located at
Citicorp Center, 500 West Madison Street, Suite 1400, Chicago, Illinois
60661-2511; and its Northeast Regional Office located at 7 World Trade Center,
Suite 1300, New York, New York 10048. You can request copies of these documents,
upon payment of a duplicating fee, by writing to the SEC at its principal office
at 450 Fifth Street, N.W., Washington, D.C. 20549-1004. Please call the SEC at
1-800-SEC-0330 for further information on the operation of the public reference
rooms. Heafner's SEC filings are also available to the public on the SEC's
Internet site at http://www.sec.gov.
 
     These filings are also available to holders of senior notes, without
charge, directly from Heafner. You may request a copy of these filings or other
information that Heafner has agreed to provide by writing or telephoning Heafner
at the following address: The J.H. Heafner Company, Inc., 2105 Water Ridge
Parkway, Suite 500, Charlotte, North Carolina 28217, Attention: Senior Vice
President and Chief Financial Officer; telephone: (704) 423-8989.
 
     IN ORDER TO ENSURE TIMELY DELIVERY OF ANY COPIES OF FILINGS REQUESTED FROM
HEAFNER, PLEASE WRITE OR TELEPHONE HEAFNER NO LATER THAN           , 1999 (FIVE
BUSINESS DAYS PRIOR TO THE EXPIRATION DATE OF THE EXCHANGE OFFER).
 
                                       16
   18
 
                          FORWARD-LOOKING INFORMATION
 
     This prospectus contains "forward looking statements," which are statements
other than statements of historical facts. These forward-looking statements are
principally contained under the headings "Management's Discussion and Analysis
of Financial Condition and Results of Operations," "Business" and "Unaudited Pro
Forma Condensed Combined Financial Data," and in statements using phrases such
as "expects" or "anticipates" located throughout this prospectus. The
forward-looking statements include, among other things, Heafner's expectations
and estimates about its business operations, strategy, future costs savings and
integration of ITCO and CPW, and its expectations and estimates about its future
financial performance, including its financial position, cash flows from
operations, capital expenditures and ability to refinance indebtedness.
 
     The forward-looking statements are subject to risks, uncertainties and
assumptions about Heafner and about the future, and could prove not to be
correct. Cautionary statements describing factors that could cause actual
results to differ materially from Heafner's expectations are discussed in this
prospectus, including in conjunction with the forward-looking statements
included in this prospectus and under "Risk Factors." All subsequent written or
oral forward-looking statements attributable to Heafner or to persons acting on
behalf of Heafner are expressly qualified in their entirety by those cautionary
statements.
 
     Heafner undertakes no obligation to publicly update or revise any
forward-looking statements, whether as a result of new information, future
events or otherwise. In light of these risks, uncertainties and assumptions, the
forward-looking events discussed in this prospectus may not occur.
 
     The market share information, descriptions of markets and industry
statistics contained in the "Business" section and elsewhere in this prospectus
are based on the good faith estimates of Heafner's management. The estimates are
based on various factors, including:
 
     -  industry publications including Modern Tire Dealer and Tire Business and
        industry statistics published by organizations such as the Rubber
        Manufacturers Association (RMA),
 
     -  management's knowledge of the market based on its historical business
        and industry experience,
 
     -  management's discussions with customers and competitors in the markets
        in which Heafner competes, and
 
     -  Heafner's product sales compared to management's good faith estimates of
        the total product sales in the relevant market.
 
     Although Heafner believes this information to be reliable, it has not
independently verified any of this information.
 
                                       17
   19
 
                                THE TRANSACTIONS
 
THE ITCO MERGER AND THE RECLASSIFICATION
 
     On the day the Transactions were closed, a wholly owned subsidiary of
Heafner merged with ITCO Logistics in accordance with an Agreement and Plan of
Merger with ITCO Logistics and ITCO Logistics' stockholders. The total
consideration paid on the Transactions closing date to the ITCO stockholders
upon completion of the ITCO merger consisted of $18.0 million in cash and
1,400,667 newly issued shares of Heafner's Class B common stock. In addition,
approximately $5.1 million of ITCO's total indebtedness remained outstanding,
with the balance of approximately $26.3 million repaid as part of the
Transactions.
 
     The ITCO Merger Agreement contains certain representations, warranties and
covenants made by Heafner on the one hand and the ITCO stockholders on the other
hand. With certain limited exceptions, those representations and warranties
expire two years after the closing date of the Transactions. In general, the
ITCO Merger Agreement provides for indemnification of Heafner by the ITCO
stockholders, and for the indemnification of the ITCO stockholders by Heafner,
each for losses relating to misrepresentations or breaches by the other of its
representations, warranties and covenants. With certain limited exceptions, the
ITCO Merger Agreement provides that a party has recourse with respect to claims
for indemnification only against, in the case of indemnification claims against
the ITCO stockholders, their shares of Class B common stock and, in the case of
indemnification claims against Heafner, up to 1,400,667 newly issued shares of
Class B common stock.
 
     In connection with the ITCO merger, Heafner's authorized common stock was
reclassified into shares of Class A common stock, $.01 par value, and shares of
Class B common stock, $.01 par value. As a result of the reclassification, all
outstanding shares of Heafner's common stock became shares of Class A common
stock, and all options, warrants and other rights exercisable into or
exchangeable for Heafner's common stock, became instead exercisable into or
exchangeable for shares of Class A common stock. The Class A common stock and
the Class B common stock have identical rights, powers and privileges, except
that the shares of Class A common stock are entitled to 20 votes per share and
the shares of Class B common stock are entitled to one vote per share on all
matters submitted to a vote of Heafner's stockholders.
 
     In conjunction with the ITCO merger, Heafner entered into a number of
ancillary agreements with the ITCO stockholders which, among other things:
 
     -  grant certain registration rights to the ITCO stockholders with respect
        to their shares of Class B common stock,
 
     -  grant to the ITCO stockholders the right to designate a person to
        Heafner's Board of Directors,
 
     -  restrict the transfer of the ITCO stockholders' shares of Class B common
        stock,
 
     -  restrict Heafner's ability to sell or issue shares of its common stock,
        or securities convertible into or exchangeable for shares of its common
        stock, at a price per share that is less than the fair market value of
        the common stock,
 
     -  place limits on transactions between Heafner and any affiliate of
        Heafner, and
 
     -  grant to the ITCO stockholders the right to require Heafner to redeem
        all of the outstanding shares of Class B common stock that were issued
        to the ITCO stockholders according to an agreed upon formula upon the
        earlier of the occurrence of certain events or January 4, 2005.
 
THE CPW ACQUISITION
 
     On the closing date of the Transactions, Heafner acquired all of the
outstanding shares of Speed Merchant under a Stock Purchase Agreement, referred
to in this prospectus as the "CPW acquisition agreement," between Heafner and
the stockholders of Speed Merchant, referred to as the "CPW stockholders." The
total consideration payable to the CPW stockholders in connection with the CPW
acquisition was $45.0 million in cash, of which $35.0 million was paid on the
Transactions closing date
                                       18
   20
 
upon completion of the CPW acquisition in exchange for the stock of Speed
Merchant. The additional $10.0 million is payable as follows: $7.4 million is
payable in installments for five years after the CPW acquisition in exchange for
covenants not to compete given by the CPW stockholders and the remaining $2.6
million is payable in the form of other contingent payouts to the CPW
stockholders. At the request of Heafner, the agent under the credit facility
issued a letter of credit under the credit facility to be held in escrow to
secure Heafner's obligations to make the non-compete payments. In addition, at
the Transactions closing date, approximately $1.0 million of CPW's long-term
indebtedness was repaid.
 
     The CPW acquisition agreement contains certain representations, warranties
and covenants made by Heafner on the one hand and the CPW stockholders on the
other hand. With certain limited exceptions, the representations and warranties
expire two years after the Transactions closing date. In general, the CPW
acquisition agreement provides for indemnification of Heafner by the CPW
stockholders, and for the indemnification of the CPW stockholders by Heafner,
each for losses relating to misrepresentations or breaches by the other of its
representations, warranties and covenants.
 
     An additional adjustment amount is payable by Heafner to the CPW
stockholders if the net earnings attributable to certain Arizona retail stores
acquired by Phoenix Racing, Inc., a wholly owned subsidiary of Speed Merchant,
exceed specified targets for the year following the Transactions closing date;
alternatively, if the net earnings of the retail stores fall short of the
targets, then an adjustment amount will be payable by the CPW stockholders to
Heafner.
 
     On the Transactions closing date, Arthur C. Soares, the president of
Heafner's CPW division and a CPW stockholder, entered into a two-year employment
agreement with Heafner and Ray C. Barney, the Chief Operating Officer of
Heafner's CPW division and a CPW stockholder, entered into a three-year
employment agreement with Speed Merchant. Both employment agreements provide for
an annual base salary, stay-put bonuses payable at the end of each year of the
agreement's term, a "synergy" bonus payable at the end of the first year based
on the attainment of specified performance targets for CPW and an annual
incentive and performance bonus to be determined in the discretion of Heafner's
board of directors. Both employment agreements also contain non-compete,
non-solicitation and confidentiality provisions.
 
FINANCING TRANSACTIONS
 
     Financing necessary to complete the acquisitions of ITCO and CPW and the
repayment of Heafner's outstanding subordinated debt was obtained from the
proceeds of the Series A notes offering and amounts outstanding under the credit
facility. The credit facility replaced the old credit facility, under which
$33.5 million was outstanding on the Transactions closing date, prior to giving
effect to the Transactions. The ITCO facility, under which $26.3 million was
outstanding on the Transactions closing date, was repaid and terminated on July
15, 1998. For purposes of the financial and other information in this
prospectus, amounts outstanding under the old credit facility and the ITCO
facility have been treated as if, on the Transactions closing date, they were
repaid and then borrowed under the credit facility. The aggregate amount of
commitments under the credit facility is currently $100.0 million, of which
$21.9 million was outstanding at December 31, 1998.
 
     Also on the Transactions closing date, Heafner applied a portion of the
proceeds of the Series A notes offering to repay $16.0 million of subordinated
debt and $10.3 million under an outstanding Heafner term loan.
 
                                       19
   21
 
SOURCES AND USES OF FUNDS
 
     The following table indicates the approximate sources and uses of funds on
the Transactions closing date (amounts in thousands):
 

                                                             
SOURCES OF FUNDS
Credit facility.............................................    $ 48,054
Series A notes..............................................     100,000
Assumption of indebtedness(1)...............................      11,106
Deferred payments(2)........................................      11,390
Class B common stock........................................      14,959
                                                                --------
  Total Sources.............................................    $185,509
                                                                ========
USES OF FUNDS
ITCO merger(3)..............................................    $ 34,349
CPW acquisition(4)..........................................      45,000
Repayment/refinancing of existing indebtedness(5)...........      87,054
Assumption of indebtedness(1)...............................      11,106
Estimated transaction fees and expenses(6)..................       8,000
                                                                --------
  Total Uses................................................    $185,509
                                                                ========

 
- ---------------
 
(1) Represents assumption of ITCO building mortgages of $2.5 million and vendor
    loans and other amounts at ITCO and CPW.
 
(2) Includes: (a) $7.4 million payable in installments over five years after the
    Transactions closing date in exchange for certain non-compete covenants of
    the CPW stockholders, (b) $2.6 million in other contingent payouts to the
    CPW stockholders and (c) $1.4 million for the exercise of stock appreciation
    rights by certain employees of ITCO.
 
(3) Includes 1,400,667 shares of Class B common stock appraised at approximately
    $15.0 million and $1.4 million payable to holders of ITCO stock appreciation
    rights.
 
(4) Includes the amounts described in clauses (a) and (b) of footnote (2).
 
(5) Represents repayment or refinancing of: (a) $59.8 million of long-term
    indebtedness of Heafner, including $16.0 million of subordinated debt, (b)
    $26.3 million of long-term indebtedness of ITCO and (c) $1.0 million of
    long-term indebtedness of CPW.
 
(6) Fees and expenses include the initial purchasers' discount and other fees
    and expenses of the Series A notes offering and other fees and direct
    expenses incurred in connection with the Transactions. Fees and expenses
    include lenders' fees such as prepayment fees, legal fees, accounting fees
    and other out-of-pocket expenses.
 
                      -----------------------------------------
 
                                   USE OF PROCEEDS
 
     Approximately $49.0 million of the proceeds of the Series C offering were
applied by Heafner to repay amounts outstanding under the credit facility. The
remainder of the proceeds were used to pay fees and expenses incurred in
connection with the Series C offering, which included the discount to the
initial purchasers, legal and accounting fees and other out-of-pocket expenses,
and for general corporate purposes.
 
     The amounts outstanding under the credit facility that were repaid with the
net proceeds of the Series C offering had originally been borrowed in order to
finance the Transactions and to refinance or repay existing long-term
indebtedness of Heafner and ITCO as described above in "The Transactions." The
aggregate amount of commitments under the credit facility remained at $100.0
million after the Series C offering was completed. As of December 31, 1998,
$64.7 million was available for additional borrowings under the credit facility.
 
                                       20
   22
 
     Indebtedness under the credit facility bears interest, at Heafner's option:
 
     -  at the "base rate," which is a floating rate per year equal to the
        greater of the federal funds rate plus 0.5% or the rate announced by the
        credit facility agent from time to time as its base or prime lending
        rate plus the applicable margin, as described below under "Description
        of Credit Facility", or
 
     -  at the "Eurodollar rate," which is a fixed rate per year based on LIBOR,
        for one, two, three, six or (subject to the lenders' agreement) twelve
        months plus the applicable margin.
 
     The credit facility will mature on May 20, 2003. See "Description of Credit
Facility."
 
                                       21
   23
 
                                 CAPITALIZATION
 
     The following table sets forth, as of December 31, 1998, Heafner's
consolidated capitalization. This table should be read in conjunction with the
consolidated financial statements of Heafner, ITCO and CPW and the related notes
and "Management's Discussion and Analysis of Financial Condition and Results of
Operations" included in this prospectus.
 


                                                                  DECEMBER 31, 1998
                                                                ----------------------
                                                                (DOLLARS IN THOUSANDS)
                                                             
Cash........................................................           $  6,648
                                                                       ========
Long-term debt, including current maturities:
  Credit facility...........................................           $ 21,925
  Series B notes............................................            100,000
  Series C notes............................................             50,000
  Vendor loans..............................................              8,132
  Other debt................................................              5,279
                                                                       --------
     Total debt.............................................            185,336
                                                                       --------
Redeemable preferred stock Series A -- 4% cumulative, $.01
  par value, 7,000 shares authorized, issued and
  outstanding...............................................              7,000
Redeemable preferred stock Series B -- variable rate
  cumulative, $.01 par value, 4,500 shares authorized,
  issued and outstanding....................................              4,353
Warrants....................................................              1,137
Stockholders' equity:
  Class A common stock, $.01 par value, 10,000,000 shares
     authorized; 3,697,000 shares issued at December 31,
     1998(a)................................................                 37
  Class B common stock, $.01 par value, 20,000,000 shares
     authorized; 1,400,667 shares issued and outstanding at
     December 31, 1998......................................                 14
  Additional paid-in capital................................             22,360
  Notes receivable from stock sales.........................               (177)
  Accumulated deficit.......................................             (4,110)
                                                                       --------
     Total stockholders' equity.............................             18,124
                                                                       --------
       Total capitalization.................................           $215,950
                                                                       ========

 
- ---------------
 
(a) Excludes 1,034,000 shares issuable upon exercise of warrants and 493,650
    shares issuable upon exercise of options.
 
                                       22
   24
 
                               THE EXCHANGE OFFER
 
PURPOSE AND EFFECT OF THE EXCHANGE OFFER
 
     Heafner sold $100.0 million in aggregate principal amount of its Series A
notes in a private offering on May 20, 1998 to the initial purchasers, who then
resold the Series A notes to qualified institutional buyers in reliance upon and
subject to the restrictions imposed under Rule 144A under the Securities Act. In
a subsequent exchange offer, the Series A noteholders exchanged all of their
Series A notes for Series B notes. The Series B notes have similar terms to the
Series A notes, but were registered under the Securities Act and, therefore,
freely transferable. No Series A notes remain outstanding. On December 8, 1998,
Heafner sold $50.0 million in aggregate principal amount of its Series C notes
in a private offering to the same initial purchasers, who resold the Series C
notes to qualified institutional buyers under Rule 144A under the Securities
Act.
 
     Heafner is conducting this exchange offer not only for the Series C notes,
but also for the Series B notes, to allow all of its 10% Senior Notes Due 2008
to trade as a single issue. Heafner believes that this will increase the
liquidity of the notes. Under the Registration Rights Agreement, which Heafner,
its subsidiaries and the initial purchasers entered into in connection with the
private offering of the Series C notes, Heafner is required to:
 
     -  file, on or prior to March 31, 1999, the registration statement of which
        this prospectus is a part, providing for an exchange offer of Series D
        notes identical in all material respects to Series B notes and the
        Series C notes, except that, unlike the Series C notes, the Series D
        notes will be freely transferable, and will not have any covenants
        regarding exchange and registration rights;
 
     -  offer up to $150.0 million of Series D notes in exchange for both the
        Series C notes and the Series B notes;
 
     -  use its best efforts to cause the registration statement to be declared
        effective within 180 days after the date Heafner originally issued the
        Series C notes; and
 
     -  keep the exchange offer open for not less than 20 business days, or
        longer if required by applicable law, after the date that notice of the
        exchange offer is mailed to holders of the old notes.
 
     The Registration Rights Agreement also provides that, under certain
circumstances, Heafner will file with the SEC a shelf registration statement
relating to the offer and sale of Series C notes by holders of Series C notes
who satisfy certain conditions regarding the provision to Heafner of information
in connection with the shelf registration statement.
 
     The exchange offer being made by this prospectus is intended to satisfy
Heafner's obligations under the Registration Rights Agreement. If Heafner fails
to fulfill the registration and exchange obligations under the Registration
Rights Agreement, each holder of Series C notes will be entitled to receive
additional interest at the rate of 0.50% per year per $1,000 principal amount of
their Series C notes constituting "transfer restricted securities" until Heafner
has fulfilled these obligations. The additional interest will be paid in cash on
the same interest payment dates as regular interest payments on the notes.
Transfer restricted securities means each Series C note or Series D note until:
 
     -  the date on which the Series C note has been exchanged by a person other
        than a broker-dealer for a Series D note in the exchange offer;
 
     -  if the Series D note is received by a broker-dealer in exchange for a
        Series C note in the exchange offer, or in exchange for a Series B note
        that had been received by the broker-dealer for a Series A note in the
        Series B exchange offer, then the date on which that Series D note is
        sold to a purchaser who receives from the broker-dealer a copy of this
        prospectus;
 
     -  the date on which the Series C note has been effectively registered
        under the Securities Act and disposed of in accordance with the shelf
        registration statement; or
 
     -  the date on which the Series C note could be resold under Rule 144(k)
        under the Securities Act.
 
                                       23
   25
 
     Once the SEC declares the registration statement effective, Heafner will
offer the Series D notes in exchange for surrender of the old notes. Each of
your Series D notes will accrue interest from the last interest payment date on
which interest was paid on the old note you exchanged for that Series D note. If
Heafner has not paid any interest on the old note, your Series D note will
accrue interest from the date Heafner originally issued that old note. The old
notes Heafner accepts for exchange will cease to accrue interest upon issuance
of the Series D notes.
 
     The number of Series B notes and Series C notes tendered and accepted in
the exchange offer will reduce the number of Series B notes and Series C notes
outstanding, resulting in a decrease in the liquidity in the market for both the
Series B notes and the Series C notes. In addition, Series C notes that are not
tendered and accepted in the exchange offer will continue to be subject to
transfer restrictions imposed by the securities laws. In either case, your
Series C notes will be more difficult to trade. Although Series B notes are not
subject to the transfer restrictions, you may find that Series B notes will also
be more difficult to trade after the exchange offer because of the decrease in
the liquidity of the market for the Series B notes.
 
REGISTRATION AND PROSPECTUS DELIVERY REQUIREMENTS
 
     Based on interpretations by the staff of the SEC as stated in no-action
letters issued to third parties, Heafner believes that you may offer for resale,
resell and otherwise transfer the Series D notes issued to you in the exchange
offer for your Series B notes or Series C notes without compliance with the
registration and prospectus delivery provisions of the Securities Act, provided
that you can represent that:
 
     -  you are acquiring the Series D notes in the ordinary course of your
        business;
 
     -  you are not engaged in, and do not intend to engage in, and have no
        arrangement or understanding with any person to participate in, a
        distribution of the Series D notes;
 
     -  you are not an "affiliate" as defined in Rule 405 of the Securities Act
        of Heafner; and
 
     -  you are not an initial purchaser who acquired the Series C notes you are
        tendering for exchange directly from us in the Series C offering.
 
     If you are not able to make these representations, you are a "Restricted
Holder." As a Restricted Holder, you will not be able to exchange your Series B
notes or Series C notes for Series D notes in the exchange offer. A Restricted
Holder of Series C notes may only sell its Series C notes pursuant to a
registration statement containing the selling security holder information
required by Item 507 of Regulation S-K under the Securities Act, or under an
exemption from the registration requirement of the Securities Act.
 
     Each broker-dealer that receives Series D notes for its own account in
exchange for (a) Series C notes, where those Series C notes were acquired by the
broker-dealer as a result of market-making activities or other trading
activities or (b) Series B notes, where those Series B notes were acquired in
the Series B exchange offer in exchange for Series A notes that the
broker-dealer had acquired as a result of market-making activities or other
trading activities, is a "Participating Broker-Dealer." Each Participating
Broker-Dealer must acknowledge in the letter of transmittal that it will deliver
a prospectus in connection with any resale of Series D notes. The letter of
transmittal states that by so acknowledging and by delivering a prospectus, a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act. Based upon interpretations by the staff of the
SEC, Heafner believes that Series D notes issued in the exchange offer to
Participating Broker-Dealers may be offered for resale, resold and otherwise
transferred by a Participating Broker-Dealer upon compliance with the prospectus
delivery requirements, but without compliance with the registration
requirements, of the Securities Act. This prospectus, as it may be amended or
supplemented from time to time, may be used by a Participating Broker-Dealer in
connection with resales of Series D notes received by it in the exchange offer.
Heafner has agreed that, for a period of 90 days after the date the SEC declares
the registration statement effective, Heafner will make this prospectus
available to any broker-dealer, and for a period of 100 days to a Participating
Broker-Dealer, for use in connection with any such resale. By acceptance of this
exchange offer, each broker-dealer that receives Series D notes in the
 
                                       24
   26
 
exchange offer agrees to notify Heafner before it uses this prospectus in
connection with the sale or transfer of Series D notes.
 
     For a more complete understanding of your exchange and registration rights,
you should refer to the Registration Rights Agreement, which is included as an
exhibit to the registration statement of which this prospectus is a part. A copy
of the Registration Rights Agreement is available as described under the heading
"Where You Can Find More Information."
 
TERMS OF THE EXCHANGE OFFER
 
     Upon the terms and subject to the conditions described in this prospectus
and in the letter of transmittal, Heafner will accept any and all old notes
validly tendered and not withdrawn prior to 5:00 p.m., New York City time, on
the expiration date. As of the date of this prospectus, an aggregate of $150.0
million principal amount of the old notes is outstanding. Heafner will issue
$1,000 principal amount of Series D notes in exchange for each $1,000 principal
amount of outstanding old notes accepted in the exchange offer. You may tender
some or all of your old notes in the exchange offer.
 
     However, old notes may be tendered only in integral multiples of $1,000.
 
     The form and terms of the Series D notes will be identical in all material
respects to the form and terms of the old notes, but will be different from the
Series C notes in that:
 
     -  the offering of the Series D notes has been registered under the
        Securities Act;
 
     -  the Series D notes will not be subject to transfer restrictions;
 
     -  the Series D notes will be issued free of any obligations regarding
        exchange and registration rights; and
 
     -  the Series D notes will not provide for the payment of additional
        interest.
 
The Series D notes will evidence the same debt as the old notes and will be
entitled to the benefits of the Series D indenture under which the Series C
notes were, and the Series D notes will be, issued.
 
     This prospectus, together with the accompanying letter of transmittal, is
initially being sent to all registered holders of old notes on or about
          , 1999. The exchange offer is not conditioned upon any minimum
aggregate principal amount of old notes being tendered. However, the exchange
offer is subject to certain customary conditions, which Heafner may waive, and
to the terms and provisions of the Registration Rights Agreement.
 
     You do not have any appraisal or dissenters' rights under law, or under
either the Series B indenture or the Series D indenture, in connection with the
exchange offer. Heafner intends to conduct the exchange offer in accordance with
the applicable requirements of the Securities Exchange Act and the rules and
regulations of the SEC under the Securities Exchange Act.
 
     If Heafner does not accept for exchange any tendered old notes because of
an invalid tender, the occurrence of certain other events set forth herein or
otherwise, certificates for any such unaccepted old notes will be returned,
without expense to you, as promptly as practicable after the expiration date.
 
     If you tender old notes in the exchange offer you will not be required to
pay brokerage commissions or fees or, subject to the instructions in the letter
of transmittal, transfer taxes with respect to the exchange of old notes in the
exchange offer. Heafner will pay all charges and expenses, other than certain
applicable taxes, in connection with the exchange offer. See "-- Fees and
Expenses."
 
EXPIRATION DATE; EXTENSIONS; AMENDMENTS
 
     The term "expiration date" means 5:00 p.m., New York City time, on
          , 1999, unless Heafner, in its sole discretion, extends the exchange
offer. If we extend the exchange offer, the term "expiration date" shall mean
the latest date and time to which the exchange offer is extended.
 
                                       25
   27
 
     Heafner has the right to delay accepting any old notes, to extend the
exchange offer or, if any of the conditions described below under "Certain
Conditions to the Exchange Offer" shall not have been satisfied, to terminate
the exchange offer, by giving oral or written notice of such delay, extension or
termination to the exchange agent. Heafner also has the right to amend the terms
of the exchange offer in any manner. If Heafner delays acceptance of any old
notes, terminates or amends the exchange offer, Heafner will make a public
announcement of that event as promptly as practicable. If Heafner believes that
it has made a material amendment of the terms of the exchange offer, Heafner
will promptly disclose that amendment in a manner reasonably calculated to
inform the holders of notes about the amendment and Heafner will extend the
exchange offer for a period of five to ten business days, depending upon the
significance of the amendment and the manner of disclosure to registered
holders, if the exchange offer would otherwise expire during such period.
 
     Heafner will notify the exchange agent of any extension of the exchange
offer in writing or orally (if orally, Heafner will promptly confirm in
writing). Unless otherwise required by applicable law or regulation, Heafner
will make a public announcement of any extension of the expiration date before
9:00 a.m., New York City time, on the first business day after the
previously-scheduled expiration date.
 
     Without limiting the manner in which Heafner may choose to make public
announcements of any delay, extension, termination or amendment of the exchange
offer, Heafner shall have no obligation to publish, advise or otherwise
communicate any such public announcement, other than by making a timely press
release of any of those events.
 
PROCEDURES FOR TENDERING
 
     Unless the tender is being effected by means of a book-entry transfer, each
holder of old notes wishing to accept the exchange offer must, prior to 5:00
p.m., New York City time, on the expiration date:
 
     -  complete, sign and date the letter of transmittal, or a facsimile of the
        letter of transmittal,
 
     -  have the signatures guaranteed if required by the letter of transmittal,
        and
 
     -  mail or otherwise deliver the letter of transmittal or facsimile,
        together with the old notes and any other required documents, to the
        exchange agent.
 
     Any financial institution that is a participant in the book-entry transfer
facility system of The Depository Trust Company (the "Depository" or "DTC") may
make book-entry delivery of the old notes by causing DTC to transfer the old
notes into the exchange agent's account and to deliver an agent's message on or
prior to the expiration date in accordance with DTC's procedures for transfer
and delivery. The term "agent's message" means a message, transmitted by DTC to
and received by the exchange agent and forming a part of a confirmation of the
book-entry tender of old notes into the exchange agent's account at DTC, which
states that DTC has received an express acknowledgment from the tendering
participant. The acknowledgment states that the participant has received and
agrees to be bound by, and makes the representations and warranties contained
in, the letter of transmittal and that Heafner may enforce the letter of
transmittal against that participant.
 
     If delivery of old notes is effected through book-entry transfer into the
exchange agent's account at DTC and an agent's message is not delivered, the
letter of transmittal, or facsimile of the letter of transmittal, with any
required signature guarantees and any other required documents must be
transmitted to and received or confirmed by the exchange agent at its addresses
set forth under the subheading "-- Exchange Agent" prior to 5:00 p.m., New York
City time, on the expiration date. DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE
WITH ITS PROCEDURES DOES NOT CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.
 
     The tender by a holder of old notes will constitute an agreement between
that holder and Heafner in accordance with the terms and subject to the
conditions in this prospectus and in the letter of transmittal.
 
     Delivery of all documents and old notes must be made to the exchange agent
at its address. Holders may also request their respective brokers, dealers,
commercial banks, trust companies or nominees to deliver the documents and old
notes for them.
                                       26
   28
 
     The method of delivery of old notes, the letter of transmittal and all
other required documents to the exchange agent is at the election and risk of
the holders. Instead of delivery by mail, Heafner recommends that holders use an
overnight or hand delivery service. In all cases, sufficient time should be
allowed to assure timely delivery. NO LETTER OF TRANSMITTAL OR OLD NOTES SHOULD
BE SENT TO HEAFNER.
 
     Only a holder of old notes may tender old notes in the exchange offer. The
term "holder" means any person in whose name old notes are registered on the
register maintained by the trustee or any other person who has obtained a
properly completed bond power from the registered holder, or any person whose
old notes are held of record by DTC who desires to deliver their old notes by
book-entry transfer at DTC.
 
     Any beneficial holder whose old notes are registered in the name of a
broker, dealer, commercial bank, trust company or other nominee and who wishes
to tender should contact the registered holder promptly and instruct the
registered holder to tender on the beneficial holder's behalf. If the beneficial
holder wishes to tender on the beneficial holder's own behalf, the beneficial
holder must, prior to completing and executing the letter of transmittal and
delivering old notes, either make appropriate arrangements to register ownership
of the old notes in the beneficial holder's own name or obtain a properly
completed bond power from the registered holder. The transfer of record
ownership may take considerable time.
 
     Signatures on a letter of transmittal or a notice of withdrawal must be
guaranteed by:
 
     -  a member firm of a registered national securities exchange or of the
        National Association of Securities Dealers, Inc.;
 
     -  a commercial bank or trust company having an office or correspondent in
        the United States; or
 
     -  an "eligible guarantor institution" within the meaning of Rule 17Ad-15
        under the Securities Exchange Act;
 
     unless the old notes tendered with the letter of transmittal are tendered:
 
     -  by a registered holder who has not completed the box entitled "Special
        Issuance Instructions" or "Special Delivery Instructions" on the letter
        of transmittal; or
 
     -  for the account of an eligible guarantor institution.
 
     If the letter of transmittal is signed by a person other than the
registered holder of any old notes listed in the letter of transmittal, those
old notes must be endorsed or accompanied by appropriate bond powers which
authorize that person to tender the old notes on behalf of the registered
holder, and, in either case, signed as the name of the registered holder or
holders appears on the old notes.
 
     If the letter of transmittal or any old notes or bond powers are signed by
trustees, executors, administrators, guardians, attorneys-in-fact, officers of
corporations or others acting in a fiduciary or representative capacity, those
persons should so indicate when signing, and, unless waived by Heafner, submit
with the letter of transmittal evidence satisfactory to Heafner of their
authority to so act.
 
     All questions as to the validity, form, eligibility including time of
receipt, acceptance and withdrawal of the tendered old notes will be determined
by Heafner in its sole discretion, which determination will be final and
binding. Heafner reserves the absolute right to reject any and all old notes not
properly tendered or any old notes its acceptance of which would, in the opinion
of its counsel, be unlawful. Heafner also reserves the absolute right to waive
any irregularities or conditions of tender as to particular old notes. Heafner's
interpretation of the terms and conditions of the exchange offer (including the
instructions in the letter of transmittal) will be final and binding. Unless
waived, any defects or irregularities in connection with tenders of old notes
must be cured within such time as Heafner shall determine. Neither Heafner, the
exchange agent nor any other person shall be under any duty to give notification
of defects or irregularities with respect to tenders of old notes nor shall
Heafner, the exchange agent or any other person incur any liability for failure
to give such notification. Tenders of old notes will not be deemed to have been
made until such irregularities have been cured or waived. Any old notes received
by the exchange agent that are not properly tendered, and as to which the
defects or irregularities have not been cured or
                                       27
   29
 
waived, will be returned without cost by the exchange agent to the tendering
holder of such old notes unless otherwise provided in the letter of transmittal
as soon as practicable following the expiration date.
 
     In addition, Heafner reserves the right in its sole discretion to:
 
     -  purchase or make offers for any old notes that remain outstanding
        subsequent to the expiration date, or, as set forth under " -- Certain
        Conditions to the Exchange Offer," to terminate the exchange offer, and
 
     -  to the extent permitted by applicable law, purchase old notes in the
        open market, in privately negotiated transactions or otherwise.
 
     The terms of any such purchases or offers may differ from the terms of the
exchange offer.
 
ACCEPTANCE OF OLD NOTES FOR EXCHANGE; DELIVERY OF SERIES D NOTES
 
     Upon satisfaction or waiver of all of the conditions to the exchange offer,
Heafner will accept, promptly after the expiration date, all old notes properly
tendered and will issue the Series D notes promptly after acceptance of the old
notes. For purposes of the exchange offer, Heafner shall be deemed to have
accepted properly tendered old notes for exchange when, as and if Heafner has
given oral or written notice thereof to the exchange agent, with written
confirmation of any oral notice to be given promptly thereafter.
 
     Issuance of Series D notes for old notes that are accepted for exchange in
the exchange offer will be made only after timely receipt by the exchange agent
of certificates for the old notes and a properly completed and duly executed
letter of transmittal and all other required documents or a timely book-entry
confirmation of such old notes into the exchange agent's account at DTC. If any
tendered old notes are not accepted for any reason set forth in the terms and
conditions of the exchange offer or if old notes are submitted for a greater
principal amount than the holder desired to exchange, such unaccepted or non-
exchanged old notes will be returned without expense to the tendering holder
(or, in the case of old notes tendered by book-entry transfer into the exchange
agent's account at DTC pursuant to the book-entry procedures described below,
such non-exchanged old notes will be credited to an account maintained with the
book-entry transfer facility) as promptly as practicable after the expiration
date.
 
BOOK-ENTRY TRANSFER
 
     The exchange agent will ask DTC to open an account to handle exchanges of
old notes promptly after the date of this prospectus, and any financial
institution that is a participant in DTC's systems may make book-entry delivery
of old notes by causing DTC to transfer old notes into the exchange agent's
account at DTC in accordance with DTC's procedures for transfer. However,
although delivery of old notes may be effected through book-entry transfer at
DTC, the letter of transmittal (or a facsimile thereof or an Agent's Message in
lieu thereof), with any required signature guarantees and any other required
documents, must, in any case, be transmitted to and received by the exchange
agent at one of the addresses set forth below under "-- Exchange Agent" on or
prior to the expiration date or the guaranteed delivery procedures described
below must be complied with.
 
GUARANTEED DELIVERY PROCEDURES
 
     Holders who wish to tender their old notes and who cannot deliver their old
notes, the letter of transmittal or any other required documents to the exchange
agent prior to the expiration date, or holders who cannot complete the procedure
for book-entry transfer on a timely basis, may effect a tender if:
 
     -  The tender is made through an eligible guarantor institution;
 
     -  Prior to the expiration date, the exchange agent receives from such
        eligible guarantor institution a properly completed and duly executed
        Notice of Guaranteed Delivery (by facsimile transmission, mail or hand
        delivery) setting forth the name and address of the holder of the old
        notes, the certificate number or numbers of such old notes and the
        principal amount of old notes tendered,
                                       28
   30
 
       stating that the tender is being made thereby, and guaranteeing that,
       within three business days after the expiration date, the letter of
       transmittal (or facsimile thereof), together with the certificate(s)
       representing the old notes to be tendered in proper form for transfer and
       any other documents required by the letter of transmittal, will be
       deposited by the eligible guarantor institution with the exchange agent;
       and
 
     - Such properly completed and executed letter of transmittal (or facsimile
       thereof), together with the certificate(s) representing all tendered old
       notes in proper form for transfer (or confirmation of a book-entry
       transfer into the exchange agent's account at DTC of old notes delivered
       electronically) and all other documents required by the letter of
       transmittal are received by the exchange agent within three business
       days after the expiration date.
 
     Upon request to the exchange agent, a Notice of Guaranteed Delivery will be
sent to holders who wish to tender their old notes according to the guaranteed
delivery procedures described above.
 
WITHDRAWAL OF TENDERS
 
     Except as otherwise provided herein, tenders of old notes may be withdrawn
at any time prior to 5:00 p.m., New York City time, on the expiration date.
 
     To withdraw a tender of old notes in the exchange offer, a facsimile
transmission or letter notice of withdrawal must be received by the exchange
agent at its address set forth herein prior to 5:00 p.m., New York City time, on
the expiration date. Any such notice of withdrawal must
 
     -  specify the name of the person having deposited the old notes to be
        withdrawn (the "Depositor");
 
     -  include a statement that the Depositor is withdrawing its election to
        have old notes exchanged and identify the old notes to be withdrawn,
        including the certificate number or numbers and principal amount of such
        old notes;
 
     -  be signed by the Depositor in the same manner as the original signature
        on the letter of transmittal by which such old notes were tendered,
        including any required signature guarantees, or be accompanied by
        documents of transfer sufficient to permit the trustee with respect to
        the old notes to register the transfer of such old notes into the name
        of the Depositor withdrawing the tender; and
 
     -  specify the name in which any such old notes are to be registered, if
        different from that of the Depositor.
 
     If old notes have been tendered pursuant to the procedures for book-entry
transfer set forth in "-- Procedures for Tendering" and "-- Book-Entry
Transfer," the notice of withdrawal must specify the name and number of the
account at DTC to be credited with the withdrawal of old notes, in which case a
notice of withdrawal will be effective if delivered to the exchange agent by
written, telegraphic, telex or facsimile transmission.
 
     All questions as to the validity, form and eligibility, including time of
receipt, for such withdrawal notices will be determined by Heafner, and its
determination shall be final and binding. Any old notes that are withdrawn will
be deemed not to have been validly tendered for purposes of the exchange offer
and no Series D notes will be issued in exchange for any withdrawn old notes
unless the old notes so withdrawn are validly re-tendered. Properly withdrawn
old notes may be re-tendered by following one of the procedures described above
under "-- Procedures for Tendering" at any time prior to the expiration date.
 
CERTAIN CONDITIONS TO THE EXCHANGE OFFER
 
     The exchange offer is not subject to any conditions, other than that:
 
     -  the exchange offer does not violate applicable law or any applicable
        interpretation of the staff of the SEC; and
 
                                       29
   31
 
     -  there is no injunction, order or decree issued by any court or any
        governmental agency that would prohibit, prevent or otherwise materially
        impair Heafner's ability to proceed with the exchange offer.
 
     There can be no assurance that any such condition will not occur. Holders
of old notes will have certain rights against Heafner under the Registration
Rights Agreement should Heafner fail to consummate the exchange offer. If
Heafner determines that it may terminate the exchange offer because of one of
the conditions described above, it may:
 
     -  refuse to accept any old notes and return any old notes that have been
        tendered to the holders thereof;
 
     -  extend the exchange offer and retain all old notes tendered prior to the
        expiration date, subject to the rights of such holders of tendered old
        notes to withdraw their tendered old notes; or
 
     -  waive the termination event and accept all properly tendered old notes
        that have not been withdrawn.
 
     If waiving the termination event constitutes a material change in the
exchange offer, Heafner will disclose the change by means of a supplement to
this prospectus that will be distributed to each registered holder of old notes,
and Heafner will extend the exchange offer for a period of five to ten business
days, depending upon the significance of the change and the manner of disclosure
to the registered holders of the old notes, if the exchange offer would
otherwise expire during such period.
 
EXCHANGE AGENT
 
     First Union National Bank, the trustee under the Series D indenture, has
been appointed as exchange agent for the exchange offer. Questions and requests
for assistance and inquiries for additional copies of this prospectus or of the
letter of transmittal should be directed to the exchange agent addressed as
follows:
 

                                                            
                By Mail:                  Facsimile Transmission        Hand or Overnight Delivery:
     (REGISTERED OR CERTIFIED MAIL               Number:                 First Union National Bank
               RECOMMENDED)                    704-590-7628            Corporate Trust Reorganization
       First Union National Bank              (FOR ELIGIBLE         1525 West W.T. Harris Boulevard, 3C3
     Corporate Trust Reorganization         INSTITUTIONS ONLY)        Charlotte, North Carolina 28262
  1525 West W.T. Harris Boulevard, 3C3                                     Attention: Mike Klotz
    Charlotte, North Carolina 28288       Confirm by Telephone:
         Attention: Mike Klotz                 704-590-7408

 
     DELIVERY OF THE LETTER OF TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET FORTH
ABOVE OR TRANSMISSION OF INSTRUCTIONS VIA FACSIMILE OTHER THAN AS SET FORTH
ABOVE DOES NOT CONSTITUTE A VALID DELIVERY OF THE LETTER OF TRANSMITTAL.
 
FEES AND EXPENSES
 
     Heafner will not make any payments to brokers, dealers or others soliciting
acceptances of the exchange offer.
 
     Heafner will pay the cash expenses to be incurred in connection with
soliciting tenders in the exchange offer. Such expenses include fees and
expenses of the exchange agent and the trustee, accounting and legal fees and
printing costs, among others.
 
TRANSFER TAXES
 
     Holders who tender their old notes for exchange will not be obligated to
pay any transfer taxes in connection with the tender or exchange, except that
holders who instruct Heafner to register Series D
 
                                       30
   32
 
notes in the name of, or request that old notes not tendered or not accepted in
the exchange offer be returned to, a person other than the registered tendering
holder will be responsible for the payment of any applicable transfer tax.
 
ACCOUNTING TREATMENT
 
     The Series D notes will be recorded at the same carrying value as the old
notes on the date of the exchange. Accordingly, Heafner will not recognize any
gain or loss for accounting purposes as a result of the exchange offer. The
expenses of the exchange offer and the unamortized expenses relating to the
issuance of the old notes will be amortized over the term of the Series D notes.
 
                                       31
   33
 
             UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL DATA
 
     The following unaudited Pro Forma Condensed Combined Statement of
Operations for the year ended December 31, 1998 has been derived by the
application of pro forma adjustments to the audited statement of operations of
Heafner for the year ended December 31, 1998, and the unaudited condensed
statements of operations for the five months ended May 20, 1998 for ITCO and May
31, 1998 for CPW. The unaudited Pro Forma Condensed Combined Statement of
Operations for the year ended December 31, 1998, give effect to the Transactions
as if they had all occurred on January 1, 1998.
 
     The pro forma adjustments are described in the accompanying notes and are
based upon available information and certain assumptions that Heafner believes
are reasonable, including assumptions relating to the preliminary allocation of
the consideration paid in connection with the ITCO merger and CPW acquisition to
the assets and liabilities of ITCO and CPW based on estimates of their
respective fair values. The actual purchase price allocation may differ from
that reflected in the unaudited Pro Forma Condensed Combined Statement of
Operations. For purposes of the accompanying unaudited Pro Forma Condensed
Combined Statement of Operations, goodwill resulting from the Transactions will
be amortized over a 15 year period and will not be deductible for income tax
reporting purposes.
 
     On May 20, 1998, Heafner merged with ITCO for a total price of $35.3
million (including $1.0 million of direct acquisition costs) and acquired CPW
for a total purchase price of $46.6 million (including $1.0 million related to
the repayments of debt and $0.6 million of direct acquisition costs). These
transactions were accounted for as purchases with the excess of the purchase
price over the fair value of the net assets acquired to goodwill, which is being
amortized over 15 years. For the year ended December 31, 1998, Heafner's results
included the results of ITCO and CPW for the period from the Transactions
closing date through December 31, 1998. See Note 2 in Heafner's audited
financial statements at the back of this prospectus for the ITCO and CPW
preliminary purchase price allocations. Financing adjustments represent
adjustments for the issuance of the Series A notes and Series C notes and
borrowings under the credit facility. The pro forma adjustments have been
applied to the audited statement of operations for the year ended December 31,
1998, for Heafner and the unaudited statements of operations for the five months
ended May 20, 1998 and May 31, 1998, for ITCO and CPW, respectively, to reflect
the Transactions as if they had all occurred on January 1, 1998.
 
     The unaudited Pro Forma Condensed Combined Statement of Operations does not
aim to represent what Heafner's results would have been if the Transactions had
occurred on January 1, 1998, or to project what Heafner's results of operations
for any future period or date will be. The unaudited Pro Forma Condensed
Combined Statement of Operations should be read in conjunction with "Selected
Historical Financial Data," "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and the financial statements of Heafner,
ITCO and CPW, and the respective notes, included in this prospectus.
 
                                       32
   34
 
         UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
 
                      FOR THE YEAR ENDED DECEMBER 31, 1998
                                 (IN THOUSANDS)
 


                                          HISTORICAL
                              ----------------------------------                  PRO FORMA
                                            ITCO         CPW       ---------------------------------------
                              HEAFNER    (5/20/98)    (5/31/98)    ACQUISITION     FINANCING     PRO FORMA
                              12/31/98   (5 MONTHS)   (5 MONTHS)   ADJUSTMENTS    ADJUSTMENTS    COMBINED
                              --------   ----------   ----------   -----------    -----------    ---------
                                                                               
STATEMENT OF OPERATIONS
  DATA:
Net sales...................  $713,672    $149,123     $60,964                                   $923,759
Cost of goods sold..........   548,035     126,920      44,411       $ 2,340(a)                   721,706
                              --------    --------     -------       -------                     --------
Gross profit................   165,637      22,203      16,553        (2,340)                     202,053
General, selling and
  administrative expenses...   146,234      17,531      13,484                                    177,249
Amortization expense........     6,919         375          --         3,397(b)                    10,691
Special charges.............     1,409          --          --        (1,409)(c)                       --
                              --------    --------     -------       -------                     --------
Income from operations......    11,075       4,297       3,069        (4,328)                      14,113
OTHER EXPENSE:
Interest expense, net.......    13,460       1,526         212           247(d)     $ 2,377(e)     17,822
Other expense (income),
  net.......................      (166)         --          50                                       (116)
                              --------    --------     -------       -------        -------      --------
Total non-operating
  expense...................    13,294       1,526         262           247          2,377        17,706
                              --------    --------     -------       -------        -------      --------
Income (loss) before income
  taxes.....................    (2,219)      2,771       2,807        (4,575)        (2,377)       (3,593)
Provision (benefit) for
  income taxes..............       289       1,179       1,125        (1,569)(f)       (951)(f)        73
                              --------    --------     -------       -------        -------      --------
Net income (loss) before
  extraordinary item........  $ (2,508)   $  1,592     $ 1,682       $(3,006)       $(1,426)     $ (3,666)
                              ========    ========     =======       =======        =======      ========
OTHER DATA:
Depreciation and
  amortization..............    12,316       1,065         246         3,397                       17,024
EBITDA(g)...................    22,824       5,362       3,265          (931)                      30,520
Capital expenditures........     8,697         292         338                                      9,327
Ratio of earnings to fixed
  charges(h)................        --        2.2x        5.2x                                         --

 
                                       33
   35
 
                NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED
                            STATEMENT OF OPERATIONS
 
(a) To reflect CPW vendor rebate programs.
 
(b) To reflect amortization of ITCO and CPW goodwill, amortization of CPW
    non-compete covenants and other deferred payments and elimination of
    amortization of ITCO historical goodwill.
 
(c) To eliminate non-recurring restructuring charge directly attributable to the
    Transactions.
 
(d) To reflect interest expense on notes payable to CPW stockholders for
    non-compete agreements.
 
(e) To reflect interest expense on the Series A notes and Series C notes,
    amortization expense on deferred financing costs and elimination of
    historical interest expense and amortization expense related to long-term
    debt repaid.
 
(f) The income tax benefit has been adjusted to reflect the income tax effects
    of pro forma adjustments based upon an assumed 40% tax rate.
 
(g) EBITDA -- Represents net income (loss) before extraordinary item plus income
    taxes, depreciation, amortization and interest expense. EBITDA is presented
    because it is a widely accepted financial indicator of a company's ability
    to service or incur indebtedness. However, EBITDA should not be considered
    an alternative to net income as a measure of operating results or to cash
    flows from operations as a measure of liquidity in accordance with generally
    accepted accounting principles. EBITDA as calculated and presented here may
    not be comparable to EBITDA as calculated and presented by other companies.
 
(h) Ratio of Earnings to Fixed Charges -- In calculating the ratio of earnings
    to fixed charges, earnings consist of income before income taxes plus fixed
    charges. Fixed charges consist of interest expense (which includes
    amortization of deferred financing costs and debt issuance cost) and
    one-third of rental expense, deemed representative of that portion of rental
    expense estimated to be attributable to interest. For the periods shown for
    Heafner historical and combined pro forma, earnings were insufficient to
    cover fixed charges by $2.2 million and $3.6 million, respectively.
 
                                       34
   36
 
                       SELECTED HISTORICAL FINANCIAL DATA
 
HEAFNER
 
     The following table sets forth selected historical consolidated financial
data of Heafner for the periods indicated. The selected historical financial
data as of and for the years ended December 31, 1994 through 1998 are derived
from the historical consolidated financial statements of Heafner as of and for
those years, which have been audited by Arthur Andersen LLP, independent
certified public accountants. The consolidated financial statements of Heafner
for each of the years in the three-year period ended December 31, 1998 are
included at the back of this prospectus. The following selected historical
consolidated financial information should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the consolidated financial statements of Heafner and the related
notes included in this prospectus.
 


                                                                         FISCAL YEARS ENDED DECEMBER 31,
                                                             --------------------------------------------------------
                                                               1994        1995        1996      1997(A)     1998(B)
                                                             --------    --------    --------    --------    --------
                                                                              (DOLLARS IN THOUSANDS)
                                                                                              
STATEMENTS OF OPERATIONS DATA:
Net sales................................................    $161,786    $169,031    $190,535    $311,839    $713,672
Costs of goods sold......................................     134,625     140,811     158,880     233,941     548,035
                                                             --------    --------    --------    --------    --------
Gross profit.............................................      27,161      28,220      31,655      77,898     165,637
Selling, general and administrative expenses.............      25,420      26,584      29,660      74,441     153,153
Special charges..........................................          --          --          --          --       1,409
                                                             --------    --------    --------    --------    --------
Income from operations...................................       1,741       1,636       1,995       3,457      11,075
Interest and other expense, net..........................         520         946         944       3,710      13,294
                                                             --------    --------    --------    --------    --------
Income (loss) from operations before provision (benefit)
  for income taxes and extraordinary charge..............       1,221         690       1,051        (254)     (2,219)
Provision (benefit) for income taxes.....................          --          --          --        (240)        289
                                                             --------    --------    --------    --------    --------
Net income (loss) from operations before extraordinary
  charge.................................................       1,221         690       1,051         (14)     (2,508)
Extraordinary charge.....................................          --          --          --          --      (2,216)
                                                             --------    --------    --------    --------    --------
Net income (loss)........................................       1,221         690       1,051         (14)     (4,724)
Pro forma provision for income taxes.....................         520         325         439          --          --
                                                             --------    --------    --------    --------    --------
Pro forma net income (loss)..............................    $    701    $    365    $    612    $    (14)   $ (4,724)
                                                             ========    ========    ========    ========    ========
CASH FLOWS DATA:
Net cash provided by (used in) operating activities......    $  4,525    $   (363)   $  4,008    $  6,703    $ (9,684)
Net cash used in investing activities....................      (1,350)     (2,200)     (7,626)    (46,459)    (58,070)
Net cash provided by (used in) financing activities......      (2,702)      2,630       3,711      41,252      71,900
Depreciation and amortization............................       1,232       1,062       1,331       5,399      12,316
Capital expenditures.....................................       1,687       2,205       7,865       4,908       8,697
BALANCE SHEET DATA (AT END OF PERIOD)
Working capital..........................................    $ 16,957    $ 19,148    $ 16,913    $ 20,582    $ 56,562
Total assets.............................................      44,844      55,458      59,551     146,508     430,821
Total debt...............................................      12,515      15,632      21,003      64,658     185,336
Stockholders' equity.....................................      11,640      11,719      11,574       7,659      18,124
OTHER DATA:
EBITDA(c)................................................    $  3,352    $  3,060    $  3,847    $  9,987    $ 19,130
Ratio of earnings to fixed charges(d)....................         1.9x        1.4x        1.5x         --          --

 
- ---------------
 
(a) In May 1997, Heafner acquired Winston. The transaction was accounted for
    using the purchase method of accounting.
 
(b) In May 1998, the ITCO merger and the CPW acquisition occurred. Each
    transaction was accounted for using the purchase method of accounting.
 
(c) EBITDA represents net income before extraordinary item plus income taxes,
    depreciation and amortization and interest expense. EBITDA for the year
    ended December 31, 1998 includes $733,000
 
                                       35
   37
 
     related to amortization of deferred financing charges that is included as
     amortization expense for cash flow purposes and interest expense in the
     consolidated statements of operations. EBITDA is presented because it is a
     widely accepted financial indicator of a company's ability to service or
     incur indebtedness. However, EBITDA should not be considered an alternative
     to net income as a measure of operating results or to cash flows from
     operations as a measure of liquidity in accordance with generally accepted
     accounting principles. EBITDA as calculated and presented here may not be
     comparable to EBITDA as calculated and presented by other companies.
 
(d) In calculating the ratio of earnings to fixed charges, earnings consist of
    income before income taxes plus fixed charges. Fixed charges consist of
    interest expense (which includes amortization of deferred financing costs
    and debt issuance cost) and one-third of rental expense, deemed
    representative of that portion of rental expense estimated to be
    attributable to interest. For the years ended December 31, 1997 and 1998,
    earnings were insufficient to cover fixed charges by $254,000 and $2.2
    million, respectively.
 
                                       36
   38
 
ITCO
 
     The following table sets forth selected historical consolidated financial
data of ITCO for the periods indicated. The selected historical data are derived
from audited historical consolidated financial statements of ITCO as of and for
the years ended October 2, 1993, October 1, 1994 and September 30, 1995. The
consolidated financial statements of ITCO for the year ended September 30, 1995
have been audited by Deloitte and Touche LLP, independent auditors, and are
included elsewhere in this prospectus. The remaining selected historical data is
derived from the historical consolidated financial statements of ITCO for the
period from its inception on November 13, 1995, to September 30, 1996 and for
the year ended September 30, 1997 which have been audited by Ernst & Young LLP,
independent auditors. The consolidated financial statements of ITCO for each of
the years in the three year period ended September 30, 1997 are included at the
back of this prospectus. The selected historical financial data for the eight
months ended May 31, 1997 and the period ended May 20, 1998 have been derived
from financial statements that are included at the back of this prospectus,
which are unaudited but which, in the opinion of management, include all
adjustments, consisting only of normal recurring adjustments except as otherwise
described therein, necessary for a fair presentation of the financial position
and results of operations for such period. The following selected historical
consolidated financial information should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the consolidated financial statements of ITCO and the related
notes included in this prospectus.
 


                                                                                       EIGHT
                                                                                       MONTHS     PERIOD
                                              FISCAL YEAR                              ENDED      ENDED
                               -----------------------------------------              MAY 31,    MAY 20,
                                 1993       1994       1995     1996(A)      1997       1997       1998
                               --------   --------   --------   --------   --------   --------   --------
                                                         (DOLLARS IN THOUSANDS)
                                                                            
STATEMENTS OF OPERATIONS
  DATA:
Sales.......................   $204,586   $252,526   $294,113   $290,982   $351,996   $225,804   $232,277
Cost of goods sold..........    178,561    221,034    257,040    253,629    301,970    194,203    198,701
                               --------   --------   --------   --------   --------   --------   --------
Gross profit................     26,025     31,492     37,073     37,353     50,026     31,601     33,576
Selling, general and
  administration expenses...     23,531     29,134     34,177     36,946     47,867     31,097     29,957
                               --------   --------   --------   --------   --------   --------   --------
Income from operations......      2,494      2,358      2,896        407      2,159        504      3,619
Interest and other
  expense...................        802      1,105      2,147      3,659      4,050      2,280      1,961
                               --------   --------   --------   --------   --------   --------   --------
Income (loss) before income
  taxes.....................      1,692      1,253        749     (3,252)    (1,891)    (1,776)     1,658
Income taxes (benefit)......        707        545        121     (1,296)      (452)      (700)       811
Cumulative effect of change
  in accounting for income
  tax(b)....................         --        408         --         --         --         --         --
                               --------   --------   --------   --------   --------   --------   --------
Net income (loss)...........   $    985   $  1,116   $    628   $ (1,956)  $ (1,439)  $ (1,076)  $    847
                               ========   ========   ========   ========   ========   ========   ========
CASH FLOWS DATA:
Net cash provided by (used
  in) operating
  activities................     (1,642)    (6,065)       108      6,470      8,603     12,465      6,486
Net cash used in investing
  activities................     (3,302)    (3,270)      (668)   (16,150)      (742)      (587)      (240)
Net cash provided by (used
  in) financing
  activities................      4,850      9,668        867     11,434     (7,760)   (11,765)    (6,897)
Depreciation and
  amortization..............      1,298      1,394      1,313      2,179      2,493      1,683      1,616
Capital expenditures........      3,563      3,520        869      1,133      1,188      1,033        711
BALANCE SHEET DATA
  (AT END OF PERIOD):
Working capital.............   $  4,006   $  5,717   $  5,062   $ 24,869   $ 16,402   $ 12,714   $  9,012
Total assets................     72,897     89,433     98,287    124,218    123,320    116,557    131,274
Total debt..................     19,805     29,717     30,651     47,163     39,482     37,780     32,556
Stockholders' equity
  (deficit).................      9,811     10,927     11,555     (1,751)    (4,103)    (3,427)    (3,218)

 
                                       37
   39
 


                                                                                       EIGHT
                                                                                       MONTHS     PERIOD
                                              FISCAL YEAR                              ENDED      ENDED
                               -----------------------------------------              MAY 31,    MAY 20,
                                 1993       1994       1995     1996(A)      1997       1997       1998
                               --------   --------   --------   --------   --------   --------   --------
                                                         (DOLLARS IN THOUSANDS)
                                                                            
OTHER DATA:
EBITDA(c)...................   $  4,547   $  4,816   $  5,107   $  2,411   $  4,312   $  2,252   $  5,626
Ratio of earnings to fixed
  charges(d)................       1.8x       1.4x       1.2x         --         --         --       1.4x

 
- ---------------
 
(a) On November 13, 1995, ITCO changed ownership. The operations data disclosed
    for the year ended September 30, 1996 include operational information from
    November 13, 1995 to September 30, 1996.
(b) Effective October 3, 1993, ITCO adopted prospectively SFAS No. 109. SFAS No.
    109 requires a change from the deferred method as required under APB Opinion
    No. 11 to the asset and liability method of accounting for income taxes. The
    cumulative effect of the change in accounting for income taxes was $408,000.
(c) EBITDA represents net income plus income taxes, depreciation and
    amortization and interest expense less the cumulative effect of change in
    accounting for income taxes. EBITDA is presented because it is a widely
    accepted financial indicator of a company's ability to service or incur
    indebtedness. However, EBITDA should not be considered an alternative to net
    income as a measure of operating results or to cash flows from operations as
    a measure of liquidity in accordance with generally accepted accounting
    principles. EBITDA as calculated and presented here may not be comparable to
    EBITDA as calculated and presented by other companies.
(d) In calculating the ratio of earnings to fixed charges, earnings consist of
    income before income taxes plus fixed charges. Fixed charges consist of
    interest expense (which includes amortization of deferred financing costs
    and debt issuance cost) and one-third of rental expense, deemed
    representative of that portion of rental expense estimated to be
    attributable to interest. For the years ended September 30, 1996 and 1997,
    and the eight months ended May 31, 1997, earnings were insufficient to cover
    fixed charges by $3.3 million, $1.9 million and $1.8 million, respectively.
 
                                       38
   40
 
CPW
 
     The following table sets forth selected historical financial data of CPW
for the periods indicated. The selected historical data are derived from the
unaudited financial statements of CPW as of and for the years ended October 31,
1993 and October 31, 1994. The selected historical data are derived from the
historical financial statements of CPW as of and for the years ended October 31,
1995 through 1997 which have been audited by KPMG LLP, independent certified
public accountants. The financial statements of CPW for each of the years in the
three-year period ended October 31, 1997 are included at the back of this
prospectus. The selected historical financial data for the six months ended
April 30, 1997 and 1998 have been derived from financial statements that are
included at the back of this prospectus which are unaudited but which, in the
opinion of management, include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair presentation of the financial
position and results of operations for such period. The following selected
historical financial information should be read in conjunction with
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and the financial statements of CPW and the related notes included
in this prospectus.
 


                                                                                        SIX MONTHS ENDED
                                                        FISCAL YEAR                         APRIL 30,
                                      -----------------------------------------------   -----------------
                                       1993      1994      1995      1996      1997      1997      1998
                                      -------   -------   -------   -------   -------   -------   -------
                                                            (DOLLARS IN THOUSANDS)
                                                                             
STATEMENTS OF OPERATIONS DATA:
Net sales..........................   $38,290   $61,091  $107,683  $122,930  $122,410   $56,589   $67,578
Cost of goods sold.................    29,694    49,148    88,363   101,355    98,289    45,295    49,013
                                      -------   -------   -------   -------   -------   -------   -------
Gross profit.......................     8,596    11,943    19,320    21,575    24,121    11,294    18,565
Selling, general and administrative
  expenses.........................     7,470    11,119    17,786    18,660    20,087     9,580    13,963
                                      -------   -------   -------   -------   -------   -------   -------
Income from operations.............     1,126       824     1,534     2,915     4,034     1,714     4,602
Interest and other expense.........        77        96       265       162       223       113       324
                                      -------   -------   -------   -------   -------   -------   -------
Income before income taxes.........     1,049       728     1,269     2,753     3,811     1,601     4,278
Income taxes.......................       369       329       537     1,070     1,531       638     1,710
Minority interest(a)...............       267       144         6         3        --        --        --
                                      -------   -------   -------   -------   -------   -------   -------
Net income.........................   $   413   $   255   $   726   $ 1,680   $ 2,280   $   963   $ 2,568
                                      =======   =======   =======   =======   =======   =======   =======
CASH FLOWS DATA:
Net cash provided by (used in)
  operating activities.............   $ 1,380   $ 1,808   $(2,223)  $ 4,645   $ 4,578   $ 1,795    (1,473)
Net cash used in investing
  activities.......................      (110)   (1,790)     (846)     (995)   (2,782)   (2,033)   (1,847)
Net cash provided by (used in)
  financing activities.............      (759)    1,648       967    (3,768)     (971)      288     3,358
Depreciation and amortization......       116       216       338       404       484       203       328
Capital expenditures...............       108     1,639       788       655     3,489     2,586       745
BALANCE SHEET DATA (AT END OF
  PERIOD):
Working capital....................   $ 1,716   $ 1,375   $ 4,217   $ 4,827   $ 4,883   $ 3,093   $ 6,446
Total assets.......................    12,212    28,303    38,784    45,724    46,674    41,103    55,427
Total debt(d)......................     1,270     4,236     9,819     6,359     5,452     6,735     9,758
Stockholders' equity...............       962     1,217     2,336     4,016     6,296     4,980     8,865
OTHER DATA:
EBITDA(b)..........................   $ 1,241   $ 1,044   $ 1,905   $ 3,202   $ 4,450   $ 1,888   $ 4,833
Ratio of earnings to fixed
  charges(c).......................      4.2x      2.6x      1.9x      3.3x      3.9x      3.3x      5.6x

 
- ---------------
 
(a) CPW's consolidated financial statements include the consolidation of its
    majority interests in Speed Merchant of San Jose, a California partnership,
    and Arthur Enterprises, a California corporation. All significant
    intercompany transactions and balances are eliminated in consolidation.
 
(b) EBITDA represents net income plus income taxes, depreciation and
    amortization and interest expense, net and minority interest. EBITDA is
    presented because it is a widely accepted financial indicator of a company's
    ability to service or incur indebtedness. However, EBITDA should not be
    considered an alternative to net income as a measure of operating results or
    to cash flows from operations as a measure of liquidity in accordance with
    generally accepted accounting principles.
 
                                       39
   41
 
     EBITDA as calculated and presented here may not be comparable to EBITDA as
     calculated presented by other companies.
 
(c) In calculating the ratio of earnings to fixed charges, earnings consist of
    income before income taxes plus fixed charges. Fixed charges consist of
    interest expense (which includes amortization of deferred financing costs
    and debt issuance cost) and one-third of rental expense, deemed
    representative of that portion of rental expense estimated to be
    attributable to interest.
 
(d) Excludes all related party debt.
 
                                       40
   42
 
        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                             RESULTS OF OPERATIONS
 
     The following discussion and analysis of the results of operations,
financial condition and liquidity of Heafner, Winston, ITCO and CPW should be
read in conjunction with the financial statements and the "Unaudited Pro Forma
Condensed Combined Financial Data" and the related notes included in this
prospectus.
 
OVERVIEW
 
     Most of Heafner's sales consist of passenger and light truck tires, which
in 1998 would have represented approximately 78.4% of its pro forma net sales.
The remainder of such sales would have been derived from automotive service and
parts (9.1%), custom wheels (6.7%), automotive service equipment (5.6%) and
other products (0.2%). Heafner sells its products to a variety of markets, both
in terms of end-use and geography. Heafner's distribution channels consist of
(a) Eastern wholesale, (b) Western retail tires and automotive service and (c)
Western wholesale. In 1998, on a pro forma basis, net sales through such
channels accounted for approximately 67.9%, 16.2% and 15.9%, respectively.
Heafner believes that the diversity of its markets helps stabilize Heafner's
sales and earnings.
 
     In connection with the Transactions completed on May 20, 1998, Heafner has
recorded a non-recurring extraordinary charge of $3.7 million for the write-off
of unamortized financing expenses and discounts and to pay prepayment penalties.
Heafner has also recorded a non-recurring restructuring charge to operations of
$1.4 million, and is establishing reserves of $5.2 million related to costs to
be incurred in consolidation of distribution, retail, and corporate office
facilities, severance obligations, and other related exit costs. Cash payments
during the 18 months following the consummation of the Transactions from these
items are estimated to be approximately $5.0 million.
 
     Heafner has identified a number of areas in which it expects to realize
annual cost savings as a result of the Transactions. For example, Heafner
anticipates cost reductions based on elimination of duplicate corporate
expenses, warehouse consolidations and maximizing efficiency of its truck fleet,
inventory management systems and customer service functions. In addition,
Heafner expects to realize improvements as a result of lower purchase prices on
tires and other products as supplier programs are coordinated and Heafner's
combined purchasing power is utilized. Although management believes that cost
savings in these areas are achievable, there can be no assurance that any such
cost reductions or savings will be achieved. The amount of any such potential
cost reductions or savings is not yet reasonably determinable.
 
     RESULTS OF OPERATIONS -- HEAFNER
 
     Heafner acquired Winston on May 7, 1997 and CPW on May 20, 1998. The ITCO
merger occurred on May 20, 1998. Therefore, results for 1998 include the
operations of ITCO and CPW only after May 20, 1998. Results for 1997 exclude
results of ITCO and CPW, and include the operations of Winston after May 7,
1997. Results for 1996 include solely the results of Heafner without ITCO, CPW
or Winston.
 
                                       41
   43
 
     The following table sets forth each category of statements of operations
data as a percentage of net sales:
 


                                                                FISCAL YEAR ENDED DEC. 31,
                                                                --------------------------
                                                                 1996      1997      1998
                                                                ------    ------    ------
                                                                           
Net sales...................................................    100.0%    100.0%    100.0%
Cost of goods sold..........................................     83.4      75.0      76.8
Gross profit................................................     16.6      25.0      23.2
Selling, general and administrative expenses................     15.6      23.9      21.7
Income from operations......................................      1.0       1.1       1.6
Interest and other expense..................................      0.4       1.2       1.9
Income (loss) from operations before benefit for income
  taxes.....................................................      0.6      (0.1)     (0.3)
Income taxes................................................      0.0      (0.1)     (0.0)
Net income (loss) before extraordinary charge...............      0.6       0.0      (0.4)
Extraordinary charge........................................       --        --      (0.3)
Net income (loss)...........................................      0.6       0.0      (0.7)
Pro forma provision for income taxes........................      0.3       0.0        --
Pro forma net income (loss).................................      0.3       0.0        --

 
YEAR ENDED DECEMBER 31, 1998 COMPARED TO YEAR ENDED DECEMBER 31, 1997
 
     Net sales were $713.7 million for 1998, an increase of $401.8 million, or
128.9%, from $311.8 million in 1997. The inclusion of sales for Winston (12
months versus 8), ITCO (7 months), and CPW (7 months) accounted for $364.3
million, or 90.7%, of the increase in sales in 1998. Distribution sales were
strong throughout 1998, increasing by almost 13% due to continued market share
gains in Heafner's primary service areas, aided somewhat by strong market
conditions.
 
     Gross profit was $165.6 million in 1998, an increase of $87.7 million, or
112.6%, from $77.9 million in 1997. As a percentage of net sales, gross profit
was 23.2% and 25.0%, respectively, for 1998 and 1997. The increase in gross
profit dollars was also due to the inclusion of the acquired operations, which
accounted for $78.4 million, or 89.3%, of the gross dollar increase. The
decrease in overall gross margins in 1998 was due to a higher proportion of
distribution sales, which generally result in lower margins than retail sales.
The percentage of distribution sales was 79.0% and 67.6%, respectively, for 1998
and 1997.
 
     Selling, general and administrative expenses were $154.6 million in 1998,
an increase of $80.1 million, or 107.6%, from $74.4 million in 1997. As a
percentage of net sales, these expenses were 21.7% and 23.9%, respectively, for
1998 and 1997. The inclusion of the acquired operations accounted for $72.2
million, or 90.2%, of the increase in selling, general and administrative
expenses in 1998. The decrease in selling, general and administrative costs as a
percent of sales was due to a higher proportion of distribution sales, which
generally have lower expense percentages than retail operations. Offsetting this
business mix change somewhat was slightly higher selling and administrative
costs in Heafner's distribution operations as a percent of sales.
 
     Interest and other expense increased from $3.7 million in 1997 to $13.3
million in 1998. Interest expense increased by $8.6 million as a result of
increased borrowings incurred in connection with the acquisitions of Winston,
ITCO and CPW.
 
     The results from operations for 1998 include a special charge of $1.4
million in June 1998, which was taken into account in determining income from
operations, in connection with the costs of closing certain duplicative Heafner
distribution centers. These costs relate to lease commitments, asset writedowns,
severance and employee related costs, and other costs to shut down these
facilities. A non-recurring extraordinary charge of $3.7 million ($2.2 million
net of taxes) was also recorded for the write-off of unamortized financing
expenses and discounts, and the payment of prepayment penalties.
 
                                       42
   44
 
     Income taxes on pre-tax income before extraordinary charge were $0.3
million in 1998 compared to $(0.2) million in 1997. The effective income tax
rate for 1998 was (13.0)% and was increased from the statutory rate due to
non-deductible goodwill amortization.
 
     The net loss for 1998 was $(4.7) million, or (0.7)%, of net sales compared
to a net loss of $(14,000), or 0.0%, of net sales in 1997, as a result of the
factors discussed above.
 
YEAR ENDED DECEMBER 31, 1997 COMPARED TO YEAR ENDED DECEMBER 31, 1996
 
     Net sales were $311.8 million for 1997, an increase of $121.3 million, or
63.7%, from $190.5 million in 1996. The increase was primarily due to the
acquisition of Winston on May 7, 1997. Winston sales included in reported 1997
results totaled $101.1 million, or 83.3% of the total sales increase for the
year. Wholesale distribution sales for Heafner in 1997 totaled $210.8 million,
an increase of $20.3 million, or 10.7%, from 1996 sales. This increase resulted
primarily from additional market share gains in the Southeast.
 
     Gross profit was $77.9 million in 1997, an increase of $46.2 million, or
146.1%, from $31.7 million in 1996. As a percentage of net sales, gross profit
was 25.0% and 16.6%, respectively. Gross profit increased primarily due to the
acquisition of Winston. Excluding Winston's gross profits included in 1997
results, gross profit would have been $35.1 million, or 16.7% of net sales.
Retail sales generally result in higher gross profit margins than sales from
wholesale distribution.
 
     Selling, general and administrative expenses were $74.4 million in 1997, an
increase of $44.8 million, or 151.0%, from $29.7 million in 1996. As a
percentage of net sales, these expenses were 23.9% and 15.6%, respectively.
Excluding the results of Winston subsequent to May 7, 1997, selling, general and
administrative expenses in Heafner's wholesale distribution business were $32.7
million, or 15.5%, of wholesale sales. Although as a percentage of sales these
costs were slightly lower in 1997 on an absolute basis, the increase of $3.0
million reflects Heafner's investment in both field and corporate personnel,
programs and customer service capabilities as it prepared for higher levels of
activity in 1998 and beyond.
 
     Interest and other expense increased from $0.9 million in 1996 to $3.7
million in 1997 due to additional debt incurred in connection with the
acquisition of Winston.
 
     Income taxes were $(0.2) million in 1997 as a result of the change in the
status of Heafner as of May 7, 1997 from a Subchapter S corporation to a
Subchapter C corporation.
 
     A net loss of $(14,000), or 0.0% of net sales, in 1997 represented a
decrease of $1.1 million from net income in 1996 of $1.1 million, or 0.6% of net
sales, in 1996 as a result of the factors discussed above.
 
     The effective income tax rate for 1997, on a pro forma basis, was 0.0%,
compared to an effective tax rate for 1996, on a pro forma basis, of 41.8%, due
to taxable income being $0.0 million for the four-month period in which Heafner
was an S corporation.
 
     Pro forma net loss of $(14,000), or 0.0% of net sales, in 1997 represented
a decrease of $0.6 million from net income in 1996 of $0.6 million, or 0.3% of
net sales, in 1996 as a result of the factors discussed above.
 
RESULTS OF OPERATIONS -- ITCO
 
     The ITCO merger took place on May 20, 1998. Results subsequent to that date
are included with those of Heafner, above. ITCO acquired the assets of ITCO
Holdings in a transaction accounted for as a purchase at the close of business
on November 30, 1995. Therefore, the reported results for fiscal 1996 only
include the 10-month period from December 1, 1995 to September 30, 1996.
 
                                       43
   45
 
     The following table sets forth each category of statements of operations
data as a percentage of net sales:
 


                                                 FISCAL YEAR ENDED
                                                   SEPTEMBER 30,       EIGHT MONTHS
                                               ---------------------      ENDED       PERIOD ENDED
                                               1995    1996    1997    MAY 31, 1997   MAY 20, 1998
                                               -----   -----   -----   ------------   ------------
                                                                       
Net sales...................................   100.0%  100.0%  100.0%     100.0%         100.0%
Cost of goods sold..........................    87.4    87.2    85.8       86.0           85.5
Gross profit................................    12.6    12.8    14.2       14.0           14.5
Selling, general and administrative
  expenses..................................    11.6    12.7    13.6       13.8           12.9
Income from operations......................     1.0     0.1     0.6        0.2            1.6
Interest and other expense..................     0.7     1.2     1.1        1.0            0.9
Income (loss) before income taxes...........     0.3    (1.1)   (0.5)      (0.8)           0.7
Income taxes................................     0.1    (0.4)   (0.1)      (0.3)           0.3
Net income (loss)...........................     0.2    (0.7)   (0.4)      (0.5)           0.4

 
PERIOD ENDED MAY 20, 1998 COMPARED TO EIGHT MONTHS ENDED MAY 31, 1997
 
     Net sales were $232.3 million for the period ended May 20, 1998, an
increase of $6.5 million, or 2.9%, from $225.8 million for the eight months
ended May 31, 1997. The increase was due to increased sales of $8.9 million in
the March-May 1998 period as a result of aggressive marketing by ITCO of its
products, offset partially by strong economic activity and related sales in the
prior year's November-December 1996 period.
 
     Gross profit was $33.6 million for the period ended May 20, 1998, an
increase of $2.0 million, or 6.2%, over the eight months ended May 31, 1997. As
a percentage of net sales, gross profit was 14.5% and 14.0%, respectively, for
the periods ended May 20, 1998 and May 31, 1997. Gross profit margins improved
in the current period as a result of the concentration by ITCO on achieving
higher margins on all product lines and emphasizing sales of certain higher
margin tire product lines.
 
     Selling, general and administrative expenses were $30.0 million in the
period ended May 20, 1998, a decrease of $1.1 million, or 3.7%, from $31.1
million for the eight months ended May 31, 1997. As a percentage of net sales,
these expenses were 12.9% and 13.8%, respectively, for the periods ended May 20,
1998 and May 31, 1997. The entire reduction in selling, general and
administrative expenses for the 1998 period as a percentage of sales was due to
certain headcount reductions instituted during the latter half of the prior
fiscal year, offset only slightly by increased spending on sales and operations
management personnel in the current period. In fiscal 1997, ITCO reduced field
headcounts by approximately 125 persons.
 
     Interest and other expense decreased to $2.0 million in the period ended
May 20, 1998 from $2.3 million in the comparable period in 1997.
 
     Income taxes increased to an expense of $0.8 million for the period ended
May 20, 1998 from a credit of $0.7 million in the comparable 1997 period as a
result of improved pre-tax earnings and provisions for permanent timing
differences on the expected fiscal 1998 earnings.
 
     Net income was $0.8 million, or 0.4% of net sales, for the period ended May
20, 1998, an increase of $1.9 million from a net loss of $(1.1) million, or
(0.5)% of net sales, for the first eight months of fiscal 1997 due to the
factors discussed above.
 
YEAR ENDED SEPTEMBER 30, 1997 COMPARED TO PERIOD ENDED SEPTEMBER 30, 1996
 
     Sales were $352.0 million for fiscal 1997, an increase of $61.0 million, or
21.0%, from $291.0 million fiscal 1996. However, fiscal 1996 included only 10
months of operating results. If 1996 results were restated for a full 12 months
of operations, sales in fiscal 1997 increased by $10.5 million, or 3.1%. This
increase, as adjusted, was due to the full-year sales effect from companies
acquired during fiscal 1996 of
                                       44
   46
 
$17.5 million, partially offset by a decline in the sale of custom wheels, and a
change in the recording of truck tire sales to national fleets. The change
reduced sales by $4.0 million, with no effect on earnings.
 
     Gross profit was $50.0 million in fiscal 1997, an increase of $12.7
million, or 33.9%, from $37.4 million in fiscal 1996. Giving effect to a full 12
months in fiscal 1996, gross profit rose in fiscal 1997 by $6.8 million, or
15.7%. As a percentage of sales, gross profit rose from 12.7% in the adjusted
fiscal 1996 period to 14.2% in fiscal 1997. This improvement in gross margin as
a percentage of sales in fiscal 1997 was primarily due to changes in customer
automatic pricing programs at the warehouse level which generated higher
individual customer margins and therefore allowed for the achievement of higher
overall margins on product sales.
 
     Selling, general and administrative expenses were $47.9 million in fiscal
1997, or 13.6% of net sales, an increase of $10.9 million, or 29.6%, from $36.9
million in fiscal 1996. On a full-year basis, fiscal 1996 selling, general and
administrative expenses would have been $40.8 million, or 12.0%, of restated
sales. Increases in these expenses were primarily caused by the full-year effect
in fiscal 1997 of the 1996 acquisition of companies with higher operating
expense ratios.
 
     Interest and other expense increased from $4.0 million in fiscal 1996 on a
12 month basis to $4.1 million in fiscal 1997.
 
     Income taxes decreased from a credit of $1.3 million in fiscal 1996 to a
credit of $0.5 million in fiscal 1997 as a result of the reduced pre-tax loss
amount.
 
     A net loss of $(1.4) million, or (0.4)% of net sales, in fiscal 1997
represented an improvement of $0.5 million, or 26.4%, from a net loss of $(2.0)
million, or (0.7)% of net sales, for fiscal 1996 due to the factors discussed
above.
 
PERIOD ENDED SEPTEMBER 30, 1996 COMPARED TO YEAR ENDED SEPTEMBER 30, 1995
 
     Sales were $291.0 million for fiscal 1996, a decrease of $3.1 million, or
1.1%, from $294.1 million fiscal 1995. Restating fiscal 1996 on a 12 month
basis, sales would have reflected an increase of $47.3 million, or 16.1%. This
increase was primarily due to the partial-year inclusion of sales from companies
acquired during fiscal 1996.
 
     Gross profit was $37.4 million in fiscal 1996, an increase of $0.3 million,
or 0.8%, from $37.1 million in fiscal 1995. Full-year gross profit in fiscal
1996 would have been $43.3 million, or 12.7%, of sales in restated fiscal 1996
versus 12.6% in fiscal 1995. Gross profit increased in full-year fiscal 1996,
coinciding with the overall increase in sales levels.
 
     Selling, general and administrative expenses were $36.9 million in fiscal
1996, an increase of $2.8 million, or 8.1%, from $34.2 million in fiscal 1995.
As a percentage of sales, these expenses were 12.7% and 11.6%, respectively. On
a full-year basis, fiscal 1996 selling, general and administrative expenses
would have been $40.8 million, or 12.0% of net sales. The increase of $6.6
million in full-year fiscal 1996 expense was due primarily to expenses of
companies acquired during fiscal 1996, and, to a lesser extent, to increased
investment in sales personnel, drivers, and warehouse facilities during 1996.
 
     Interest and other expense increased from $2.1 million in fiscal 1995 to
$3.7 million fiscal 1996 and $4.0 million for fiscal 1996 on a full-year basis.
The primary cause for the increase was increased debt incurred as a part of the
acquisition of ITCO Holdings by ITCO.
 
     Income taxes decreased from $0.1 million in fiscal 1995 to a credit of $1.3
million in fiscal 1996 as a result of the pre-tax loss incurred in fiscal 1996.
 
     A net loss of $(2.0) million, or (0.7)% of net sales, was experienced in
fiscal 1996 as compared to net income of $0.6 million, or 0.2% of net sales, in
fiscal 1995 due to the factors discussed above.
 
                                       45
   47
 
RESULTS OF OPERATIONS -- CPW
 
     CPW was acquired by Heafner on May 20, 1998. Results subsequent to that
date are included with those of Heafner, above.
 
     The following table sets forth each category of statements of operations
data as a percentage of net sales:
 


                                                                                  SIX MONTHS
                                                        FISCAL YEAR ENDED           ENDED
                                                           OCTOBER 31,            APRIL 30,
                                                     -----------------------    --------------
                                                     1995     1996     1997     1997     1998
                                                     -----    -----    -----    -----    -----
                                                                          
Net sales........................................    100.0%   100.0%   100.0%   100.0%   100.0%
Cost of goods sold...............................     82.1     82.4     80.3     80.0     72.5
Gross profit.....................................     17.9     17.6     19.7     20.0     27.5
Selling, general and administrative expenses.....     16.5     15.2     16.4     17.0     20.7
Income from operations...........................      1.4      2.4      3.3      3.0      6.8
Interest and other expense.......................      0.2      0.1      0.2      0.2      0.5
Income before income taxes.......................      1.2      2.3      3.1      2.8      6.3
Income taxes.....................................      0.5      0.9      1.2      1.1      2.5
Net income.......................................      0.7      1.4      1.9      1.7      3.8

 
SIX MONTHS ENDED APRIL 30, 1998 COMPARED TO SIX MONTHS ENDED APRIL 30, 1997
 
     Net sales were $67.6 million for the six months ended April 30, 1998, an
increase of $11.0 million, or 19.4%, from $56.6 million in the corresponding
period in 1997. The increase was due to aggressive sales efforts by CPW during
the 1998 period, combined with sales of $6.4 million from two small retail
acquisitions completed in February and April 1998.
 
     Gross profit was $18.6 million for the six months ended April 30, 1998, an
increase of $7.3 million, or 64.4%, from $11.3 million in the six months ended
April 30, 1997. As a percentage of net sales, gross profit was 27.5% and 20.0%,
respectively, for the six months ended April 30, 1998 and 1997. Gross profit
margins increased significantly during the period ended April 30, 1998 primarily
due to improved receipts from vendor rebate programs. Increased retail sales,
with their corresponding higher margins, also contributed somewhat to the
overall margin improvements.
 
     Selling, general and administrative expenses were $14.0 million in the six
months ended April 30, 1998, an increase of $4.4 million, or 45.8%, from $9.6
million in the corresponding 1997 period. As a percentage of net sales, these
expenses were 20.7% and 17.0%, respectively, for the six months ended April 30,
1998 and 1997. Approximately three-quarters of the increase in selling, general
and administrative expenses resulted from two retail store acquisitions in
February 1998.
 
     Net interest expense increased to $0.3 million for the six months ended
April 30, 1998 from $0.1 million in the comparable period in 1997.
 
     Income taxes increased to $1.7 million for the six months ended April 30,
1998 from $0.6 million in the comparable 1997 period as a result of the
increased earnings levels.
 
     Net income was $2.6 million, or 3.8% of net sales, for the six months ended
April 30, 1998, an increase of $1.6 million, or 166.7%, from net income of $1.0
million, or 1.7% of net sales, for the six months ended April 30, 1997 due to
the factors discussed above.
 
YEAR ENDED OCTOBER 31, 1997 COMPARED TO YEAR ENDED OCTOBER 31, 1996
 
     Net sales were $122.4 million for fiscal 1997, a decrease of $0.5 million,
or 0.4%, from $122.9 million fiscal 1996. The decrease was primarily due to
efforts on the part of CPW to focus during fiscal 1997 on more profitable
product lines, particularly high performance and light truck tires.
 
                                       46
   48
 
     Gross profit was $24.1 million in fiscal 1997, an increase of $2.5 million,
or 11.8%, from $21.6 million in fiscal 1996. As a percentage of sales, gross
profit was 19.7% and 17.6%, respectively. Gross profit increased primarily due
to favorable pricing programs provided by CPW's vendors during the year, along
with the product mix change in fiscal 1997 towards higher margin product lines.
 
     Selling, general and administrative expenses were $20.1 million in fiscal
1997, an increase of $1.4 million, or 7.6%, from $18.7 million in fiscal 1996.
As a percentage of sales, these expenses were 16.4% and 15.2%, respectively.
Selling, general and administrative expenses increased due to a decision to
expand CPW's "just-in-time" delivery service in many of its major markets.
 
     Interest and other expense remained flat at $0.2 million in fiscal 1996 and
1997.
 
     Income taxes increased from $1.1 million in fiscal 1996 to $1.5 million
fiscal 1997 as a result of the higher levels of pre-tax earnings.
 
     Net income was $2.3 million, or 1.9% of net sales in fiscal 1997, an
increase of $0.6 million, or 35.7%, from net income of $1.7 million, or 1.4% of
net sales, in fiscal 1996 due to the factors discussed above.
 
YEAR ENDED OCTOBER 31, 1996 COMPARED TO YEAR ENDED OCTOBER 31, 1995
 
     Net sales were $122.9 million for fiscal 1996, an increase of $15.2
million, or 14.2%, from $107.7 million fiscal 1995. The increase was due to an
acquisition early in fiscal 1996.
 
     Gross profit was $21.6 million in fiscal 1996, an increase of $2.3 million,
or 11.7%, from $19.3 million in fiscal 1995. As a percentage of sales, gross
profit was 17.6% and 17.9%, respectively. Gross profit margins decreased
primarily due to lower margin product lines from a company acquired in late
fiscal 1995 compared with CPW's normal profitability on its product mix.
 
     Selling, general and administrative expenses were $18.7 million in fiscal
1996, an increase of $0.9 million, or 4.9%, from $17.8 million in fiscal 1995.
As a percentage of sales, these expenses were 15.2% and 16.5%, respectively.
Selling, general and administrative expenses decreased as a percent of sales due
to CPW's ability to incorporate the sales and operations of an acquisition in
late fiscal 1995 without any significant increase in selling, general and
administrative expenses.
 
     Interest and other expense decreased from $0.3 million in fiscal 1995 to
$0.2 million in fiscal 1996 due to the repayment of sums borrowed in connection
with the acquisition in late fiscal 1995.
 
     Income taxes increased from $0.5 million in fiscal 1995 to $1.1 million in
fiscal 1996 as a result of the increase in pre-tax earnings.
 
     Net income was $1.7 million, or 1.4% of net sales, for fiscal 1996, an
increase of $1.0 million, or 131.4%, from net income of $0.7 million, or 0.7% of
net sales, in fiscal 1995 due to the factors discussed above.
 
YEAR 2000 COMPLIANCE
 
     Portions of some of the accounting and operational systems and software
used by Heafner in its business identify years with two digits instead of four.
If not corrected, these information technology systems may recognize the year
2000 as the year 1900, which might cause system failures or inaccurate reporting
of data that disrupts operations. Heafner has completed an internal assessment
of all of the business applications and related software used in its information
technology systems, including those of ITCO and CPW, in order to identify where
"Year 2000" problems exist. As a result of this review, Heafner believes that
all of its information technology systems and software either are Year 2000
compliant or can be brought into compliance by October of 1999, although there
can be no assurance that any required remediation will be completed in a timely
manner.
 
     In addition, Heafner is contacting non-information technology vendors to
ensure that any of their products currently used in Heafner's business
adequately address Year 2000 issues. Areas being reviewed include warehouse
equipment, telephone and voice mail systems, security systems and other office
and site
                                       47
   49
 
support systems. Although there can be no assurance, Heafner believes based on
its review that Year 2000 problems in its non-information technology systems
will not cause a material disruption in Heafner's business.
 
     Heafner also may be vulnerable to business interruptions caused by
unremedied Year 2000 problems of its significant suppliers of products or
services. Heafner has initiated formal communications with significant
suppliers, including the country's major tire manufacturers, to determine the
extent to which Heafner's operations may be affected by such third parties' Year
2000 non-compliance. Each of the major tire manufacturers has informed Heafner
that it anticipates no disruption of tire supply or provision of significant
business information as a result of Year 2000 problems. Heafner's wholesale and
retail customer base is highly fragmented, with no single customer accounting
for a significant portion of Heafner's business. Accordingly, although it has
not attempted to survey its customers, Heafner believes that no significant risk
exists in connection with Year 2000 problems on the part of any of its
customers.
 
     Heafner does not expect the historical and estimated costs associated with
bringing its information technology and non-information technology systems into
Year 2000 compliance, including software modification, equipment replacement and
payments to outside solution providers, to be material. However, if Year 2000
issues in Heafner's information technology and non-information technology
systems are not remedied in a timely manner, or if Year 2000 problems on the
part of Heafner's customers and suppliers exist and are not remedied in a timely
manner, there can be no assurance that significant business interruptions or
increased costs having a material adverse effect on the business, financial
condition or results of operations of Heafner will not occur in connection with
the change in century. Risks of Year 2000 non-compliance on the part of Heafner
or any of its significant suppliers could include interruptions in supply from
tire manufacturers, disruption of Heafner's internal and external distribution
network, reduced customer service capabilities, breakdown of inventory control
and fulfillment systems and impairment of essential information technology
systems used by management. Heafner has not established nor does it plan to
establish a contingency plan for Year 2000 compliance issues.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     Heafner required approximately $148.1 million of financing in connection
with the Transactions for:
 
     -  the consummation of the ITCO merger,
 
     -  the completion of the CPW acquisition,
 
     -  the repayment of existing credit facilities (treating amounts
        outstanding under the old credit facility and under the ITCO facility as
        repaid and borrowed under the credit facility on the closing date of the
        Transactions) and subordinated debt, and
 
     -  the payment of related fees and expenses.
 
Heafner obtained the necessary funds from, among other sources, the issuance and
sale of the Series A notes and outstanding borrowings under the credit facility.
See "The Transactions".
 
     The Transactions and related financings had a significant impact on
Heafner's capitalization. At December 31, 1998 the combined net indebtedness
(net of cash) of Heafner was $178.7 million compared to $62.2 million (net of
cash) for Heafner on a stand-alone basis at December 31, 1997. Financing
currently committed by the lenders under the credit facility is $100.0 million
under a revolving line of credit. As of December 31, 1998, $21.9 million was
outstanding and $64.7 million was available for additional borrowings under the
credit facility.
 
     Heafner's principal sources of cash during 1998, 1997, and 1996 came from
operations, borrowings under revolving credit facilities, issuance of long-term
subordinated debt and preferred stock in connection with the acquisition of
Winston, and issuance of long-term debt in connection with the Transactions.
Cash generated from (used in) operating activities totaled $(9.7) million, $6.7
million and $4.0 million, respectively, during each of those periods. Cash used
in operating activities in 1998 was primarily due to increases in trade accounts
receivable and inventories totaling $13.9 million and $12.2 million,
respectively.
                                       48
   50
 
These increases were caused by an increase in total sales during the year. Cash
generated in 1997 was primarily due to improved vendor payment programs which
resulted in an increase in accounts payable and accrued expenses of $9.6
million. Cash generated in 1996 was primarily due to reductions in inventory
levels of $5.0 million due to increased concentration on inventory management.
 
     Capital expenditures during the years ended 1998, 1997 and 1996 amounted to
$8.7 million, $4.9 million, and $7.9 million, respectively. Capital expenditures
during 1998 included $5.7 million at Winston for store equipment, upgrades to
existing stores, new store locations and information technology. Other capital
expenditures during 1997 and 1996 were primarily for the construction and
purchase of warehouse distribution locations, including Heafner's primary
"mixing" warehouse in Lincolnton, North Carolina. Historically, the majority of
capital spending by Heafner has been for the construction or purchase of
additional distribution facilities, or for maintenance of existing fixed assets.
Heafner estimates that future annual capital expenditures (excluding those of
acquisitions of retail and distribution operations) will be $6.0 million to $8.0
million annually, and will principally be used for the renovation of retail
facilities and general corporate purposes. Heafner anticipates making further
acquisitions of retail and wholesale operations that may become available and
that meet Heafner's overall strategic guidelines. Such acquisition spending may
be incremental to the capital expenditures forecast above.
 
     The credit facility is scheduled to mature on May 20, 2003. Loans under the
credit facility bear interest at a floating rate based upon federal funds or
Eurodollar rates plus an applicable margin. Loans under the credit facility are
guaranteed by all material subsidiaries of Heafner and secured by inventory and
accounts receivable of Heafner and its subsidiaries. See "Risk Factors --
Heafner's Substantial Leverage and Debt Service Requirements, and the
Restrictions Imposed by the Terms of its Indebtedness Could Adversely Affect Its
Operating Flexibility and Place It at a Competitive Disadvantage," and
"Description of Credit Facility."
 
     Heafner has entered into interest rate swap agreements from time to time to
manage exposure to fluctuations in interest rates. As of December 31, 1998,
interest rate swap agreements were in place covering notional amounts of
approximately $20.0 million of indebtedness expiring at various dates through
October 2002, at an average interest rate of 7.82%. Heafner does not anticipate
entering into additional swap agreements or hedging arrangements at this time.
 
     Heafner anticipates that its principal use of cash going forward will be to
meet working capital and debt service requirements and to make capital
expenditures. In addition, Heafner expects to pay $5.0 million relating to
consolidation of warehouse and office facilities, severance obligations and
other exit costs over the next 18 months. Based upon current and anticipated
levels of operations, Heafner believes that its cash flow from operations,
together with amounts available under the credit facility, will be adequate to
meet its anticipated requirements. There can be no assurance, however, that
Heafner's business will continue to generate sufficient cash flow from
operations in the future to be applied to meet these requirements or to service
its debt, and Heafner may be required to refinance all or a portion of its
existing debt, or to obtain additional financing. These increased borrowings may
result in higher interest payments. In addition, there can be no assurance that
any such refinancing would be possible or that any additional financing could be
obtained. The inability to obtain additional financing could have a material
adverse effect on Heafner.
 
     Certain minority stockholders of Heafner have been granted redemption
rights commencing in 2004, subject to certain conditions, which if exercised
would obligate Heafner to redeem the shares of capital stock held by such
stockholders at agreed valuations (based upon a multiple of EBITDA formula). See
"The Transactions" and "Certain Relationships and Related Party Transactions --
Warrants" and "-- Preferred Stock." There can be no assurance that sufficient
funds will be available to redeem the shares of capital stock held by such
stockholders if Heafner is required to do so or whether the terms of its
outstanding indebtedness at such time, including the Series B and Series D
indentures, will permit such redemption.
 
                                       49
   51
 
                                    BUSINESS
 
     This prospectus contains trademarks, tradenames or registered marks of
Heafner and other entities, including Regul(R) tires, Winston(R) tires, Pacer(R)
custom wheels, ICW(R) custom wheels and Magnum(R) automotive lifts.
 
HISTORY AND DEVELOPMENT OF HEAFNER
 
     Heafner believes that it has become one of the leading tire distributors
and retailers in the United States in terms of sales and number of tires
distributed. Heafner's development has been marked by the addition of five
warehouses in the Southeast, increased emphasis on its private-label brand
strategy, development of electronic data interlinks with its customers and
suppliers and by the construction of a new mixing warehouse close to its North
Carolina headquarters. With Heafner's acquisition of Winston in 1997, it entered
the retail tire distribution market in California, becoming one of the nation's
largest tire retailers in terms of number of outlets. With the acquisitions of
CPW and ITCO in 1998, Heafner expanded its West Coast distribution network and
solidified its position in the Southeastern wholesale tire distribution market.
Heafner's wholesale and retail operations are divided among three principal
corporate entities:
 
     -  Heafner organized in 1935 and into which ITCO was merged in 1998, and
        Heafner's subsidiaries:
 
     -  Winston, founded in 1962 and acquired by Heafner in 1997, and
 
     -  CPW, founded in 1971 and acquired by Heafner in 1998.
 
     With the acquisitions of ITCO and CPW, Heafner believes that it is one of
the largest independent suppliers of tires to the replacement tire market in the
United States in terms of sales and number of tires distributed. Heafner's
wholesale distribution operations accounted for approximately 83.8% of Heafner's
total net sales, on a pro forma basis, in 1998. With 65 distribution centers
servicing 26 states, Heafner believes that it is the largest independent
distributor of new replacement tires in terms of number of tires shipped in the
Southeast and in California. Through this distribution network, Heafner's
wholesale divisions supplied 12.6 million tires in 1998 and currently serve an
average of 25,000 customers each month. Through its retail division, Heafner
also operates over 200 retail tire and automotive service outlets in California
and Arizona which sold over 1.2 million tires in 1998. Heafner's Winston
subsidiary, which operates 190 of Heafner's retail tire and automotive service
outlets, was the fifth largest independent tire dealer in the United States in
1998 based on number of company-owned retail stores. Heafner generally stocks
approximately 12,000 stock keeping units, or "SKUs," of tires in its
distribution centers. Heafner supplies premium, economy and private-label brands
of tires manufactured by the major tire manufacturers, including Michelin, which
manufactures the B.F. Goodrich and Uniroyal brands, Kelly-Springfield, which is
a division of Goodyear, and Dunlop, Bridgestone/Firestone and Pirelli. Heafner's
private-label tires are sold under the Winston and Regul trademarks. In addition
to its tire sales, Heafner believes that it is a significant independent
distributor and retailer of aftermarket wheels, automotive replacement parts and
accessories and automotive service equipment.
 
     Heafner believes that the combination of Heafner, ITCO and CPW represents a
distinct opportunity to broaden product offerings, strengthen manufacturer
relationships, develop new competencies in its organization and strengthen its
presence in the Southeast and the West. Heafner believes that the ITCO merger
will enable its Eastern wholesale division to provide more cost-effective
service and will increase its distribution capacity, positioning it for
expansion into new geographic areas. Heafner believes that the acquisition of
CPW, including CPW's distribution facilities, will establish a broader supply
network with more frequent delivery capabilities for Heafner's Winston retail
stores, improving Heafner's ability to restock inventory and obtain
customer-requested products on a more timely basis. In addition, Heafner expects
to realize significant cost savings and operating efficiencies and improvements
that will contribute to its goal of increasing future profitability.
 
     In fiscal 1998, on a consolidated basis, Heafner generated pro forma net
sales of $923.8 million, EBITDA of $30.5 million and a net loss of $3.7 million.
In 1998, on a pro forma basis, sales of tires
                                       50
   52
 
accounted for approximately 78.4% of Heafner's consolidated net sales, while
sales of automotive service and parts accounted for 9.1% of Heafner's
consolidated net sales, sales of custom wheels accounted for 6.7%, sales of
automotive service equipment accounted for 5.6%, and sales of other products
accounted for 0.2%.
 
NARRATIVE DESCRIPTION OF BUSINESS
 
HEAFNER-ITCO DIVISION
 
     Heafner acquired ITCO on May 20, 1998. Following that acquisition, ITCO's
subsidiaries were merged into ITCO, and ITCO was merged into Heafner. Heafner's
historical wholesale operations and ITCO's business became the Heafner-ITCO
division. Founded in 1962, ITCO was, at the time it was acquired by Heafner, one
of the largest wholesale distributors of tires, custom wheels, equipment and
tire dealer supplies in the Southeast in terms of sales and number of tires
distributed. On a pro forma basis, the Heafner-ITCO division had net sales for
1998 of approximately $627.3 million and shipped more than 8.4 million passenger
and light truck tires and 285,000 medium truck tires. The Heafner-ITCO
division's products include flag brands manufactured by Michelin, including the
B.F. Goodrich and Uniroyal brands, Bridgestone/Firestone and Dunlop. House
brands include Monarch, manufactured by Kelly-Springfield, as well as other
house brands manufactured by Michelin, Bridgestone/Firestone, Kelly-Springfield
and Dunlop. Private label products include Regul Tires, Winston tires, Pacer
custom wheels and custom wheels manufactured by Ultra and private-branded under
the ICW name. Tire sales represented approximately 83.7% of the Heafner-ITCO
division's pro forma net sales in 1998.
 
WINSTON
 
     On May 7, 1997, Heafner entered the retail tire business with its
acquisition of Winston. Founded in 1962, Winston has grown to become the fifth
largest independent tire dealer in the country in 1998, based on the number of
company-owned retail stores. Winston sold more than 1.2 million tires as well as
other automotive products in 1998 through its chain of 190 retail stores in
California and Arizona for net sales in 1998 in excess of $149.8 million. Each
Winston store offers customers multiple choices of flag brands manufactured by
Michelin, including the B.F. Goodrich and Uniroyal brands, Pirelli and,
beginning in June 1998, Goodyear, as well as the Winston tire private-label
brand and related automotive products and services, including Quaker State oil
products and Monroe and Raybestos ride control products. Tire sales represented
approximately 61.7% of Winston's 1998 net sales.
 
CPW
 
     Heafner acquired CPW on May 20, 1998. Started in 1971 as a performance
automotive shop, CPW is now primarily a wholesale distributor specializing in
replacement market sales of tires, parts, wheels and equipment. CPW also
operates a network of 20 retail stores in California and Arizona. Of CPW's
retail stores, 15 sell flag brand high performance as well as regular grade
tires, wheels and related automotive products, while the remaining five retail
stores sell only automotive parts. On a pro forma basis, CPW's net sales for
1998 were approximately $146.7 million and CPW shipped more than 1.9 million
passenger and light truck tires. CPW's flag brand tire offerings include
Michelin, Dunlop, B.F. Goodrich, Uniroyal and Pirelli. Its private-label brand
tire offerings include Lee, Centennial, Mickey Thompson, Starfire, Cooper and
Nankang. CPW believes that it is one of the largest distributors of high
performance tires in California. CPW also sells parts, wheels, and equipment
built by nationally recognized manufacturers. Tire sales represented
approximately 72.8% of CPW's total pro forma sales for 1998. Sales of high
performance tires represented approximately 31% of CPW's total pro forma net
sales for the same period.
 
INDUSTRY OVERVIEW
 
     Purchasers in the United States spent approximately $18.6 billion on new
replacement tires in 1998. Of that amount, passenger tires accounted for
approximately 58% of sales, light truck tires accounted for approximately 16%,
truck tires accounted for approximately 21% and farm, specialty and other types
of
 
                                       51
   53
 
tires accounted for approximately 5%. The number of new replacement tires
shipped in the United States for passenger cars and light trucks increased from
164.6 million tires in 1986 to 214.5 million tires in 1998. Heafner believes
that the factors that have contributed to this growth include increases in both
the number and average age of cars as well as passenger miles driven in the
United States.
 
     Consumers of new replacement tires in the United States obtain them from
several principal sources, including independent tire dealers,
manufacturer-owned retail stores, mass merchandisers such as Sears and Wal-Mart,
auto supply chain stores and wholesale clubs and discounters. Independent tire
dealers, which represent the largest customer base served by Heafner, are the
largest point of sale suppliers of new replacement passenger tires to the United
States market. Independent tire dealers accounted for approximately 59.5% of
retail sales of domestic replacement passenger tires in 1998.
 
     Independent tire dealers obtain their inventory of new replacement tires
through three principal sources: tire manufacturers, independent wholesale
distributors like Heafner, and dealer-owned warehouses. Other sources include
discount or price clubs and tire outlet chains. Industry estimates indicate that
independent wholesale distributors provided approximately one-third of the
passenger and light truck new replacement tires supplied to independent tire
dealers, and approximately 25% of all passenger and light truck new replacement
tires reaching the consumer market, in 1998. Heafner believes that, in recent
years, certain tire manufacturers have reduced their supply to small independent
tire dealers due to the inefficiencies of supplying a small amount of product to
a large number of locations. At the same time, manufacturers have increased
their supplies to independent wholesale distributors, such as Heafner, who are
able to deliver tires to a large number of independent tire dealers with greater
efficiency.
 
     The replacement tire market for passenger cars and light trucks consists of
three primary types of tires: "flag" brands, which are premium tires made by the
major tire manufacturers; associate or "house" brands, which are primarily
economy brand tires made by the major tire manufacturers; and private-label
brands, which are brands made by tire manufacturers generally for independent
tire wholesale distributors and retailers. In 1998, flag brands constituted
approximately 52% of the United States passenger and light truck replacement
tire markets, private-label brands constituted approximately 29% of those
markets and house brands made up approximately 19% of those markets.
 
OPERATIONS
 
     Wholesale Divisions.  The Heafner-ITCO and CPW wholesale divisions of
Heafner accounted for approximately 83.8% of Heafner's net sales, on a pro forma
basis, in 1998. With 65 distribution centers servicing 26 states, Heafner
believes that it is the largest independent distributor of replacement tires in
the Southeast and in California. Through this distribution network, Heafner
supplied 12.6 million tires in 1998.
 
     Heafner's distribution network provides daily delivery to its tire dealer
customers in most areas and, in major markets, provides delivery two to four
times a day. Heafner has been able to offer reliable, timely and frequent
deliveries to its customers by utilizing its inventory management systems that
link its distribution facilities to its major customers and electronic data
links directly with Michelin and Kelly-Springfield, its two largest suppliers.
This level of just-in-time service is intended to allow Heafner's customers to
reduce investment in inventories while still enabling them to provide a full
range of products to consumers. Heafner believes that software and on-line
programs, such as Heafner's "HeafNet" electronic interlink service, will play an
increasingly important role for its distribution customers. See "-- Information
Systems and Technology." Heafner's fleet of approximately 650 trucks also
facilitates frequent deliveries to its distribution customers.
 
     In order to improve efficiency in its Southeastern operations, Heafner
utilizes a large mixing warehouse located in Lincolnton, North Carolina where
products are sorted for shipments to customers located outside the territories
typically served by the distribution network. The mixing warehouse also enables
Heafner to make volume purchases from suppliers when advantageous and ship the
resulting inventory to distribution centers within its network. Heafner believes
that this mixing and accessibility of
 
                                       52
   54
 
inventory enables Heafner's customers to expand sales opportunities without the
burden and expense of large investments in inventory.
 
     As an additional service to its customers, Heafner may pass through to its
distribution customers all or a portion of credits from tire manufacturers for
advertising or special promotions on tires or other products. These credits
assist Heafner's customers in budgeting for their advertising and similar
operating expenses. Heafner also participates in and sponsors dealer conferences
among its customers in order to keep them informed of industry trends and new
product offerings. In addition, as Heafner's retail expertise grows, Heafner
intends to continue to make this expertise available to its independent tire
retailer customers in order to enhance customer relations.
 
     Retail Division.  Heafner's retail division operates over 200 retail tire
and service outlets in California and Arizona, including 190 tire and automotive
service outlets operated by Winston. Winston was the fifth largest independent
tire dealer in the United States in 1998 based on number of company-owned retail
stores. Heafner believes that the strength of the Winston retail franchise in
California may make it suitable for expansion in the West. Heafner's CPW
subsidiary, which began as a performance automotive shop in 1971, currently
operates 20 of Heafner's retail stores in California and Arizona. Of these
retail stores, 15 sell flag brand high performance as well as regular grade
tires, wheels and related automotive products, while the remaining five sell
only automotive parts.
 
     The following chart shows the geographical distribution of Heafner's retail
locations:
 


REGION                                                          WINSTON    CPW    TOTAL
- ------                                                          -------    ---    -----
                                                                         
Southern California.........................................      130       0      130
Sacramento/California Central Valley........................       33       1       34
Northern California.........................................       24       8       32
Arizona.....................................................        3      11       14
                                                                  ---      --      ---
  Totals....................................................      190      20      210

 
     Through Winston's retail locations, the average size of which is
approximately 4,400 square feet, Heafner also provides automotive repair and
service, such as wheel alignment, oil changes and brake repair. These services
accounted for approximately 43.9% of Winston's total net sales in 1998.
 
     Winston provides its customers with a guarantee on all products and
services and believes that its emphasis on customer service distinguishes it
from many of its competitors. Winston also conducts an eight-week training
course for its store managers and mechanics and routinely monitors the
performance of its customer service representatives. Through its strong consumer
protection program, which includes sending mystery shoppers to store locations,
Winston seeks to ensure that services and sales tactics comply with California
consumer protection regulations covering the automotive services industry.
Winston's programs have been highlighted by the California Bureau of Automotive
Repair in its publications as examples of how compliance with such regulations
can and should be achieved.
 
PRODUCTS
 
     Heafner sells a broad selection of tires, custom wheels, automotive service
equipment and related products manufactured by the leading manufacturers of
those products. Heafner's products include flag brand tires manufactured by
Michelin, including the B.F. Goodrich and Uniroyal brands, private-label
products such as Regul tires, Winston tires and Pacer custom wheels, and house
brand products such as Monarch tires, manufactured by Kelly-Springfield. Heafner
generally stocks approximately 12,000 SKUs of tires in its distribution centers.
Heafner also distributes alignment service equipment manufactured by Hunter
Engineering Company and tire changers and balancers built by Hennessey
Industries, Inc. (a division of the Danaher Corporation), both leading
manufacturers in their respective fields. Heafner sells many other products,
including tires for the medium truck, farm and industrial markets, automotive
service equipment, wheel weights and tubes. In addition, through CPW's
operations, Heafner supplies over 250,000 SKUs of automotive parts and
accessories. Through Winston's retail tire and automotive service
 
                                       53
   55
 
outlets, Heafner offers other automotive products such as Quaker State oil
products and Monroe and Raybestos ride control products. Heafner believes that
products sold by ITCO and CPW will complement Heafner's existing product line
and, in the case of CPW, increase Heafner's sales of high-performance tires and
automotive parts and accessories. Heafner intends to continue to provide its
customers with a broad choice of flag and private-label products. In 1998, on a
pro forma basis sales of tires accounted for approximately 78.4% of Heafner's
total net sales, sales of automotive service and parts accounted for 9.1% sales
of custom wheels accounted for 6.7%, sales of automotive service equipment
accounted for 5.6%, and sales of other products accounted for 0.2%.
 
SUPPLIERS
 
     Heafner purchases its products in finished form from all major tire
manufacturers and other suppliers. In 1998, Heafner purchased in excess of 12.2
million tires, representing approximately 5.7% of the total U.S. replacement
tire market. Approximately 86% of Heafner's total tire purchases, in units, in
1998 were supplied by Michelin, Kelly-Springfield, Dunlop and
Bridgestone/Firestone.
 
     Of the total 1998 U.S. new replacement passenger tire market, Michelin
(including the B.F. Goodrich and Uniroyal brands) accounted for 14.0%,
Bridgestone/Firestone accounted for 16.0% and the leader, Goodyear, accounted
for 23.0%. Of the total 1998 U.S. replacement light truck tire market, Michelin,
including the B.F. Goodrich and Uniroyal brands, accounted for 16.5%,
Bridgestone/Firestone accounted for 15.0% and Goodyear accounted for 22.0%. Of
Heafner's principal private-label brands, Winston tires are manufactured
exclusively by Kelly-Springfield and Regul tires are manufactured by both
Michelin and Kelly-Springfield.
 
     There are a number of worldwide manufacturers of wheels and other
automotive products and equipment. Most of the wheels purchased by Heafner are
private-label custom brands, such as Pacer and ICW, and are produced by a
variety of manufacturers. Heafner purchases equipment and other products from
multiple sources, including industry leaders such as Hunter Engineering Company
and Hennessey Industries, Inc. (a division of the Danaher Corporation).
 
     With the exception of a long-term contract with Kelly-Springfield (the
"Kelly-Springfield Supply Agreement"), Heafner's supply arrangements with its
major suppliers generally are oral or written arrangements which are
renegotiated annually. Although there can be no assurance that these
arrangements will be renewed, or renewed on favorable terms, Heafner has
conducted business with its major tire suppliers for many years and believes
that it has strong relationships with all of its major suppliers. See "Risk
Factors -- Heafner Is Dependent on a Small Number of Tire Manufacturers for Its
Supplies."
 
     Heafner purchases certain private-label and house brand tires, including
the Winston and Monarch products, from Kelly-Springfield. Purchases under the
Kelly-Springfield Supply Agreement are made at prices specified from time to
time in the manufacturer's pricing schedule. Under the Kelly-Springfield Supply
Agreement, Heafner must purchase all of its requirements of Winston brand tires
from Kelly-Springfield during the term of the agreement, except that it may
purchase Winston brand tires from other manufacturers if Kelly-Springfield is
unable or unwilling to meet its supply obligations under the agreement. The
initial term of the Kelly-Springfield Supply Agreement expires on May 7, 2007
and the agreement is automatically renewable for successive three-year terms
after then. The Kelly-Springfield Supply Agreement may be terminated by either
party upon twelve months' advance notice. Kelly-Springfield is the sole holder
of Heafner's Series A preferred stock and Series B preferred stock, as discussed
below under "Certain Relationships and Related Transactions -- Preferred Stock."
 
CUSTOMERS
 
     Wholesale.  Through its Heafner-ITCO and CPW wholesale divisions, Heafner
distributes tires and related automotive products principally to independent
tire dealers. Heafner's other customers include national retail chains, service
stations, general automotive repair facilities, auto parts stores, automobile
dealers and specialty automotive repair facilities. Heafner generally requires
payment from its customers
                                       54
   56
 
within 30 days, although it may tailor programs for its larger customers. In
1998, Heafner's wholesale divisions served an average of more than 25,000
customers in each month. Heafner's largest customer accounted for less than 0.6%
of Heafner's pro forma net sales for 1998 and Heafner's top 25 customers
accounted for less than 5% of Heafner's pro forma net sales for 1998.
 
     Retail.  Heafner's retail operations attract a variety of individual
consumers in the areas they serve. Through the Winston retail chain, Heafner
also offers accounts to its corporate retail customers. Winston's corporate
accounts represent approximately 17.0% of its tire business.
 
COMPETITION
 
     The industry in which Heafner does business is highly competitive, and many
of Heafner's competitors have resources significantly greater than Heafner's.
Tire manufacturers distribute tires to the retail market by direct shipments to
independent tire dealers, national retail chains such as Sears and Wal-Mart and
manufacturer-owned retail stores as well as through shipments to independent
wholesale distributors. A number of independent wholesale tire distributors also
compete in the regions in which Heafner does business. In its retail business,
Heafner also faces competition from national chains and department stores, other
independent tire stores, tire manufacturer-owned stores, discount and warehouse
clubs and other automotive product retailers.
 
     Heafner believes that the principal competitive factors in its business are
reputation, breadth of product offering, delivery frequency, price and service.
Heafner believes that it competes effectively in all aspects of its business due
to its ability to offer a broad selection of flag and private-label branded
products, its competitive prices and its ability to provide quality services in
a timely manner.
 
TRADEMARKS
 
     The major brand names under which Heafner markets its products are
trademarks of Heafner. Those brand names are considered to be of material
importance to Heafner's business because they both develop brand identification
and foster customer loyalty. All of Heafner's trademarks are of perpetual
duration so long as periodically renewed, and Heafner currently intends to
maintain all of them in force. The major brand names under which Heafner markets
its products are:
 
     -  Regul tires,
 
     -  Winston tires,
 
     -  Pacer custom wheels,
 
     -  ICW custom wheels, and
 
     -  Magnum automotive lifts.
 
SEASONALITY AND INVENTORY
 
     Heafner's wholesale distribution and retail service operations typically
experience their highest levels of sales from March through October of each
fiscal year, with the period from November through February generally
experiencing the lowest levels of sales. Heafner's inventories generally
fluctuate with anticipated seasonal sales volumes. Heafner believes it maintains
levels of inventory that are adequate to meet its customers' needs on short
notice. The average of beginning- and end-of-year inventories of Heafner in 1998
was $87.4 million.
 
     Backlog of orders is not currently significant and has not been for the
1997 and 1998 fiscal years. Orders are filled shortly after receipt from
inventories.
 
WORKING CAPITAL PRACTICES
 
     Heafner must maintain substantial inventories in connection with its
wholesale distribution and retail service operations throughout the year, which
fluctuate with anticipated seasonal sales volume. These
                                       55
   57
 
inventories are generally financed through borrowings under the credit facility,
which provides for a revolving credit facility of up to $100 million. The amount
of borrowings under the credit facility fluctuates throughout the year. On
December 31, 1998, $21.9 million of borrowing was outstanding and an additional
$64.7 million could have been borrowed under the credit facility.
 
     Both the maintenance of substantial inventories and the practice of
seasonal borrowing are common to the wholesale tire distribution and retail tire
and automotive service industry.
 
INFORMATION SYSTEMS AND TECHNOLOGY
 
     Heafner believes that software and on-line programs will play an
increasingly important role in linking Heafner to its distribution and retail
customers and improving Heafner's management of inventories of tires, wheels and
related products.
 
     Heafner is able to offer reliable, timely and frequent deliveries to its
customers by utilizing inventory-management systems that link directly to its
major customers and among its distribution facilities and electronic data
interlinks directly with Michelin and Kelly-Springfield, its two largest
suppliers. Heafner supplies a number of customers with its proprietary "HeafNet"
system, which gives customers electronic access to Heafner's warehouses to
locate, price and order inventory. Heafner believes this system allows its
customers to respond more quickly and efficiently to retail customers' requests
for products. Heafner intends to implement a company-wide inventory management
system based on the strongest attributes of Heafner's, CPW's and ITCO's existing
systems in order to improve the operation of its overall distribution network.
 
     Heafner also intends to make available to Heafner's retail stores in the
West and independent tire dealer customer base in the Southeast interactive
software programs focused on the retail customer that are currently offered by
CPW to independent tire dealers in the West. For example, CPW currently is a
distributor of a software product called Wheel Wizard that allows customers to
view a wide assortment of wheels in combination with the make and color of their
automobiles. Heafner believes that interactive software programs such as these
enhance its ability to market wheels by providing retail dealers devices that
take up little floor space, are relatively easy to use and are customer
oriented.
 
ENVIRONMENTAL MATTERS
 
     Heafner's operations and properties are subject to federal, state and local
laws, regulations and ordinances relating to the use, storage, handling,
generation, transportation, treatment, emission, release, discharge and disposal
of certain materials, substances and wastes under which Heafner could be held
strictly, jointly and severally liable for costs associated with the
investigation and clean-up of contaminated properties. The nature of Heafner's
existing and historical operations exposes it to the risk of liabilities or
claims with respect to environmental matters, including off-site disposal
matters. For example, in its automotive service operations Heafner handles waste
motor oil and hydraulic brake fluid, the storage and disposal of which is
strictly regulated by federal and state authorities. Heafner contracts with
outside services to handle disposal of these materials.
 
     Heafner believes that it currently complies with all relevant environmental
regulations and it does not incur significant costs maintaining compliance with
those laws. However, Heafner could incur material costs in connection with
environmental liabilities or claims. In addition, future events such as changes
in existing laws and regulations or in their interpretation, could give rise to
additional compliance costs or liabilities that could have a material effect on
Heafner's business or earnings. Expenditures related to environmental matters
have not had, and are not expected to have, a material effect on Heafner's
business or earnings.
 
EMPLOYEES
 
     Heafner employed approximately 3,241 people as of December 31, 1998, of
whom approximately 1,631 were employed in its wholesale divisions and
approximately 1,610 were employed in its retail
 
                                       56
   58
 
division. None of Heafner's employees are represented by a union. Heafner
believes its employee relations are satisfactory.
 
LEGAL PROCEEDINGS
 
     Heafner's Winston subsidiary was named as a defendant in a class action
lawsuit filed on June 10, 1998 in Los Angeles County Superior Court by
plaintiffs Mike Riggs and Edmundo Feria on behalf of themselves and all other
Winston store managers similarly situated. The lawsuit alleges that Winston
violated certain California wage regulations and unfair business practices
statutes by requiring Messrs. Riggs and Feria and the putative class of Winston
store managers to work in excess of 40 hours per work week without receiving
properly calculated overtime compensation. The plaintiffs seek overtime
compensation due and owing, prejudgment interest, certain penalties and
attorneys' fees and costs. Heafner believes that Winston's operations, including
its wage practices, fully comply with applicable California and federal legal
requirements and that the plaintiffs' claims are without merit. Heafner is
vigorously defending the matter.
 
     Heafner is also involved in various other proceedings incidental to the
ordinary course of its business. Heafner believes that none of these other
proceedings will have a material adverse effect on its business or financial
condition.
 
PROPERTIES
 
     Heafner's principal properties are geographically situated to meet sales
and operating requirements. All of Heafner's properties are considered to be
both suitable and adequate to meet current operating requirements. Heafner is
reviewing its properties to determine whether certain facilities could be
consolidated into other locations. At present, Heafner plans to close 8 to 10
distribution warehouses in the Southeast and is considering closing a
distribution warehouse in California in order to eliminate redundancies within
its Heafner-ITCO and CPW wholesale divisions. Although there can be no assurance
that it will be successful in doing so, Heafner believes that, particularly with
respect to its distribution centers, it may obtain cost savings and efficiencies
by closing or consolidating certain facilities. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations."
 
     Distribution Centers.  The following table sets forth certain information
regarding Heafner's warehouse and distribution facilities as of December 31,
1998:
 


                                                                           OWNED/
LOCATION                                                        COMPANY    LEASED
- --------                                                        -------    ------
                                                                     
Alabama:
  Birmingham................................................    Heafner    Leased
  Cullman...................................................     ITCO      Leased
  Mobile....................................................    Heafner    Leased
  Montgomery................................................     ITCO      Leased
Arizona:
  Mesa......................................................      CPW      Leased
Arkansas:
  Little Rock...............................................    Heafner    Leased
  Texarkana.................................................    Heafner     Owned

 
                                       57
   59
 


                                                                           OWNED/
LOCATION                                                        COMPANY    LEASED
- --------                                                        -------    ------
                                                                     
California:
  Fresno....................................................      CPW       Owned
  Moorpark..................................................      CPW      Leased
  Rancho Cucamonga..........................................      CPW      Leased
  Sacramento................................................      CPW      Leased
  San Jose(a)...............................................      CPW      Leased
  Santa Fe Springs..........................................      CPW      Leased
Florida:
  Fort Myers................................................     ITCO      Leased
  Jacksonville..............................................     ITCO      Leased
  Medley....................................................     ITCO      Leased
  Orlando...................................................     ITCO      Leased
  Pensacola.................................................    Heafner     Owned
  Tallahassee...............................................    Heafner     Owned
  Tampa.....................................................     ITCO      Leased
  West Palm Beach...........................................     ITCO      Leased
Georgia:
  Augusta...................................................    Heafner    Leased
  Rome......................................................     ITCO       Owned
  Savannah..................................................     ITCO      Leased
  Tucker....................................................     ITCO      Leased
  Warner Robins.............................................     ITCO      Leased
Kentucky:
  Lexington.................................................    Heafner    Leased
  Louisville................................................    Heafner    Leased
Maryland:
  Baltimore.................................................     ITCO      Leased
  Landover..................................................     ITCO      Leased
  Salisbury.................................................     ITCO       Owned
Mississippi:
  Jackson...................................................    Heafner    Leased
Missouri:
  Springfield...............................................    Heafner    Leased
North Carolina:
  Asheville.................................................    Heafner     Owned
  Burlington................................................     ITCO      Leased
  Charlotte.................................................    Heafner     Owned
  Charlotte.................................................     ITCO       Owned
  Fayetteville..............................................     ITCO      Leased
  Greensboro................................................    Heafner    Leased
  Lincolnton................................................    Heafner     Owned
  Lumberton.................................................    Heafner     Owned
  Raleigh...................................................    Heafner     Owned
  Wilmington................................................     ITCO      Leased
  Wilson....................................................     ITCO      Leased
  Winston-Salem.............................................    Heafner    Leased

 
                                       58
   60
 


                                                                           OWNED/
LOCATION                                                        COMPANY    LEASED
- --------                                                        -------    ------
                                                                     
South Carolina:
  Charleston................................................     ITCO      Leased
  Columbia..................................................    Heafner    Leased
  Columbia..................................................     ITCO      Leased
  Florence..................................................    Heafner    Leased
  Mauldin...................................................    Heafner     Owned
  Mauldin...................................................     ITCO       Owned
  Tennessee:
  Chattanooga...............................................    Heafner    Leased
  Johnson City..............................................     ITCO      Leased
  Knoxville.................................................    Heafner     Owned
  Knoxville.................................................     ITCO      Leased
  Memphis...................................................    Heafner    Leased
  Nashville.................................................    Heafner    Leased
  Nashville.................................................     ITCO      Leased
Virginia:
  Harrisonburg..............................................     ITCO      Leased
  Norfolk...................................................    Heafner     Owned
  Norfolk...................................................     ITCO      Leased
  Richmond..................................................    Heafner     Owned
  Richmond..................................................     ITCO      Leased
  Roanoke...................................................    Heafner     Owned
  Wytheville................................................     ITCO      Leased

 
     Retail Stores.  As of December 31, 1998, Heafner operated over 200 retail
tire and service outlets in California and Arizona, including 190 tire and
automotive service outlets operated by Winston. All of these retail outlets are
leased. Heafner intends to consolidate the management of all retail tire stores
under its retail division.
 
     Corporate and Executive Offices.  In addition to its principal executive
offices, Heafner currently has corporate offices in four other locations. In
connection with the ITCO merger, ITCO's corporate offices are expected to be
consolidated into Heafner's corporate offices in Lincolnton, North Carolina. All
of Heafner's corporate and executive offices are leased.
 


LOCATION                                         COMPANY           USE
- --------                                         -------    -----------------
                                                      
Charlotte, North Carolina....................    Heafner    Executive offices
Lincolnton, North Carolina...................    Heafner    Corporate offices
Burbank, California..........................    Winston    Corporate offices
San Jose, California.........................      CPW      Corporate offices

 
FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS
 
     The business of Heafner is principally conducted in three industry
segments: Eastern wholesale, Western wholesale and Western retail. The financial
statements for the years ended December 31, 1998, 1997 and 1996, which are
included at the back of this prospectus, reflect the information relating to
these segments for each of Heafner's last three fiscal years.
 
                                       59
   61
 
                                   MANAGEMENT
 
EXECUTIVE OFFICERS AND DIRECTORS
 
     The following table contains information regarding the directors and
executive officers of Heafner. Directors hold their positions until the annual
meeting of the stockholders at which their term expires or until their
respective successors are elected and qualified. Executive officers hold their
positions until the annual meeting of the Board of Directors or until their
respective successors are elected and qualified.
 


NAME                                         AGE   POSITION
- ----                                         ---   --------
                                             
Ann H. Gaither............................   67    Chairperson
William H. Gaither........................   43    President, Chief Executive Officer and
                                                   Director
Donald C. Roof............................   47    Senior Vice President, Chief Financial
                                                   Officer and Treasurer
J. Michael Gaither........................   46    Senior Vice President/Strategic Planning,
                                                   General Counsel and Secretary
Daniel K. Brown...........................   45    Senior Vice President/Sales and Marketing
Richard P. Johnson........................   51    President, Heafner-ITCO Division
P. Douglas Roberts........................   51    President, Winston Tires
Arthur C. Soares..........................   49    President and Chief Operating Officer, CPW
Joseph P. Donlan..........................   52    Director
V. Edward Easterling, Jr..................   39    Director
Victoria B. Jackson.......................   44    Director
William M. Wilcox, Jr.....................   72    Director

 
     Ann H. Gaither -- Chairperson.  Ms. Gaither joined Heafner in 1972 and
succeeded her father as Chief Executive Officer in 1984. She served as President
of Heafner from 1986 until 1989 and has served as Chairperson since 1988. Ms.
Gaither currently serves on the board of directors of C200, a national women's
business owners organization, and is a Commissioner with the North Carolina
Department of Transportation Board. Ms. Gaither is the mother of William H.
Gaither, the President, Chief Executive Officer and a Director of Heafner.
 
     William H. Gaither -- President, Chief Executive Officer and Director.  Mr.
Gaither joined Heafner in 1978 as a management trainee, subsequently serving as
an Assistant Manager in various locations. In 1986, Mr. Gaither was named
Executive Vice President, a position he held until 1989. He has served as
President of Heafner since 1989. Mr. Gaither also has served as the Chief
Executive Officer of Heafner since 1996 and has been a Director of Heafner since
1986. He holds a B.A. from Davidson College. Mr. Gaither is the son of Ann H.
Gaither, the Chairperson of Heafner.
 
     Donald C. Roof -- Senior Vice President, Chief Financial Officer and
Treasurer.  Mr. Roof has served as Heafner's Senior Vice President, Chief
Financial Officer and Treasurer since April 1997. Prior to that time, from 1987
to November 1996, he served in a variety of positions with Yale International/
Spreckels Industries, a global industrial manufacturing and food processing
company. From 1990 to 1994, Mr. Roof was Treasurer and Chief Financial Officer
of Yale International/Spreckels Industries, and from 1994 to 1996, Senior Vice
President and Chief Financial Officer. He received his B.B.A. from Eastern
Michigan University.
 
     J. Michael Gaither -- Senior Vice President/Strategic Planning, General
Counsel and Secretary. Mr. Gaither has served in his present capacity since
joining Heafner in 1991. Prior to that time, he was a lawyer in private practice
for several years. He holds a B.A. from Duke University and received his J.D.
from the University of North Carolina-Chapel Hill. Mr. Gaither also serves on
the board of directors of Ridgeview, Inc.
 
     Daniel K. Brown -- Senior Vice President/Sales and Marketing.  Mr. Brown
joined Heafner in 1975 and held various field sales assignments before becoming
Marketing Manager in 1979. He advanced to
 
                                       60
   62
 
Director of Marketing and to Vice President of Marketing during the 1980's and
was named Vice President of Sales and Marketing in 1991. In 1997 he was named
Senior Vice President of Sales and Marketing with responsibility for vendor
relations and program negotiations as well as the sales and marketing activities
for Heafner. Mr. Brown holds a B.A. from Western Carolina University.
 
     Richard P. Johnson -- President, Heafner-ITCO Division.  Mr. Johnson joined
ITCO as President and Chief Operating Officer in February 1997. He served as
Senior Vice President of Albert Fisher Distribution from 1991 to 1994, and as
its President and Chief Operating Officer from 1994 to 1996. Prior to that time,
Mr. Johnson held a variety of management positions with Leprino Foods, Sargento
Cheese and Kraft Foods. He holds an A.A. from Palm Beach College.
 
     P. Douglas Roberts -- President, Winston Tires.  Mr. Roberts joined Winston
as President -- Winston Tires in November 1998. He served with Frazee Industries
as Vice President -- Sales, Development, Marketing & Store Operations from 1992
until the time he joined Winston. Prior to that time, Mr. Roberts headed a
variety of management positions with Libbey-Owens-Ford, Tenneco Automotive, and
Taco Bell. Mr. Roberts holds a B.A. from Western Carolina University.
 
     Arthur C. Soares -- President, CPW Division.  Mr. Soares was the founder
and principal owner of CPW, and currently serves as the President and Chief
Operating Officer of Heafner's CPW division. Mr. Soares started CPW in 1971 with
a single retail outlet, which grew over the years to its current level of
operations. He holds a B.A. from Santa Clara University.
 
     Joseph P. Donlan -- Director.  Mr. Donlan has been a Director since May
1997. He is currently a Senior Manager of Brown Brothers Harriman & Co., where
he has served in a variety of capacities beginning in 1970 when he joined Brown
Brothers' commodities lending group. He was promoted to run this group in 1976,
and in 1981 was named Senior Credit Officer and a member of Brown Brothers'
Credit Committee, on which he continues to serve. In 1996 he co-founded the 1818
Mezzanine Fund. He is a 1968 graduate of Georgetown University and received an
M.B.A. from Rutgers University in 1970. Mr. Donlan also serves on the board of
directors of National Auto Finance, Incorporated, One Call Medical, Inc. and
System One Services, Inc.
 
     V. Edward Easterling, Jr. -- Director.  Mr. Easterling has been a Director
since June 1998. He is currently a principal of Wingate Partners, a private
equity investment firm based in Dallas, Texas. Prior to joining Wingate in 1994,
he was part of the investment and executive management group that acquired 12
troubled thrifts in Texas and created American Federal Bank in 1988. Previously,
Mr. Easterling was Vice President and Treasurer of Swift Independent Packing
Company and Treasurer of Valley View Capital Corporation. He received a B.B.A.,
a B.A. in Psychology, and an M.B.A. from Southern Methodist University. Mr.
Easterling also serves as Chairman of the board of directors for NSG
Corporation.
 
     Victoria B. Jackson -- Director.  Ms. Jackson has been a Director since
June 1997. She has been with DSS/Pro Diesel, a diesel parts manufacturer,
remanufacturer and distribution company based in Nashville, Tennessee since 1977
and served as its President and Chief Executive Officer from 1997 until February
1999. She received an M.B.A. from the Owen Graduate School of Management at
Vanderbilt University and a B.A. in Business Administration and A.A. from
Belmont University. Ms. Jackson also serves on the boards of directors of
AmSouth Bancorporation, Hussman Econometrics Advisors, Inc. and Whitman
Corporation.
 
     William M. Wilcox, Jr. -- Director.  Mr. Wilcox has been a Director since
March 1998. Mr. Wilcox served for over 41 years with both B.F. Goodrich and
Uniroyal Goodrich. At B.F. Goodrich, he served in various capacities, including
Executive Vice President/Sales. He retired from Uniroyal Goodrich after serving
as President, Company Brands and President, Sales Worldwide.
 
                                       61
   63
 
EXECUTIVE COMPENSATION
 
                           SUMMARY COMPENSATION TABLE
 
     The following table contains information concerning the compensation for
services in all capacities to Heafner for the years ended December 31, 1998,
1997 and 1996 of the following "Named Executive Officers," who are those persons
who (a) served during the fiscal year ended December 31, 1998 as the Chief
Executive Officer of Heafner, (b) were, at December 31, 1998, the other four
most highly compensated executive officers of Heafner who earned more than
$100,000 in salary and bonus in 1998 and (c) one person for whom disclosure
would have been provided as among the most highly compensated executive officers
but for the fact that he was not serving as an executive officer at December 31,
1998.
 


                                                                             LONG-TERM
                                                                            COMPENSATION
                                               ANNUAL COMPENSATION          ------------
                                        ---------------------------------    SECURITIES
                              FISCAL                         OTHER ANNUAL    UNDERLYING     ALL OTHER
                               YEAR     SALARY      BONUS    COMPENSATION   OPTIONS/SARS   COMPENSATION
NAME AND PRINCIPAL POSITION   ENDED       ($)        ($)        ($)(A)         (#)(B)          ($)
- ---------------------------  --------   -------    -------   ------------   ------------   ------------
                                                                         
William H. Gaither.........  12/31/98   342,684    109,912      26,000             --         71,436(c)
  President, Chief
     Executive               12/31/97   318,000     49,000      25,000         62,500         41,741(c)
  Officer                    12/31/96   303,387         --          --             --         25,604(d,e)
 
Donald C. Roof.............  12/31/98   231,840    122,688      25,500         15,000             --
  Senior Vice President,     12/31/97   161,253(f)  60,000      25,000         25,000             --
  Chief Financial Officer
  and Treasurer              12/31/96        --         --          --             --             --
 
J. Michael Gaither.........  12/31/98   213,924    113,174      15,500         15,000             --
  Senior Vice President,     12/31/97   191,883     60,000      15,000         25,000             --
  General Counsel and
  Secretary                  12/31/96   155,652     26,000      15,000             --         23,761(e)
 
Daniel K. Brown............  12/31/98   182,490     96,571      15,500         15,000             --
  Senior Vice President/     12/31/97   164,499     51,000      15,000         25,000         24,935(e)
  Sales and Marketing        12/31/96   112,335     39,599      15,000             --         28,073(e)
 
Thomas J. Bonburg(g).......  12/31/98   400,751(g)  64,710          --             --         33,333(h)
  President, Winston Tires   12/31/97    96,952(g)  75,000          --         37,500             --
                             12/31/96        --         --          --             --             --
 
Arthur C. Soares...........  12/31/98   129,810(i) 199,399          --             --             --
  President and Chief        12/31/97        --         --          --             --             --
  Operating Officer, CPW     12/31/96        --         --          --             --             --

 
- ---------------
 
(a) This column includes nothing for perquisites and other personal benefits
    because in no case did the aggregate amount of perquisites and other
    personal benefits exceed the reporting threshold (the lesser of $50,000 or
    10% of total annual salary and bonus), but includes amounts for the annual
    contribution for deferred compensation for such Named Executive Officer for
    the year.
 
(b) This column includes stock options granted in 1997 and 1998 under Heafner's
    stock option plan, which is discussed below under "-- Stock Option Plan."
    Thirty percent of the options granted in 1997 have, or will, vest and become
    exercisable within 60 days. The remaining options vest as described in "--
    Stock Option Plan," below.
 
(c) Consists of certain board-designated discretionary compensation paid in
    1998.
 
(d) Consists of directors' fees paid during 1996 of $10,000.
 
(e) Consists of taxable amounts reported in connection with vendor-sponsored
    trips.
 
(f) Mr. Roof joined Heafner in April 1997. Salary represents payments to Mr.
    Roof during the period of his employment in 1997. On an annualized basis,
    Mr. Roof's salary for 1997 would have been $215,000.
 
                                       62
   64
 
(g) Mr. Bonburg was the Chief Executive Officer of Winston Tires, which was
    acquired by Heafner on May 7, 1997. He resigned as President of Winston
    Tires on November 15, 1998. 1998 salary represents payments to Mr. Bonburg
    during the period of his employment in 1998. 1997 salary represents payments
    to Mr. Bonburg during the period following Heafner's acquisition of Winston
    Tires in 1997.
 
(h) Consists of monthly severance payment to Mr. Bonburg in December 1998. Such
    monthly payments will continue through November 2000.
 
(i) Mr. Soares joined Heafner in May 1998. Salary represents payments to Mr.
    Soares during the period of his employment in 1998. On an annualized basis,
    Mr. Soares' salary for 1998 would have been $259,600.
 
OPTION/SAR GRANTS IN 1998
 
     No stock appreciation rights were granted during 1998. The following table
contains information concerning the grant of stock options to each of the Named
Executive Officers during 1998:
 


                                                  INDIVIDUAL GRANTS
                                   -----------------------------------------------
                                                PERCENT OF
                                                  TOTAL                               POTENTIAL REALIZABLE
                                                 OPTIONS                                VALUE AT ASSUMED
                                   NUMBER OF     GRANTED                             ANNUAL RATES OF STOCK
                                   SECURITIES       TO       EXERCISE                PRICE APPRECIATION FOR
                                   UNDERLYING   EMPLOYEES    OR BASE                     OPTION TERM(B)
                                    OPTIONS     IN FISCAL     PRICE     EXPIRATION   ----------------------
NAME                               GRANTED(A)      YEAR       ($/SH)       DATE        5%($)       10%($)
- ----                               ----------   ----------   --------   ----------   ---------   ----------
                                                                               
William H. Gaither..............         --         --           --           --           --           --
Donald C. Roof..................     15,000        5.3%       $7.48      9/21/08      $70,563     $178,813
J. Michael Gaither..............     15,000        5.3         7.48      9/21/08       70,563      178,813
Daniel K. Brown.................     15,000        5.3         7.48      9/21/08       70,563      178,813
Thomas J. Bonburg...............         --         --           --           --           --           --
Arthur C. Soares................         --         --           --           --           --           --

 
- ---------------
 
(a) The securities underlying the options, which were granted under the stock
    option plan, are shares of Class A common stock. Under the stock option
    plan, none of the options granted to each of the Named Executive Officers
    will vest or are exercisable within 60 days. The options will vest as
    described in "-- Stock Option Plan," below.
 
(b) The potential realizable value columns illustrate the value that might be
    realized upon exercise of the options immediately prior to the expiration of
    their term, assuming the specified compound rates of appreciation of the
    Class A common stock over the term of the options. These amounts represent
    certain assumed rates of appreciation only, assuming a fair market value on
    the date of grant of $7.48 per share. Because the Class A common stock is
    privately held, a per-share fair market value on the date of grant of the
    options equal to $7.48 was assumed based on a stock appraisal as of May
    1998. Actual gains on the exercise of the options are dependent on the
    future performance of the Class A common stock. The potential values
    reflected in this table may not be the actual values ultimately realized.
    All amounts have been rounded to the nearest whole dollar.
 
                      -----------------------------------------
 
     No options to purchase common stock were exercised by the Named Executive
Officers during the 12 months ended December 31, 1998.
 
STOCK OPTION PLAN
 
     In 1997, Heafner adopted The J.H. Heafner Company 1997 Stock Option Plan.
The stock option plan is designed to motivate designated employees, officers,
directors and independent contractors of Heafner and its subsidiaries by
encouraging them to acquire a proprietary interest in Heafner. Heafner's board
of
 
                                       63
   65
 
directors, acting through a "plan committee" of at least two members of the
board, administers the stock option plan, selects eligible participants,
determines the number of shares subject to each option granted under the stock
option plan and sets other terms and conditions applicable to participants in
the stock option plan. After giving effect to the reclassification of Heafner's
Class A common stock, and a 1998 amendment increasing the number of shares
available for option grants under the plan, an aggregate of 527,500 shares of
Class A common stock are reserved for issuance under the stock option plan.
 
     The stock option plan provides for the grant to designated employees,
officers, directors and independent contractors of Heafner and its subsidiaries
of options to purchase shares of Class A common stock. The plan committee has
sole authority to select those individuals to whom options may be granted and to
determine the number of shares of Class A common stock that will be issuable
upon exercise of the options granted. The purchase price for shares of Class A
common stock issuable upon exercise of the options granted is fixed by the plan
committee, but cannot be less than the fair market value of the Class A common
stock, as determined in good faith by Heafner's board of directors, if the
corresponding option is intended to qualify as an incentive stock option under
the Internal Revenue Code. As of December 31, 1998, options to purchase an
aggregate of 493,650 shares of Class A common stock, some of which are shares of
common stock that were reclassified as Class A common stock, at prices ranging
from $1.10 to $7.48 per share, were outstanding under the stock option plan.
 
     All options granted under the stock option plan are subject to the terms
and conditions of a stock option agreement entered into by each option
recipient. The stock option agreement generally requires each recipient to be
bound by the terms of a stockholder agreement between certain management
stockholders and Heafner in the event the recipient elects to exercise options.
Options granted under the stock option plan generally vest on the first four
anniversaries of the date of grant, in installments of either (a) 10%, 20%, 30%
and 40% or (b) 20%, 20%, 20%, and 40%, of the total number of underlying shares.
Options granted under the stock option plan are not transferable by the
recipient other than by a will or by the laws of descent and distribution and,
during the recipient's lifetime, may only be exercised by the recipient. Under
the terms of the stock option plan, options terminate no later than the tenth
anniversary of the date of grant. Options are also subject to adjustment to
avoid dilution in the event of a change in the capital structure of Heafner.
 
     If an option recipient dies or if his or her employment is terminated
because of a permanent disability or for any other reason, other than for cause
as defined in the stock option agreement, the recipient or his or her personal
representative may exercise the option within 180 days after the termination
date, but only to the extent the option has vested on the termination date or
would have vested in the 12 months following the termination date. Any option
that would still be unvested after that time will lapse. If an option
recipient's employment is terminated for cause, the recipient may exercise the
option within 30 days after the date of termination, but only to the extent the
option has vested on the date of termination. Any option that is unvested on the
date of termination will lapse.
 
     Under the stock option plan, each of the following events would constitute
a "change of control":
 
     -  any person or entity not controlled by Heafner's stockholders acquires
        more than 50% of the shares of Heafner's common stock,
 
     -  all or substantially all of the assets of Heafner are sold,
 
     -  the majority of Heafner's board of directors no longer comprises persons
        currently serving on the board or persons designated by the current
        board majority,
 
     -  Ann H. Gaither, William H. Gaither, Susan G. Jones and Thomas R. Jones
        collectively own less than 50% of the combined voting power of the then
        outstanding shares of common stock of Heafner, or
 
     -  Heafner issues common stock in a public offering.
 
                                       64
   66
 
     All options outstanding under the stock option plan will become fully
vested and immediately exercisable immediately prior to any change of control.
If any option is not then exercised, it will expire upon the happening of the
change in control.
 
RESTRICTED STOCK PLAN
 
     In 1997, Heafner adopted The J.H. Heafner Company 1997 Restricted Stock
Plan, which is designed to motivate designated employees, officers, directors
and independent contractors of Heafner and its subsidiaries by encouraging them
to acquire a proprietary interest in Heafner. Heafner's board of directors,
acting through the plan committee, administers the restricted stock plan,
selects eligible participants, determines the number of shares to be awarded to
each participant and sets other terms and conditions applicable to participants
in the restricted stock plan. As of December 31, 1998, an aggregate of 215,000
shares of Class A common stock, some of which are shares of common stock that
were reclassified as Class A common stock, had been issued to participants in
the restricted stock plan for a purchase price of $1.10 per share. The shares
issued under the restricted stock plan were issued in exchange for promissory
notes given by the participants. The principal of the notes is forgiven over
time by Heafner depending upon the attainment of certain earnings targets.
 
     The restricted stock plan enables designated employees, officers, directors
and independent contractors of Heafner to purchase shares of Class A common
stock. The plan committee has sole authority to select the individuals to whom
the opportunity to participate in the restricted stock plan may be offered and
to determine the number of shares of Class A common stock to be issued. The
purchase price for shares of Class A common stock issued under the restricted
stock plan is fixed by the plan committee, which has the authority to impose
additional terms and conditions in connection with issuances to participants.
All shares that have been issued under the restricted stock plan are subject to
the terms and conditions of a securities purchase and stockholders' agreement
(the "restricted stock agreement") entered into by each option recipient.
 
     The restricted stock agreement prohibits the transfer of stock issued under
the restricted stock plan except for transfers:
 
     -  to Heafner upon the termination of employment of a participating
        stockholder,
 
     -  to other management employees who have executed and delivered agreements
        substantially similar to the restricted stock agreement,
 
     -  by will or by the laws of descent or distribution, or
 
     -  if and to the extent repurchase rights in favor of Heafner on
        termination of employment have not been exercised, to third parties,
        subject to rights of first refusal in favor of Heafner and the other
        holders of restricted stock.
 
     Heafner has the right to repurchase all of a participating stockholder's
shares upon the termination of that stockholder's employment due to cause (as
defined in the restricted stock agreement) or the death of the participating
stockholder. A participating stockholder may require Heafner to repurchase all
of such stockholder's shares if that stockholder terminates his or her
employment for good reason (as defined in the restricted stock agreement). In
all cases, the repurchase price for shares of stock subject to the restricted
stock agreement is the higher of their original purchase price and a price
derived from Heafner's "Net Equity Value," as defined in the restricted stock
agreement, at the time of repurchase.
 
COMPENSATION OF DIRECTORS
 
     During the year ended December 31, 1998, directors who were not members of
the Gaither family or nominees of The 1818 Mezzanine Fund, L.P. or Wingate
Partners II, L.P. were paid a fee of $2,500 for each board meeting attended.
Heafner intends to continue this compensation policy for directors.
 
                                       65
   67
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 
     During 1998, William H. Gaither, Donald C. Roof, and J. Michael Gaither
served on an executive committee of Heafner which reviewed and recommended
executive compensation for the Named Executive Officers and other executives of
Heafner. All compensation recommendations of the executive committee were
reviewed by and subject to the approval of the full board of directors of
Heafner.
 
BOARD REPORT ON EXECUTIVE COMPENSATION
 
     The executive committee, at the direction of the board of directors of
Heafner, recommends the compensation of the Named Executive Officers and other
executives of Heafner. In addition, the executive committee administers
Heafner's compensation and stock option plans.
 
     The key components of the compensation packages of Heafner's executive
officers are annual salary, bonuses dependent upon Heafner's performance, and
long term, stock-based incentives. In addition, Heafner's executive officers
receive health, accident, and life insurance, retirement, and other personal
benefits typically offered to executives by other corporations equivalent in
size.
 
     Historically, Heafner has entered into employment agreements with its
senior executive officers which fix their minimum annual salaries and bonuses.
The compensation philosophy of Heafner's board of directors is that the
compensation of Heafner's executives and key managers should be designed to
promote achievement of Heafner's business and financial objectives; to provide
pay that is externally competitive and internally equitable, which will allow
Heafner to attract, retain, and motivate the executives and key managers
necessary to accomplish its business objectives; and to reward exceptional
performance. The executive committee reviews the salaries provided for in the
employment agreements with its senior executive officers, as well as the
salaries of Heafner's other officers, once a year, and recommends changes to the
board of directors.
 
     Mr. William H. Gaither's compensation for the last completed fiscal year
was in recognition of the many major initiatives undertaken and accomplished by
him since the beginning of 1998. The most notable of these initiatives were his
restructuring efforts, including the ITCO merger and the CPW acquisition.
 
     Bonuses are payable based upon performance measures recommended by the
executive committee for each participant. The executive committee recommends a
threshold, target, and maximum performance objective for each performance
measure. Each of the executive committee's recommendations must be approved by
the board of directors. No payment with respect to a performance measure is made
if performance is below the threshold performance objective established for that
performance measure. If the target performance objective is reached, the
participant is entitled to receive 100% of the bonus attributable to that
performance measure. If the maximum performance objective is reached, the
participant receives 200% of the bonus attributable to that performance measure.
As a result, if the maximum performance objectives for all performance measures
are reached, a participant will receive a bonus equal to 200% of his or her
targeted bonus.
 
     No participant may receive more than 200% of his or her targeted bonus.
Bonuses are subject to reduction or cancellation on the basis of a participant's
individual performance or in the event of conduct by a participant detrimental
to Heafner. Bonuses are payable in cash.
 
                                                  THE BOARD OF DIRECTORS
                                                      Ann H. Gaither
                                                    William H. Gaither
                                                     Joseph P. Donlan
                                                V. Edward Easterling, Jr.
                                                   Victoria B. Jackson
                                                  William M. Wilcox, Jr.
 
                                       66
   68
 
INDEMNIFICATION OF OFFICERS AND DIRECTORS
 
     Heafner's articles of incorporation provide for the release of any person
serving as a director of Heafner from liability to Heafner or its stockholders
for damages for breach of fiduciary duty and for the indemnification by Heafner
of any person serving as a director, officer, employee or agent or other
authorized person to the fullest extent permissible under the North Carolina
Business Corporation Act. In addition, Heafner has purchased a directors' and
officers' insurance policy covering officers and directors of Heafner and its
subsidiaries for liabilities that they may incur as a result of any action, or
failure to act, by such officers and directors in their capacity as officers and
directors.
 
EMPLOYMENT AND SEVERANCE AGREEMENTS
 
     Heafner has entered into employment agreements with each of Messrs. William
H. and J. Michael Gaither, Roof, Brown and Roberts, providing for annual base
salaries of approximately $354,444, $224,000, $243,000, $191,000 and $230,000,
respectively, for the current year.
 
     The employment agreements with Messrs. William H. and J. Michael Gaither,
Roof, Brown and Roberts provide for payment of annual bonuses and for additional
bonuses pursuant to Heafner's executive bonus plan. Fixed bonus payments made to
William H. Gaither are reduced by the amount received by him under Heafner's
board-designated discretionary compensation plan.
 
     The employment agreements may be terminated at any time by Heafner. If the
employee's employment with Heafner is terminated on account of death or
disability, for cause, or without good reason (as defined in each employment
agreement), the employee is entitled to receive his base salary and target bonus
payable through the date of termination. If Heafner terminates the employee's
employment without cause, or if the employee terminates his employment with good
reason, then the employee is entitled to receive an additional payment equal to
his base salary and target bonus for one year. In the event of a termination by
Heafner as a result of or in anticipation of a change in control (as defined in
the employment agreements) or a constructive termination due to a change in
control, the employment agreements of each of Messrs. William H. Gaither and
Roberts provide that the employee is entitled to receive his base salary and
target bonus for a period of 24 months from the date of termination or
constructive termination. The employment agreements of Messrs. J. Michael
Gaither, Roof and Brown provide that, if the employee is terminated as a result
of or in anticipation of a change of control, or if his employment is terminated
by Heafner for any reason or by the employee for good reason within one year
after the change of control, or if he terminates his employment for any reason
within 30 days after the first anniversary of the change of control, then he is
entitled to receive an amount equal to his base salary and target bonus for the
period from his termination until the third anniversary of the change of
control. All of the employment agreements contain non-compete, non-solicitation
and confidentiality provisions.
 
     In conjunction with the CPW acquisition, Heafner entered into employment
agreements with each of Arthur C. Soares, the current President of CPW, and Ray
C. Barney, the current Executive Vice President and Chief Operating Officer of
CPW.
 
     Mr. Soares' employment agreement provides for a two year term and an annual
base salary of $250,000, a stay-put bonus of $2,000,000, payable in installments
of $1,250,000 at the end of the first year and $750,000 at the end of the second
year after the closing of the Transactions. It also provides for a "synergy"
bonus payable at the end of the first year based on the attainment of specified
performance targets for CPW and an annual incentive and performance bonus to be
determined in good faith by Heafner's board of directors. Mr. Barney's
employment agreement provides for a three-year term and an annual base salary of
$140,000, a stay-put bonus of $600,000, payable in installments of $200,000 at
the end of each of the first three years after the closing of the Transactions.
Mr. Barney's employment agreement (with Speed Merchant) also provides for a
"synergy" bonus payable at the end of the first year based on the attainment of
specified performance targets for CPW and an annual incentive and performance
bonus to be determined in good faith by Heafner's board of directors. Both
employment agreements contain non-compete, non-solicitation and confidentiality
provisions.
 
                                       67
   69
 
     The employment agreements with Messrs. Soares and Barney are terminable at
any time by Heafner. Upon termination of employment for any reason, including
death or permanent disability, the employee or his heirs is entitled to receive
the employee's base salary and incentive bonus earned through the date of
termination and the synergy bonus for the first year of the employment term. If
Heafner terminates the employee's employment without cause, or the employee
terminates his employment with good reason (each as defined in the employment
agreements), the employee is entitled to receive an additional payment equal to
his base salary through the end of his employment term as well as the incentive
bonus payable for the first year. Payment of the stay-put bonus is contingent
upon the employee's continued employment with Heafner except in the case of the
employee's death or permanent disability, termination by the employer without
cause or termination by the employee for good reason.
 
     In conjunction with the consummation of the Transactions, Heafner entered
into an employment agreement with Richard P. Johnson, who serves as President,
Heafner-ITCO Division. Mr. Johnson is paid an annual base salary of $250,000, a
fixed bonus and an annual incentive bonus to be determined in the discretion of
Heafner's board of directors. Upon termination of Mr. Johnson's employment by
Heafner without cause, or by Mr. Johnson for good reason, or upon a change of
control (each as defined in the employment agreement), Mr. Johnson is entitled
to a severance payment, depending on the date of termination, ranging from 12 to
24 months' salary and bonus from and after the date of termination. The
employment agreement contains non-compete, non-solicitation and confidentiality
provisions.
 
EXECUTIVE BONUS PLAN
 
     Heafner awards annual cash bonuses to up to 20 of its top executives.
Bonuses are payable only if Heafner attains specified annual performance
targets. Bonuses can range from up to 5% of salary for executives in the lowest
bonus bracket to up to 60% of salary for those in the highest. The executive
bonus plan may be altered in the discretion of Heafner's board of directors.
 
                                       68
   70
 
                             PRINCIPAL STOCKHOLDERS
 
     The following table sets forth certain information regarding the beneficial
ownership of Heafner's common stock as of December 31, 1998, giving effect to
the reclassification of Heafner's stock and to the other Transactions, of:
 
     -  each person known by Heafner to own beneficially more than 5% of the
        Class A common stock,
 
     -  each person known by Heafner to own beneficially more than 5% of the
        Class B common stock,
 
     -  each director,
 
     -  the Named Executive Officers, and
 
     -  all directors and executive officers of Heafner as a group.
 


                                             NUMBER OF SHARES        PERCENT OF        PERCENT OF
                                               BENEFICIALLY        CLASS A COMMON    CLASS B COMMON
NAME AND ADDRESS OF BENEFICIAL OWNER(A)           OWNED               STOCK(B)          STOCK(B)
- ---------------------------------------      ----------------      --------------    --------------
                                                                            
Ann H. Gaither...........................       1,992,293(c)            53.9%
William H. Gaither.......................       1,079,038(c,d)          28.7
Susan Jones..............................         475,919               12.9
The 1818 Mezzanine Fund, L.P.............       1,034,000(e)            21.9
Wingate Partners II, L.P.................       1,301,264(f)                              92.9%
Donald C. Roof...........................          32,500(g)             1.8
J. Michael Gaither.......................          32,500(h)             1.8
Daniel K. Brown..........................          32,500(i)             1.8
Joseph P. Donlan.........................       1,034,000(e)            21.9
V. Edward Easterling, Jr.................       1,301,264(k)                              92.9
Victoria B. Jackson......................           5,000(l)               *
Richard P. Johnson.......................          32,110(f,j)             *               1.9
Arthur C. Soares.........................              --
P. Douglas Roberts.......................           5,000(l)               *
William M. Wilcox, Jr....................           5,000(l)               *
All directors and executive officers of
  Heafner as a group (11 persons)........       4,258,941(m)            98.7               1.9

 
- ---------------
 
* Indicates less than 1% of the outstanding Class A common stock or Class B
  common stock, as the case may be.
 
(a) Unless otherwise indicated, the address for each person listed in the table
    is in care of The J.H. Heafner Company, Inc., 2105 Water Ridge Parkway,
    Suite 500, Charlotte, North Carolina 28217.
 
(b) Shares beneficially owned, as recorded in this table, are expressed as a
    percentage of the shares of Class A common stock outstanding or Class B
    common stock outstanding, as the case may be. For purposes of computing the
    percentage of outstanding shares held by each person or group of persons
    named in this table, any securities which that person or group of persons
    has the right to acquire within 60 days of March 31, 1999 are deemed to be
    outstanding for purposes of computing the percentage ownership of such
    person or persons, but are not deemed to be outstanding for the purpose of
    computing the percentage ownership of any other person. Shares of Class A
    common stock possess 20 votes per share and shares of Class B common stock
    possess one vote per share. As of December 31, 1998, 3,697,000 shares of
    Class A common stock and 1,400,667 shares of Class B common stock were
    issued and outstanding.
 
(c) Excludes 475,919 shares of Class A common stock that Ann H. Gaither and
    William H. Gaither have the power to vote under a voting trust agreement
    among certain members of the Gaither family.
 
                                       69
   71
 
(d) Includes 18,750 shares of Class A common stock issuable upon the exercise of
    options which are exercisable within 60 days.
 
(e) Represents shares issuable upon the exercise of Warrants, as discussed
    below. Mr. Donlan is the co-manager of The 1818 Mezzanine Fund, L.P. and in
    that capacity will have authority to vote and exercise investment power over
    the shares. See "Certain Relationships and Related Transactions --
    Warrants."
 
(f) Represents shares of Class B common stock issued in exchange for shares of
    ITCO Logistics as part of the consideration for the ITCO merger. Share
    numbers for Wingate Partners II, L.P. include shares of Class B common stock
    held by its affiliate, Wingate Affiliates II, L.P. See "Transactions."
 
(g) Includes 7,500 shares of Class A common stock issuable upon the exercise of
    options which are exercisable within 60 days.
 
(h) Includes 7,500 shares of Class A common stock issuable upon the exercise of
    options which are exercisable within 60 days.
 
(i) Includes 7,500 shares of Class A common stock issuable upon the exercise of
    options which are exercisable within 60 days.
 
(j) Includes 5,000 shares of Class A common stock issuable upon the exercise of
    options which are exercisable within 60 days.
 
(k) Represents shares of Class B common stock owned by Wingate Partners II, L.P.
    and its affiliate, Wingate Affiliates II, L.P. Mr. Easterling is a general
    partner of Wingate Affiliates II, L.P., and an indirect general partner of
    Wingate Partners II, L.P., and, accordingly, may be deemed to be the
    beneficial owner of such shares.
 
(l) Consists of 5,000 shares of Class A common stock issuable upon the exercise
    of options which are exercisable within 60 days.
 
(m) Includes (1) 27,110 shares of Class B common stock and (2) 4,231,831 shares
    of Class A common stock, of which 1,034,000 are shares issuable upon the
    exercise of Warrants to The 1818 Mezzanine Fund, L.P., of which Mr. Donlan
    is co-manager and will, in that capacity, have voting and investment power
    over the shares.
 
                                       70
   72
 
                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
 
WARRANTS
 
     In connection with the incurrence of subordinated debt to finance the
acquisition of its Winston subsidiary on May 7, 1997, Heafner issued to The 1818
Mezzanine Fund, L. P. warrants (the "Warrants") to purchase shares of Heafner's
common stock. Joseph P. Donlan, a member of Heafner's board of directors, is a
Senior Manager of Brown Brothers Harriman & Co., the 1818 Fund's general
partner. Mr. Donlan and Robert R. Gould, a Partner of Brown Brothers Harriman &
Co., are co-managers of the 1818 Fund, and in that capacity they exercise voting
and investment power over the 1818 Fund's shares. The Warrants are exercisable
for 1,034,000 shares of Class A common stock. The Warrants may be exercised, in
whole or in part, at any time prior to the earliest of:
 
     -  May 7, 2007,
 
     -  the date of an initial public offering of Class A common stock yielding
        gross proceeds of at least $25.0 million or representing at least 20% of
        the Class A common stock on a fully-diluted basis, or
 
     -  Heafner's merger or consolidation with or into another entity or the
        sale of all or substantially all of Heafner's assets.
 
     The number of shares issuable upon the exercise of the Warrants is subject
to adjustment from time to time to reflect stock dividends, splits, combinations
and reclassifications. In addition, the Warrants provide for upward adjustment
of the number of issuable shares if Heafner issues Class A common stock at a
price per share that is less than its current fair market value. Fair market
value is determined by reference to closing prices of the Class A common stock
on a national exchange or, if the Class A common stock is not publicly traded,
in good faith by Heafner's board of directors or a nationally recognized
investment banking firm, if requested by the holders of 33% of the Class A
common stock on a fully-diluted basis.
 
     The Warrants provide that the holders of a majority in interest of the
Warrants issued on May 7, 1997 have the right, exercisable upon a change of
control as defined in the Warrants or at any time after May 7, 2004, to require
Heafner to redeem the Warrants. However, that redemption right may not be
exercised after the consummation of an initial public offering of the Class A
common stock yielding gross proceeds of at least $25.0 million or representing
at least 20% of the Class A common stock on a fully-diluted basis. If the
requested redemption right is exercised, Heafner must redeem all of the
outstanding Warrants at an agreed redemption price calculated based on an EBITDA
multiple of Heafner at the time of redemption, unless otherwise prevented by
law. Heafner has no right to call for the redemption of the Warrants.
 
     Heafner and the 1818 Fund are also parties to a note and warrant purchase
agreement and a registration rights agreement, each dated as of May 7, 1997,
which contain provisions restricting the transferability of the Warrants,
including a right of first offer in favor of Heafner, and grant registration
rights with respect to shares of Class A common stock issuable upon exercise of
the Warrants.
 
PREFERRED STOCK
 
     In connection with entering into the Kelly-Springfield Supply Agreement,
Kelly-Springfield purchased from Heafner 7,000 newly issued shares of Heafner's
Series A Cumulative Redeemable Preferred Stock, par value $.01, and 4,500 newly
issued shares of Heafner's Series B Cumulative Redeemable Preferred Stock, par
value $.01, for an aggregate purchase price of $11.5 million. Kelly-Springfield
is the sole holder of each series of preferred stock. Each series of the
preferred stock has a stated value and liquidation preference equal to $1,000
per share, except the liquidation preference of the Series B preferred stock is
reduced from time to time based upon purchases by Heafner of certain types of
tires from Kelly-Springfield.
 
     Kelly-Springfield is entitled to receive monthly dividends on the
liquidation preference of the Series A preferred stock at a rate of 4% per year,
which may be increased if Heafner's annual tire purchases from
                                       71
   73
 
Kelly-Springfield fall below certain levels. Heafner is not required to pay
dividends on the Series B preferred stock unless its annual tire purchases from
Kelly-Springfield fall below certain levels.
 
     Subject to the limitations summarized below, beginning in December 2002 and
ending in June 2007 Heafner is required to redeem 700 shares of Series A
preferred stock each year on a semi-annual basis at 100% of the liquidation
preference of such shares plus all accrued and unpaid dividends. Subject to the
same limitations, Heafner is required to redeem all of the outstanding shares of
Series B preferred stock in June 2007 at the same redemption price. Unless
restricted by the limitations summarized below, Heafner is also required to
redeem all the preferred stock if the Kelly-Springfield Supply Agreement is
terminated or, at the request of Kelly-Springfield, if a change of control of
Heafner occurs and Kelly-Springfield requests a termination of the Supply
Agreement. Each series of preferred stock also is redeemable at any time at
Heafner's option.
 
     So long as any amounts are outstanding under Heafner's existing credit
facility or subordinated notes, or any amending or replacing agreement for that
debt, or any commitments to lend exist under such debt, Heafner is prohibited
from:
 
     -  making any payment in respect of any mandatory or optional redemption of
        either series of preferred stock, or
 
     -  declaring, making or paying any dividend or distribution in respect of
        either series of preferred stock, if any default or event of default
        under any such debt, or any event which upon notice or lapse of time, or
        both, would constitute an event of default, has occurred or is
        continuing or would result from that event and has not been cured or
        waived in accordance with such debt.
 
SHARE REPURCHASES
 
     In February 1997, Heafner offered to repurchase shares of common stock from
members of the Gaither family not actively involved in the operation of Heafner
at a price equal to $.8058 per share, or $2,644 per share without giving effect
to a 3,281-for-1 stock split that occurred on May 7, 1997. Pursuant to the
offer, Heafner repurchased, and subsequently canceled and retired, 3,359,744
shares, 1,024 shares without giving effect to the stock split, of common stock
from the Gaither family members for an aggregate purchase price of $2.7 million.
In 1986, Heafner repurchased from Carolyn H. Williams, and subsequently canceled
and retired, all of her shares of Heafner's common stock in exchange for a
promissory note in the original principal amount of $1.4 million. Carolyn H.
Williams is the sister of Ann H. Gaither, the Chairperson of Heafner. The note
is payable through January 2006 in annual installments of $124,600, including
interest at a rate per year of 7.5%. The outstanding principal amount of the
note at December 31, 1998 was approximately $730,000.
 
RELATED PARTY LEASES; LOANS AND LOAN GUARANTEE
 
     Heafner leases corporate office space in Lincolnton, North Carolina from
Ann H. Gaither, the Chairperson of Heafner, and her sister, Carolyn H. Williams,
for an annual rent equal to approximately $87,000. Heafner leases its
Winston-Salem, North Carolina distribution center from Ann H. Gaither for an
annual rent equal to approximately $55,200. In connection with this property in
Winston-Salem, Ann H. Gaither has a note owing to Heafner with a principal
balance of $158,591.93 payable in monthly installments of principal and interest
of $3,500.00, accruing interest at 9% per year with the final due date of
October 1, 2003. Heafner leases the data processing and human resources
buildings adjacent to its corporate headquarters in Lincolnton, North Carolina
from Evangeline Heafner, Ann H. Gaither's mother, for an annual rent equal to
approximately $37,000. The expiration dates of these leases are September 30,
2002, August 1, 2003 and December 30, 2002, respectively. Heafner believes that
these leases are on terms no less favorable to it than could have been obtained
from an independent third party.
 
     Pursuant to a guaranty dated March 31, 1997, Heafner has agreed to
guarantee all obligations of William H. Gaither, President and Chief Executive
Officer of Heafner, under a mortgage loan in an aggregate principal amount not
to exceed $890,000.
 
                                       72
   74
 
                         DESCRIPTION OF CREDIT FACILITY
 
     The following is a summary description of the principal terms of the credit
facility. The description below does not purport to be complete and is qualified
in its entirety by reference to the agreements containing the principal terms
and conditions of the credit facility. Copies of those agreements (other than
schedules and exhibits) are available from Heafner. In addition, the credit
facility was filed as Exhibit 10.1 to Heafner's registration statement related
to the Series B exchange offer filed with the SEC on August 18, 1998. The credit
facility is available from Heafner and from the SEC as described in "Where You
Can Find More Information."
 
     Heafner and its subsidiaries (the "borrowers") entered into the credit
facility on the closing date of the Transactions. As of December 31, 1998,
approximately $21.9 million was outstanding and an additional $64.7 million was
available for additional borrowings under the credit facility. The credit
facility has been syndicated among the several lenders parties to the credit
facility, with BankBoston, N.A., as agent, and Fleet Capital Corporation and
First Union National Bank as co-agents (together, the "agents"). The credit
facility provides for a senior secured revolving credit facility, which may be
borrowed in the aggregate principal amount of up to $100.0 million, of which up
to $10.0 million may be utilized in the form of commercial and standby letters
of credit.
 
     Guaranties and Security.  All obligations of the borrowers under the credit
facility are guaranteed by certain of Heafner's subsidiaries which are not
direct obligors under the credit facility. The borrowers' obligations under the
credit facility, and the credit facility guarantors' obligations under their
respective credit facility guaranties, are secured by all of the inventory and
accounts receivable, and proceeds thereof, of the borrowers and the credit
facility guarantors (collectively, the "collateral"). Future subsidiaries of
Heafner may be required to become credit facility guarantors or borrowers under
the credit facility.
 
     Availability and Maturity.  Provided that no event of default exists, loans
made under the credit facility may be drawn, repaid and reborrowed from time to
time until May 2003, subject to the satisfaction of certain conditions on the
date of any borrowing. The credit facility will be permanently reduced by an
amount equal to any Net Available Cash, as defined in the Series B indenture and
the Series D indenture, and Heafner will be required to prepay the credit
facility to the extent necessary at the time of any such permanent reduction.
The credit facility will mature and become due and payable in May 2003, except
that the borrowers and the lenders may agree to extend the credit facility for
up to an additional five years.
 
     Interest.  Indebtedness under the credit facility bears interest, at
Heafner's option:
 
     -  at the "base rate," which is a floating rate per year equal to the
        greater of the federal funds rate plus 0.5% or the rate announced by the
        credit facility agent from time to time as its base or prime lending
        rate, plus the "applicable margin" or
 
     -  at the "Eurodollar rate," which is a fixed rate per year based on LIBOR,
        for one, two, three, six or (subject to the lenders' agreement) twelve
        months plus the "applicable margin."
 
     The "applicable margin" for base rate loans is 0.25% and the applicable
margin for Eurodollar rate loans is 1.75%, subject in each case to performance
based step-downs based on Heafner's ratio of Funded Debt to EBITDA, as defined
in the credit facility. Overdue sums under the credit facility will bear
interest at a default rate equal to the applicable interest rate plus 2% per
year.
 
     Certain Fees.  Heafner is required to pay the lenders a commitment fee
equal to 0.375% per year on the committed undrawn amount of the credit facility,
subject to performance based step-downs based upon Heafner's ratio of Funded
Debt to EBITDA. Heafner is also required to pay the lenders letter of credit
fees equal to the applicable margin applicable to Eurodollar rate loans on a per
year basis and a fronting fee of 0.125% per year to be paid to the issuer of
letters of credit. Heafner has agreed to pay certain other fees and expenses of
the lenders and the credit facility agent.
 
     Covenants.  The credit facility requires Heafner to meet certain financial
tests, including minimum net worth and minimum loan availability. The credit
facility also contains covenants which, among other things, restrict Heafner's
ability to incur additional indebtedness; enter into guaranties; make loans and
                                       73
   75
 
investments, except that Heafner will be permitted to make investments in
respect of new acquisitions up to $25 million in any fiscal year and $40 million
in total during the term of the credit facility; make capital expenditures in
excess of $12 million in any fiscal year; declare dividends; engage in mergers,
consolidations and asset sales; enter into transactions with affiliates; create
or suffer to exist liens and encumbrances; enter into sale/leaseback
transactions; modify material agreements or constitutive documents; and change
the business it conducts. The covenants also require Heafner to provide periodic
financial reports to the lenders; observe certain practices and procedures with
respect to the collateral; comply with applicable laws; maintain and preserve
the properties and corporate existence of Heafner and its subsidiaries; and
maintain insurance.
 
     Events of Default.  The credit facility contains customary events of
default, including payment defaults, breaches of representations and warranties,
covenant defaults, cross-default and cross-acceleration, bankruptcy, asserted
invalidity of any loan documents, failure of security interests, material
judgments, ERISA liabilities, the failure of Heafner directly or indirectly to
own 100% of any borrower or credit facility guarantor (except to the extent the
borrower is merged into Heafner or one of Heafner's wholly owned subsidiaries)
or the occurrence of a change of control as defined in the credit facility.
 
     Heafner applied the net proceeds of the Series C offering to repay
outstanding amounts under the credit facility. See "Use of Proceeds." The
aggregate amount of commitments under the credit facility remained at $100.0
million after the Series C offering was consummated. Heafner anticipates that
borrowings under the credit facility will be repaid with internally generated
funds, including those of ITCO and CPW, and from other sources which may include
the proceeds of future bank refinancings, asset sales or the public or private
sale of debt or equity securities. That decision will be made based on Heafner's
review from time to time of the advisability of particular actions, as well as
prevailing interest rates, financial and other economic conditions and such
other factors as it may deem appropriate.
 
                                       74
   76
 
                       DESCRIPTION OF THE SERIES D NOTES
 
     The Series C notes were, and the Series D notes will be, issued under the
Series D indenture dated as of December 1, 1998, among Heafner, the subsidiary
guarantors and First Union National Bank, as trustee. The Series B notes were
issued under the Series B indenture, dated as of May 15, 1998, among Heafner,
the subsidiary guarantors and First Union National Bank, as trustee. The term
"notes" as used in this Description of the Notes refers to the Series B notes,
the Series C notes and the Series D notes to be issued in exchange for the
Series B notes and Series C notes, and the term "indenture" generally refers to
the Series D indenture.
 
     The following is a summary of the material provisions of the Series D
notes. As a summary, it is not complete and is subject to the provisions of the
Series D indenture, including the definitions contained in the Series D
indenture and the terms made part of the Series D indenture by the Trust
Indenture Act. Capitalized terms used and not otherwise defined have the
meanings set forth under "-- Certain Definitions." For a more complete
understanding of the terms of the Series D notes, holders of the notes should
refer to the Series D indenture. In describing the terms of the Series D notes,
Heafner has included a summary of the terms of the Series B notes where there is
any material difference between the Series B notes and the Series D notes. For a
more complete understanding of the terms of the Series B notes, holders of the
notes should refer to the Series B indenture, which was filed as an exhibit to
Heafner's registration statement filed with the SEC on August 18, 1998, in
connection with the registered exchange offer for the Series B notes. In
addition, each of the Series B indenture and the Series D indenture are
available as described in "Where You Can Find More Information."
 
PRINCIPAL, INTEREST AND ISSUANCE OF THE SERIES D NOTES
 
     The Series D notes will be unsecured senior obligations of Heafner, of up
to $150.0 million aggregate principal amount, and will mature on May 15, 2008.
The Series D notes will bear interest at a rate of 10% per year from December 8,
1998, or from the most recent date on which interest was paid on the old notes
exchange for Series D notes. Interest on the Series D notes is payable on May 15
and November 15 of each year to holders of record at the close of business on
the May 1 or November 1 immediately preceding the interest payment date. The
first interest payment will be made on May 15, 1999 to holders of record at the
close of business on May 1, 1999. Heafner will pay interest on any overdue
principal at a rate of 11% per year, and it will pay interest at a rate of 11%
on overdue installments of interest to the extent it is lawful.
 
     The Series D notes will be issued only in fully registered form, without
coupons, in denominations of $1,000 and integral multiples of $1,000. There is
no service charge for any registration of transfer or exchange of any notes, but
Heafner may require payment of a sum sufficient to cover any transfer tax or
other similar governmental charge payable in connection with a transfer or
exchange.
 
OPTIONAL REDEMPTION
 
     Beginning on May 15, 2003, the notes will be redeemable at Heafner's
option, in whole or in part, at any time or from time to time, at the following
prices, which are expressed as percentages of principal amount, plus accrued
interest to the redemption date, if redeemed during the 12-month period
commencing on May 15 of the years set forth below:
 


                                                                REDEMPTION
PERIOD                                                          PRICE (%)
- ------                                                          ----------
                                                             
2003........................................................     105.000%
2004........................................................     103.333
2005........................................................     101.667
2006 and thereafter.........................................     100.000%

 
                                       75
   77
 
     Heafner must provide not less than 30 days', nor more than 60 days', prior
notice of the redemption by first-class mail to the registered address of each
holder of notes.
 
     In addition, prior to the closing of the exchange offer, Heafner may redeem
up to 35% of the original principal amount of the Series C notes with the
proceeds of one or more Public Equity Offerings following which there is a
Public Market. After each such redemption, at least 65% of the aggregate
original principal amount of the Series C notes must remain outstanding and be
held, directly or indirectly, by persons or entities other than Heafner and its
Affiliates. After the closing of the exchange offer and prior to May 15, 2001,
Heafner may redeem up to $52.5 million in total principal amount of Series C and
Series D notes then outstanding with the proceeds of one or more Public Equity
Offerings following which there is a Public Market. If Series B notes are still
outstanding at the time of the redemption, however, the $52.5 million will be
reduced by the maximum aggregate principal amount of Series B notes that Heafner
is permitted to redeem under the Series B indenture at the time of the
redemption. After each such redemption, at least $97.5 million in aggregate
principal amount of Heafner's senior notes must remain outstanding and be held,
directly or indirectly, by persons or entities other than Heafner and its
Affiliates. The redemption price shall be 110.0% of the principal amount of the
notes being redeemed plus accrued and unpaid interest to the redemption date.
 
     In the case of any partial redemption, selection of the notes that will be
redeemed will be made by the trustee in proportion to the percentage of the
total amount of notes outstanding held by each holder, or by lot or by such
other method as the trustee in its sole discretion shall deem to be fair and
appropriate. No note of $1,000 or less in original principal amount shall be
redeemed in part. If any note is to be redeemed in part only, the notice of
redemption relating to that note shall state the portion of the principal amount
of that note that will be redeemed. A new note in principal amount equal to the
unredeemed portion will be issued in the name of the holder of the original note
upon cancellation of the original note.
 
SUBSIDIARY GUARANTIES
 
     The obligations of Heafner under the notes, including the obligation to
offer to repurchase the senior notes upon a change of control, will be fully and
unconditionally guaranteed, jointly and severally, on a senior unsecured basis,
by each of the subsidiary guarantors. All of the subsidiary guarantors are
directly or indirectly wholly-owned by Heafner. Each subsidiary guaranty will be
limited to an amount that does not exceed the maximum amount that can be
guaranteed by the subsidiary guarantor without rendering its subsidiary guaranty
voidable under applicable laws relating to fraudulent conveyance or fraudulent
transfer, or similar laws affecting the rights of creditors generally. If a
subsidiary guaranty were to be rendered voidable, it could be subordinated by a
court to all other indebtedness, including guaranties and other contingent
liabilities, of the subsidiary guarantor, and, depending on the amount of its
indebtedness, a subsidiary guarantor's liability on its subsidiary guaranty
could be reduced to zero. See "Risk Factors -- Fraudulent Transfer Laws May
Limit Collectibility of Notes in the Event of Bankruptcy."
 
     Upon the sale or other disposition of a subsidiary guarantor, or the sale
or disposition of all or substantially all of the assets of a subsidiary
guarantor, other than to Heafner or an Affiliate of Heafner and which is
permitted by the indenture, the subsidiary guarantor will be released and
relieved from all of its obligations under its subsidiary guaranty.
 
RANKING
 
     The indebtedness evidenced by the Series D notes will constitute a senior
unsecured obligation of Heafner, ranking equally in right of priority of payment
with all existing and future senior indebtedness of Heafner, including the
Series B notes. In addition, the Series D notes will be senior in right of
payment to all future subordinated indebtedness of Heafner. The subsidiary
guaranties will rank equally in right of priority of payment with all existing
and future senior indebtedness of the subsidiary guarantors, including the
subsidiary guaranties of the Series B notes, and will be senior in right of
payment to all future subordinated indebtedness of the subsidiary guarantors.
The Series D notes and the subsidiary guaranties will be effectively
subordinated to all existing and future secured indebtedness of Heafner and the
 
                                       76
   78
 
subsidiary guarantors, including indebtedness under the Credit Facility, to the
extent of the value of the assets securing that indebtedness. As of December 31,
1998, Heafner and the subsidiary guarantors had outstanding, either directly or
through guarantees, approximately $185.3 million of indebtedness, all of which
was senior indebtedness, and approximately $27.6 million of which was secured.
In addition, at December 31, 1998, Heafner could have borrowed an additional
$64.7 million under the Credit Facility, all of which would have been secured.
 
     A portion of Heafner's operations are conducted through its subsidiaries.
Claims of creditors of those subsidiaries, including trade creditors, secured
creditors and creditors holding indebtedness and guarantees issued by those
subsidiaries, and claims of any preferred stockholders of those subsidiaries,
generally will have priority over the claims of creditors of Heafner, including
holders of the notes, with respect to the assets and earnings of those
subsidiaries. The notes, therefore, are effectively subordinated to creditors
(including trade creditors) and preferred stockholders (if any) of subsidiaries
of Heafner (other than the subsidiary guarantors). Excluding the subsidiary
guaranties, at December 31, 1998, the total liabilities of Heafner's
subsidiaries, all of whom are subsidiary guarantors, were approximately $67.3
million, including trade payables. Although the indenture limits the incurrence
of Indebtedness and issuance of preferred stock of certain of Heafner's
subsidiaries, the limitation is subject to a number of significant
qualifications. Moreover, the indenture does not impose any limitation on the
incurrence by the subsidiaries of liabilities that are not considered to be
Indebtedness or Preferred Stock under the indenture. See "-- Certain Covenants
- -- Limitation on Indebtedness."
 
BOOK-ENTRY, DELIVERY AND FORM
 
     The Series D notes will be issued in the form of a global note. The global
note will be deposited with, or on behalf of, the Depository and registered in
the name of the Depository or its nominee on the date of closing of the exchange
offer. Except as set forth below, the global note may be transferred, in whole
and not in part, only to the Depository or another nominee of the Depository.
Noteholders may hold their beneficial interests in the global note directly
through the Depository if they have an account with the Depository or indirectly
through organizations which have accounts with the Depository.
 
     Series D notes that are issued as described under "-- Certificated Notes"
will be issued in definitive form. Upon the transfer of a note in definitive
form, such note will, unless the global note has previously been exchanged for
notes in definitive form, be exchanged for an interest in the global note in an
amount equal to the principal amount of notes being transferred.
 
     The Depository has advised Heafner as follows: The Depository is a
limited-purpose trust company organized under the laws of the State of New York,
is a member of the Federal Reserve System, and is a "clearing corporation"
within the meaning of the New York Uniform Commercial Code and "a clearing
agency" registered under the provisions of Section 17A of the Securities
Exchange Act. The Depository was created to hold securities of institutions that
have accounts with the Depository ("participants") and to facilitate the
clearance and settlement of securities transactions among its participants in
such securities through electronic book-entry changes in accounts of the
participants, eliminating the need for physical movement of securities
certificates. The Depository's participants include securities brokers and
dealers, which may include the initial purchasers, as well as banks, trust
companies, clearing corporations and certain other organizations. Access to the
Depository's book-entry system is also available to others such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a participant, whether directly or indirectly.
 
     Upon the issuance of the global note, the Depository will credit, on its
book-entry registration and transfer system, the principal amount of the notes
represented by such global note to the accounts of participants. The accounts to
be credited shall be designated by the trustee. Ownership of beneficial
interests in the global note will be limited to participants or persons that may
hold interests through participants. Ownership of beneficial interests in the
global note will be shown on, and the transfer of those ownership interests will
be effected only through, records maintained by the Depository, with respect to
participants' interest, and by participants, with respect to the owners of
beneficial interests in the global
 
                                       77
   79
 
note other than participants. The laws of some jurisdictions may require that
certain purchasers of securities take physical delivery of securities in
definitive form. Such limits and laws may impair the ability to transfer or
pledge beneficial interests in the global note.
 
     So long as the Depository, or its nominee, is the registered holder and
owner of the global note, the Depository or such nominee, as the case may be,
will be considered the sole legal owner and holder of the related notes for all
purposes of the notes and the indenture. Except as set forth below, owners of
beneficial interests in the global note will not be entitled to have the notes
represented by the global note registered in their names, will not receive or be
entitled to receive physical delivery of certificated notes in definitive form
and will not be considered to be the owners or holders of any notes under the
global note. Heafner understands that under existing industry practice, in the
event an owner of a beneficial interest in the global note desires to take any
action that the Depository, as the holder of the global note, is entitled to
take, the Depository would authorize the participants to take that action, and
that the participants would authorize beneficial owners owning through such
participants to take that action or the participants would otherwise act upon
the instructions of beneficial owners owning through them.
 
     Payment of principal of and interest on notes represented by the global
note registered in the name of and held by the Depository or its nominee will be
made to the Depository or its nominee, as the case may be, as the registered
owner and holder of the global note.
 
     Heafner expects that the Depository or its nominee, upon receipt of any
payment of principal of or interest on the global note, will credit
participants' accounts with payments in amounts proportionate to their
respective beneficial interests in the principal amount of the global note as
shown on the records of the Depository or its nominee. Heafner also expects that
payments by each participant to owners of beneficial interests in the global
note held through that participant will be governed by standing instructions and
customary practices and will be the responsibility of the participant. Heafner
will not have any responsibility or liability for any aspect of the records
relating to, or payments made on account of, beneficial ownership interests in
the global note for any note or for maintaining, supervising or reviewing any
records relating to those beneficial ownership interests or for any other aspect
of the relationship between the Depository and its participants, or the
relationship between the participants and the owners of beneficial interests in
the global note owning through the participants.
 
     Unless and until it is exchanged in whole or in part for certificated notes
in definitive form, the global note may not be transferred except as a whole by
the Depository to a nominee of the Depository or by a nominee of the Depository
to the Depository or another nominee of the Depository.
 
     Although the Depository has agreed to the above procedures in order to
facilitate transfers of interests in the global note among participants of the
Depository, it is under no obligation to perform or continue to perform those
procedures, and it may discontinue them at any time. Neither the trustee nor
Heafner will have any responsibility for the performance by the Depository or
its participants or indirect participants of their respective obligations under
the rules and procedures governing their operations.
 
CERTIFICATED NOTES
 
     The notes represented by the global note will be exchangeable for
certificated notes in definitive form of like tenor as such notes in
denominations of $1,000 and integral multiples of $1,000 if:
 
     -  the Depository notifies Heafner that it is unwilling or unable to
        continue as Depository for the global note or if at any time the
        Depository ceases to be a clearing agency registered under the
        Securities Exchange Act and a successor Depository is not appointed by
        Heafner within 90 days,
 
     -  Heafner in its discretion at any time determines not to have all of the
        notes represented by the global note, or
 
     -  an Event of Default has occurred and is continuing.
 
     Any note that is exchangeable because of the occurrence of any of the above
events is exchangeable for certificated notes issuable in authorized
denominations and registered in such names as the Depository
                                       78
   80
 
shall direct, subject to certain ownership certification requirements imposed by
Regulation S under the Securities Act. Subject to the foregoing, the global note
is not exchangeable, except for a global note of the same aggregate denomination
to be registered in the name of the Depository or its nominee.
 
SAME-DAY PAYMENT
 
     Payments in respect of notes, including principal, premium and interest,
will be made by wire transfer of immediately available funds to the accounts
specified by the holders of the notes or, if no account is specified by a
holder, by mailing a check to that holder's registered address.
 
EXCHANGE OFFER; REGISTRATION RIGHTS
 
     On December 1, 1998, Heafner and the Initial Purchasers entered into the
Registration Rights Agreement. Holders of Series D notes are not entitled to any
registration rights with respect to their Series D notes. Heafner has agreed for
a period of 180 days after the date the registration statement is declared
effective by the SEC to make available a prospectus meeting the requirements of
the Securities Act to any broker-dealer for use in connection with any resale of
any Series D notes. The registration statement of which this prospectus is a
part constitutes the registration statement for the exchange offer which is the
subject of the Registration Rights Agreement. Upon the closing of the exchange
offer, subject to certain limited exceptions, holders of untendered Series B or
Series C notes will not retain any rights under the Registration Rights
Agreement.
 
     Following the closing of the exchange offer, the Series C notes and the
Series D notes will vote and consent together on all matters as one class. None
of the Series C notes or the Series D notes will have the right to vote or
consent as a class separate from one another on any matter.
 
     For a discussion of the terms of the Exchange Offer under the Registration
Rights Agreement, See "The Exchange Offer."
 
CHANGE OF CONTROL
 
     Upon the occurrence of any of the following events, each of which
constitutes a "change of control," each holder shall have the right to require
that Heafner repurchase its notes in accordance with the procedures outlined
below at a price in cash equal to 101% of the principal amount of the holder's
notes. Heafner shall also pay accrued and unpaid interest, if any, to the date
of purchase, except that a holder of record on the relevant record date, if
different from the holder on the date of the repurchase, will have the right to
receive interest due on the relevant interest payment date. It will be a change
of control if any of the following events occurs:
 
     1. Any "person," as that term is used in Sections 13(d) and 14(d) of the
        Securities Exchange Act, other than a Permitted Holder, is or becomes
        the "beneficial owner," directly or indirectly, of more than 50% of the
        total voting power of the Voting Stock of Heafner. A "beneficial owner"
        is used here as defined in Rules 13d-3 and 13d-5 under the Securities
        Exchange Act, except that a person shall be deemed to have "beneficial
        ownership" of all shares that that person has the right to acquire,
        whether their right is exercisable immediately or only in the future. In
        addition, a person shall be deemed to beneficially own any Voting Stock
        of a corporation held by a parent corporation, if that person is the
        beneficial owner, directly or indirectly, of more than 50% of the voting
        power of the Voting Stock of the parent corporation.
 
     2. During any period of two consecutive years, the following cease for any
        reason to constitute a majority of the board of directors then in
        office:
 
       (a) individuals who at the beginning of that period constituted Heafner's
           board of directors, together with
 
                                       79
   81
 
       (b) any new directors whose election by Heafner's board of directors, or
           whose nomination for election by Heafner's shareholders, was approved
           by:
 
          -  a vote of 66 2/3% of the directors of Heafner then still in office
             who were either directors at the beginning of such period or whose
             election or nomination for election was previously approved in
             accordance with these procedures, or
 
          -  Permitted Holders holding a majority of the aggregate voting power
             of the Voting Stock of Heafner held by all Permitted Holders.
 
     3. The adoption of a plan relating to the liquidation or dissolution of
        Heafner.
 
     4. The merger or consolidation of Heafner with or into another entity or
        the merger of another entity with or into Heafner to another person or
        entity who is not controlled by the Permitted Holders, and the
        securities of Heafner that are outstanding immediately prior to such
        transaction and which represent 100% of the aggregate voting power of
        the Voting Stock of Heafner are changed into or exchanged for cash,
        securities or property, unless such securities of Heafner are changed
        into or exchanged for, in addition to any other consideration,
        securities of the surviving corporation that represent at least a
        majority of the aggregate voting power of the Voting Stock of the
        surviving corporation immediately after such transaction.
 
     5. The sale of all or substantially all the assets of Heafner to another
        person or entity who is not controlled by the Permitted Holders.
 
     Within 30 days following any change of control, Heafner shall make a change
of control offer by mailing a notice to each holder, with a copy to the trustee,
stating:
 
     -  that a change of control has occurred and that the holder has the right
        to require Heafner to purchase the holder's notes at a purchase price in
        cash equal to 101% of the principal amount of the holder's notes, plus
        accrued and unpaid interest, if any, to the date of purchase, subject to
        the right of holders of record on the relevant record date to receive
        interest on the relevant interest payment date;
 
     -  the circumstances and relevant facts regarding such change of control,
        including information with respect to pro forma historical income, cash
        flow and capitalization after giving effect to the change of control;
 
     -  the repurchase date, which shall be no earlier than 30 days nor later
        than 60 days from the date such notice is mailed; and
 
     -  the instructions determined by Heafner, consistent with this covenant,
        that a holder must follow in order to have its notes purchased.
 
     Heafner will not be required to make a change of control offer following a
change of control if a third party makes the change of control offer in the
manner, at the times and otherwise in compliance with the requirements
applicable to a change of control offer made by Heafner and the third party
purchases all notes validly tendered and not withdrawn under its change of
control offer.
 
     Heafner shall comply, to the extent applicable, with the requirements of
Section 14(e) of the Securities Exchange Act and any other securities laws or
regulations in connection with its repurchase of notes as described in this
covenant. To the extent that the provisions of any securities laws or
regulations conflict with the provisions of this covenant, Heafner shall comply
with the applicable securities laws and regulations and shall not be deemed to
have breached its obligations under this covenant or the indenture.
 
     The change of control repurchase feature is the result of negotiations
between Heafner and the initial purchasers. Subject to the limitations discussed
below, Heafner could, in the future, enter into certain transactions, including
acquisitions, refinancings or other recapitalizations, that would not constitute
a change of control under the indenture, but that could increase the amount of
indebtedness outstanding or otherwise affect Heafner's capital structure or
credit ratings. Restrictions on the ability of Heafner to incur
 
                                       80
   82
 
additional Indebtedness are contained in the covenants described under "--
Certain Covenants -- Limitation on Indebtedness," "-- Limitation on Liens" and
"-- Limitation on Sale/Leaseback Transactions." Those restrictions can only be
waived with the consent of the holders of a majority in principal amount of the
notes then outstanding. Except for the limitations contained in those covenants,
however, the indenture does not contain any covenants or provisions that may
afford holders of the notes protection in the event of a highly leveraged
transaction.
 
     The Credit Facility contains, and future indebtedness of Heafner may
contain, prohibitions on the occurrence of certain of the events that would
constitute a change of control or require such indebtedness to be repurchased
upon a change of control. Moreover, the exercise by the holders of their right
to require Heafner to repurchase the notes could cause a default under such
indebtedness, even if the change of control itself does not, due to the
financial effect on Heafner of making the repurchase. If a change of control
occurs, Heafner may not be able to obtain the consents from its lenders that
would be needed to consummate the change of control offer without causing a
default under the Credit Facility or other indebtedness. Finally, Heafner's
ability to pay cash to the holders of notes following the occurrence of a change
of control may be limited by Heafner's then existing financial resources. There
may not be sufficient funds available when necessary to make any required
repurchases.
 
     The potential inability of Heafner to obtain sufficient funds to consummate
a repurchase of notes or other indebtedness in connection with a change of
control could have the effect of deterring certain mergers, tender offers or
other takeover attempts involving Heafner and could adversely affect the market
price of Heafner's securities or its ability to obtain additional financing. The
provisions under the indenture relative to Heafner's obligation to make an offer
to repurchase the notes as a result of a change of control may be waived or
modified with the written consent of the holders of a majority in principal
amount of the notes.
 
CERTAIN COVENANTS
 
     The indenture contains covenants including the following:
 
LIMITATION ON INDEBTEDNESS
 
     Heafner shall not, and shall not permit any Restricted Subsidiary to,
incur, directly or indirectly, any Indebtedness, except that Heafner may incur
Indebtedness if, on the date of, and after giving effect to, the incurrence, the
Consolidated Coverage Ratio exceeds:
 
     -  2 to 1 if such Indebtedness is incurred prior to May 15, 2000, or
 
     -  2.25 to 1 if such Indebtedness is incurred on or after May 15, 2000.
 
     Heafner and the Restricted Subsidiaries may also incur any or all of the
following Indebtedness, regardless of whether the above test is met:
 
     1.   Indebtedness incurred under the Credit Facility, except that, after
          giving effect to that incurrence, the aggregate principal amount of
          Indebtedness then outstanding under the Credit Facility does not
          exceed the greater of:
 
        -  $100 million less the sum of all principal payments with respect to
           that Indebtedness described in Point (2)(A) of the covenant described
           under "-- Limitation on Sales of Assets and Subsidiary Stock," and
 
        -  the sum of 65% of the book value of the inventory of Heafner and its
           Restricted Subsidiaries and 85% of the book value of the accounts
           receivables of Heafner and its Restricted Subsidiaries;
 
     2.   Indebtedness owed to and held by Heafner or a Restricted Subsidiary;
          provided, however, that:
 
        -  any subsequent issuance or transfer of any Capital Stock which
           results in any Restricted Subsidiary ceasing to be a Restricted
           Subsidiary, or any subsequent transfer of such
                                       81
   83
 
          Indebtedness other than to Heafner or a Restricted Subsidiary, shall
          be deemed, in each case, to constitute the incurrence of such
          Indebtedness by the obligor thereon, and
 
        -  if Heafner is the obligor on such Indebtedness, then such
           Indebtedness is expressly subordinated to the prior payment in full
           in cash of all obligations with respect to the notes;
 
     3.   the Series B notes, the Series C notes and the Series D notes;
 
     4.   Vendor Financing, and Refinancing Indebtedness in respect of Vender
          Financing, in an aggregate amount which does not exceed $20 million,
          when taken together with all other outstanding Indebtedness incurred
          in accordance with the covenant described in this Point (4), including
          Vendor Financing outstanding on May 20, 1998;
 
     5.   Attributable Debt in respect of Sale/Leaseback Transactions, and
          Refinancing Indebtedness in respect of Sale/Leaseback Transactions, in
          an amount which does not exceed $15 million when taken together with
          all other outstanding Indebtedness incurred in accordance with the
          covenant described in this Point (5), but only if the Sale/Leaseback
          Transactions comply with the covenant described under "-- Limitation
          on Sale/Leaseback Transactions";
 
     6.   Indebtedness outstanding, or incurred under commitments that were
          outstanding, on May 20, 1998, other than Indebtedness described in
          Points (1), (2), (3), (4) or (5) above;
 
     7.   Indebtedness of a Restricted Subsidiary incurred and outstanding on or
          prior to the date on which that Subsidiary was acquired by Heafner,
          other than Indebtedness incurred in connection with, or to provide all
          or any portion of the funds or credit support utilized to consummate,
          the transaction or series of transactions by which that Subsidiary
          became a Subsidiary or was acquired by Heafner if, on the date of the
          acquisition and after giving effect to the acquisition, Heafner would
          have been able to incur at least $1.00 of additional Indebtedness
          under the Consolidated Coverage Ratio test described in the first
          paragraph of this "-- Limitation on Indebtedness" covenant summary;
 
     8.   Refinancing Indebtedness in respect of Indebtedness incurred in
          accordance with the Consolidated Coverage Ratio test described in the
          first paragraph of this "--Limitation on Indebtedness" covenant
          summary or in accordance with Points (3), (6), (7) or this Point (8),
          except that Refinancing Indebtedness that directly or indirectly
          refinances Indebtedness of a Subsidiary incurred in accordance with
          Point (7) shall be incurred only by the Subsidiary;
 
     9.   Hedging Obligations consisting of Interest Rate Agreements directly
          related to Indebtedness permitted to be incurred by Heafner under the
          indenture;
 
     10. the subsidiary guaranties of the Series B notes, Series C notes and
         Series D notes; and
 
     11. Indebtedness of Heafner in an aggregate principal amount which,
        together with all other Indebtedness of Heafner outstanding on the date
        of such incurrence other than Indebtedness permitted as described in
        Points (1) through (10) above or the first paragraph of this "--
        Limitation on Indebtedness" covenant summary, does not exceed $15
        million.
 
     However, Heafner shall not incur any Indebtedness under Points (1) through
(11) if the proceeds of the Indebtedness are used, directly or indirectly, to
refinance any Subordinated Obligations unless that Indebtedness shall be
subordinated to the notes to at least the same degree as the Subordinated
Obligations that are refinanced. For purposes of determining compliance with
this covenant:
 
     -  if an item of Indebtedness meets the criteria of more than one of the
        types of Indebtedness described in Points (1) through (11), Heafner, in
        its sole discretion, will classify that item of Indebtedness and only be
        required to include the amount and type of that Indebtedness in one of
        the above types, and
 
     -  an item of Indebtedness may be divided and classified in more than one
        of the types of Indebtedness described in Points (1) through (11).
 
                                       82
   84
 
LIMITATION ON RESTRICTED PAYMENTS
 
     Heafner shall not, and shall not permit any Restricted Subsidiary, directly
or indirectly, to make a Restricted Payment if at the time Heafner or such
Restricted Subsidiary makes that Restricted Payment:
 
     1. a Default shall have occurred and be continuing or would result from the
        making of the Restricted Payment;
 
     2. Heafner is not able to incur an additional $1.00 of Indebtedness under
        the test in the first paragraph of the covenant described under "--
        Limitation on Indebtedness"; or
 
     3. the aggregate amount of the Restricted Payment and all other Restricted
        Payments since May 20, 1998, would exceed the sum of:
 
        A. 50% of the Consolidated Net Income accrued during the period from
           July 1, 1998 to the end of the most recent fiscal quarter ending at
           least 45 days prior to the date of such Restricted Payment, or, if
           the Consolidated Net Income is a deficit, subtract an amount equal to
           100% of that deficit;
 
        B. the aggregate Net Cash Proceeds received by Heafner from the issuance
           or sale of its Capital Stock, other than Disqualified Stock,
           subsequent to May 20, 1998, other than an issuance or sale to a
           Subsidiary of Heafner and other than an issuance or sale to an
           employee stock ownership plan or to a trust established by Heafner or
           a Subsidiary of Heafner for the benefit of its employees;
 
        C. the aggregate Net Cash Proceeds received by Heafner after May 20,
           1998, from the issuance or sale of its Capital Stock, other than
           Disqualified Stock, to an employee stock ownership plan, including a
           401(k) plan that holds Capital Stock of Heafner, except that if the
           employee stock ownership plan incurs any Indebtedness, the aggregate
           amount shall be limited to an amount equal to any increase in the
           Consolidated Net Worth of Heafner resulting from principal repayments
           made by the employee stock ownership plan with respect to
           Indebtedness incurred by it to finance the purchase of the Capital
           Stock;
 
        D. the amount by which Indebtedness of Heafner is reduced on Heafner's
           balance sheet after May 20, 1998, upon the conversion or exchange,
           other than by a Subsidiary of Heafner, of any Indebtedness of Heafner
           convertible or exchangeable for Capital Stock of Heafner, other than
           Disqualified Stock, less the amount of any cash, or the fair value of
           any other property, distributed by Heafner upon that conversion or
           exchange;
 
        E. an amount equal to the sum of:
 
          -  the net reduction in Investments in a person or entity resulting
             from dividends, repayments of loans or advances or other transfers
             of assets to Heafner or any Restricted Subsidiary from such person
             or entity, and
 
          -  the portion, proportionate to Heafner's equity interest in such
             Subsidiary, of the fair market value of the net assets of an
             Unrestricted Subsidiary at the time such Unrestricted Subsidiary is
             designated a Restricted Subsidiary;
 
          except that that sum shall not exceed, for any particular person or
          entity, the amount of Investments previously made by Heafner or any
          Restricted Subsidiary in such person or entity from May 20, 1998 to
          the date of the Restricted Payment, and which are included in the
          calculation of Restricted Payments; and
 
        F. $5.0 million.
 
     The following will not be prohibited, regardless of the provisions of the
above paragraph:
 
     1.   any acquisition of any Capital Stock of Heafner made out of the
          proceeds of the substantially concurrent sale of, or made by exchange
          for, Capital Stock of Heafner, other than Disqualified
 
                                       83
   85
 
        Stock and other than Capital Stock issued or sold to a Subsidiary of
        Heafner or an employee stock ownership plan or to a trust established by
        Heafner or any of its Subsidiaries for the benefit of their employees;
        provided that:
 
        -  the acquisition of Capital Stock shall be excluded in the calculation
           of the amount of Restricted Payments, and
 
        -  the Net Cash Proceeds from such sale shall be excluded from the
           calculation of amounts under Point (3)(B) above;
 
     2.   any purchase, repurchase, redemption, defeasance or other acquisition
          or retirement for value of Subordinated Obligations made by exchange
          for, or out of the proceeds of the substantially concurrent sale of,
          Indebtedness of Heafner which is permitted to be incurred under the
          covenant described under "-- Limitation on Indebtedness"; provided
          that that purchase, repurchase, redemption, defeasance or other
          acquisition or retirement for value shall be excluded in the
          calculation of the amount of Restricted Payments;
 
     3.   dividends paid within 60 days after the date they are declared if at
          the date of declaration the dividend would have complied with this
          covenant, except that the payment may not be made if, at the time of
          payment of the dividend, another Default shall have occurred and be
          continuing or would result from the payment and provided that the
          dividend shall be included in the calculation of the amount of
          Restricted Payments;
 
     4.   the repurchase or other acquisition of shares of, or options to
          purchase shares of, common stock of Heafner or any of its Subsidiaries
          from employees, former employees, directors or former directors of
          Heafner or any of its Subsidiaries or from permitted transferees of
          such employees, former employees, directors or former directors:
 
        -  upon death, retirement, severance or termination of employment or
           service, or
 
        -  under the terms of the agreements, including employment agreements,
           or plans approved by the board of directors under which such
           individuals purchase or sell or are granted the option to purchase or
           sell, shares of common stock of Heafner or its Subsidiaries;
 
           except that the aggregate amount of such repurchases and other
           acquisitions may not exceed $1.0 million in any calendar year and 
           such repurchases and other acquisitions must be excluded in the 
           calculation of the amount of Restricted Payments;
 
     5.   the payment to The Kelly Springfield Tire Company or its successors or
          assigns of dividends on the 7,000 shares of Series A Cumulative
          Redeemable Preferred Stock or the 4,500 shares of Series B Cumulative
          Redeemable Preferred Stock held by The Kelly Springfield Tire Company,
          but only in the amounts required to be paid by Heafner under the
          terms, as stated on May 20, 1998, of that stock, provided that that
          payment shall be excluded in the calculation of the amount of
          Restricted Payments; or
 
     6.   payments not to exceed $1.5 million in the aggregate to employees of
          ITCO in respect of certain stock appreciation rights granted by ITCO
          and required to be made upon consummation of the Transactions,
          provided that such payments shall be excluded from the calculation of
          the amount of Restricted Payments.
 
LIMITATION ON RESTRICTIONS ON DISTRIBUTIONS FROM RESTRICTED SUBSIDIARIES
 
     Heafner shall not, and shall not permit any Restricted Subsidiary to,
create or otherwise cause or permit to exist or become effective any consensual
encumbrance or restriction on the ability of any Restricted Subsidiary to
 
     (a) pay dividends or make any other distributions on its Capital Stock to
         Heafner or a Restricted Subsidiary or pay any Indebtedness owed to
         Heafner,
 
                                       84
   86
 
     (b) make any loans or advances to Heafner, or
 
     (c) transfer any of its property or assets to Heafner.
 
     However, Heafner may, and may permit any Restricted Subsidiary to, create
or otherwise cause or permit to exist or become effective:
 
     1.   any encumbrance or restriction under an agreement in effect at or
          entered into on May 20, 1998 or the Credit Facility as in effect on
          May 20, 1998;
 
     2.   any encumbrance or restriction with respect to a Restricted Subsidiary
          under an agreement relating to any Indebtedness incurred by that
          Restricted Subsidiary on or prior to the date on which that Restricted
          Subsidiary was acquired by Heafner and outstanding on the date that
          Restricted Subsidiary was acquired by Heafner, other than Indebtedness
          incurred as consideration in, or to provide all or any portion of the
          funds or credit support utilized to consummate, the transaction or
          series of related transactions by which that Restricted Subsidiary
          became a Restricted Subsidiary or was acquired by Heafner;
 
     3.   any encumbrance or restriction under an agreement effecting a
          Refinancing of Indebtedness incurred under an agreement referred to in
          Points (1) or (2) above or in this Point (3), or contained in any
          amendment to an agreement referred to in Point (1) or (2) above or in
          this Point (3), except that the encumbrances and restrictions with
          respect to the Restricted Subsidiary contained in any such refinancing
          agreement or amendment are not, taken as a whole, materially less
          favorable to the noteholders than encumbrances and restrictions with
          respect to the Restricted Subsidiary contained in the predecessor
          agreements;
 
     4.   any encumbrance or restriction consisting of customary provisions
          restricting assignments, subletting or other transfers contained in
          leases, licenses and similar agreements to the extent those provisions
          restrict the transfer of the property subject thereto, or customary
          provisions restricting the assignment or other transfer of any lease
          or other contract;
 
     5.   in the case of Point (c) above, restrictions contained in security
          agreements or mortgages securing Indebtedness of a Restricted
          Subsidiary or Permitted Liens to the extent such restrictions restrict
          the transfer of the property subject to such security agreements or
          mortgages or Permitted Liens; and
 
     6.   any restriction with respect to a Restricted Subsidiary imposed under
          an agreement entered into for the sale or disposition of all or
          substantially all the Capital Stock or assets of that Restricted
          Subsidiary pending the closing of the sale or disposition.
 
LIMITATION ON SALES OF ASSETS AND SUBSIDIARY STOCK
 
     Heafner shall not, and shall not permit any Restricted Subsidiary to,
directly or indirectly, consummate any Asset Disposition unless:
 
     1.   Heafner or the Restricted Subsidiary receives consideration at the
          time of the Asset Disposition at least equal to the fair market value,
          including as to the value of all non-cash consideration, as determined
          in good faith by the board of directors of Heafner, of the shares and
          assets subject to the Asset Disposition and at least 75% of the
          consideration received by Heafner or the Restricted Subsidiary is in
          the form of cash or cash equivalents, and
 
     2.   an amount equal to 100% of the Net Available Cash from the Asset
          Disposition is applied by Heafner or the Restricted Subsidiary, as the
          case may be, as follows:
 
        A. first, to prepay, repay, redeem or purchase Senior Indebtedness or
           Indebtedness of a Wholly Owned Subsidiary, other than any
           Disqualified Stock and other than Indebtedness owed to Heafner or an
           Affiliate of Heafner, within one year from the later of the date of
           the Asset Disposition or the receipt of the Net Available Cash, to
           the extent that Heafner elects, or is required by the terms of any
           Indebtedness;
                                       85
   87
 
        B. second, the balance of the Net Available Cash remaining after
           application in accordance with Point (A), to the extent Heafner
           elects, to acquire Additional Assets within one year from the later
           of the date of the Asset Disposition or the receipt of the Net
           Available Cash;
 
        C. third, to the extent of the balance of the Net Available Cash
           remaining after application in accordance with Points (A) and (B), to
           make an offer to the holders of the notes and to holders of other
           Senior Indebtedness designated by Heafner to purchase notes and such
           other Senior Indebtedness in accordance with the conditions contained
           in the indenture; and
 
        D. fourth, to the extent of the balance of the Net Available Cash
           remaining after application in accordance with Points (A), (B) and
           (C), in any manner that does not violate the indenture.
 
     In connection with any prepayment, repayment or purchase of Indebtedness
under Points (A) or (C) above, Heafner or the Restricted Subsidiary must
permanently retire that Indebtedness and must cause any related loan commitment
to be permanently reduced in an amount equal to the principal amount prepaid,
repaid or purchased.
 
     Heafner and the Restricted Subsidiaries shall not, however, be required to
apply any Net Available Cash in accordance with Point (2) above, except to the
extent that the aggregate Net Available Cash from all Asset Dispositions which
are not applied in accordance with Point (2) exceeds $5 million. Pending
application of any Net Available Cash under this covenant, that Net Available
Cash shall be invested in Permitted Investments.
 
     For the purposes of this covenant, the following are deemed to be cash or
cash equivalents:
 
     -  the assumption of Indebtedness of Heafner or any Restricted Subsidiary
        and the release of Heafner or the Restricted Subsidiary from all
        liability on that Indebtedness in connection with the Asset Disposition,
        and
 
     -  securities received by Heafner or any Restricted Subsidiary from the
        transferee that are promptly converted by Heafner or the Restricted
        Subsidiary into cash.
 
     In the event of an Asset Disposition that requires the purchase of the
notes (and other Senior Indebtedness) under Point (2)(C) above, Heafner will be
required to purchase notes tendered in an offer by Heafner for the notes (and
other Senior Indebtedness) at a purchase price of 100% of their principal amount
plus accrued but unpaid interest (or, in respect of such other Senior
Indebtedness, such lesser price, if any, as may be provided for by the terms of
such Senior Indebtedness) in accordance with the procedures set forth in the
indenture, including prorating in the event of oversubscription. If the
aggregate purchase price of notes (and any other Senior Indebtedness) tendered
in the offer is less than the Net Available Cash allotted to the purchase of
notes (and other Senior Indebtedness), Heafner shall apply the remaining Net
Available Cash in accordance with Point (2)(D) above. Heafner shall not be
required to make an offer to purchase notes (and other Senior Indebtedness)
under this covenant if the Net Available Cash available for the offer is less
than $5.0 million. However, that lesser amount shall be added to the Net
Available Cash from any subsequent Asset Disposition for purposes of determining
whether an offer is required to be made with respect to the Net Available Cash
from that subsequent Asset Disposition.
 
     Heafner shall comply, to the extent applicable, with the requirements of
Section 14(e) of the Securities Exchange Act of 1934, as amended, and any other
securities laws or regulations in connection with the repurchase of notes under
the covenant described in this section. To the extent that the provisions of any
securities laws or regulations conflict with provisions of this covenant,
Heafner shall comply with the applicable securities laws and regulations and
shall not be deemed to have breached its obligations as described under this
clause by virtue of such compliance.
 
                                       86
   88
 
LIMITATION ON AFFILIATE TRANSACTIONS
 
     Heafner shall not, and shall not permit any Restricted Subsidiary to, enter
into any transaction with an Affiliate of Heafner (an "Affiliate Transaction"),
including the purchase, sale, lease or exchange of any property, employee
compensation arrangements or the rendering of any service, unless:
 
     1.   the terms of the Affiliate Transaction are no less favorable to
          Heafner or the Restricted Subsidiary than those that could be obtained
          at the time of the Affiliate Transaction in arm's-length dealings with
          a person or entity who is not an Affiliate of Heafner,
 
     2.   if the Affiliate Transaction involves an amount in excess of $1
          million, the terms of the Affiliate Transaction are set forth in
          writing and have been approved by a majority of the members of the
          board of directors of Heafner having no personal stake in the
          Affiliate Transaction, and
 
     3.   if the Affiliate Transaction involves an amount in excess of $7.5
          million, the terms of the Affiliate Transaction have been determined
          by a nationally recognized investment banking firm to be fair, from a
          financial standpoint, to Heafner and its Restricted Subsidiaries.
 
     However, this covenant shall not prohibit:
 
     -  any transaction permitted under the covenant described under "--
        Limitation on Restricted Payments," or explicitly excluded from the
        definition of "Restricted Payment,"
 
     -  any issuance of securities or other payments, awards or grants in cash,
        securities or otherwise, under, or the funding of, employment
        arrangements, stock options and stock ownership plans approved by the
        board of directors of Heafner,
 
     -  the grant of stock options or similar rights to employees and directors
        of Heafner under plans approved by the board of directors,
 
     -  loans or advances to employees in the ordinary course of business in
        accordance with the past practices of Heafner or its Restricted
        Subsidiaries, but in any event not to exceed $1 million in the aggregate
        outstanding at any one time,
 
     -  the payment of reasonable fees to directors of Heafner and its
        Restricted Subsidiaries who are not employees of Heafner or its
        Restricted Subsidiaries,
 
     -  any Affiliate Transaction between Heafner and a Restricted Subsidiary or
        between Restricted Subsidiaries; provided, however, that no Affiliate of
        Heafner (other than another Restricted Subsidiary) owns the Capital
        Stock of any such Restricted Subsidiary,
 
     -  the issuance or sale of any Capital Stock (other than Disqualified
        Stock) of Heafner, or
 
     -  the amendment or extension or renewal of any transaction in effect on
        May 20, 1998 on terms no less favorable to Heafner and its Restricted
        Subsidiaries than the terms in effect on May 20, 1998.
 
LIMITATION ON THE SALE OR ISSUANCE OF CAPITAL STOCK OF RESTRICTED SUBSIDIARIES
 
     Heafner shall not sell or otherwise dispose of any Capital Stock of a
Restricted Subsidiary, and shall not permit any Restricted Subsidiary, directly
or indirectly, to issue or sell or otherwise dispose of any of its Capital Stock
except:
 
     -  to Heafner or a Wholly Owned Subsidiary,
 
     -  directors' qualifying shares,
 
     -  if, immediately after giving effect to the issuance, sale or other
        disposition of the Capital Stock, neither Heafner nor any of its
        Subsidiaries own any Capital Stock of that Restricted Subsidiary, or
 
     -  if, immediately after giving effect to the issuance, sale or other
        disposition of the Capital Stock, that Restricted Subsidiary would no
        longer constitute a Restricted Subsidiary and any Investment in the
        former Restricted Subsidiary remaining after giving effect to the
        issuance, sale or other
                                       87
   89
 
       disposition of its Capital Stock would have been permitted to be made
       under the covenant described under "-- Limitation on Restricted Payments"
       on the date of the issuance, sale or other disposition.
 
LIMITATION ON LIENS
 
     Heafner shall not, and shall not permit any Restricted Subsidiary to,
directly or indirectly, incur or permit to exist any Lien of any nature
whatsoever on any of its properties, including Capital Stock of a Restricted
Subsidiary, whether owned at May 20, 1998 or later acquired, other than
Permitted Liens, without effectively providing that the notes shall be secured
equally and ratably with or prior to the obligations secured for so long as
those obligations are secured.
 
LIMITATION ON SALE/LEASEBACK TRANSACTIONS
 
     Heafner shall not, and shall not permit any Restricted Subsidiary to, enter
into any Sale/Leaseback Transaction with respect to any property unless:
 
     1. Heafner or such Subsidiary would be entitled to:
 
       -  incur Indebtedness in an amount equal to the Attributable Debt with
          respect to the Sale/ Leaseback Transaction under the covenant
          described under "-- Limitation on Indebtedness," and
 
       -  create a Lien on the property securing the Attributable Debt without
          equally and ratably securing the notes in accordance with the covenant
          described under "-- Limitation on Liens,"
 
     2. the net proceeds received by Heafner or any Restricted Subsidiary in
        connection with the Sale/ Leaseback Transaction are at least equal to
        the fair value of such property as determined by the board of directors
        of Heafner, and
 
     3. Heafner applies the proceeds of the transaction in compliance with the
        covenant described under "-- Limitation on Sale of Assets and Subsidiary
        Stock."
 
     However, the sale by ITCO Holding Company, Inc., a former subsidiary of
ITCO, or its successor of its facility in Orlando, Florida owned as of May 20,
1998, and the subsequent lease by ITCO Holding Company, Inc. or its successor of
such facility as contemplated as of May 20, 1998, shall not be a Sale/ Leaseback
Transaction for purposes of this covenant.
 
MERGER AND CONSOLIDATION
 
     Heafner shall not consolidate with or merge with or into, or convey,
transfer or lease, in one transaction or a series of transactions, all or
substantially all its assets to, any Person, unless:
 
     1. the resulting, surviving or transferee person or entity (the "Successor
        Issuer") shall be a person or entity organized and existing under the
        laws of the United States, any State of the United States or the
        District of Columbia and the Successor Issuer, if not Heafner, shall
        expressly assume all the obligations of Heafner under the notes and the
        Series D indenture, by a supplemental indenture executed and delivered
        to the trustee in a form satisfactory to the trustee;
 
     2. immediately after giving effect to the transaction, and treating any
        Indebtedness which becomes an obligation of the Successor Issuer or any
        Subsidiary as a result of the transaction as having been incurred by the
        Successor Issuer or the Subsidiary at the time of the transaction, no
        Default shall have occurred and be continuing;
 
     3. immediately after giving effect to the transaction, the Successor Issuer
        would be able to incur an additional $1.00 of Indebtedness under the
        Consolidated Coverage Ratio test in the covenant described under "--
        Limitation on Indebtedness," except that the requirements described in
        this Point (3) shall not apply to a merger between Heafner and any
        Wholly Owned Subsidiary;
 
                                       88
   90
 
     4. immediately after giving effect to the transaction, the Successor Issuer
        shall have Consolidated Net Worth in an amount that is not less than the
        Consolidated Net Worth of Heafner immediately prior to the transaction,
        except that the requirements described in this Point (4) shall not apply
        to a merger between Heafner and any Wholly Owned Subsidiary;
 
     5. Heafner shall have delivered to the trustee an officers' certificate and
        an opinion of counsel addressed to the trustee with respect to the
        foregoing matters; and
 
     6. Heafner shall have delivered to the trustee an opinion of counsel to the
        effect that the Holders will not recognize income, gain or loss for
        Federal income tax purposes as a result of the transaction and will be
        subject to Federal income tax on the same amounts, in the same manner
        and at the same times as would have been the case if the transaction had
        not occurred.
 
     Heafner will not permit any subsidiary guarantor to consolidate with or
merge with or into, or convey, transfer or lease, in one transaction or a series
of transactions, all or substantially all of its assets to any person or entity
unless:
 
     -  the transaction or transactions results in a release of the subsidiary
        guarantor as described under "-- Subsidiary Guaranties" above, provided
        that Heafner certifies to the trustee that Heafner will comply with the
        covenant described under "-- Limitation on Sales of Assets and
        Subsidiary Stock";
 
     -  the resulting, surviving or transferee person or entity, if not the
        subsidiary guarantor, shall be organized and existing under the laws of
        the United States, or any State of the United States or the District of
        Columbia, and shall expressly assume, by a Guaranty Agreement, in a form
        satisfactory to the trustee, all the obligations of the subsidiary
        guarantor, if any, under its subsidiary guaranty;
 
     -  immediately after giving effect to the transaction or transactions on a
        pro forma basis, and treating any Indebtedness which becomes an
        obligation of the resulting, surviving or transferee person or entity as
        a result of the transaction as having been issued by that person or
        entity at the time of the transaction, no Default shall have occurred
        and be continuing; and
 
     -  Heafner delivers to the trustee an officers' certificate and an opinion
        of counsel addressed to the trustee with respect to the above matters.
 
     The Successor Issuer shall be the successor to Heafner and shall succeed
to, and be substituted for, and may exercise every right and power of, Heafner
under the Series D indenture, but the predecessor Issuer in the case of a
conveyance, transfer or lease shall not be released from the obligation to pay
the principal of and interest on the notes. The successor guarantor shall be the
successor to the subsidiary guarantor and shall succeed to, and be substituted
for, and may exercise every right and power of, the subsidiary guarantor under
the Series D indenture, but the predecessor subsidiary guarantor in the case of
a conveyance, transfer or lease shall not be released from the obligation to pay
the principal of and interest on the notes.
 
FUTURE GUARANTORS
 
     Heafner shall cause each domestic Restricted Subsidiary, other than an
Immaterial Subsidiary that is neither a borrower nor a guarantor under the
Credit Facility, to execute and deliver to the trustee a Guaranty Agreement
under which the Restricted Subsidiary will guarantee payment of the notes on the
same terms and conditions as those set forth in the indenture.
 
SEC REPORTS
 
     Whether or not it is subject to the reporting requirements of Section 13 or
15(d) of the Securities Exchange Act, Heafner shall file with the SEC, to the
extent its filings are accepted by the SEC, and shall provide the trustee and
noteholders with any information, documents and reports as are specified in
Sections 13 and 15(d) of the Securities Exchange Act and applicable to a U.S.
corporation subject to
                                       89
   91
 
those Sections. Heafner shall file such information, documents and reports and
shall provide them to the trustee and noteholders, at the times specified for
the filing of such information, documents and reports under the Securities
Exchange Act.
 
DEFAULTS
 
     An Event of Default is defined in the indenture as:
 
     1. a default in the payment of interest on the notes when due, continued
        for 30 days,
 
     2. a default in the payment of principal of any note when due at its Stated
        Maturity, whether upon optional redemption, upon required repurchase,
        upon declaration or otherwise,
 
     3. the failure by Heafner to comply with its obligations under "-- Certain
        Covenants -- Merger and Consolidation" above,
 
     4. the failure by Heafner to comply for 30 days after notice with any of
        its obligations described above (a) under "Change of Control," other
        than a failure to purchase notes, or (b) in the covenants described
        under "-- Certain Covenants -- Limitation on Indebtedness," "--
        Limitation on Restricted Payments," "-- Limitation on Restrictions on
        Distributions from Restricted Subsidiaries," "-- Limitation on Sales of
        Assets and Subsidiary Stock" other than a failure to purchase notes, "--
        Limitation on Affiliate Transactions," "-- Limitation on the Sale or
        Issuance of Capital Stock of Restricted Subsidiaries," "-- Limitation on
        Liens," "-- Limitation on Sale/ Leaseback Transactions," "-- Future
        Guarantors" or "-- SEC Reports,"
 
     5. the failure by Heafner to comply for 60 days after notice with its other
        agreements contained in the indenture,
 
     6. Indebtedness of Heafner, any subsidiary guarantor or any Significant
        Subsidiary is not paid within any applicable grace period after final
        maturity or is accelerated by the holders of the Indebtedness because of
        a default and the total amount of the Indebtedness unpaid or accelerated
        exceeds $10 million (the "cross acceleration provision"),
 
     7. certain events of bankruptcy, insolvency or reorganization of Heafner or
        a Significant Subsidiary (the "bankruptcy provisions"),
 
     8. any final, non-appealable judgment or decree for the payment of money in
        excess of $10 million is entered against Heafner or a Significant
        Subsidiary, remains outstanding for a period of 60 days following the
        judgment and is not discharged, waived or stayed within 10 days after
        notice (the "judgment default provision"), or
 
     9. a subsidiary guaranty ceases to be in full force and effect, other than
        in accordance with the terms of such subsidiary guaranty, or a
        subsidiary guarantor denies or disaffirms its obligations under its
        subsidiary guaranty.
 
     However, a default under Points (4), (5) and (8) will not constitute an
Event of Default until the trustee or the holders of 25% in principal amount of
the outstanding notes notify Heafner of the default and Heafner does not cure
the default within the time specified after receipt of the notice.
 
     If an Event of Default occurs and is continuing, the trustee or the holders
of at least 25% in principal amount of the outstanding notes may declare the
principal of and accrued but unpaid interest on all the notes to be due and
payable. Upon such a declaration, the principal and interest shall be due and
payable immediately. If an Event of Default relating to certain events of
bankruptcy, insolvency or reorganization of Heafner occurs and is continuing,
the principal of and interest on all the notes will become and be immediately
due and payable without any declaration or other act on the part of the trustee
or any holders of the notes. Under certain circumstances, the holders of a
majority in principal amount of the outstanding notes may rescind any such
acceleration with respect to the notes and its consequences.
 
                                       90
   92
 
     Subject to the provisions of the indenture relating to the duties of the
trustee, in case an Event of Default occurs and is continuing, the trustee will
be under no obligation to exercise any of the rights or powers under the
indenture at the request or direction of any of the holders of the notes unless
the holders have offered to the trustee reasonable indemnity or security against
any loss, liability or expense. Except to enforce the right to receive payment
of principal, premium, if any, or interest when due, no holder of a note may
pursue any remedy with respect to the indenture or the notes unless:
 
     -  the holder has previously given the trustee notice that an Event of
        Default is continuing,
 
     -  holders of at least 25% in principal amount of the outstanding notes
        have requested the trustee to pursue the remedy,
 
     -  such holders have offered the trustee reasonable security or indemnity
        against any loss, liability or expense,
 
     -  the trustee has not complied with the request within 60 days after the
        receipt of the request and the offer of security or indemnity, and
 
     -  the holders of a majority in principal amount of the outstanding notes
        have not given the trustee a direction inconsistent with the request
        within that 60-day period.
 
     Subject to certain restrictions, the holders of a majority in principal
amount of the outstanding notes are given the right to direct the time, method
and place of conducting any proceeding for any remedy available to the trustee
or of exercising any trust or power conferred on the trustee. The trustee,
however, may refuse to follow any direction that conflicts with law or the
indenture or that the trustee determines is unduly prejudicial to the rights of
any other holder of a note or that would involve the trustee in personal
liability.
 
     The indenture provides that if a Default occurs and is continuing and is
known to the trustee, the trustee must mail to each holder of the notes notice
of the Default within 90 days after it occurs. Except in the case of a Default
in the payment of principal of or interest on any note, the trustee may withhold
notice if and so long as a committee of its trust officers determines that
withholding notice is not opposed to the interest of the holders of the notes.
In addition, Heafner is required to deliver to the trustee, within 120 days
after the end of each fiscal year, a certificate indicating whether the signers
of the certificate know of any Default that occurred during the previous year.
Heafner also is required to deliver to the trustee, within 30 days after its
occurrence, written notice of any event which would constitute certain Defaults,
their status and what action Heafner is taking or proposes to take in respect
thereof.
 
AMENDMENTS AND WAIVERS
 
     Subject to certain exceptions, the indenture may be amended with the
consent of the holders of a majority in principal amount of the notes then
outstanding, which may include consents obtained in connection with a tender
offer or exchange for the notes. Any past default or compliance with any
provisions may also be waived with the consent of the holders of a majority in
principal amount of the notes then outstanding. However, without the consent of
each holder of an outstanding note affected by the amendment, no amendment may,
among other things:
 
     -  reduce the amount of notes whose holders must consent to an amendment,
 
     -  reduce the rate of or extend the time for payment of interest on any
        note,
 
     -  reduce the principal of or extend the Stated Maturity of any note,
 
     -  reduce the amount payable upon the redemption of any note or change the
        time at which any note may be redeemed as described under "-- Optional
        Redemption,"
 
     -  make any note payable in money other than that stated in the note,
 
                                       91
   93
 
     -  impair the right of any holder of the notes to receive payment of
        principal of and interest on such holder's notes on or after the due
        dates for such payments or to institute suit for the enforcement of any
        payment on or with respect to such holder's notes,
 
     -  make any change in the amendment provisions which require each holder's
        consent or in the waiver provisions, or
 
     -  make any change in any subsidiary guaranty that would adversely affect
        the noteholders.
 
     Without the consent of any holder of the notes, Heafner, the subsidiary
guarantors and the trustee may amend the indenture to cure any ambiguity,
omission, defect or inconsistency, to provide for the assumption by a successor
corporation of the obligations of Heafner or the subsidiary guarantors under the
Series D indenture, to provide for uncertificated notes in addition to or in
place of certificated notes so long as the uncertificated notes are issued in
registered form for purposes of Section 163(f) of the Internal Revenue Code, or
in a manner such that the uncertificated notes are described in Section
163(f)(2)(B) of the Internal Revenue Code, to add guarantees with respect to the
notes, to secure the notes, to add to the covenants of Heafner or the subsidiary
guarantors for the benefit of the holders of the notes or to surrender any right
or power conferred upon Heafner, to make any change that does not adversely
affect the rights of any holder of the notes or to comply with any requirement
of the SEC in connection with the qualification of the Series D indenture under
the Trust indenture Act.
 
     The consent of the holders of the notes is not necessary under the Series D
indenture to approve the particular form of any proposed amendment. It is
sufficient if their consent, if their consent is necessary, approves the
substance of the proposed amendment.
 
     After an amendment under the Series D indenture becomes effective, Heafner
is required to mail to holders of the notes a notice briefly describing the
amendment. However, the failure to give that notice to all holders of the notes,
or any defect in the notice, will not impair or affect the validity of the
amendment.
 
     The Series D indenture provides that the Series C notes and the Series D
notes will vote and consent together on all matters as one class and that none
of the Series C notes or the Series D notes will have the right to vote or
consent as a class separate from one another on any matter. However, any Series
B notes that remain outstanding after the exchange offer will continue to be
governed by the Series B indenture and will vote and consent separately from the
Series C notes and Series D notes on all matters.
 
TRANSFER
 
     The Series D notes will be issued in registered form and will be
transferable only upon the surrender of the Series D notes being transferred for
registration of transfer. Heafner may require payment of a sum sufficient to
cover any tax, assessment or other governmental charge payable in connection
with certain transfers and exchanges, other than those contemplated by this
exchange offer.
 
DEFEASANCE
 
     Heafner at any time may terminate all its obligations under the notes and
the Series D indenture ("legal defeasance"), except for certain obligations,
including those respecting the defeasance trust and obligations to register the
transfer or exchange of the notes, to replace mutilated, destroyed, lost or
stolen notes and to maintain a registrar and paying agent in respect of the
notes. Heafner at any time may terminate its obligations under the "Change of
Control" provision and under the covenants described under "-- Certain
Covenants" except for the covenant described under "-- Merger and
Consolidation", the operation of the cross acceleration provision, the
bankruptcy provisions with respect to Significant Subsidiaries and the judgment
default provision described under "-- Defaults" above and the limitations
contained in Points (3) and (4) under "-- Certain Covenants -- Merger and
Consolidation" above ("covenant defeasance").
 
                                       92
   94
 
     Heafner may exercise its legal defeasance option regardless of any previous
exercise of its covenant defeasance option. If Heafner exercises its legal
defeasance option, payment of the notes may not be accelerated because of an
Event of Default with respect to the notes. If Heafner exercises its covenant
defeasance option, payment of the notes may not be accelerated because of an
Event of Default specified in Points (4), (6), (7) (with respect only to
Significant Subsidiaries) or (8) under "-- Defaults" above or because of the
failure of Heafner to comply with Points (3) or (4) under "-- Certain Covenants
- --Merger and Consolidation" above. If Heafner exercises its legal defeasance
option or its covenant defeasance option, each subsidiary guarantor will be
released from all of its obligations with respect to its subsidiary guaranty.
 
     In order to exercise either defeasance option, Heafner must irrevocably
deposit in trust (the "defeasance trust") with the trustee money or U.S.
Government Obligations for the payment of principal and interest on the notes to
redemption or maturity, as the case may be, and must comply with certain other
conditions, including delivery to the trustee of an opinion of counsel to the
effect that holders of the notes will not recognize income, gain or loss for
Federal income tax purposes as a result of such deposit and defeasance and will
be subject to Federal income tax on the same amounts and in the same manner and
at the same times as would have been the case if such deposit and defeasance had
not occurred. In the case of legal defeasance only, the opinion of counsel must
be based on a ruling of the Internal Revenue Service or a change in applicable
Federal income tax law.
 
CONCERNING THE TRUSTEE
 
     First Union National Bank is the trustee under the Series D indenture and
the Series B indenture and has been appointed by Heafner as registrar and paying
agent with regard to the Series B notes, the Series C notes and the Series D
notes.
 
     The indenture contains certain limitations on the rights of the trustee,
should the trustee become a creditor of Heafner, to obtain payment of claims in
certain cases or to realize on certain property received in respect of any such
claim as security or otherwise. The trustee will be permitted to engage in other
transactions, except that if it acquires any conflicting interest it must either
eliminate the conflict within 90 days, apply to the SEC for permission to
continue or resign as trustee.
 
     The Holders of a majority in principal amount of the Series C and Series D
notes will have the right to direct the time, method and place of conducting any
proceeding for exercising any remedy available to the trustee under the Series D
indenture, subject to certain exceptions. The Series D indenture provides that
if an Event of Default occurs and is not cured, the trustee will be required, in
the exercise of its power, to use the degree of care of a prudent man in the
conduct of his own affairs. Subject to those provisions, the trustee will be
under no obligation to exercise any of its rights or powers under the Series D
indenture at the request of any holder of notes, unless that holder shall have
offered to the trustee security and indemnity satisfactory to the trustee
against any loss, liability or expense and then only to the extent required by
the terms of the Series D indenture.
 
GOVERNING LAW
 
     The Series D indenture provides that it and the notes will be governed by,
and construed in accordance with, the laws of the State of New York without
giving effect to applicable principles of conflicts of law to the extent that
the application of the law of another jurisdiction would be required by those
principles.
 
ADDITIONAL INFORMATION
 
     Anyone who receives this prospectus may obtain a copy of the Series D
indenture without charge by contacting Heafner at 2105 Water Ridge Parkway,
Suite 500, Charlotte, North Carolina 28217 or by telephone at (704) 423-8989.
 
                                       93
   95
 
CERTAIN DEFINITIONS
 
     "Additional Assets" means:
 
     1. any property or assets, other than Indebtedness and Capital Stock, in a
        Related Business;
 
     2. the Capital Stock of a person or entity that becomes a Restricted
        Subsidiary as a result of the acquisition of that Capital Stock by
        Heafner or another Restricted Subsidiary, or
 
     3. Capital Stock constituting a minority interest in any person or entity
        that at the time is a Restricted Subsidiary,
 
but, as to Points (2) and (3) above, only if the Restricted Subsidiary described
in those Points is primarily engaged in a Related Business.
 
     "Affiliate" of any specified person or entity means any other person or
entity directly or indirectly, controlling or controlled by or under direct or
indirect common control with such specified person or entity. For the purposes
of this definition, "control," when used with respect to any person or entity
means the power to direct the management and policies of such person or entity,
directly or indirectly, whether through the ownership of voting securities, by
contract or otherwise; and the terms "controlling" and "controlled" have
correlative meanings. For purposes of the provisions described under "-- Certain
Covenants -- Limitation on Restricted Payments," "-- Limitation on Affiliate
Transactions" and "-- Limitation on Sales of Assets and Subsidiary Stock" only,
"Affiliate" shall also mean any beneficial owner of Capital Stock representing
5% or more, on a fully diluted basis, of the total voting power of the Voting
Stock of Heafner or of rights or warrants to purchase such Capital Stock,
whether or not currently exercisable, and any person or entity who would be an
Affiliate of any such beneficial owner under the first sentence of this
definition.
 
     "Asset Disposition" means any sale, lease, transfer or other disposition,
or series of related sales, leases, transfers or dispositions, by Heafner or any
Restricted Subsidiary, including any disposition by means of a merger,
consolidation or similar transaction (each referred to for the purposes of this
definition as a "disposition"), of:
 
     -  any shares of Capital Stock of a Restricted Subsidiary, other than
        directors' qualifying shares or shares required by applicable law to be
        held by a person or entity other than Heafner or a Restricted
        Subsidiary,
 
     -  all or substantially all the assets of any division or line of business
        of Heafner or any Restricted Subsidiary, or
 
     -  any other assets of Heafner or any Restricted Subsidiary outside of the
        ordinary course of business of Heafner or such Restricted Subsidiary.
 
However, the following shall not constitute an Asset Disposition:
 
     -  a disposition by a Restricted Subsidiary to Heafner or by Heafner or a
        Restricted Subsidiary to a Restricted Subsidiary,
 
     -  for purposes of the covenant described under "-- Certain Covenants --
        Limitation on Sales of Assets and Subsidiary Stock" only, a transaction
        either permitted by the covenant described under "-- Certain Covenants
        -- Limitation on Restricted Payments" or excluded from the definition of
        "Restricted Payment,"
 
     -  any transfer of properties or assets (including Capital Stock) that is
        governed by, and made in accordance with, the provisions described under
        "-- Certain Covenants -- Merger and Consolidation" and
 
     -  any disposition of assets with a fair market value of less than
        $250,000.
 
     "Attributable Debt" in respect of a Sale/Leaseback Transaction means, as at
the time of determination, the present value discounted at the interest rate
borne by the notes, compounded annually,
                                       94
   96
 
of the total obligations of the lessee for rental payments during the remaining
term of the lease included in the Sale/ Leaseback Transaction, including any
period for which the lease has been extended.
 
     "Average Life" means, as of the date of determination, with respect to any
Indebtedness or Preferred Stock, the quotient obtained by dividing (a) the sum
of the products of the numbers of years from the date of determination to the
dates of each successive scheduled principal payment of that Indebtedness or
redemption or similar payment with respect to that Preferred Stock multiplied by
the amount of such payment, by (b) the sum of all such payments.
 
     "Banks" means the Lenders as defined in the Credit Facility.
 
     "Bank Indebtedness" means all obligations under the Credit Facility.
 
     "Business Day" means each day which is not a Legal Holiday.
 
     "Capital Lease Obligation" means an obligation that is required to be
classified and accounted for as a capital lease for financial reporting purposes
in accordance with GAAP, and the amount of Indebtedness represented by that
obligation shall be the capitalized amount of that obligation determined in
accordance with GAAP; and the Stated Maturity of that obligation shall be the
date of the last payment of rent or any other amount due under the lease prior
to the first date upon which the lease may be terminated by the lessee without
payment of a penalty.
 
     "Capital Stock" of any person or entity means any and all shares,
interests, rights to purchase, warrants, options, participations or other
equivalents of or interests, however designated, in equity of that person or
entity, including any Preferred Stock but excluding any debt securities
convertible into any such equity.
 
     "Consolidated Coverage Ratio" as of any date of determination means the
ratio of (a) the aggregate amount of EBITDA for the period of the most recent
four consecutive fiscal quarters ending at least 45 days prior to the date of
determination to (b) Consolidated Interest Expense for such four fiscal
quarters. With respect to Indebtedness incurred under a revolving credit
facility, however, instead of such historical interest, there shall be included
pro forma interest on the one year projected average balance of such
Indebtedness as determined in good faith by senior management of Heafner. In
addition:
 
     1. if Heafner or any Restricted Subsidiary has incurred any Indebtedness
        since the beginning of such period and that Indebtedness remains
        outstanding, or if the transaction giving rise to the need to calculate
        the Consolidated Coverage Ratio is an incurrence of Indebtedness, or
        both (other than in either case Indebtedness incurred under a revolving
        credit facility), then EBITDA and Consolidated Interest Expense for such
        period shall be calculated after giving effect on a pro forma basis to
        that Indebtedness as if it had been incurred on the first day of such
        period, and to the application of the proceeds of that Indebtedness,
        including without limitation the discharge of any other Indebtedness
        repaid, repurchased, defeased or otherwise discharged, or the
        acquisition of assets with the proceeds of that Indebtedness, as if the
        application had occurred on the first day of such period;
 
     2. if Heafner or any Restricted Subsidiary has repaid, repurchased,
        defeased or otherwise discharged any Indebtedness since the beginning of
        such period or if any Indebtedness is to be repaid, repurchased,
        defeased or otherwise discharged (in each case other than Indebtedness
        incurred under any revolving credit facility unless such Indebtedness
        has been permanently repaid and has not been replaced) on the date of
        the transaction giving rise to the need to calculate the Consolidated
        Coverage Ratio, then EBITDA and Consolidated Interest Expense for such
        period shall be calculated on a pro forma basis as if that discharge had
        occurred on the first day of such period and as if Heafner or the
        Restricted Subsidiary had not earned the interest income actually earned
        during such period in respect of cash or Temporary Cash Investments used
        to repay, repurchase, defease or otherwise discharge that Indebtedness;
 
     3. if since the beginning of such period Heafner or any Restricted
        Subsidiary shall have made any Asset Disposition or disposition of a
        Permitted Investment (a "Disposition"), then EBITDA for
                                       95
   97

        such period shall be reduced by an amount equal to the EBITDA (if
        positive) directly attributable to the assets which are the subject of
        the Disposition for such period, or increased by an amount equal to the
        EBITDA (if negative), directly attributable to the Disposition for such
        period and Consolidated Interest Expense for such period shall be
        reduced by an amount equal to the Consolidated Interest Expense directly
        attributable to any Indebtedness (other than Indebtedness incurred under
        a revolving credit facility) of Heafner or any Restricted Subsidiary
        repaid, repurchased, defeased or otherwise discharged with respect to
        Heafner and its continuing Restricted Subsidiaries in connection with
        the Disposition for such period or, if the Capital Stock of any
        Restricted Subsidiary is sold, the Consolidated Interest Expense for
        such period directly attributable to the Indebtedness (other than
        Indebtedness incurred under a revolving credit facility) of the
        Restricted Subsidiary to the extent Heafner and its continuing
        Restricted Subsidiaries are no longer liable for the Indebtedness after
        the sale;
 
     4. if since the beginning of such period Heafner or any Restricted
        Subsidiary, by merger or otherwise, shall have made an Investment in any
        Restricted Subsidiary or any person or entity which becomes a Restricted
        Subsidiary, or a Permitted Investment or an acquisition of assets,
        including any acquisition of assets occurring in connection with a
        transaction requiring a calculation to be made hereunder, which
        constitutes all or substantially all of an operating unit, segment or
        location of a business, then EBITDA and Consolidated Interest Expense
        for such period shall be calculated after giving pro forma effect to the
        Investment or acquisition (including the incurrence of any Indebtedness
        other than under a revolving credit facility) as if the Investment or
        acquisition occurred on the first day of such period; and
 
     5. if since the beginning of such period any person or entity that
        subsequently became a Restricted Subsidiary or was merged with or into
        Heafner or any Restricted Subsidiary since the beginning of such period,
        shall have made any Disposition, any Investment or acquisition of assets
        that would have required an adjustment under Points (3) or (4) above if
        made by Heafner or a Restricted Subsidiary during such period, then
        EBITDA and Consolidated Interest Expense for such period shall be
        calculated after giving pro forma effect to the Disposition, Investment
        or acquisition as if the Disposition, Investment or acquisition occurred
        on the first day of such period.
 
     For purposes of this definition, whenever pro forma effect is to be given
to an acquisition of assets, the amount of income or earnings relating to the
acquisition and the amount of Consolidated Interest Expense associated with any
Indebtedness incurred in connection with the acquisition, the pro forma
calculations shall be determined in good faith by a responsible financial or
accounting officer of Heafner. If any Indebtedness bears a floating rate of
interest and is being given pro forma effect, the interest on that Indebtedness
shall be calculated as if the rate in effect on the date of determination had
been the applicable rate for the entire period, taking into account any Interest
Rate Agreement applicable to such Indebtedness if such Interest Rate Agreement
has a remaining term in excess of 12 months.
 
     "Consolidated Interest Expense" means, for any period, the total interest
expense of Heafner and its consolidated Restricted Subsidiaries, plus, to the
extent not included in such total interest expense, and to the extent incurred
by Heafner or its Restricted Subsidiaries, without duplication:
 
     -  interest expense attributable to capital leases and the interest expense
        attributable to leases constituting part of a Sale/Leaseback
        Transaction, provided that interest expense attributable to leases
        constituting part of Sale/Leaseback Transactions in respect of currently
        owned warehouses with a value not in excess of $10 million shall be
        excluded from this calculation,
 
     -  amortization of debt discount and debt issuance cost,
 
     -  capitalized interest,
 
     -  non-cash interest expenses,
 
     -  commissions, discounts and other fees and charges owed with respect to
        letters of credit and bankers' acceptance financing,
 
                                       96
   98
 
     -  net costs associated with Hedging Obligations, including amortization of
        fees,
 
     -  Preferred Stock dividends in respect of all Preferred Stock held by
        Persons other than Heafner or a Wholly Owned Subsidiary, other than
        non-cash dividends in respect of Preferred Stock that is not
        Disqualified Stock of Heafner,
 
     -  interest incurred in connection with Investments in discontinued
        operations,
 
     -  interest accruing on any Indebtedness of any other person or entity to
        the extent that Indebtedness is Guaranteed by, or secured by the assets
        of, Heafner or any Restricted Subsidiary, and
 
     -  the cash contributions to any employee stock ownership plan or similar
        trust to the extent those contributions are used by that plan or trust
        to pay interest or fees to any person or entity, other than Heafner, in
        connection with Indebtedness incurred by that plan or trust.
 
     "Consolidated Net Income" means, for any period, the net income of Heafner
and its consolidated Subsidiaries, except that there shall not be included in
Consolidated Net Income:
 
     1. any net income of any person or entity, other than Heafner, if that
        person or entity is not a Restricted Subsidiary, except that:
 
       -  subject to the exclusion contained in Point (4) below, Heafner's
          equity in the net income of that person or entity for such period
          shall be included in Consolidated Net Income up to the aggregate
          amount of cash actually distributed by that person or entity during
          such period to Heafner or a Restricted Subsidiary as a dividend or
          other distribution, subject, in the case of a dividend or other
          distribution paid to a Restricted Subsidiary, to the limitation
          contained in Point (3) below, and
 
       -  Heafner's equity in a net loss of that person or entity for such
          period shall be included in determining such Consolidated Net Income;
 
     2. any net income or loss of any person or entity acquired by Heafner or a
        Subsidiary in a pooling of interests transaction for any period prior to
        the date of such acquisition;
 
     3. any net income of any Restricted Subsidiary to the extent the Restricted
        Subsidiary is subject to prohibitions, directly or indirectly, on the
        payment of dividends or the making of distributions by such Restricted
        Subsidiary, directly or indirectly, to Heafner, except that Heafner's
        equity in a net loss of any such Restricted Subsidiary for such period
        shall be included in determining Consolidated Net Income;
 
     4. any gain or loss realized upon the sale or other disposition of any
        assets of Heafner, its consolidated Subsidiaries or any other person or
        entity, including under any sale-and-leaseback arrangement, which is not
        sold or otherwise disposed of in the ordinary course of business and any
        gain or loss realized upon the sale or other disposition of any Capital
        Stock of any person or entity;
 
     5. extraordinary gains or losses; and
 
     6. the cumulative effect of a change in accounting principles.
 
     However, for the purposes of the covenant described under "Certain
Covenants -- Limitation on Restricted Payments" only, there shall be excluded
from Consolidated Net Income any dividends, repayments of loans or advances or
other transfers of assets from Unrestricted Subsidiaries to Heafner or a
Restricted Subsidiary to the extent those dividends, repayments or transfers
increase the amount of Restricted Payments permitted under Point (3)(D) of that
covenant.
 
     "Consolidated Net Worth" means the total of the amounts shown on the
balance sheet of Heafner and its consolidated Subsidiaries, determined on a
consolidated basis in accordance with GAAP, as of the end of the most recent
fiscal quarter of Heafner ending at least 45 days prior to the taking of any
action for the purpose of which the determination is being made, as:
 
                                       97
   99
 
     1. the par or stated value of all outstanding Capital Stock of Heafner,
        plus
 
     2. paid-in capital or capital surplus relating to that Capital Stock, plus
 
     3. any retained earnings or earned surplus, less:
 
       -  any accumulated deficit, and
 
       -  any amounts attributable to Disqualified Stock.
 
     "Credit Facility" means the Amended and Restated Loan and Security
Agreement, dated as of May 20, 1998, by and among Heafner, certain of its
Subsidiaries, the lenders referred to therein, BankBoston, N.A., as agent, and
Fleet Capital Corporation and First Union National Bank, as co-agents, together
with the related documents to the Credit Facility including the notes,
guarantees and security documents under the Credit Facility, as amended,
extended, renewed, restated, supplemented or otherwise modified, in whole or in
part, and without limitation as to amount, terms, conditions, covenants and
other provisions, from time to time, and any agreement and related document
governing Indebtedness incurred to refinance, in whole or in part, the
borrowings and commitments then outstanding or permitted to be outstanding
thereunder or under a successor credit agreement, whether by the same or any
other lender or group of lenders.
 
     "Currency Agreement" means, in respect of any person or entity, any foreign
exchange contract, currency swap agreement or other similar agreement designed
to protect that person or entity against fluctuations in currency values.
 
     "Default" means any event which is, or after notice or passage of time or
both would be, an Event of Default.
 
     "Disqualified Stock" means, with respect to any person or entity, any
Capital Stock which by its terms, or by the terms of any security into which it
is convertible or for which it is exchangeable at the option of the holder, or
upon the happening of any event, on or prior to the first anniversary of the
Stated Maturity of the notes:
 
     -  matures or is mandatorily redeemable under a sinking fund obligation or
        otherwise,
 
     -  is convertible or exchangeable at the holder's option for Indebtedness
        or Disqualified Stock, or
 
     -  is redeemable or must be purchased, upon the occurrence of certain
        events or otherwise, by that person or entity at the option of the
        holder, in whole or in part.
 
     However, any Capital Stock that would not constitute Disqualified Stock but
for provisions giving holders of the Capital Stock the right to require the
person or entity to purchase or redeem the Capital Stock upon the occurrence of
an "asset sale" or "change of control" occurring prior to the first anniversary
of the Stated Maturity of the notes shall not constitute Disqualified Stock if:
 
     -  the "asset sale" or "change of control" provisions applicable to that
        Capital Stock are not more favorable to the holders of that Capital
        Stock than the terms applicable to the notes and described under "--
        Change of Control" and "-- Certain Covenants -- Limitation on Sales of
        Assets and Subsidiary Stock," and
 
     -  any requirement to repurchase or redeem only becomes operative after
        compliance with such terms applicable to the notes, including the
        purchase of any notes tendered pursuant to such requirement.
 
     However, any class of Capital Stock of that person or entity that, by its
terms, authorizes that person or entity to satisfy in full its obligations with
respect to the payment of dividends or upon maturity, redemption or repurchase
of the Capital Stock or otherwise by the delivery of Capital Stock that is not
Disqualified Stock shall not be deemed to be Disqualified Stock.
 
     "EBITDA" for any period means the sum of Consolidated Net Income, plus
Consolidated Interest Expense plus the following to the extent deducted in
calculating such Consolidated Net Income:
                                       98
   100
 
     -  all income tax expense of Heafner and its consolidated Restricted
        Subsidiaries,
 
     -  depreciation expense of Heafner and its consolidated Restricted
        Subsidiaries,
 
     -  amortization expense of Heafner and its consolidated Restricted
        Subsidiaries, and
 
     -  all other non-cash charges of Heafner and its consolidated Restricted
        Subsidiaries, excluding any such other non-cash charge to the extent
        that it represents an accrual of or reserve for cash expenditures in any
        future period.
 
     However, the provision for taxes based on the income or profits of, and the
depreciation and amortization and non-cash charges of, a Restricted Subsidiary
shall be added to Consolidated Net Income to compute EBITDA only to the extent,
and in the same proportion, that the net income of that Restricted Subsidiary
was included in calculating Consolidated Net Income.
 
     "GAAP" means generally accepted accounting principles in the United States
of America as in effect as of May 20, 1998, including those set forth in:
 
     -  the opinions and pronouncements of the Accounting Principles Board of
        the American Institute of Certified Public Accountants,
 
     -  statements and pronouncements of the Financial Accounting Standards
        Board,
 
     -  such other statements by such other entity as approved by a significant
        segment of the accounting profession, and
 
     -  the rules and regulations of the SEC governing the inclusion of
        financial statements, including pro forma financial statements, in
        periodic reports required to be filed under Section 13 of the Securities
        Exchange Act, including opinions and pronouncements in staff accounting
        bulletins and similar written statements from the accounting staff of
        the SEC.
 
     "Guarantee" means any obligation, contingent or otherwise, of any person or
entity directly or indirectly guaranteeing any Indebtedness of any other person
or entity and any obligation, direct or indirect, contingent or otherwise, of
that other person or entity:
 
     -  to purchase, pay or advance or supply funds for the purchase or payment
        of the Indebtedness or other obligation of that other person or entity,
        whether arising by virtue of partnership arrangements, or by agreements
        to keep-well, to purchase assets, goods, securities or services, to
        take-or-pay or to maintain financial statement conditions or otherwise,
        or
 
     -  entered into for the purpose of assuring in any other manner the obligee
        of the Indebtedness of the payment of the Indebtedness or to protect the
        obligee against loss in respect thereof, whether in whole or in part.
 
     The term "Guarantee," however, shall not include endorsements for
collection or deposit in the ordinary course of business. The term "Guarantee"
used as a verb has a corresponding meaning. The term "Guarantor" shall mean any
person or entity Guaranteeing any obligation.
 
     "Guaranty Agreement" means a supplemental indenture, in a form satisfactory
to the trustee, under which a subsidiary guarantor guarantees Heafner's
obligations with respect to the notes on the terms provided for in the Series D
indenture.
 
     "Hedging Obligations" of any person or entity means the obligations of that
person or entity under any Interest Rate Agreement or Currency Agreement.
 
     "Holder" or "noteholder" means the person or entity in whose name a note is
registered on the Registrar's books.
 
     "Immaterial Subsidiary" means any Subsidiary with total assets not greater
than $50,000.
 
     "incur" means issue, assume, Guarantee, incur or otherwise become liable
for. Any Indebtedness or Capital Stock of a person or entity existing at the
time that person or entity becomes a Subsidiary,
                                       99
   101
 
whether by merger, consolidation, acquisition or otherwise, shall be deemed to
be "incurred" by such Subsidiary at the time it becomes a Subsidiary. The term
"incurrence" when used as a noun shall have a correlative meaning.
 
     "Indebtedness" means, with respect to any person or entity on any date of
determination, without duplication:
 
     1. the principal in respect of (a) indebtedness of that person or entity
        for money borrowed and (b) indebtedness evidenced by notes, debentures,
        bonds or other similar instruments for the payment of which that person
        or entity is responsible or liable, including, in each case, any premium
        on the indebtedness to the extent the premium has become due and
        payable;
 
     2. all Capital Lease Obligations of that person or entity and all
        Attributable Debt in respect of Sale/ Leaseback Transactions entered
        into by that person or entity;
 
     3. all obligations of that person or entity issued or assumed as the
        deferred purchase price of property, all conditional sale obligations of
        that person or entity and all obligations of that person or entity under
        any title retention agreement, but excluding trade accounts payable
        arising in the ordinary course of business;
 
     4. all obligations of that person or entity for the reimbursement of any
        obligor on any letter of credit, banker's acceptance or similar credit
        transaction, other than obligations with respect to letters of credit
        securing obligations other than obligations described in Points (1), (2)
        and (3) above, entered into in the ordinary course of business of that
        person or entity to the extent such letters of credit are not drawn upon
        or, if and to the extent drawn upon, such drawing is reimbursed no later
        than the tenth Business Day following payment on the letter of credit;
 
     5. the amount of all obligations of that person or entity with respect to
        the redemption, repayment or other repurchase of any Disqualified Stock
        or, with respect to any Subsidiary of that person or entity, the
        liquidation preference with respect to any Preferred Stock, but
        excluding, in each case, any accrued dividends;
 
     6. all obligations of the type referred to in Points (1) through (5) above
        or other persons or entities and all dividends of other persons or
        entities for the payment of which, in either case, the person or entity
        is responsible or liable, directly or indirectly, as obligor, guarantor
        or otherwise, including by means of any Guarantee;
 
     7. all obligations of the type referred to in Points (1) through (6) above
        of other persons or entities secured by any Lien on any property or
        asset of the person or entity, whether or not such obligation is assumed
        by the person or entity, the amount of such obligation being deemed to
        be the lesser of the value of the property or assets or the amount of
        the obligation so secured; and
 
     8. to the extent not otherwise included in this definition, Hedging
        Obligations of the person or entity.
 
     The amount of Indebtedness of any person or entity at any date shall be the
outstanding balance at that date of all unconditional obligations as described
above and the maximum liability, upon the occurrence of the contingency giving
rise to the obligation, of any contingent obligations at that date.
 
     "Interest Rate Agreement" means, in respect of a person or entity, any
interest rate swap agreement, interest rate cap agreement or other financial
agreement or arrangement designed to protect such person or entity against
fluctuations in interest rates.
 
     "Investment" in any person or entity means any direct or indirect:
 
     -  advance,
 
     -  loan, other than advances to customers in the ordinary course of
        business that are recorded as accounts receivable on the balance sheet
        of the lender, or
 
                                       100
   102
 
     -  other extension of credit, other than leases of equipment to customers
        in the ordinary course of business,
 
including by way of Guarantee or similar arrangement, or capital contribution to
(by means of any transfer of cash or other property to others or any payment for
property or services for the account or use of others), or any purchase or
acquisition of Capital Stock, Indebtedness or other similar instruments issued
by that person or entity.
 
     For purposes of the definition of "Unrestricted Subsidiary," the definition
of "Restricted Payment" and the covenant described under "-- Certain Covenants
- -- Limitation on Restricted Payments":
 
     1. "Investment" shall include the portion, proportionate to Heafner's
        equity interest in the Subsidiary, of the fair market value of the net
        assets of any Subsidiary of Heafner at the time that the Subsidiary is
        designated an Unrestricted Subsidiary. However, upon a redesignation of
        that Subsidiary as a Restricted Subsidiary, Heafner shall be deemed to
        continue to have a permanent "Investment" in an Unrestricted Subsidiary
        equal to an amount, if positive, equal to:
 
       -  Heafner's "Investment" in the Subsidiary at the time of the
          redesignation, less
 
       -  the portion, proportionate to Heafner's equity interest in the
          Subsidiary, of the fair market value of the net assets of the
          Subsidiary at the time of the redesignation;
 
       and
 
     2. any property transferred to or from an Unrestricted Subsidiary shall be
        valued at its fair market value at the time of the transfer, in each
        case as determined in good faith by the board of directors of Heafner.
 
     "Legal Holiday" means a Saturday, a Sunday or a day on which banking
institutions are not required to be open in the State of New York or the State
of North Carolina. If a payment date is a Legal Holiday, payment shall be made
on the next succeeding day that is not a Legal Holiday, and no interest shall
accrue for the intervening period. If a regular record date is a Legal Holiday,
the record date shall not be affected.
 
     "Lien" means any mortgage, pledge, security interest, encumbrance, lien or
charge of any kind, including any conditional sale or other title retention
agreement or lease in the nature thereof.
 
     "Net Available Cash" from an Asset Disposition means cash payments received
from the Asset Disposition, including any cash payments received by way of
deferred payment of principal under a note or installment receivable or
otherwise and proceeds from the sale or other disposition of any securities
received as consideration, but only as and when received, but excluding any
other consideration received in the form of assumption by the acquiring person
or entity of Indebtedness or other obligations relating to such properties or
assets or received in any other non-cash form, in each case net of:
 
     -  all legal, title and recording tax expenses, commissions and other fees
        and expenses incurred, and all Federal, state, provincial, foreign and
        local taxes required to be accrued as a liability under GAAP, as a
        consequence of the Asset Disposition,
 
     -  all payments made on any Indebtedness which is secured by any assets
        subject to the Asset Disposition, in accordance with the terms of any
        Lien upon or other security agreement of any kind with respect to those
        assets, or which must by its terms, or in order to obtain a necessary
        consent to the Asset Disposition, or by applicable law, be repaid out of
        the proceeds from the Asset Disposition,
 
     -  all distributions and other payments required to be made to minority
        interest holders in Restricted Subsidiaries as a result of the Asset
        Disposition, and
 
     -  the deduction of appropriate amounts provided by the seller as a
        reserve, in accordance with GAAP, against any liabilities associated
        with the property or other assets disposed in the Asset Disposition and
        retained by Heafner or any Restricted Subsidiary after the Asset
        Disposition.
                                       101
   103
 
     "Net Cash Proceeds," with respect to any issuance or sale of Capital Stock,
means the cash proceeds of that issuance or sale net of attorneys' fees,
accountants' fees, underwriters' or placement agents' fees, discounts or
commissions and brokerage, consultant and other fees actually incurred in
connection with that issuance or sale and net of taxes paid or payable as a
result of that issuance or sale.
 
     "Permitted Holders" means Ann H. Gaither and William H. Gaither and members
of their immediate families and any spouse, parent or descendant of the
foregoing, any trust the beneficiaries of which include only any of the
foregoing, and any corporation, partnership or other entity all of the Capital
Stock of which, other than directors' qualifying shares, is owned by any of the
foregoing.
 
     "Permitted Investment" means an Investment by Heafner or any Restricted
Subsidiary in:
 
     -  Heafner, a Restricted Subsidiary or a person or entity that will, upon
        the making of the Investment, become a Restricted Subsidiary, provided
        that the primary business of the new Restricted Subsidiary is a Related
        Business;
 
     -  another person or entity if as a result of the Investment the other
        person or entity is merged or consolidated with or into, or transfers or
        conveys all or substantially all its assets to, Heafner or a Restricted
        Subsidiary, provided that the person or entity's primary business is a
        Related Business;
 
     -  Temporary Cash Investments;
 
     -  receivables owing to Heafner or any Restricted Subsidiary if created or
        acquired in the ordinary course of business and payable or dischargeable
        in accordance with customary trade terms, except that those trade terms
        may include such concessionary trade terms as Heafner or any Restricted
        Subsidiary deems reasonable under the circumstances;
 
     -  payroll, travel and similar advances to cover matters that are expected
        at the time of the advances ultimately to be treated as expenses for
        accounting purposes and that are made in the ordinary course of
        business;
 
     -  loans or advances to employees made in the ordinary course of business
        consistent with the past practices of Heafner or the Restricted
        Subsidiary;
 
     -  stock, obligations or securities received in settlement of debts created
        in the ordinary course of business and owing to Heafner or any
        Restricted Subsidiary or in satisfaction of judgments;
 
     -  promissory notes issued by members of management of Heafner and its
        Subsidiaries as payments for restricted shares of Capital Stock of
        Heafner not to exceed $500,000 per year; and
 
     -  any person or entity to the extent the Investment represents the
        non-cash portion of the consideration received for an Asset Disposition
        as permitted under the covenant described under "-- Certain Covenants --
        Limitation on Sales of Assets and Subsidiary Stock."
 
     "Permitted Liens" means, with respect to any person or entity,
 
     (a)  the following, in each case incurred in the ordinary course of
          business:
 
        -  pledges or deposits by that person or entity under worker's
           compensation laws, unemployment insurance laws or similar
           legislation,
 
        -  good faith deposits in connection with bids, tenders, contracts
           (other than contracts for the payment of Indebtedness),
 
        -  leases to which that person or entity is a party,
 
        -  deposits to secure public or statutory obligations of that person or
           entity,
 
        -  deposits of cash or United States government bonds to secure surety
           or appeal bonds to which that person or entity is a party, or
 
        -  deposits as security for contested taxes or import duties or for the
           payment of rent;
 
                                       102
   104
 
     (b)  Liens imposed by law, such as carriers', warehousemen's and mechanics'
          Liens, in each case for sums not yet due or that are being contested
          in good faith by appropriate proceedings, or other Liens arising out
          of judgments or awards against that person or entity with respect to
          which that person or entity shall then be proceeding with an appeal or
          other proceedings for review;
 
     (c)  Liens for property taxes not yet subject to penalties for non-payment
          or which are being contested in good faith and by appropriate
          proceedings;
 
     (d)  Liens in favor of issuers of surety bonds or letters of credit issued
          at the request of and for the account of that person or entity in the
          ordinary course of its business, but only if those letters of credit
          do not constitute Indebtedness;
 
     (e)  survey exceptions, encumbrances, easements or reservations of, or
          rights of others for, licenses, rights-of-way, sewers, electric lines,
          telegraph and telephone lines and other similar purposes, or zoning or
          other restrictions as to the use of real property or Liens incidental
          to the conduct of the business of that person or entity or to the
          ownership of its properties which were not incurred to secure
          Indebtedness and which do not in the aggregate materially adversely
          affect the value of its properties or materially impair the use of
          those properties in the operation of the business of that person or
          entity;
 
     (f)  Liens securing Indebtedness, including Indebtedness incurred as
          described in Point (4) under "-- Certain Covenants -- Limitation on
          Indebtedness," that are incurred to finance the construction, purchase
          or lease of, or repairs, improvements or additions to, property of
          that person or entity, but only if those Liens do not extend to cover
          any additional property (other than improvements on the property
          originally securing the Indebtedness) owned by that person or entity
          or any of its Subsidiaries at the time the Lien is incurred, and the
          Indebtedness, other than any interest on the Indebtedness, secured by
          the Lien may not be incurred more than 180 days after the later of the
          acquisition, completion of construction, repair, improvement, addition
          or commencement of full operation of the property subject to the Lien;
 
     (g)  Liens to secure Indebtedness permitted under the provisions described
          in Points (1) and (5) under "-- Certain Covenants -- Limitation on
          Indebtedness";
 
     (h)  Liens existing, or incurred in connection with Indebtedness committed
          on, on May 20, 1998;
 
     (i)  Liens on property or shares of Capital Stock of another person or
          entity at the time the other person or entity becomes a Subsidiary of
          that person or entity, but only if those Liens are not created,
          incurred or assumed in connection with, or in contemplation of, the
          other person or entity becoming a Subsidiary and only if those Liens
          do not extend to any other property (other than improvements on the
          property originally subject to the Lien) owned by that person or
          entity or any of its Subsidiaries;
 
     (j)  Liens on property at the time that person or entity or any of its
          Subsidiaries acquires the property, including any acquisition by
          means of a merger or consolidation with or into that person or entity
          or a Subsidiary of that person or entity, but only if those Liens are
          not created, incurred or assumed in connection with, or in
          contemplation of, such acquisition and only if the Liens do not
          extend to any other property (other than improvements on the property
          originally subject to the Lien) owned by that person or entity or any
          of its Subsidiaries;
 
     (k)  Liens securing Indebtedness or other obligations of a Subsidiary of
          that person or entity owing to that person or entity or a Restricted
          Subsidiary of that person or entity;
 
     (l)  Liens securing Hedging Obligations so long as the Hedging Obligations
          relate to Indebtedness that is, and is permitted to be under the
          Series D indenture, secured by a Lien on the same property that
          secures the Hedging Obligations;
 
     (m)  any interest or title of a lessor in property subject to any Capital
          Lease Obligation or operating lease;
 
                                       103
   105
 
     (n)  any attachment of a judgment Lien that does not give rise to an Event
          of Default;
 
     (o)  Liens on inventory deemed to arise by reason of the consignment of
          inventory in the ordinary course of business of Heafner and its
          Restricted Subsidiaries; and
 
     (p)  Liens to secure any Refinancing or successive Refinancings, as a whole
          or in part, of any Indebtedness secured by any Lien referred to in
          Points (f), (h), (i) and (j), but only if:
 
        1.    the new Lien is limited to all or part of the same property that
              secured the original Lien plus any improvements to or on the
              property that secured the original Lien, and
 
        2.    the Indebtedness secured by the Lien at that time is not increased
              to an amount greater than the sum of:
 
           -  the outstanding principal amount or, if greater, the committed
              amount of the Indebtedness described under Points (f), (h), (i) or
              (j) at the time the original Lien became a Permitted Lien, and
 
           -  an amount necessary to pay any fees and expenses, including
              premiums, related to that refinancing, refunding, extension,
              renewal or replacement.
 
     However, "Permitted Liens" will not include any Lien described in clauses
(f), (i) or (j) above to the extent that the Lien applies to any Additional
Assets acquired directly or indirectly from Net Available Cash in accordance
with the covenant described under "-- Certain Covenants -- Limitation on Sale of
Assets and Subsidiary Stock." For purposes of this definition, the term
"Indebtedness" includes interest on such Indebtedness.
 
     "Preferred Stock," as applied to the Capital Stock of any person or entity,
means Capital Stock of any class or classes, however designated, which is
preferred as to the payment of dividends or distributions, or as to the
distribution of assets upon any voluntary or involuntary liquidation or
dissolution of such person or entity, over shares of Capital Stock of any other
class of that person or entity.
 
     "Public Equity Offering" means an underwritten primary public offering of
common stock of Heafner pursuant to an effective registration statement under
the Securities Act.
 
     "Public Market" means any time after a Public Equity Offering has been
completed and at least 15% of the total issued and outstanding common stock of
Heafner has been distributed by means of an effective registration statement
under the Securities Act or sales under Rule 144 under the Securities Act.
 
     "Refinancing Indebtedness" means Indebtedness existing on May 20, 1998 or
incurred in compliance with the Series D indenture that refinances any
Indebtedness of Heafner or any Restricted Subsidiary, including Indebtedness
that refinances Refinancing Indebtedness, but only if:
 
     1. the Refinancing Indebtedness has a Stated Maturity no earlier than the
        Stated Maturity of the Indebtedness being refinanced,
 
     2. the Refinancing Indebtedness has an Average Life at the time it is
        incurred that is equal to or greater than the Average Life of the
        Indebtedness being refinanced, and
 
     3. the Refinancing Indebtedness has an aggregate principal amount, or an
        aggregate issue price if it was incurred with original issue discount,
        that is equal to or less than the aggregate principal amount, or the
        aggregate accreted value if it was incurred with original issue
        discount, then outstanding or committed plus any fees and expenses,
        including premium and defeasance costs, under the Indebtedness being
        refinanced.
 
     However, Refinancing Indebtedness shall not include either Indebtedness of
a Subsidiary that refinances Indebtedness of Heafner or Indebtedness of Heafner
or a Restricted Subsidiary that refinances Indebtedness of an Unrestricted
Subsidiary.
 
     "Related Business" means any business related, ancillary or complementary
to the businesses of Heafner and the Restricted Subsidiaries on May 20, 1998.
                                       104
   106
 
     "Restricted Payment" with respect to any person or entity means:
 
     -  the declaration or payment of any dividends or any other distributions
        of any sort in respect of its Capital Stock including any payment in
        connection with any merger or consolidation involving that person or
        entity, or any similar payment to the direct or indirect holders of its
        Capital Stock other than dividends or distributions payable solely in
        its Capital Stock (other than Disqualified Stock), and dividends or
        distributions to the extent payable to Heafner or a Restricted
        Subsidiary, except that pro ratadividends or other distributions made by
        a Subsidiary that is not a Wholly Owned Subsidiary to minority
        stockholders, or to the owners of an equivalent interest in the
        Subsidiary in the case of a Subsidiary that is an entity other than a
        corporation, shall not be a Restricted Payment;
 
     -  the purchase, redemption or other acquisition or retirement for value on
        or after May 20, 1998 of any Capital Stock of Heafner held by any person
        or entity, or of any Capital Stock of a Restricted Subsidiary held by
        any Affiliate of Heafner other than Heafner or a Restricted Subsidiary,
        including the exercise of any option to exchange any Capital Stock other
        than into Capital Stock of Heafner that is not Disqualified Stock;
 
     -  the purchase, repurchase, redemption, defeasance or other acquisition or
        retirement for value, prior to scheduled maturity, scheduled repayment
        or scheduled sinking fund payment, of any Subordinated Obligations, but
        excluding the purchase, repurchase or other acquisition of Subordinated
        Obligations purchased in anticipation of satisfying a sinking fund
        obligation, principal installment or final maturity, in each case due
        within one year of the date of acquisition; or
 
     -  the making of any Investment other than a Permitted Investment in any
        person or entity.
 
     "Restricted Subsidiary" means any Subsidiary of Heafner that is a
Subsidiary on May 20, 1998 and any other Subsidiary that is not an Unrestricted
Subsidiary.
 
     "Sale/Leaseback Transaction" means an arrangement relating to property now
owned or hereafter acquired whereby Heafner or a Restricted Subsidiary transfers
the property to another person or entity and Heafner or a Restricted Subsidiary
leases it from that person or entity.
 
     "Senior Indebtedness" of a person or entity means, unless the instrument
creating or evidencing the Indebtedness or under which the Indebtedness is
outstanding provides that the obligations under that instrument or Indebtedness
are subordinate in right of payment to the notes:
 
     1. Indebtedness of that person or entity, whether outstanding on May 20,
        1998 or later incurred, and
 
     2. accrued and unpaid interest, including interest accruing on or after the
        filing of any petition in bankruptcy or for reorganization relating to
        such Person to the extent post-filing interest is allowed in such
        proceeding, in respect of:
 
       -  indebtedness of that person or entity for money borrowed, and
 
       -  indebtedness evidenced by notes, debentures, bonds or other similar
          instruments for the payment of which that person or entity is
          responsible or liable.
 
     However, Senior Indebtedness shall not include:
 
     -  any obligation of Heafner to any Subsidiary, or of any subsidiary
        guarantor to Heafner or any other Subsidiary,
 
     -  any liability for Federal, state, local or other taxes owed or owing by
        that person or entity,
 
     -  any accounts payable or other liability to trade creditors arising in
        the ordinary course of business, including guarantees of, or instruments
        evidencing, those liabilities,
 
     -  any Indebtedness of that person or entity, and any accrued and unpaid
        interest in respect of that Indebtedness, which is subordinate or junior
        in any respect to any other Indebtedness or other obligation of that
        person or entity, or
                                       105
   107
 
     -  that portion of any Indebtedness which, at the time of its incurrence,
        is incurred in violation of the Series D indenture.
 
     "Significant Subsidiary" means any Restricted Subsidiary that would be a
"Significant Subsidiary" of Heafner within the meaning of Rule 1-02 under
Regulation S-X promulgated by the SEC.
 
     "Stated Maturity" means, with respect to any security, the date specified
in the security as the fixed date on which the final payment of principal of the
security is due and payable, including under any mandatory redemption provision,
but excluding any provision providing for the repurchase of the security at the
option of the holder of the security upon the happening of any contingency
unless that contingency has occurred.
 
     "Subordinated Obligation" means any Indebtedness of Heafner, whether
outstanding on May 20, 1998 or later incurred, which is subordinate or junior in
right of payment to the notes under a written agreement to that effect.
 
     "Subsidiary" means, in respect of any person or entity, any corporation,
association, partnership or other business entity of which more than 50% of the
total voting power of shares of Capital Stock or other interests, including
partnership interests, entitled, without regard to the occurrence of any
contingency, to vote in the election of its directors, managers or trustees is
at the time owned or controlled, directly or indirectly, by (a) such person or
entity, (b) such person or entity and one or more Subsidiaries of such person or
entity, or (c) one or more Subsidiaries of such person or entity.
 
     "Temporary Cash Investments" means any of the following:
 
     1. any investment in direct obligations of the U.S. or any agency of the
        U.S. or in obligations guaranteed by the U.S. or any agency of the U.S.,
 
     2. investments in a money-market fund sponsored by a registered
        broker-dealer or mutual fund distributor, or in time deposit accounts,
        certificates of deposit and money market deposits maturing within 360
        days of the date of their acquisition and which are issued by a bank or
        trust company which is organized under the laws of the U.S., any state
        of the U.S. or any foreign country recognized by the U.S., so long as
        the bank or trust company has capital, surplus and undivided profits
        aggregating in excess of $50,000,000 or the foreign currency equivalent
        of that amount and has outstanding debt which is rated "A" (or the
        equivalent of "A") or higher by at least one nationally recognized
        statistical rating organization as defined in Rule 436 under the
        Securities Act,
 
     3. repurchase obligations with a term of not more than 30 days for
        underlying securities of the types described in Point (1) above entered
        into with a bank meeting the qualifications described in Point (2)
        above,
 
     4. investments maturing not more than 360 days after the date of their
        acquisition in commercial paper issued by a corporation, other than an
        Affiliate of Heafner, that is organized and in existence under the laws
        of the U.S. or any foreign country recognized by the U.S. and that has a
        rating of "P-1" or higher according to Moody's Investors Service, Inc.
        or "A-1" or higher according to Standard and Poor's Ratings Group at the
        time any investment in its commercial paper is made,
 
     5. investments in split dollar life insurance policies on various officers,
        directors and shareholders of Heafner and its Subsidiaries in the
        ordinary course of business consistent with past practices, and
 
     6. investments in securities with maturities of 12 months or less from the
        date of their acquisition issued or fully guaranteed by any state,
        commonwealth or territory of the U.S., or by any political subdivision
        or taxing authority of the U.S., and rated at least "A" by Standard &
        Poor's Ratings Group or "A" by Moody's Investors Service, Inc.
 
                                       106
   108
 
     "Unrestricted Subsidiary" means:
 
     -  any Subsidiary of Heafner that at the time of determination shall be
        designated an Unrestricted Subsidiary by Heafner's board of directors in
        the manner described below, and
 
     -  any Subsidiary of an Unrestricted Subsidiary.
 
     The board of directors may designate any Subsidiary of Heafner, other than
a subsidiary guarantor but including any newly-acquired or newly-formed
Subsidiary, to be an Unrestricted Subsidiary unless that Subsidiary or any of
its Subsidiaries owns any Capital Stock or Indebtedness of, or holds any Lien on
any property of, Heafner or any Subsidiary of Heafner that is not a Subsidiary
of the Subsidiary to be so designated. However, the board of directors may not
designate a Subsidiary to be an Unrestricted Subsidiary unless:
 
     -  the Subsidiary to be so designated has total assets of $1,000 or less,
        or
 
     -  if the Subsidiary has assets greater than $1,000, then the designation
        would be permitted under the covenant described under "-- Certain
        Covenants -- Limitation on Restricted Payments."
 
     The board of directors may designate any Unrestricted Subsidiary to be a
Restricted Subsidiary if, immediately after giving effect to that designation,
Heafner could incur $1.00 of additional Indebtedness under the Consolidated
Coverage Ratio test in the covenant described under "-- Certain Covenants --
Limitation on Indebtedness" and no Default shall have occurred and be
continuing.
 
     Any designation by the board of directors as described above shall be
evidenced to the trustee by Heafner's promptly filing with the trustee a copy of
the resolution of the board of directors giving effect to the designation and an
officers' certificate certifying that the designation complied with the above
provisions.
 
     "U.S. Government Obligations" means direct obligations, or certificates
representing an ownership interest in those obligations, of the U.S. or any
agency or instrumentality of the U.S. for the payment of which the full faith
and credit of the U.S. is pledged and which are not callable at Heafner's
option.
 
     "Vendor Financing" means Indebtedness incurred to finance the cost to
acquire inventory to the extent that Indebtedness is issued to and held by the
supplier of the inventory.
 
     "Voting Stock" of a person or entity means all classes of Capital Stock or
other interests, including partnership interests, of that person or entity then
outstanding and normally entitled, without regard to the occurrence of any
contingency, to vote in the election of its directors, managers or trustees. The
"voting power" of Voting Stock means the number of votes which such Voting Stock
is normally entitled, without regard to the occurrence of any contingency, to
vote in such an election.
 
     "Wholly Owned Subsidiary" means a Restricted Subsidiary all the Capital
Stock of which, other than directors' qualifying shares, is owned by Heafner or
one or more Wholly Owned Subsidiaries.
 
                                       107
   109
 
                 CERTAIN U.S. FEDERAL INCOME TAX CONSIDERATIONS
 
     The following is a general discussion of the principal United States
federal income tax consequences to holders of Series B notes and Series C notes
who exchange their notes for Series D notes in the exchange offer. This
discussion is based on currently existing provisions of the Internal Revenue
Code, existing, temporary and proposed Treasury regulations promulgated under
the Internal Revenue Code, and administrative and judicial interpretations of
the Internal Revenue Code, all as in effect or proposed on the date of this
prospectus and all of which are subject to change, possibly with retroactive
effect, or to different interpretations. This discussion is limited to holders
of Series B notes and Series C notes who hold their notes as capital assets
within the meaning of section 1221 of the Internal Revenue Code. Moreover, this
discussion is for general information only and does not address all of the tax
consequences that may be relevant to holders of Series B notes, Series C notes
or Series D notes in light of their personal circumstances, or to certain types
of holders of Series B notes, Series C notes or Series D notes, such as certain
financial institutions, insurance companies, tax-exempt entities, dealers in
securities or persons who have hedged the risk of owning a Note. In addition,
this discussion does not address any tax consequences arising under the laws of
any state, locality or foreign jurisdiction, or any estate or gift tax
considerations.
 
EXCHANGE OFFER
 
     The exchange of Series B notes or Series C notes for Series D notes in the
Exchange Offer should not be treated as an exchange or other taxable event for
U.S. Federal income tax purposes. Accordingly, there should be no U.S. Federal
income tax consequences to holders who exchange Series B notes or Series C notes
for Series D notes in the exchange offer and any holder of Series B notes or
Series C notes should have the same adjusted tax basis and holding period in the
Series D notes as it had in the Series B notes or Series C notes immediately
before the exchange.
 
                              PLAN OF DISTRIBUTION
 
     Each holder of Series B notes or Series C notes desiring to participate in
the exchange offer will be required to represent, among other things, that:
 
     -  it is not an "affiliate" as defined in Rule 405 of the Securities Act of
        Heafner or any subsidiary guarantor,
 
     -  it is not engaged in, does not intend to engage in, and has no
        arrangement or understanding with any person to participate in, a
        distribution of the Series D notes, and
 
     -  it is acquiring the Series D notes in the ordinary course of its
        business.
 
     A Restricted Holder, which is any holder who cannot make these
representations, will not be able to participate in the exchange offer. A
Restricted Holder of Series C notes may only sell its Series C notes pursuant to
a registration statement containing the selling security holder information
required by Item 507 of Regulation S-K under the Securities Act, or under an
exemption from the registration requirement of the Securities Act.
 
     Each Participating Broker-Dealer must acknowledge in the letter of
transmittal that it will deliver a prospectus in connection with any resale of
Series D notes that it receives in the exchange offer. Based upon
interpretations by the staff of the SEC, Heafner believes that Series D notes
issued in the exchange offer to Participating Broker-Dealers may be offered for
resale, resold, and otherwise transferred by a Participating Broker-Dealer upon
compliance with the prospectus delivery requirements, but without compliance
with the registration requirements, of the Securities Act. This prospectus, as
it may be amended or supplemented from time to time, may be used by all
broker-dealers subject to the prospectus delivery requirements of the Securities
Act, including Participating Broker-Dealers, in connection with resales of
Series D notes received in exchange for Series C notes where the Series C notes
were acquired as a result of market-making activities or other trading
activities.
 
                                       108
   110
 
     Heafner has agreed that, for a period of 90 days after the registration
statement has been declared effective by the SEC, it will make this prospectus,
as amended or supplemented, available to any broker-dealer, and for a period of
100 days to any Participating Broker-Dealer, for use in connection with any
resale of Series D notes. If Heafner is not notified by any Participating
Broker-Dealers that they may be subject to the prospectus delivery requirements,
or if Heafner is later notified by all Participating Broker-Dealers that they
are no longer subject to those requirements, Heafner will not be required to
maintain the effectiveness of the registration statement or to amend or
supplement this prospectus following the consummation of the exchange offer or
following the date of notification, as the case may be. Heafner believes that
during such period of time, delivery of this prospectus, as it may be amended or
supplemented, will satisfy the prospectus delivery requirements of a
Participating Broker-Dealer engaged in market-making or other trading
activities.
 
     Based on interpretations by the staff of the SEC, Heafner believes that
Series D notes issued in the exchange offer may be offered for resale, resold,
and otherwise transferred by a Holder of Series D notes who is not a Restricted
Holder or a Participating Broker-Dealer, without compliance with the
registration and prospectus delivery requirements of the Securities Act.
 
     Heafner will not receive any proceeds from any sale of Series D notes by
broker-dealers, including Participating Broker-Dealers. Series D notes received
by Participating Broker-Dealers for their own accounts in the exchange offer may
be sold from time to time in one or more transactions in the over-the-counter
market, in negotiated transactions, through the writing of options on the Series
D notes or by a combination of those methods of resale, whether at market prices
prevailing at the time of resale, at prices related to the prevailing market
prices or at negotiated prices. Any such resale may be made directly to
purchasers or to or through brokers or dealers who may receive compensation in
the form of commissions or concessions from any selling Participating
Broker-Dealer and/or the purchasers of any of their Series D notes. Any
Participating Broker-Dealer that resells Series D notes may be deemed to be an
"underwriter" within the meaning of the Securities Act and any profit on any
resale by it of Series D notes and any commissions or concessions received by
any such persons may be deemed to be underwriting compensation under the
Securities Act. The letter of transmittal states that, by acknowledging that it
will deliver and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an "underwriter" within the meaning of the Securities Act.
 
     Heafner has agreed to pay all expenses incidental to the exchange offer
other than commissions and concessions of any brokers or dealers. Heafner will
indemnify holders of the notes, including any broker-dealers, against certain
liabilities, including liabilities under the Securities Act, as specified in the
Registration Rights Agreement.
 
     By acceptance of the exchange offer, each Participating Broker-Dealer that
receives Series D notes in the exchange offer agrees to notify Heafner prior to
using the prospectus in connection with the sale or transfer by it of Series D
notes. By its acceptance, each Participating Broker-Dealer also acknowledges and
agrees that, upon receipt of notice from Heafner of the happening of any event
that makes any statement in the prospectus untrue in any material respect or
which requires the making of any changes in the Prospectus in order to make the
statements therein not misleading, it will suspend use of the prospectus until
Heafner has amended or supplemented the prospectus to correct the misstatement
or omission and has furnished copies of the amended or supplemented prospectus
to the Participating Broker-Dealer.
 
                                 LEGAL MATTERS
 
     The validity of the Series D notes will be passed upon on behalf of Heafner
by Howard, Smith & Levin LLP, New York, New York.
 
                                    EXPERTS
 
     The consolidated financial statements of Heafner as of December 31, 1997
and 1998 and for each of the three years in the period ended December 31, 1998
included in this prospectus and elsewhere in the
                                       109
   111
 
registration statement have been audited by Arthur Andersen LLP, independent
public accountants, as indicated in their reports with respect thereto, and are
included in this prospectus in reliance upon the authority of said firm as
experts in accounting and auditing.
 
     The consolidated financial statements of ITCO as of September 30, 1996 and
1997 and for the year ended September 30, 1997 and the period from inception
(November 13, 1995) to September 30, 1996 included in this prospectus and the
registration statement have been audited by Ernst & Young LLP, independent
auditors, as set forth in their respective report thereon appearing elsewhere
herein, and is included in reliance upon such report given upon the authority of
such firm as experts in accounting and auditing. The consolidated financial
statements of ITCO Holding Company, Inc. and subsidiaries for the year ended
September 30, 1995 included in this prospectus have been audited by Deloitte &
Touche LLP, independent auditors, as stated in their report appearing herein,
and have been so included in reliance upon the report of such firm given upon
their authority as experts in accounting and auditing.
 
     The financial statements of CPW as of October 31, 1996 and 1997 and for
each of the years in the three-year period ended October 31, 1997 included in
this prospectus have been audited by KPMG LLP, independent certified public
accountants, as stated in their report appearing herein.
 
                                       110
   112
 
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
 


                                                                PAGE
                                                                ----
                                                             
THE J.H. HEAFNER COMPANY, INC. -- CONSOLIDATED FINANCIAL
  STATEMENTS
Report of Independent Public Accountants....................     F-2
Consolidated Balance Sheets as of December 31, 1998 and
  1997......................................................     F-3
Consolidated Statements of Operations for the years ended
  December 31, 1998, 1997 and 1996..........................     F-4
Consolidated Statements of Stockholders' Equity for the
  years ended December 31, 1998, 1997 and 1996..............     F-5
Consolidated Statements of Cash Flows for the years ended
  December 31, 1998, 1997 and 1996..........................     F-6
Notes to Consolidated Financial Statements..................     F-7
ITCO LOGISTICS CORPORATION AND SUBSIDIARIES -- CONSOLIDATED
  FINANCIAL STATEMENTS
Report of Independent Auditors..............................    F-24
Consolidated Balance Sheets as of September 30, 1997 and
  1996......................................................    F-25
Consolidated Statements of Operations for the year ended
  September 30, 1997 and for the ten month period ended
  September 30, 1996........................................    F-26
Consolidated Statements of Shareholders' Deficit for the
  year ended September 30, 1997 and for the period from
  inception (November 13, 1995) to September 30, 1996.......    F-27
Consolidated Statements of Cash Flows for the year ended
  September 30, 1997 and for the period from inception
  (November 13, 1995) to September 30, 1996.................    F-28
Notes to Consolidated Financial Statements..................    F-29
ITCO HOLDING COMPANY AND SUBSIDIARIES -- CONSOLIDATED
  FINANCIAL STATEMENTS
Independent Auditors' Report................................    F-38
Consolidated Statement of Earnings for the year ended
  September 30, 1995........................................    F-39
Consolidated Statement of Stockholders' Equity for the year
  ended September 30, 1995..................................    F-40
Consolidated Statement of Cash Flows for the year ended
  September 30, 1995........................................    F-41
Notes to Consolidated Financial Statements..................    F-42
ITCO LOGISTICS CORPORATION AND SUBSIDIARIES -- UNAUDITED
  CONSOLIDATED FINANCIAL STATEMENTS
Unaudited Consolidated Balance Sheet as of May 20, 1998.....    F-45
Unaudited Consolidated Statement of Operations for the
  eight-month periods ended May 20, 1998 and May 31,
  1997......................................................    F-46
Unaudited Consolidated Statements of Shareholders' Deficit
  for the eight-month periods ended May 20, 1998 and May 31,
  1997......................................................    F-47
Unaudited Consolidated Statement of Cash Flows for the
  eight-month periods ended May 20, 1998 and May 31,
  1997......................................................    F-48
Notes to Unaudited Interim Consolidated Financial
  Statements................................................    F-49
THE SPEED MERCHANT, INC. (FORMERLY THE SPEED MERCHANT, INC.
  AND SUBSIDIARY) -- FINANCIAL STATEMENTS
Independent Auditors' Report................................    F-50
Balance Sheets as of October 31, 1996 and 1997 and April 30,
  1998 (Unaudited)..........................................    F-51
Statements of Income and Retained Earnings for each of the
  years in the three-year period ended October 31, 1997 and
  for the six-month periods ended April 30, 1997 and 1998
  (Unaudited)...............................................    F-52
Statements of Cash Flows for each of the years in the
  three-year period ended October 31, 1997 and for the
  six-month periods ended April 30, 1997 and 1998
  (Unaudited)...............................................    F-53
Notes to Financial Statements...............................    F-54

 
                                       F-1
   113
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors of
The J. H. Heafner Company, Inc. and Subsidiaries:
 
     We have audited the accompanying consolidated balance sheets of The J. H.
Heafner Company, Inc. (a North Carolina Corporation) and subsidiaries as of
December 31, 1998 and 1997, and the related consolidated statements of
operations, stockholders' equity and cash flows for each of the three years in
the period ended December 31, 1998. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of The J. H.
Heafner Company, Inc. and subsidiaries as of December 31, 1998 and 1997, and the
results of its operations and its cash flows for each of the three years in the
period ended December 31, 1998, in conformity with generally accepted accounting
principles.
 
Arthur Andersen LLP
 
Charlotte, North Carolina,
March 22, 1999.
 
                                       F-2
   114
 
                        THE J. H. HEAFNER COMPANY, INC.
 
           CONSOLIDATED BALANCE SHEETS -- DECEMBER 31, 1998 AND 1997
 


                                                                   1998           1997
                                                               ------------   ------------
                                                                        
ASSETS
Current assets:
  Cash and cash equivalents.................................   $  6,648,000   $  2,502,000
  Accounts receivable, net of allowances of $2,220,000 and
     $400,000 in 1998 and 1997, respectively................    109,471,000     31,809,000
  Inventories, net..........................................    133,221,000     41,530,000
  Other current assets......................................     13,319,000      3,187,000
                                                               ------------   ------------
       Total current assets.................................    262,659,000     79,028,000
                                                               ------------   ------------
Property and equipment:
  Land......................................................      3,945,000      1,639,000
  Buildings and leasehold improvements......................     22,583,000     14,501,000
  Machinery and equipment...................................     18,581,000     10,925,000
  Furniture and fixtures....................................      7,368,000      6,336,000
  Vehicles and other........................................      2,013,000      1,720,000
  Construction in progress..................................      1,162,000              0
                                                               ------------   ------------
                                                                 55,652,000     35,121,000
  Less -- Accumulated depreciation..........................    (12,850,000)    (9,130,000)
                                                               ------------   ------------
                                                                 42,802,000     25,991,000
                                                               ------------   ------------
Goodwill, net...............................................    104,405,000     34,979,000
Other intangible assets, net................................      8,376,000              0
Other assets................................................     12,579,000      6,510,000
                                                               ------------   ------------
                                                               $430,821,000   $146,508,000
                                                               ============   ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................   $169,847,000   $ 43,457,000
  Accrued expenses..........................................     33,239,000     12,410,000
  Current maturities of long-term debt......................      3,011,000      2,579,000
                                                               ------------   ------------
       Total current liabilities............................    206,097,000     58,446,000
                                                               ------------   ------------
Revolving credit facility...................................     21,925,000     31,949,000
Long-term debt..............................................    160,400,000     15,161,000
Other liabilities...........................................     11,785,000      5,687,000
Subordinated debt...........................................              0     14,969,000
Preferred stock series A -- 4% cumulative, 7,000 shares
  authorized, issued and outstanding........................      7,000,000      7,000,000
Preferred stock series B -- variable rate cumulative, 4,500
  shares authorized, issued and outstanding.................      4,353,000      4,500,000
Warrants....................................................      1,137,000      1,137,000
Commitments and contingencies
Stockholders' equity:
  Class A Common stock, par value $.01 per share; authorized
     10,000,000 shares in 1998 and 1997; 3,697,000 and
     3,691,000 shares issued and outstanding in 1998 and
     1997, respectively.....................................         37,000         37,000
  Class B Common stock, par value $.01 per share; authorized
     20,000,0000 and 0 shares in 1998 and 1997,
     respectively; 1,400,667 and 0 shares issued and
     outstanding in 1998 and 1997, respectively.............         14,000              0
  Additional paid-in capital................................     22,360,000      7,255,000
  Notes receivable from stock sales.........................       (177,000)      (247,000)
  Retained earnings (deficit)...............................     (4,110,000)       614,000
                                                               ------------   ------------
                                                                 18,124,000      7,659,000
                                                               ------------   ------------
                                                               $430,821,000   $146,508,000
                                                               ============   ============

 
          The accompanying notes to consolidated financial statements
                 are an integral part of these balance sheets.
                                       F-3
   115
 
                        THE J. H. HEAFNER COMPANY, INC.
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
 


                                                         1998           1997           1996
                                                     ------------   ------------   ------------
                                                                          
NET SALES.........................................   $713,672,000   $311,839,000   $190,535,000
COST OF GOODS SOLD................................    548,035,000    233,941,000    158,880,000
                                                     ------------   ------------   ------------
  Gross profit....................................    165,637,000     77,898,000     31,655,000
GENERAL, SELLING AND ADMINISTRATIVE EXPENSES......    153,153,000     74,441,000     29,660,000
SPECIAL CHARGES...................................      1,409,000              0              0
                                                     ------------   ------------   ------------
  Income from operations..........................     11,075,000      3,457,000      1,995,000
                                                     ------------   ------------   ------------
OTHER INCOME (EXPENSE):
  Interest expense................................    (13,460,000)    (4,842,000)    (1,465,000)
  Interest income.................................        635,000        606,000        491,000
  Other...........................................       (469,000)       525,000         30,000
                                                     ------------   ------------   ------------
INCOME (LOSS) FROM OPERATIONS BEFORE PROVISION
  (BENEFIT) FOR INCOME TAXES......................     (2,219,000)      (254,000)     1,051,000
  Provision (benefit) for income taxes............        289,000       (240,000)             0
                                                     ------------   ------------   ------------
NET INCOME (LOSS) FROM OPERATIONS BEFORE
  EXTRAORDINARY CHARGE............................     (2,508,000)       (14,000)     1,051,000
EXTRAORDINARY CHARGE FROM EARLY EXTINGUISHMENT OF
  DEBT, NET OF INCOME TAX BENEFITS OF
  $1,478,000......................................     (2,216,000)             0              0
                                                     ------------   ------------   ------------
NET INCOME (LOSS).................................     (4,724,000)       (14,000)     1,051,000
PRO FORMA PROVISION FOR INCOME TAXES..............              0              0        439,000
                                                     ------------   ------------   ------------
PRO FORMA NET INCOME (LOSS).......................   $ (4,724,000)  $    (14,000)  $    612,000
                                                     ============   ============   ============

 
          The accompanying notes to consolidated financial statements
                   are an integral part of these statements.
                                       F-4
   116
 
                        THE J. H. HEAFNER COMPANY, INC.
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
 


                                        COMMON STOCK
                         ------------------------------------------                   NOTES
                               CLASS A                CLASS B         ADDITIONAL    RECEIVABLE
                         --------------------   -------------------     PAID IN     FROM STOCK    RETAINED
                          SHARES      AMOUNT     SHARES     AMOUNT      CAPITAL       SALES       EARNINGS        TOTAL
                         ---------   --------   ---------   -------   -----------   ----------   -----------   -----------
                                                                                       
Balance, December 31,
  1995................       2,080   $208,000           0   $     0   $         0   $       0    $11,511,000   $11,719,000
  Net income..........           0          0           0         0             0           0      1,051,000     1,051,000
  Dividends...........           0          0           0         0             0           0     (1,196,000)   (1,196,000)
                         ---------   --------   ---------   -------   -----------   ---------    -----------   -----------
Balance, December 31,
  1996................       2,080    208,000           0         0             0           0     11,366,000    11,574,000
  Net loss............           0          0           0         0             0           0        (14,000)      (14,000)
  Dividends...........           0          0           0         0             0           0     (1,193,000)   (1,193,000)
  Repurchase of common
    shares............      (1,024)  (102,000)          0         0             0           0     (2,606,000)   (2,708,000)
  Stock split.........   3,464,944    (71,000)          0         0        71,000           0              0             0
  Shares issued for
    notes
    receivable........     225,000      2,000           0         0       245,000    (247,000)             0             0
  Reclassification of
    S Corporation
    retained earnings
    to additional
    paid-in capital...           0          0           0         0     6,939,000           0     (6,939,000)            0
                         ---------   --------   ---------   -------   -----------   ---------    -----------   -----------
Balance, December 31,
  1997................   3,691,000     37,000           0         0     7,255,000    (247,000)       614,000     7,659,000
  Net loss............           0          0           0         0             0           0     (4,724,000)   (4,724,000)
  Issuance of Class B
    Common stock......           0          0   1,400,667    14,000    14,945,000           0              0    14,959,000
  Issuance of Class A
    Common stock......      16,000          0           0         0       171,000           0              0       171,000
  Forgiveness of note
    receivable........           0          0           0         0             0      62,000              0        62,000
  Repurchase of Class
    A Common stock....     (10,000)         0           0         0       (11,000)      8,000              0        (3,000)
                         ---------   --------   ---------   -------   -----------   ---------    -----------   -----------
Balance, December 31,
  1998................   3,697,000   $ 37,000   1,400,667   $14,000   $22,360,000   $(177,000)   $(4,110,000)  $18,124,000
                         =========   ========   =========   =======   ===========   =========    ===========   ===========

 
          The accompanying notes to consolidated financial statements
                   are an integral part of these statements.
                                       F-5
   117
 
                        THE J. H. HEAFNER COMPANY, INC.
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
 


                                                                  1998           1997           1996
                                                              ------------   ------------   ------------
                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss).........................................  $ (4,724,000)  $    (14,000)  $  1,051,000
  Adjustments to reconcile net income (loss) to net cash
    used in operating activities, net of the ITCO merger,
    CPW acquisition and the Winston acquisition --
      Depreciation and amortization.........................    12,316,000      5,399,000      1,331,000
      Extraordinary charge..................................     3,694,000              0              0
      Special charges.......................................     1,409,000              0              0
      Deferred taxes........................................    (4,162,000)      (528,000)             0
      Loss (gain) on sale of property and equipment.........       264,000       (114,000)      (390,000)
      Reduction in stated value of Series A preferred
        stock...............................................      (147,000)             0              0
  Change in assets and liabilities:
    Accounts receivable, net................................   (13,923,000)    (5,758,000)    (1,672,000)
    Inventories, net........................................   (12,242,000)    (2,377,000)     4,956,000
    Prepaid expenses and other current assets...............     1,967,000        200,000       (136,000)
    Accounts payable and accrued expenses...................     7,090,000      9,581,000     (1,145,000)
    Other...................................................    (1,226,000)       314,000         13,000
                                                              ------------   ------------   ------------
        Net cash used in operating activities...............    (9,684,000)    (6,703,000)    (4,008,000)
                                                              ------------   ------------   ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of CPW, net of cash acquired..................   (36,074,000)             0              0
  Merger of ITCO, net of cash acquired......................   (17,125,000)             0              0
  Acquisition of Winston, net of cash acquired..............             0    (42,195,000)             0
  Purchase of property and equipment........................    (8,697,000)    (4,908,000)    (7,865,000)
  Proceeds from sale of property and equipment..............     3,826,000        363,000      1,090,000
  Purchases of real estate held for sale....................             0              0       (542,000)
  Other.....................................................             0        281,000       (309,000)
                                                              ------------   ------------   ------------
      Net cash used in investing activities.................   (58,070,000)   (46,459,000)    (7,626,000)
                                                              ------------   ------------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from issuance of long-term debt..................   150,000,000     28,000,000      6,447,000
  Net proceeds from revolving credit facility and other
    notes...................................................   (38,071,000)    18,405,000      1,429,000
  Proceeds from issuance of preferred stock.................             0     11,500,000              0
  Principal payments on long-term debt......................   (32,714,000)   (10,558,000)    (2,506,000)
  Cash paid for stock repurchase............................       (11,000)    (2,708,000)             0
  Cash paid for financing costs.............................    (8,030,000)    (2,378,000)             0
  Cash dividends paid.......................................             0     (1,193,000)    (1,196,000)
  Collection (issuance) of notes receivable, net............       726,000        184,000       (463,000)
                                                              ------------   ------------   ------------
      Net cash provided by financing activities.............    71,900,000     41,252,000      3,711,000
                                                              ------------   ------------   ------------
NET INCREASE IN CASH........................................     4,146,000      1,496,000         93,000
CASH, BEGINNING OF YEAR.....................................     2,502,000      1,006,000        913,000
                                                              ------------   ------------   ------------
CASH, END OF YEAR...........................................  $  6,648,000   $  2,502,000   $  1,006,000
                                                              ============   ============   ============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION --
  Cash payments for interest................................  $ 10,495,000   $  3,585,000   $  1,428,000
                                                              ============   ============   ============
  Cash payments for taxes...................................  $  1,963,000   $          0   $          0
                                                              ============   ============   ============

 
SUPPLEMENTAL DISCLOSURE OF NONCASH TRANSACTIONS:
 
     In 1998, in connection with the ITCO Merger (Note 2), the Company issued
1,400,667 shares of Class B Common Stock at a fair value of approximately $15.0
million.
 
     During 1997, the Company received $2.6 million in accounts payable credits
from a vendor in exchange for a note payable.
 
          The accompanying notes to consolidated financial statements
                   are an integral part of these statements.
                                       F-6
   118
 
                        THE J. H. HEAFNER COMPANY, INC.
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1998, 1997 AND 1996
 
1.   NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES:
 
NATURE OF BUSINESS
 
     The J. H. Heafner Company, Inc. (the Company), a North Carolina
corporation, is engaged in the wholesale and retail distribution of tires and
tire accessories. In May 1997, the Company acquired all outstanding shares of
common stock of Oliver and Winston, Inc. (Winston), a California-based operation
of 190 retail tire and automotive service centers in California and Arizona
(Note 2). In May 1998, the Company merged with ITCO Logistics Corporation and
Subsidiaries (ITCO), a wholesaler of tires and related accessories in the
eastern part of the United States. Following the merger, ITCO's subsidiaries
were merged into ITCO and ITCO was merged into the Company. Concurrent with the
ITCO merger, the Company acquired all outstanding shares of common stock of The
Speed Merchant, Inc. (CPW), a wholesaler and retailer of tires, parts and
accessories located in California and Arizona.
 
PRINCIPLES OF CONSOLIDATION
 
     The accompanying consolidated financial statements include the accounts of
the Company and its wholly owned subsidiaries. All significant intercompany
accounts and transactions have been eliminated in consolidation.
 
ACCOUNTING CHANGE
 
     During 1997, the Company changed its method of determining the cost of
inventories from the last-in, first-out (LIFO) method to the first-in, first-out
(FIFO) method. This change has been applied by retroactively restating the
accompanying financial statements for prior years, including retained earnings
for the years ended December 31, 1996 and 1995. Net income for 1996 was reduced
by $868,000 to reflect the effect of this change.
 
CASH AND CASH EQUIVALENTS
 
     The Company includes cash, demand deposits and highly liquid investments
with maturities of less than three months in cash and cash equivalents in its
consolidated financial statements.
 
REVENUE RECOGNITION AND CONCENTRATION OF CREDIT RISK
 
     For its wholesale operations, the Company recognizes revenue upon shipment
from its distribution centers/warehouse to the customer. For its retail
operations, the Company recognizes revenue at the point of sale. In the normal
course of business, the Company extends credit, on open accounts, to its
customers after performing a credit analysis based on a number of financial and
other criteria. The Company performs ongoing credit evaluations of its customers
financial conditions and does not normally require collateral; however, letters
of credit and other security are occasionally required for certain new and
existing customers. Allowances are maintained for potential credit losses and
such losses have been within management's expectations.
 
FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     Cash, accounts receivable, other current assets, accounts payable and
accrued expenses are reflected in the financial statements at fair value because
of the short-term maturity of those instruments. The fair values of the
Company's debt and interest rate swaps are disclosed in Note 5.
 
                                       F-7
   119
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
INVENTORIES
 
     Inventories consist primarily of automotive tires, wheels, parts and
accessories and are valued at the lower of cost, determined on the first-in,
first-out (FIFO) method or market.
 
PROPERTY AND EQUIPMENT
 
     Depreciation is determined by using a combination of the straight-line
method and declining-balance method based on the following estimated useful
lives:
 

                                                             
Buildings and leasehold improvements........................    10-39 years
Machinery and equipment.....................................     5-10 years
Furniture and fixtures......................................      5-7 years
Vehicles and other..........................................      4-5 years

 
     Expenditures for repairs and maintenance are charged to expense as
incurred. Renewals or improvements of significant items are capitalized. When
assets are sold or otherwise disposed of, the cost and related accumulated
depreciation or amortization are removed from the respective accounts and any
resulting gain or loss is recognized.
 
DEFERRED FINANCING COSTS
 
     Costs incurred in connection with financing activities (Notes 4, 5 and 6),
are capitalized and amortized using the effective interest method and charged to
interest expense over the life of the associated debt in the accompanying
consolidated statements of operations. The unamortized balance of these deferred
costs included in the accompanying consolidated balance sheets were $7.4 million
and $2.4 million at December 31, 1998 and 1997, respectively.
 
LONG-LIVED ASSETS
 
     During 1996, the Company adopted Statement of Financial Accounting
Standards (SFAS) No. 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed Of." This statement requires that
long-lived assets and certain identifiable intangible assets to be held and used
by an entity be reviewed for impairment whenever events occur which indicate
that the carrying amount of the asset might not be recoverable. The review
should assess fair value based on estimated nondiscounted future cash flows
expected from the use and disposition of the asset. The asset should be reported
at the lower of carrying amount or fair value less cost to sell. The adoption of
SFAS No. 121 did not have a material effect on the Company's results of
operations.
 
GOODWILL
 
     Goodwill, which represents the excess of the purchase price over the fair
value of the net assets of Winston, CPW and ITCO is being amortized on a
straight-line basis over a period of 15 years. Amortization of goodwill
applicable to continuing operations was $5.3 million and $1.5 million in 1998
and 1997, respectively. The carrying amount of goodwill will be reviewed
periodically based on the nondiscounted cash flows and pretax income of the
acquired entity over the remaining amortization period. Should this review
indicate that the goodwill balance will not be fully recoverable, the Company's
carrying value of the goodwill will be reduced. At December 31, 1998, the
Company believes goodwill of $104.4 million is fully recoverable.
 
                                       F-8
   120
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
INCOME TAXES
 
     In connection with the Winston acquisition in May 1997, the Company
terminated its S Corporation status for federal and state income tax purposes.
Accordingly, the Company has adopted the provisions of SFAS 109 "Accounting for
Income Taxes." This statement requires the use of asset and liability method of
accounting for deferred income taxes. Deferred income taxes reflect the net tax
effects of temporary differences between the carrying amounts of assets and
liabilities for financial reporting purposes and the amounts used for income tax
reporting purposes, at the applicable enacted tax rates.
 
     In connection with the Company's S Corporation termination, the Company
reclassified its undistributed S Corporation earnings of $6.9 million as of May
7, 1997, to additional paid-in capital.
 
     The pro forma provision for income taxes in the accompanying statements of
operations for the year ended December 31, 1996, reflects the pro forma effect
of income taxes as if the Company had been taxed as a C Corporation for those
periods. The pro forma effect of income taxes for the period from January 1,
1997 to May 7, 1997 was not significant.
 
DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
 
     In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities". The Statement is effective for fiscal years beginning
after June 15, 1999. The Statement establishes accounting and reporting
standards requiring that every derivative instrument (including certain
derivative instruments embedded in other contracts) be recorded in the balance
sheet as either an asset or liability measured at its fair value. The Statement
requires that changes in the derivative's fair value be recognized currently in
earnings unless specific hedge accounting criteria are met. Special accounting
for qualifying hedges allows a derivative's gains and losses to offset related
results on the hedged item in the income statement, and requires that a company
must formally document, design and assess the effectiveness of transactions that
receive hedge accounting.
 
     The Company has not yet quantified the impacts of adopting Statement 133 on
the financial statements and has not determined the timing or the method of our
adoption of Statement 133. However, the Statement could increase the volatility
in earnings and other comprehensive income.
 
INFORMATION CONCERNING BUSINESS SEGMENTS
 
     On January 1, 1998, the Company adopted SFAS No. 131 "Disclosures about
Segments of an Enterprise and Related Information" (SFAS No. 131). SFAS No. 131
established revised standards for reporting information about operating segments
in annual financial statements and requires selected information about operating
segments in interim financial reports issued to stockholders. It also
established standards for related disclosures about products and services, and
geographic areas. Operating segments are defined as components of an enterprise
about which separate financial information is available that is evaluated
regularly by the chief operating decision maker, or decision making group, in
deciding how to allocate resources and in assessing performance.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
                                       F-9
   121
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
RECLASSIFICATIONS
 
     Certain 1997 and 1996 amounts have been reclassified to conform with the
1998 presentation.
 
2.   ACQUISITIONS:
 
WINSTON ACQUISITION
 
     On May 7, 1997, the Company acquired all outstanding shares of common stock
of Winston, a California-based operation of retail tire and automotive service
centers, for approximately $43.1 million, consisting of $42.4 million in cash
and $686,000 in direct acquisition costs. The acquisition was funded primarily
through proceeds from a revolving credit facility with a bank ($3.6 million),
proceeds from a term loan with a bank ($12.0 million), issuance of 12% Senior
Subordinated Notes ($16.0 million) and issuance of Series A and Series B
preferred stock ($11.5 million).
 
     The acquisition has been accounted for as a purchase and, accordingly, the
operating results of Winston have been included in the Company's consolidated
financial statements since May 7, 1997. A summary of the purchase price and
related purchase price allocation follows (000's):
 

                                                             
Purchase price --
  Cash......................................................    $42,447
  Direct acquisition costs..................................        686
                                                                -------
     Total purchase price...................................    $43,133
                                                                =======
Purchase price allocation --
  Current assets............................................    $26,426
  Current liabilities.......................................    (26,533)
                                                                -------
                                                                   (107)
  Property, plant and equipment.............................     11,896
  Goodwill..................................................     36,736
  Other assets..............................................      2,033
  Other noncurrent liabilities..............................     (7,425)
                                                                -------
  Cash paid for common stock................................    $43,133
                                                                =======

 
     In connection with the acquisition, the Company recorded a $2.9 million
liability for estimated costs related to employee severance and other exit costs
in accordance with EITF 95-3, "Recognition of Liabilities in Connection with a
Purchase Business Combination." As of December 31, 1998, the Company had charged
approximately $1.7 million to this reserve.
 
                                      F-10
   122
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
ITCO MERGER
 
     On May 20, 1998, the Company acquired all of the common stock of ITCO for
$18.0 million in cash and 1,400,667 newly issued shares of the Company's Class B
Common Stock with an appraised value of approximately $15.0 million. The excess
of the purchase price over the net tangible assets acquired was allocated to
goodwill ($44.6 million) and is being amortized over 15 years. A summary of the
purchase price and related preliminary purchase allocation follows (000's):
 

                                                           
Purchase price --
  Cash paid to holders of ITCO common and preferred stock...  $  18,000
  Appraised fair value of Class B Common Stock issued in
     connection with the ITCO Merger (1,400,667 shares at
     $10.68 per share)......................................     14,959
  Amount payable upon settlement of ITCO stock appreciation
     rights.................................................      1,390
  Direct acquisition costs..................................        951
                                                              ---------
     Total purchase price...................................  $  35,300
                                                              =========
Preliminary purchase price allocation --
  Current assets............................................  $ 106,342
  Current liabilities.......................................   (100,120)
                                                              ---------
                                                                  6,222
  Property, plant and equipment.............................     10,622
  Goodwill..................................................     44,590
  Other assets..............................................      1,592
  Long term liabilities.....................................    (27,726)
                                                              ---------
Cash paid for common stock..................................  $  35,300
                                                              =========

 
     In connection with the ITCO merger, the Company recorded a $3.5 million
liability for estimated costs related to employee severance, facilities closing
expense and other related exit costs in accordance with EITF 95-3, "Recognition
of Liabilities in Connection with a Purchase Business Combination." As of
December 31, 1998, the Company had charged approximately $358,000 to this
reserve.
 
                                      F-11
   123
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
CPW ACQUISITION
 
     On May 20, 1998, the Company acquired all of the outstanding common stock
of CPW for $45.0 million in cash, of which $35.0 million was paid on May 20,
1998, with $7.4 million payable in installments over five years in consideration
for noncompete agreements and $2.6 million payable in the form of contingent
payments to CPW stockholders. The excess purchase price over the net tangible
assets acquired was allocated to goodwill ($29.9 million) which is being
amortized over a 15 year period, and $10.0 million to other intangible assets
which are being amortized over a two to five year period. A summary of the
purchase price and related preliminary purchase allocation follows (000's):
 

                                                           
Purchase price --
  Cash paid to CPW Stockholders.............................  $35,000
  Amount payable for non-compete agreement and other
     deferred payments......................................   10,000
  Cash paid for repayment of debt...........................      976
  Direct acquisition costs..................................      623
                                                              -------
     Total purchase price...................................  $46,599
                                                              =======
Preliminary purchase price allocation
  Current assets............................................  $46,769
  Current liabilities.......................................  (43,127)
                                                              -------
                                                                3,642
  Property, plant and equipment.............................    6,472
  Goodwill..................................................   29,924
  Noncompete agreement and other deferred payments..........   10,000
  Other assets..............................................      613
  Long term liabilities.....................................   (4,052)
                                                              -------
     Cash paid for common stock.............................  $46,599
                                                              =======

 
     In connection with the CPW acquisition, the Company recorded a $1.7 million
liability for estimated costs related to employee severance, facilities closing
expense and other related exit costs in accordance with EITF 95-3 "Recognition
of Liabilities in Connection with a Purchase Business Combination." As of
December 31, 1998, the Company had charged approximately $166,000 against this
reserve.
 
     Prior to the acquisition, Winston and ITCO had a fiscal year-end of
September 30 and CPW had a fiscal year end of October 31. Winston, ITCO and CPW
results have been restated to conform with the Company's year-end. The following
unaudited pro forma summary information, which is not covered by the report of
independent accountants, presents information for the years ended December 31,
1998 and 1997, as if the Winston acquisition, the ITCO merger and the CPW
acquisition occurred as of January 1, 1997 (in 000's):
 


                                                                     YEAR ENDED
                                                                    DECEMBER 31
                                                                --------------------
                                                                  1998        1997
                                                                --------    --------
                                                                      
Net sales...................................................    $924,000    $831,000
Loss from continuing operations before extraordinary
  charge....................................................      (5,075)     (5,111)
Net loss....................................................      (7,291)     (5,111)
                                                                ========    ========

 
                                      F-12
   124
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     The unaudited pro forma information is provided for informational purposes
only and is not necessarily indicative of the actual results that would have
occurred had the acquisition taken place on January 1, 1997, nor is it
indicative of future results of the combined companies.
 
3.   INCOME TAXES:
 
     Through May 7, 1997, the Company was an S Corporation for federal and state
income tax purposes. Accordingly, all income and losses of the Company through
May 7, 1997, were recognized by the Company's stockholders in their individual
income tax returns. The Company terminated its S Corporation status upon
completion of the Winston acquisition. In accordance with Statement of Financial
Accounting Standards No. 109, the effect of the Company's change in tax status
has been recorded in the income tax provision for the year ended December 31,
1997. The accompanying financial statements reflect the provision for income
taxes for the year ended December 31, 1998 and 1997, and a pro forma income tax
provision for the year ended December 31, 1996, as if the Company had been
subject to federal and state income taxes for that year.
 
     The following historical and pro forma income tax information summarizes
the components of the Company's income tax provision (benefit) on income (loss)
from operations for the years ended December 31, 1998 and 1997, and the
Company's pro forma income tax provision (benefit) for the year ended December
31, 1996, as if the Company had been subject to federal and state income taxes
for that year (000's):
 


                                                                   YEAR ENDED DECEMBER 31,
                                                                -----------------------------
                                                                                    PRO FORMA
                                                                 1998      1997       1996
                                                                -------    -----    ---------
                                                                           
Federal --
  Current provision.........................................    $ 1,765    $ 252      $304
  Deferred provision (benefit)..............................     (1,519)    (473)       69
                                                                -------    -----      ----
                                                                    246     (221)      373
State --
  Current provision.........................................        311       65        54
  Deferred provision (benefit)..............................       (268)     (84)       12
                                                                -------    -----      ----
                                                                     43      (19)       66
                                                                -------    -----      ----
  Total provision (benefit).................................    $   289    $(240)     $439
                                                                =======    =====      ====

 
     As discussed in Note 8, the Company incurred an extraordinary charge in May
1998 related to the early extinguishment of debt resulting in an income tax
benefit of $1.5 million.
 
                                      F-13
   125
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     Actual and pro forma income tax expense differs from the amounts computed
by applying the statutory federal income tax rate of 34% as a result of the
following (000's):
 


                                                                   YEAR ENDED DECEMBER 31,
                                                                -----------------------------
                                                                                    PRO FORMA
                                                                 1998      1997       1996
                                                                -------    -----    ---------
                                                                           
Income tax provision (benefit) computed at the federal
  statutory rate............................................    $  (754)   $ (85)     $357
Amortization of nondeductible goodwill......................      1,091      109         0
Adoption of SFAS No. 109 upon termination of S Corporation
  status....................................................          0     (383)        0
State income taxes, net of federal income tax benefit.......        277       65        54
Other.......................................................       (325)      54        28
                                                                -------    -----      ----
Income tax provision (benefit)..............................    $   289    $(240)     $439
                                                                =======    =====      ====

 
     Deferred income taxes reflect the net tax effects of (a) temporary
differences between the carrying amounts of assets and liabilities for financial
reporting purposes and the amounts used for income tax reporting purposes and
(b) operating loss and tax credit carryforwards. The tax effects of the
significant temporary differences which comprise deferred tax assets and
liabilities at December 31, 1998 and 1997, are as follows (000's):
 


                                                                 1998       1997
                                                                -------    -------
                                                                     
Deferred tax assets --
  Accrued expenses and liabilities..........................    $ 7,639    $ 2,400
  Employee benefits, including post retirement benefits.....      2,848      1,215
  Uniform capitalization....................................      1,223          0
  Other.....................................................        760        451
                                                                -------    -------
     Gross deferred tax assets..............................     12,470      4,066
                                                                -------    -------
Deferred tax liabilities --
  Section 481 adjustments...................................       (378)      (288)
  Other.....................................................       (361)       (21)
                                                                -------    -------
     Gross deferred tax liabilities.........................       (739)      (309)
                                                                -------    -------
     Net deferred tax asset.................................    $11,731    $ 3,757
                                                                =======    =======

 
     The above amounts have been classified in the consolidated balance sheet as
follows (000's):
 


                                                                 1998       1997
                                                                -------    -------
                                                                     
Deferred tax assets --
  Current, included in other current assets.................    $10,470    $ 2,102
  Noncurrent, included in other assets......................      1,261      1,655
                                                                -------    -------
                                                                $11,731    $ 3,757
                                                                =======    =======

 
4.   REVOLVING CREDIT FACILITY:
 
     On May 20, 1998, the Company replaced its existing loan and security
agreement with a new credit facility that provides for a senior secured
revolving credit facility (the Revolver). The Revolver provides for borrowings
in the aggregate principal amount of up to the lesser of $100.0 million or the
Borrowing
 
                                      F-14
   126
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
Base, as defined in the agreement, based on 85% of eligible accounts receivable
and 65% of eligible tire inventory and 50% of all other eligible inventory (of
which up to $10.0 million may be utilized in the form of letters of credit). At
December 31, 1998, the maximum loan amount available was $86.7 million of which
$21.9 million was outstanding. In addition, the Company had trade letters of
credit outstanding at December 31, 1998, of $8.9 million, which reduces the
availability under the Revolver at December 31, 1998.
 
     The Revolver has a five-year term expiring in May 2003, extendable by the
Company and the banks for an additional five years. Indebtedness under the new
credit facility bears interest, at the Company's option, (i) at the Base Rate,
as defined, plus the applicable margin or (ii) at the Eurodollar Rate, as
defined, plus the applicable margin. The applicable margin for base rate loans
will be 0.25% and the applicable margin for Eurodollar Rate Loans will be 1.75%,
subject in each case to performance based step-downs.
 
     The Revolver requires the Company to meet certain financial requirements,
including minimum net worth and minimum loan availability and contains certain
covenants which, among other things, restrict the ability of the Company to
incur additional indebtedness; enter into guarantees; make loans and
investments; make capital expenditures; declare dividends; engage in mergers,
consolidations and asset sales; enter into transactions with affiliates; create
liens and encumbrances; enter into sale/leaseback transactions; modify material
agreements; and change the business it conducts. The Company's obligations under
the Revolver are secured by all inventory and accounts receivable.
 
5.   LONG-TERM DEBT:
 
     Long-term debt consists of the following (000's):
 


                                                                  1998       1997
                                                                --------    -------
                                                                      
Series B Senior Notes, interest due semiannually at 10%,
  commencing on November 15, 1998, due May 2008.............    $100,000    $     0
Series C Senior Notes, interest due semiannually at 10%,
  commencing on May 15, 1999, due May 2008..................      50,000          0
Term loan with a bank, payable in monthly principal
  installments beginning on June 1, 1997, with the final
  installment for the remaining balance due on May 7,
  2002......................................................           0     11,000
Other.......................................................      13,411      6,740
                                                                --------    -------
                                                                 163,411     17,740
Less -- Current maturities..................................      (3,011)    (2,579)
                                                                --------    -------
                                                                $160,400    $15,161
                                                                ========    =======

 
     Aggregate maturities required on long-term debt at December 31, 1998, are
as follows (000's):
 

                                                           
1999........................................................  $  3,011
2000........................................................     3,795
2001........................................................     3,036
2002........................................................       379
2003........................................................       269
Thereafter..................................................   152,921
                                                              --------
                                                              $163,411
                                                              ========

 
                                      F-15
   127
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     Using a discounted cash flow analysis, based on the Company's current
incremental borrowing rates for similar types of borrowing arrangements, the
carrying amount of the Company's debt, in the aggregate, at December 31, 1998,
approximates fair value.
 
SERIES A SENIOR NOTES
 
     On May 20, 1998, the Company sold $100.0 million of Series A Senior Notes
due May 15, 2008, resulting in net proceeds of approximately $97.0 million. The
Series A Senior Notes have an annual coupon of 10% and are redeemable at the
Company's option, in whole or in part, at any time, on or after May 15, 2003, at
certain redemption prices. In addition, the Company may redeem up to 35% of the
original principal amount of the Series A Senior Notes at 110% of par with one
or more public equity offerings. Interest on the Series A Senior Notes is
payable semiannually on May 15 and November 15 of each year commencing November
15, 1998.
 
EXCHANGE OF SERIES A SENIOR NOTES
 
     On November 16, 1998, the $100.0 million Series A Senior Notes were
exchanged for Series B Senior Notes. The form and terms of the Series B Senior
Notes are identical in all material respects to the form and terms of the Series
A Senior Notes, except for certain transfer restrictions and registration and
other rights relating to the exchange of the Series A Senior Notes for Series B
Senior Notes. The Series B Senior Notes evidence the same debt as the Series A
Senior Notes and were issued under the indenture governing the Series A Senior
Notes. See Note 10 for subsidiary guarantor information.
 
SERIES C SENIOR NOTES
 
     On December 8, 1998, the Company sold $50.0 million of Series C Senior
Notes due May 15, 2008, resulting in net proceeds of approximately $49.0
million. The Series C Senior Notes have an annual coupon of 10% and are
redeemable at the Company's option, in whole or in part, at any time, on or
after May 15, 2003, at certain redemption prices. In addition, the Company may
redeem up to 35% of the original principal amount of the Notes at 110% of par
with one or more public equity offerings. Interest on the Senior Notes is
payable semiannually on May 15 and November 15 of each year, commencing May 15,
1999. See Note 10 for subsidiary guarantor information.
 
TERM LOAN
 
     At December 31, 1997, there was $11.0 million outstanding under the $12.0
million Term Loan which was paid in full with proceeds from the Series A Senior
Notes in 1998.
 
SENIOR NOTES DEBT COVENANTS
 
     The Series B and Series C Senior Notes contain certain covenants that,
among other things, limits the ability of the Company to incur indebtedness,
make restricted payments, make certain distributions, sell assets and subsidiary
stock, enter into certain affiliate transactions, sell or issue of capital stock
of restricted subsidiaries, incur liens, enter into sale/leaseback transactions,
and engage in mergers and consolidations.
 
INTEREST RATE SWAP AGREEMENTS
 
     The Company periodically enters into interest rate swap agreements (Swaps)
to manage exposure to fluctuations in interest rates. The Swaps represent
contracts to exchange floating rate for fixed interest payments periodically
over the life of the agreements without exchange of the underlying notional
 
                                      F-16
   128
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
amounts. The notional amounts of Swaps are used to measure interest to be paid
or received and do not represent the amount of exposure to credit loss. The
differential paid or received on the Swaps is recognized as an adjustment to
interest expense. At December 31, 1998, Swaps were in place covering notional
amounts of approximately $20.0 million of indebtedness expiring from October
2000 through October 2002, at an average interest rate of 7.82%. The fair value
of the Swaps is the estimated amount that the Company would pay or receive to
terminate the agreement at the reporting date, taking into account current
interest rates. The estimated fair value of the Swaps at December 31, 1998 is
approximately $507,000 which does not necessarily reflect the potential expense
that would be realized on an actual settlement of the liability.
 
6.   SUBORDINATED DEBT:
 
     In May 1997, the Company issued $16.0 million of 12% Senior Subordinated
Debt (Subordinated Debt) due on May 7, 2004, with interest payable quarterly. In
connection with the issuance of Subordinated Debt, the Company issued detachable
warrants which permit the holder to acquire up to 20.68% of the Company's common
stock at $.01 per share. The warrants became exercisable immediately upon
issuance and expire on May 7, 2007. The warrants may be exercised in whole or in
part, but in no event later than the date of an initial public offering or a
sale transaction. The Company has recorded the warrants at fair value, which
resulted in a discount on the Subordinated Debt in the same amount, which was
being amortized over the term of the Subordinated Debt. The Subordinated Debt
was paid in full with the proceeds from the Series A Senior Notes Offering. The
unamortized discount at the time of repayment was written off and is included as
an extraordinary charge in the accompanying statement of operations (see Note
8).
 
7.   SPECIAL CHARGES:
 
     In the second quarter of 1998, the Company recorded special charges of $1.4
million related to the restructuring of its eastern wholesale business, which
includes the closing of 8-10 distribution centers commencing in the third
quarter. The charges include lease commitments for certain distribution centers,
asset writedowns, severance and employee related costs and costs to shut down
certain facilities. As of December 31, 1998, the Company had charged
approximately $222,000 against these reserves.
 
8.   EXTRAORDINARY CHARGE:
 
     The Company recorded an extraordinary charge in May 1998 related to the
early extinguishment of debt resulting in a noncash write-off of deferred
financing fees and unamortized discount of subordinated debt of $1.7 million,
net of applicable income tax benefits of $1.1 million. The Company also had pre-
payment penalties associated with the extinguishment of debt that resulted in a
cash charge of $507,000, net of applicable income tax benefits of $338,000.
 
9.   SEGMENT INFORMATION:
 
     The Company classifies its business interests into three fundamental areas:
eastern wholesale distribution of tires and products, western wholesale
distribution of tires and products and western retail sales of tires, products
and services. The Company evaluates performance based on several factors, of
which the primary financial measure is profit (loss) before interest expense,
income taxes, noncash amortization of intangible assets and depreciation
(EBITDA). The accounting policies of the segments are the same as those
described in the summary of significant accounting policies (Note 1).
 
                                      F-17
   129
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     The operating results of the Company reflect the acquisitions of Winston
effective as of May 7, 1997, and CPW and ITCO effective as of May 20, 1998
(000's):
 


                                      EASTERN     WESTERN      WESTERN
                                     WHOLESALE     RETAIL     WHOLESALE    ELIMINATIONS     TOTALS
                                     ---------    --------    ---------    ------------    --------
                                                                            
1998 --
  Revenues from external
     customers...................    $478,120     $152,848    $ 82,704      $      --      $713,672
  EBITDA(1)......................       8,587        4,877       5,666             --        19,130
  Segment assets.................     502,081       80,088     120,351       (271,699)      430,821
  Expenditures for segment
     assets......................      (1,810)      (5,654)     (1,233)            --        (8,697)
1997 --
  Revenues from external
     customers...................    $210,781     $101,058    $     --      $      --      $311,839
  EBITDA(1)......................       5,016        4,971          --             --         9,987
  Segment assets.................     125,098       71,151          --        (49,741)      146,508
  Expenditures for segment
     assets......................       2,941        1,967          --             --         4,908
1996 --
  Revenues from external
     customers...................    $190,535     $     --    $     --      $      --      $190,535
  EBITDA(1)......................       3,847           --          --             --         3,847
  Segment assets.................      59,551           --          --             --        59,551
  Expenditures for segment
     assets......................       7,865           --          --             --         7,865

 
- ---------------
 
(1) EBITDA represents income (loss) before interest expense, income taxes,
    noncash amortization of intangible assets and depreciation. Depreciation and
    amortization, as noted in the consolidated statement of cash flows, includes
    $733,000 of amortization expense related to deferred transaction fees that
    is included in interest expense in the consolidated statement of operations.
 
10. SUBSIDIARY GUARANTOR FINANCIAL INFORMATION:
 
     The Series B and Series C Senior Notes are guaranteed on a full,
unconditional and joint and several basis by all of the Company's direct
subsidiaries, each of which is wholly owned. The combined summarized information
of these subsidiaries is as follows (000's):
 


                                                              AS OF AND FOR
                                                                 THE YEAR
                                                                  ENDED
                                                               DECEMBER 31,
                                                                   1998
                                                              --------------
                                                           
Current assets..............................................     $82,660
Noncurrent assets...........................................      94,127
Current liabilities.........................................      59,262
Noncurrent liabilities......................................       7,999
Net sales...................................................     235,552
Gross margin................................................      87,474
Net loss....................................................      (2,784)

 
                                      F-18
   130
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     The above information excludes $24.6 million of net intercompany payable
and $30.3 million of intercompany sales of the Company's subsidiary guarantors.
In preparation of the Company's consolidated financial statements, all
intercompany accounts were eliminated.
 
11. EMPLOYEE BENEFITS:
 
PROFIT SHARING PLAN
 
     The Company has a separate qualified profit-sharing and 401(k) plan for
each reportable segment for all eligible employees. All accounts are funded
based on employee contributions to the plans, with the limits of such
contributions determined by the Board of Directors. The Heafner and ITCO plan
matches 50% of the participant's contributions, up to 6% of their compensation.
The Winston plan matches 100% of the first 1% of participant contributions and
5% of the next 5% of participant contributions. The CPW plan does not match the
participant contributions. The Heafner and Winston plans also provide for
contributions in such amounts as the Board of Directors may annually determine
for the profit-sharing portion of the plan. The amount charged to expense during
the years ended December 31, 1998, 1997 and 1996, was $538,000, $413,000 and
$346,000, respectively.
 
STOCK OPTION PLAN
 
     In 1997, the Company adopted a Stock Option Plan (the Plan) for certain key
employees. The Plan was designed to attract and retain key employees of the
Company. The Plan authorized the issuance of up to 265,000 shares of voting
common stock to be issued to officers and key employees under terms and
conditions to be set by the Company's Board of Directors. During 1997, 256,000
options were granted to various members of management at a fair value price of
$1.10 per share, as determined by an independent appraisal. The options vest as
specified by the stock option agreements over a period of approximately four
years and are generally exercisable beginning in May 1998. All options expire 10
years from the date of grant. No options were vested and accordingly no options
were exercised at December 31, 1997.
 
     In the third quarter of 1998, the Plan was amended to authorize the
issuance of an additional 262,500 shares, for a total of 527,500 shares, of
voting common stock to be issued to officers and key employees under terms and
conditions to be set by the Company's Board of Directors. In 1998, an additional
283,400 options were granted to various members of management at a fair value of
$7.48 per share, as determined by an independent appraisal. The options vest as
specified by the stock option agreements over a period of approximately four
years and are generally exercisable beginning in September 1999. At December 31,
1998, 24,000 options were vested; however, no options were exercised.
 
                                      F-19
   131
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     The following presents the status of the Plan as of December 31, 1998:
 


                                                                             WEIGHTED
                                                                             AVERAGE
                                                                 NUMBER      EXERCISE
                                                                OF SHARES     PRICE
                                                                ---------    --------
                                                                       
Outstanding at December 31, 1996............................           0      $0
  Granted...................................................     256,000       1.10
  Exercised.................................................           0       0
  Forfeited.................................................           0       0
                                                                 -------      -----
Outstanding at December 31, 1997............................     256,000       1.10
  Granted...................................................     283,400       7.48
  Exercised.................................................           0       0
  Forfeited.................................................     (45,750)      1.10
                                                                 -------      -----
Outstanding at December 31, 1998 (24,000 exercisable).......     493,650      $4.76
                                                                 =======      =====

 
     The Company accounts for stock option grants in accordance with Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" (APB
No. 25) and its related interpretations. Pursuant to APB No. 25, compensation
expense is recognized for financial reporting purposes using the intrinsic value
method when it becomes probable that the options will be exercisable. The amount
of compensation expense to be recognized is determined by the excess of the fair
value of common stock over the exercise price of the related option at the
measurement date.
 
     In October 1995, the Financial Accounting Standards Board issued SFAS No.
123, "Accounting for Stock-Based Compensation", which established an alternative
method of expense recognition for stock-based compensation awards to employees
based on fair values. The Company has elected not to adopt SFAS No. 123 for
expense recognition purposes, but is required to provide certain pro forma
disclosures. The following information is presented as if the Company had
accounted for its employee stock options under the fair value method prescribed
by SFAS No. 123 (000's):
 


                                                              1998      1997
                                                             -------    ----
                                                                  
    Net loss.............................................    $(4,724)   $(14)
    Pro forma............................................     (4,873)    (42)

 
     The weighted average fair value of options granted during 1998 and 1997
estimated on the date of grant using the Black-Scholes option pricing model was
$4.68 and $.58, respectively. The fair value of options granted in 1998 and 1997
were determined using the following assumptions: a risk-free interest rate of
4.69% and 6.42%, respectively, no dividend yield, expected life of 10 years
which equals the lives of the grants, and no expected volatility.
 
                                      F-20
   132
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     The following is summary information about the Company's stock options
outstanding at December 31, 1998:
 


                                          WEIGHTED     WEIGHTED                    WEIGHTED
                       OUTSTANDING AT     AVERAGE      AVERAGE    EXERCISABLE AT   AVERAGE
           EXERCISE     DECEMBER 31,     REMAINING     EXERCISE    DECEMBER 31,    EXERCISE
            PRICE           1998        TERM (YEARS)    PRICE          1998         PRICE
          ----------   --------------   ------------   --------   --------------   --------
                                                                    
          $  1.10         210,250           8.42        $1.10         24,000        $1.10
             7.48         283,400           9.75         7.48              0         0
          ----------      -------           ----        -----         ------        -----
          $1.10-7.48      493,650           9.18        $4.76         24,000        $1.10
          ==========      =======           ====        =====         ======        =====

 
12. COMMITMENTS AND CONTINGENCIES:
 
LEASES
 
     The Company leases land, buildings, equipment and vehicles under various
operating leases which expire between 1999 and 2012, including two properties
which are leased from individual stockholders. The Company also has obligations
totaling $651,000 related to properties which have been subleased.
 
     Future minimum lease commitments at December 31, 1998 (excluding subleased
properties) are as follows (000's):
 

                                                           
1999........................................................  $20,913
2000........................................................   18,338
2001........................................................   15,031
2002........................................................   12,323
2003........................................................   10,002
Thereafter..................................................   18,579
                                                              -------
                                                              $95,186
                                                              =======

 
     Rent expense under these operating leases was $19.6 million in 1998, $9.0
million in 1997 and $2.4 million in 1996. Related-party rent expense was
$179,000 for 1998, $222,000 for 1997 and $369,000 in 1996. Obligations under
capital leases are not significant.
 
PURCHASE COMMITMENTS
 
     In May 1997, the Company entered into a purchase agreement with a supplier
(the Tire Supply Agreement -- see Note 13) which expires May 2007. Under the
terms of the agreement, the Company has agreed to purchase all requirements of
its "Winston" brand tires at a negotiated price specified in the agreement.
 
LEGAL PROCEEDINGS
 
     Winston was named as a defendant in a class action lawsuit filed on June
10, 1998 in Los Angeles County Superior Court on behalf of Winston store
managers. The lawsuit alleges that Winston violated certain California wage
regulations and unfair business practices. The Company believes that Winston's
operations, including its wage practices, fully comply with applicable
California and federal legal requirements and that the plaintiffs' clams are
without merit. The Company is vigorously defending the matter. Additionally, the
Company is involved in various lawsuits arising out of the ordinary conduct of
its business. While the ultimate results of these lawsuits cannot be predicted
with certainty, management does
 
                                      F-21
   133
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
not expect that any of these matters will have a material adverse effect on the
financial position or results of operations of the Company.
 
13. REDEEMABLE PREFERRED STOCK:
 
     On May 2, 1997, the Company issued 11,500 shares of preferred stock with
par value of $.01 per share to a supplier (the Supplier). Of the 11,500 shares,
7,000 shares are designated Series A Cumulative Redeemable Preferred Stock (the
Series A Preferred Stock) and 4,500 shares are designated Series B Cumulative
Redeemable Preferred Stock (the Series B Preferred Stock).
 
     The Series A and B Preferred Stock each contain a provision whereby upon
the termination of the Tire Supply Agreement (see Note 12), the Company shall
redeem all shares of Preferred Stock outstanding at a price equal to the sum of
the stated value and the applicable premium, as defined, plus all accrued and
unpaid dividends. If at any time a change of control occurs, as defined, the
Supplier may request redemption of all outstanding shares. The Company may not
make payment in respect of any of the above redemption requirements, so long as
amounts are outstanding under the Loan and Security Agreement, the Senior Notes
and other agreements entered into in connection therewith, including any
replacement agreement which results in a greater principal amount outstanding.
 
SERIES A PREFERRED STOCK
 
     The stated value of Series A Preferred Stock is $1,000 per share. Holders
of Series A Preferred Stock are entitled to receive, when and if declared by the
Board of Directors, cumulative cash dividends at an annual rate of 4%, subject
to adjustment based on the volume of purchases from the Supplier. Additional
dividends will accrue, when and if declared by the Board of Directors, and are
payable on the last business day of January, beginning in 1999. In June 1997,
the Company declared a dividend based on a 4% rate. The Series A Preferred Stock
will be redeemed by the Company, beginning on the last business day of December
2002 and on the last business day of each June and December thereafter, through
June 2007.
 
SERIES B PREFERRED STOCK
 
     The stated value of Series B Preferred Stock is initially $1,000, to be
adjusted based on tire purchase credits as determined by the number of units
purchased under the Tire Supply Agreement (see Note 12 ). Dividends on Series B
Preferred Stock are payable, when and if declared by the Board of Directors, at
the prime rate if the Company does not meet certain tire purchase requirements.
The remaining value of Series B Preferred Stock shall be redeemed by the Company
on the last business day of June 2007 at a price equal to the adjusted stated
value plus all accrued and unpaid dividends. As of December 31, 1998, based on
the Company's purchases, the stated value of the Series B Preferred Stock was
reduced by $147,000.
 
14. COMMON STOCK:
 
CLASS A AND CLASS B COMMON STOCK
 
     On May 12, 1998, the Company's Board of Directors amended their Articles of
Incorporation to create two classes of common stock. At December 31, 1998, the
Company has authorized for issuance 10,000,000 shares that have been designated
Class A Common Stock (Class A) and 20,000,000 shares that have been designated
Class B Common Stock (Class B).
 
     Class A and Class B have equal rights related to dividends and
distributions and liquidation, dissolution or winding up. However, Class A is
entitled to 20 votes per share and Class B is entitled to one vote per share.
                                      F-22
   134
                        THE J. H. HEAFNER COMPANY, INC.
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                        DECEMBER 31, 1998, 1997 AND 1996
 
     Class B shall automatically convert into one share of Class A without the
requirement of any further action on the part of the Corporation or it
stockholders upon the earliest of (i) an initial public offering of the Class A
in connection with the registration of the Class A under the Securities Act of
1933, as amended (ii) the occurrence of any condition or event which results in
the acceleration of the maturity of the indebtedness evidenced by the debt
documents, or (iii) an order for relief under Title 11 of the United States Code
is entered against the Company.
 
STOCK REPURCHASE AND STOCK SPLIT
 
     At December 31, 1996, the Company had 5,000 shares of $100 par value common
stock authorized with 2,080 shares issued and outstanding. On May 2, 1997, the
Company amended its Articles of Incorporation to authorize 10,000,000 shares of
common stock, and reduce the par value of common stock from $100 to $.01 per
share. On May 7, 1997, the Board of Directors approved the repurchase and
subsequent cancellation and retirement of 1,024 outstanding shares of common
stock at a price equal to $2,644 per share on a pre-stock split basis. On the
same date, the Board of Directors authorized a 3,281-for-1 stock split on all
outstanding shares of common stock at the close of business on that date.
 
15. SUBSEQUENT EVENT:
 
ACQUISITION
 
     On January 12, 1999, the Company entered into a Stock Purchase Agreement
with the stockholders of California Tire, a wholesaler and retailer of tires,
parts and accessories located in California. The total consideration to be paid
to the stockholders is $3.9 million in cash. The acquisition is not expected to
be significant to the Company's financial position or results of operations.
 
                                      F-23
   135
 
                         REPORT OF INDEPENDENT AUDITORS
 
Board of Directors
ITCO Logistics Corporation and Subsidiaries
 
     We have audited the accompanying consolidated balance sheets of ITCO
Logistics Corporation and its subsidiaries as of September 30, 1997 and 1996 and
the related consolidated statements of operations, shareholders' deficit and
cash flows for the year ended September 30, 1997 and for the period from
inception (November 13, 1995) to September 30, 1996. These consolidated
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
consolidated financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position of
ITCO Logistics Corporation and its subsidiaries at September 30, 1997 and 1996
and the consolidated results of their operations and their cash flows for the
year ended September 30, 1997 and for the period from inception (November 13,
1995) to September 30, 1996 in conformity with generally accepted accounting
principles.
 
/s/ Ernst & Young LLP
 
Raleigh, North Carolina
October 31, 1997,
  except for Note 13, as to which the date is
  January 14, 1998
 
                                      F-24
   136
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
 


                                                                      SEPTEMBER 30
                                                               ---------------------------
                                                                   1997           1996
                                                               ------------   ------------
                                                                        
ASSETS
Current assets:
  Cash......................................................   $  1,855,590   $  1,753,583
  Receivables:
     Trade, net of allowance for doubtful accounts of
       $664,000 and $758,513................................     42,557,956     43,545,804
     Other including supplier rebates.......................      7,369,671      7,460,392
                                                               ------------   ------------
                                                                 51,783,217     52,759,779
  Inventories...............................................     43,187,911     41,483,793
  Deferred income tax asset.................................      1,174,247      2,127,728
  Income tax recoverable....................................             --         99,146
  Prepaid expenses..........................................        528,310        350,633
                                                               ------------   ------------
  Total current assets......................................     96,673,685     96,821,079
  Property and equipment, net...............................     10,905,001     11,995,317
  Intangible assets, net....................................     14,560,994     15,250,240
  Deferred income tax asset.................................        630,875             --
  Other assets..............................................        549,924        151,670
                                                               ------------   ------------
TOTAL ASSETS................................................   $123,320,479   $124,218,306
                                                               ============   ============
LIABILITIES AND SHAREHOLDERS' DEFICIT
Current liabilities:
  Accounts payable..........................................   $ 75,146,475   $ 67,396,239
  Accrued expenses..........................................      3,086,404      2,476,382
  Current maturities of long-term debt......................      2,038,463      1,999,754
  Current obligations under capital leases..................             --         79,288
                                                               ------------   ------------
TOTAL CURRENT LIABILITIES...................................     80,271,342     71,951,663
Revolving credit agreement..................................     32,122,667     37,572,884
Long-term debt..............................................      5,321,135      7,589,980
Deferred income taxes.......................................             --         59,684
                                                               ------------   ------------
TOTAL LIABILITIES...........................................    117,715,144    117,174,211
Commitments and contingencies Redeemable preferred stock,
  Class A, $.01 par value; $1,000 stated value; 16,200
  shares authorized; 8,100 shares issued and outstanding....      9,708,591      8,795,504
Shareholders' deficit:
  Common stock, $.01 par value; 250,000 shares authorized;
     90,000 shares issued and outstanding...................            900            900
  Additional paid in capital................................        899,100        899,100
  Accumulated deficit.......................................     (5,003,256)    (2,651,409)
                                                               ------------   ------------
Total shareholders' deficit.................................     (4,103,256)    (1,751,409)
                                                               ------------   ------------
TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT.................   $123,320,479   $124,218,306
                                                               ============   ============

 
                            See accompanying notes.
                                      F-25
   137
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 


                                                                               TEN MONTH
                                                                YEAR ENDED    PERIOD ENDED
                                                               SEPTEMBER 30   SEPTEMBER 30
                                                                   1997           1996
                                                               ------------   ------------
                                                                        
Sales.......................................................   $351,996,122   $290,982,083
Cost of sales...............................................    301,969,811    253,629,352
                                                               ------------   ------------
Gross profit................................................     50,026,311     37,352,731
Selling, general and administrative expenses................     47,867,120     36,945,539
                                                               ------------   ------------
Income from operations......................................      2,159,191        407,192
Other income (expense):
  Interest expense..........................................     (3,709,869)    (3,484,178)
  Rental income.............................................        331,559        314,175
Other, net..................................................       (671,641)      (489,394)
                                                               ------------   ------------
Total other expense.........................................     (4,049,951)    (3,659,397)
                                                               ------------   ------------
Loss before income taxes....................................     (1,890,760)    (3,252,205)
Income tax benefit..........................................        452,000      1,296,300
                                                               ------------   ------------
Net loss....................................................   $ (1,438,760)  $ (1,955,905)
                                                               ============   ============

 
                            See accompanying notes.
                                      F-26
   138
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                CONSOLIDATED STATEMENT OF SHAREHOLDERS' DEFICIT
 


                                                          ADDITIONAL
                                                 COMMON    PAID-IN     ACCUMULATED
                                                 STOCK     CAPITAL       DEFICIT        TOTAL
                                                 ------   ----------   -----------   -----------
                                                                         
Balance at inception (November 13, 1995)......    $ --     $     --    $        --   $        --
  Issuance of Common stock....................     900      899,100             --       900,000
  Net loss....................................      --           --     (1,955,905)   (1,955,905)
  Accrued dividends on Preferred Stock, Class
     A........................................      --           --       (695,504)     (695,504)
                                                  ----     --------    -----------   -----------
Balance at September 30, 1996.................     900      899,100     (2,651,409)   (1,751,409)
  Net loss....................................      --           --     (1,438,760)   (1,438,760)
  Accrued dividends on Preferred Stock, Class
     A........................................      --           --       (913,087)     (913,087)
                                                  ----     --------    -----------   -----------
Balance at September 30, 1997.................    $900     $899,100    $(5,003,256)  $(4,103,256)
                                                  ====     ========    ===========   ===========

 
                            See accompanying notes.
                                      F-27
   139
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 


                                                                YEAR ENDED    PERIOD FROM INCEPTION
                                                               SEPTEMBER 30    (NOVEMBER 13, 1995)
                                                                   1997       TO SEPTEMBER 30 1996
                                                               ------------   ---------------------
                                                                        
OPERATING ACTIVITIES
Net loss....................................................   $(1,438,760)        $(1,955,905)
Adjustments to reconcile net loss to net cash provided by
  operating activities:
  Depreciation and amortization on property and equipment...     1,621,564           1,511,167
  Amortization on intangible assets.........................       871,627             668,103
  Net loss on disposal of property and equipment............        28,171              34,409
  Deferred income tax.......................................       262,922          (1,230,000)
  Changes in assets and liabilities, net of effects from
     purchases of business:
     Receivables, net.......................................     1,078,569         (11,627,826)
     Inventories............................................    (1,704,118)         12,678,926
     Prepaid expenses.......................................      (177,677)            176,190
     Accounts payable.......................................     7,750,236           6,477,969
     Accrued expenses.......................................       610,022             237,438
     Other liabilities/assets...............................      (398,254)            (43,962)
     Income tax payable/receivable..........................        99,146            (456,825)
                                                               -----------         -----------
     NET CASH PROVIDED BY OPERATING ACTIVITIES..............     8,603,448           6,469,684
INVESTING ACTIVITIES
Payments for purchase of property and equipment.............    (1,187,836)         (1,133,380)
Proceeds from sale of equipment.............................       446,036             335,177
Acquisitions of businesses, net of cash acquired............            --         (15,351,554)
                                                               -----------         -----------
     NET CASH USED IN INVESTING ACTIVITIES..................      (741,800)        (16,149,757)
FINANCING ACTIVITIES
Proceeds from issuance of Common Stock......................            --             900,000
Proceeds from issuance of Preferred Stock, Class A..........            --           8,100,000
Net payments on revolving credit agreement..................    (5,450,217)           (481,468)
Proceeds from issuance of long-term debt....................            --           4,250,000
Repayment of long-term debt.................................    (2,230,136)         (1,277,338)
Principal paid on capital lease obligations.................       (79,288)            (57,538)
                                                               -----------         -----------
     NET CASH (USED IN) PROVIDED BY FINANCING ACTIVITIES....    (7,759,641)         11,433,656
                                                               -----------         -----------
NET INCREASE IN CASH........................................       102,007           1,753,583
Cash at beginning of period.................................     1,753,583                  --
                                                               -----------         -----------
Cash at end of period.......................................   $ 1,855,590         $ 1,753,583
                                                               ===========         ===========
  Interest paid.............................................   $ 3,692,913         $ 3,399,150
                                                               ===========         ===========
  Income taxes paid.........................................   $        --         $   434,200
                                                               ===========         ===========

 
                            See accompanying notes.
                                      F-28
   140
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               SEPTEMBER 30, 1997
 
1.   SIGNIFICANT ACCOUNTING POLICIES
 
ORGANIZATION
 
     ITCO Logistics Corporation (formerly known as ITCO Acquisition Company,
Inc.) a Delaware corporation was formed on November 13, 1995. At the close of
business on November 30, 1995, ITCO Logistics Corporation through its
wholly-owned subsidiary ITCO Acquisition Company, Inc. of North Carolina,
purchased all the outstanding capital stock of ITCO Holding Company, Inc. ITCO
Acquisition Company, Inc. of North Carolina subsequently merged with and changed
its name to ITCO Holding Company, Inc. The total cost of acquisition was
approximately $21,000,000. The acquisition costs were allocated on the basis of
the estimated fair value of the assets acquired and liabilities assumed which
totaled approximately $13,500,000. Therefore resulting goodwill of approximately
$7,500,000 was recorded. The acquisition was accounted for as a purchase and,
accordingly, the results of operations of ITCO Holding Company, Inc. are
included in the consolidated operations of the ITCO Logistics Corporation from
the date of acquisition.
 
     ITCO Logistics Corporation and subsidiaries (collectively referred to as
the "Company" throughout) are principally engaged in the business of wholesale
distribution of car and truck tires and related accessories generally in the
eastern part of the United States.
 
PRINCIPLES OF CONSOLIDATION
 
     The accompanying consolidated financial statements include the accounts of
the ITCO Logistics Corporation and its wholly-owned subsidiaries. All
significant intercompany transactions and balances have been eliminated in
consolidation.
 
ACCOUNTING PERIODS
 
     The Company uses a four, four, five week accounting period for each quarter
with a 52 week year ending closest to September 30 of each year. Fiscal year
1997 ended September 26, 1997. Fiscal year 1996 was a stub period from inception
(November 13, 1995) to year end which ended September 28, 1996. For purposes of
financial statement presentation, each fiscal year is described as having ended
on September 30.
 
USE OF ESTIMATES
 
     The preparation of the consolidated financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the amounts reported in the consolidated financial
statements and accompanying notes. Actual results could differ from those
estimates.
 
RECLASSIFICATIONS
 
     Certain 1996 financial statements amounts have been reclassified to conform
with 1997 classifications. These reclassifications had no affect on net loss or
shareholders' equity as previously reported.
 
ACCOUNTS RECEIVABLE
 
     Concentrations of credit risk with respect to trade accounts receivable are
limited due to the number of entities comprising the Company's customer base.
The Company's trade receivables are with companies in the retail and commercial
car and truck tire and accessories lines of business. The Company provides
credit in the normal course of business and performs ongoing credit evaluations
on its customers' financial
 
                                      F-29
   141
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
condition, but generally does not require collateral to support such
receivables. The Company also establishes an allowance for doubtful accounts
based upon factors surrounding the credit risk of specific customers, historical
trends and other information. The allowance for doubtful accounts was $664,000
and $758,513 at September 30, 1997 and 1996, respectively, which management
believes is adequate to provide for credit loss in the normal course of
business.
 
INVENTORIES
 
     Inventories consist primarily of tires, custom wheels and accessories and
are stated at the lower of cost (first-in, first-out method) or market.
 
PROPERTY AND EQUIPMENT
 
     Property and equipment is stated on the basis of cost.
 
     Depreciation and amortization are provided using the straight-line method
over the estimated useful lives of the related assets. Amortization of leasehold
improvements is provided over the useful life of the asset or the remaining
lease term, whichever is shorter. The estimated useful lives of property and
equipment are:
 

                                                             
Buildings...................................................    20 to 40 years
Furniture and equipment.....................................      3 to 5 years
Transportation equipment....................................           5 years

 
INTANGIBLE AND LONG-LIVED ASSETS
 
     Intangible assets relate primarily to the acquisition of wholesale tire
distribution businesses and costs involved in arranging and obtaining long-term
financing. Amortization is provided on a straight-line basis over the estimated
useful lives ranging from three to forty years.
 
     The carrying values of intangible and long-lived assets are reviewed if
facts and circumstances indicate potential impairment of their carrying amount.
Any impairment in the carrying value of such assets is recorded when identified.
 
REVENUE RECOGNITION
 
     Revenue from product sales is recognized at the time ownership of goods
transfers to the customer and the earnings process is complete.
 
ADVERTISING COSTS
 
     The cost of advertising is expensed as incurred. The Company incurred
$627,456 and $291,843 in advertising costs during the year ended September 30,
1997 and for the period from inception (November 13, 1995) to September 30,
1996, respectively.
 
INCOME TAXES
 
     ITCO Logistics Corporation and its wholly-owned subsidiaries file a
consolidated federal income tax return and separate state income tax returns.
The Company accounts for income taxes under the provisions of Statement of
Financial Accounting Standards ("SFAS") No. 109, Accounting for Income Taxes.
Deferred income taxes (benefits) are provided on temporary differences between
the financial statement carrying values and the tax bases of assets and
liabilities.
 
                                      F-30
   142
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
SUPPLIERS
 
     The Company currently buys the majority of its tires from four suppliers.
Although there are a limited number of suppliers of particular brands of tires,
management believes that other suppliers could adapt to provide similar tires on
comparable terms.
 
2.   INVENTORIES
 
     Under security agreements with several suppliers, the Company has pledged
all inventories purchased from these suppliers as collateral for amounts owed to
them. At September 30, 1997 and 1996, the Company owed approximately $68,721,860
and $66,047,000 to these suppliers, respectively, which was collateralized by
approximately $33,217,632 and $30,638,000 in inventories for the respective
periods.
 
3.   PROPERTY AND EQUIPMENT
 
     Property and equipment at September 30 consists of the following:
 


                                                                  1997          1996
                                                               -----------   -----------
                                                                       
Land........................................................   $ 2,385,891   $ 2,385,891
Buildings...................................................     6,179,593     5,993,596
Furniture and equipment.....................................     2,789,757     2,134,720
Transportation equipment....................................     1,021,395     2,057,941
Leasehold improvements......................................       801,594       682,904
Land and buildings under capital leases.....................            --       180,000
                                                               -----------   -----------
                                                                13,178,230    13,435,052
Less accumulated depreciation and amortization..............     2,273,229     1,439,735
                                                               -----------   -----------
Property and equipment, net.................................   $10,905,001   $11,995,317
                                                               ===========   ===========

 
4.   INTANGIBLE ASSETS AND ACQUISITIONS
 
     Intangible assets consist of the following at September 30:
 


                                                                  1997          1996
                                                               -----------   -----------
                                                                       
Goodwill....................................................   $15,491,089   $15,308,708
Noncompete agreements.......................................       554,500       554,500
Other.......................................................        55,135        55,135
                                                               -----------   -----------
                                                                16,100,724    15,918,343
Accumulated amortization....................................    (1,539,730)     (668,103)
                                                               -----------   -----------
Intangible assets, net......................................   $14,560,994   $15,250,240
                                                               ===========   ===========

 
     Amortization expense related to these intangible assets totaled $871,627
and $668,103 during the year ended September 30, 1997 and for the period from
inception (November 13, 1995) to September 30, 1996, respectively.
 
     On January 15, 1996, February 12, 1996, and April 29, 1996, the Company
acquired three businesses (Acme, McGriff, and Palmer, respectively), in business
combinations accounted for as purchases for an aggregate purchase price of
approximately $15,300,000. These businesses are principally engaged in the
wholesale distribution of car and truck tires located in Florida (Acme),
Alabama, Tennessee (McGriff),
 
                                      F-31
   143
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
and Georgia (Palmer). The results of operations of the three acquired businesses
are included in the consolidated operations of the Company from the respective
dates of acquisition. Goodwill of approximately $5,100,000 associated with the
transactions is being amortized using the straight-line method over fifteen
years.
 
     Assuming the acquisitions had been combined as the beginning of the period,
the unaudited consolidated pro forma sales and net loss for the ten month period
ended September 30, 1996 would have been $307,682,083 and $(2,495,905),
respectively.
 
5.   REVOLVING CREDIT AGREEMENT
 
     A subsidiary of the Company has a revolving credit agreement which expires
December 1, 1998 and permits borrowings up to $50,000,000, of which $32,122,667
and $37,572,884 were outstanding at September 30, 1997 and 1996, respectively.
Borrowings under the agreement cannot exceed the sum of 85% of the subsidiary's
total outstanding eligible receivable balances, as defined, and 60% of eligible
inventories as defined. Interest is payable at the lesser of prime (8.5% at
September 30, 1997) plus 1.25% or LIBOR (6% at September 30, 1997) plus 3.25%.
All trade accounts receivable and certain eligible inventories as referenced
above are pledged as collateral for the loan. The terms of the agreement require
the subsidiary to maintain specific levels of minimum book net worth, minimum
current ratio, minimum quarterly earnings and applies restrictions on capital
expenditures, cash dividends and other capital distributions as defined. (See
Note 13)
 
                                      F-32
   144
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
6.   LONG-TERM DEBT
 
     Long-term debt at September 30 consists of the following (ITCO Logistics
Corporation is not an obligor on any of the debt):
 


                                                                  1997         1996
                                                               ----------   ----------
                                                                      
Installment notes payable to suppliers, due through 1998
  with interest at 8.25% to 9.5%; collateralized by
  inventories purchased from these suppliers................   $  520,758   $1,778,282
Installment notes payable to suppliers, due through 1999,
  bearing no interest; collateralized by inventories
  purchased from these suppliers (see below)................    2,750,000    3,081,141
Notes payable to a bank, payable in monthly installments of
  $4,712, which includes interest at the lesser of prime
  plus .75% or the adjusted certificate of deposit base rate
  plus 2.80% but not in excess of 9.85%.....................           --      322,293
Notes payable to a bank, payable in monthly principal and
  interest installments of $14,878 through November 2002
  with a balloon payment due December 2002 for the remaining
  principal and interest; interest payable at prime (8.5% at
  September 30, 1997) plus .5%; subject to an interest rate
  cap of 10.5% and an interest rate floor of 6% through
  November 1997; collateralized by land and a warehouse with
  a carrying value of $1,192,179............................      720,506      823,785
Notes payable to a bank, payable in monthly principal and
  interest installments of $17,725 through December 2003
  with a balloon payment due December 2003 for the remaining
  principal and interest; interest payable at prime (8.5% at
  September 30, 1997) plus .75%; subject to an adjustable
  interest rate cap ranging from 8.5% to 9.75% and an
  interest rate floor of 5% through December 2000;
  collateralized by land and a warehouse with a carrying
  value of $1,864,796.......................................    1,252,087    1,353,423
Notes payable to a bank, payable in monthly principal and
  interest installments of $8,040 through July 2004 with a
  balloon payment due July 2004 for the remaining principal
  and interest; interest payable at prime (8.5% at September
  30, 1997) plus .75%; subject to an adjustable interest
  rate cap ranging from 9.5% to 10.25% through July 1999;
  collateralized by land and a warehouse with a carrying
  value of $865,209.........................................      671,367      701,197
Notes payable to a bank, payable in monthly installments of
  $11,905 through May 1999 with a balloon payment due May
  1999 for the remaining principal and interest; interest
  payable at 8.5%; collateralized by land and a warehouse
  with a carrying value of $1,189,796.......................    1,049,286    1,099,317
Notes payable to a finance corporation, payable in monthly
  principal installments of $6,301 plus interest payable at
  prime (8.5% at September 30, 1997) plus 1.25% through June
  2005; secured by an airplane with a carrying value of
  $582,773..................................................      395,594      430,296
                                                               ----------   ----------
Total.......................................................    7,359,598    9,589,734
Less current maturities.....................................    2,038,463    1,999,754
                                                               ----------   ----------
Long-term debt..............................................   $5,321,135   $7,589,980
                                                               ==========   ==========

 
     As part of the Company's normal operating activities, a subsidiary of the
Company obtained a supplier loan which had an aggregate outstanding balance of
$2,750,000 at September 30, 1997. As part of the loan agreements, the subsidiary
is required to purchase an annual minimum amount of inventory from the supplier
in exchange for an interest-free loan. If the subsidiary does not purchase the
minimum level of inventory from the supplier, interest will accrue at prime plus
1%.
 
                                      F-33
   145
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
     The Company estimates that the fair value of notes payable approximates the
carrying value based upon its effective current borrowing rate for debt with
similar terms and remaining maturities. Disclosure about fair value of financial
instruments is based upon information available to management as of September
30, 1997. Although management is not aware of any factors that would
significantly affect the fair value of amounts, such amounts have not been
comprehensively revalued for purposes of these financial statements since
September 30, 1997.
 
     Principal maturities of long-term debt for years subsequent to September
30, 1997 are as follows:
 

                                                            
1998........................................................   $2,038,463
1999........................................................    2,933,922
2000........................................................      367,064
2001........................................................      401,316
2002........................................................      438,770
Thereafter..................................................    1,180,063
                                                               ----------
Total.......................................................   $7,359,598
                                                               ==========

 
7.   EMPLOYEE BENEFIT PLANS
 
     A subsidiary of the Company sponsors the ITCO Holding Company 401(k) Plan
(the "401(k) Plan") for substantially all employees. The subsidiary matches 50%
of eligible employees' contributions to the 401(k) Plan up to 4% of that
individual's salary. The subsidiary also pays certain other expenses of the
401(k) Plan as determined by the Board of Directors. Total subsidiary
contributions to the 401(k) Plan amounted to $234,531 and $194,443 for the year
ended September 30, 1997 and for the period from inception (November 13, 1995)
to September 30, 1996, respectively.
 
8.   INCOME TAXES
 
     Income tax benefit is comprised of the following at September 30:
 


                                                                  1997          1996
                                                               -----------   -----------
                                                                       
Current benefit:
  Federal...................................................   $  (638,400)  $  (949,800)
  State.....................................................       (91,600)     (152,400)
                                                               -----------   -----------
Total current benefit.......................................      (730,000)   (1,102,200)
Deferred benefit:
  Federal...................................................       242,300      (166,600)
  State.....................................................        35,700       (27,500)
                                                               -----------   -----------
Total deferred expense (benefit)............................       278,000      (194,100)
                                                               -----------   -----------
Total income tax benefit....................................   $  (452,000)  $(1,296,300)
                                                               ===========   ===========

 
                                      F-34
   146
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
     A reconciliation of the federal statutory rate to the pretax loss for the
year ended September 30 are as follows:
 


                                                                  1997          1996
                                                               -----------   -----------
                                                                       
Statutory rate..............................................   $   642,900   $ 1,105,800
Non-deductible goodwill and other certain expenses..........      (116,400)      (91,400)
State income tax benefit....................................        69,000       134,000
Other.......................................................      (143,500)      147,900
                                                               -----------   -----------
Income tax benefit..........................................   $   452,000   $ 1,296,300
                                                               ===========   ===========

 
     Deferred income taxes reflect the net tax effect of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. The balances of deferred
income tax accounts at September 30, are as follows:
 


                                                                  1997         1996
                                                               ----------   ----------
                                                                      
Net current deferred income tax assets relate to:
  Allowance for doubtful accounts...........................   $  271,000   $  256,800
  Inventory capitalization..................................      675,100      713,700
  Accrued expenses..........................................      (27,000)          --
  Covenant amortization.....................................      (23,000)          --
  Inventory obsolescence....................................      111,500           --
  Self-insurance reserves...................................     (106,400)      40,000
  Rebate allowance..........................................       73,000       77,000
  Section 481 adjustment....................................           --       (5,000)
                                                               ----------   ----------
Subtotal....................................................      974,200    1,082,500
  Net operating loss carrybacks/forwards....................      200,000    1,045,200
                                                               ----------   ----------
Total.......................................................   $1,174,200   $2,127,700
                                                               ==========   ==========
Net non-current deferred income tax assets (liabilities)
  relate to:
  Depreciation..............................................   $  (68,300)  $ (186,400)
  Section 481 adjustment....................................       87,900       87,900
  Deferred gain.............................................       (1,900)      19,000
  Capital leases............................................           --       19,500
                                                               ----------   ----------
Subtotal....................................................       17,700      (60,000)
  Net operating loss carrybacks/forwards....................      613,200           --
                                                               ----------   ----------
Total.......................................................   $  630,900   $  (60,000)
                                                               ==========   ==========

 
     At September 30, 1997, the Company had net operating loss carryforwards of
approximately $2 million for income tax purposes. If not used, these
carryforwards begin to expire in 2011.
 
9.   COMMITMENTS AND CONTINGENCIES
 
OPERATING LEASES
 
     The Company has various operating lease agreements for warehouse
facilities, office equipment, transportation equipment and other facilities.
 
                                      F-35
   147
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
     Future minimum payments, by year and in the aggregate, under noncancelable
operating leases with initial or remaining terms of one year or more, consist of
the following at September 30, 1997:
 


                                                   OPERATING
                                                    LEASES
                                                  -----------
                                               
1998...........................................   $ 4,703,300
1999...........................................     4,189,224
2000...........................................     2,875,090
2001...........................................     1,846,174
2002...........................................     1,775,712
Thereafter.....................................     5,146,550
                                                  -----------
                                                  $20,536,050
                                                  ===========

 
     Total rent expense was approximately $5,858,923 and $4,777,600 for the year
ended September 30, 1997 and for the period from inception (November 13, 1995)
to September 30, 1996, respectively.
 
     In March 1997, a subsidiary of the Company entered into a master lease
agreement with a major trucking company. The terms of the lease include the
leasing of 213 vehicles for lease terms ranging from 24-78 months. Monthly lease
payments are based on a fixed charge plus a charge for mileage. The lease is
cancelable by either party with a 120 day notice. Rental expense incurred during
1997 from this master lease agreement totaled $842,254.
 
LITIGATION
 
     The Company is involved in litigation primarily arising in the normal
course of its business. In the opinion of management, the Company's liability,
if any, or the Company's recovery, if any, under any pending litigation would
not materially affect its financial position or results of operations.
 
10. PREFERRED STOCK
 
     The Company has authorized 50,000 shares of preferred stock, $.01 par
value, of which 16,200 have been designated Class A preferred stock.
 
     The Company's Class A preferred stock is convertible at the discretion of
the Company for 10% Debentures to be used by the Company at the rate of $1,000
principal amount of Debentures for each $1,000 of liquidation preference of
Class A preferred stock being exchanged. Cumulative dividends accrue quarterly
at the rate of 10% per annum per share and are payable in cash or additional
Class A preferred stock at the option of the Company. The Class A preferred
stock has a liquidation preference of $1,000 per share and a par value of $0.01
per share. The Class A preferred stock shall be redeemed on or before the
earlier to occur of (a) December 1, 2005, or (b) 90 days following a change in
control of the Company. The Class A preferred stock may be redeemed at the
option of the Company, at any time as a whole or from time to time in part, at a
cash redemption price per share equal to $1,000 per share plus accrued and
unpaid dividends. The holders of the Class A preferred stock are not entitled to
vote on any matter submitted to a vote of stockholders. Cumulative accrued
dividends on preferred stock at September 30, 1997 were $1,608,591 and is
included in preferred stock. Accrued dividends for the year ended September 30,
1997 and the ten months ended September 30, 1996 were $913,087, or $113 per
share and $695,504, or $86 per share, respectively.
 
                                      F-36
   148
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               SEPTEMBER 30, 1997
 
11. SHAREHOLDERS' DEFICIT
 
STOCK APPRECIATION RIGHTS
 
     During 1995, 1996 and 1997, the Company granted 11,850 stock appreciation
rights ("SARs") to officers and directors of the Company with respect to shares
of the Common Stock of ITCO Logistics Corporation ("Parent Company"). The SARs
entitle an optionee to surrender unexercised Parent Company SARs for cash equal
to the excess of the fair market value of the Parent Company shares over the
stated value of the SARs, which is $0.01 per share. The amount payable upon
exercise of the SAR's will be paid by the Company. Any Parent Company SARs that
are available for awards that are not utilized in a given year will be available
for use in subsequent years. The SARs vest 20% per year over five years. Certain
restrictions apply to these granted SARs. The vested SARs may be exercised by
each individual only upon the occurrence of one of the following events: (i) the
consummation of an IPO of the Parent Company Common Stock; (ii) the consummation
of a merger of the Parent Company; (iii) the sale of substantially all of the
Parent Company's assets; or (iv) the sale by the primary shareholder of the
Parent Company of all or any portion of its investment in the Parent Company. No
SARs have been exercised as of September 30, 1997.
 
12. RELATED PARTY TRANSACTIONS
 
     On November 30, 1995, a subsidiary the Company entered into a financial
advisory agreement with the primary shareholder of the Company whereby the
subsidiary agreed to pay the primary shareholder of the Company a quarterly
management fee of $75,000 over five years beginning November 30, 1995 as
compensation for its continuing financial advisory services. During the year
ended September 30, 1997 and the period from inception (November 13, 1995) to
September 30, 1996, management fees of approximately $300,000 and $250,000,
respectively, (included in selling, general and administrative expenses) were
incurred and paid to the primary shareholder of the Company.
 
13. SUBSEQUENT EVENTS
 
     On January 14, 1998, a subsidiary of the Company executed an amendment to
the revolving credit agreement described in Note 5. In the amendment, the
subsidiary and a financial institution agreed to amend certain financial
covenants and defined terms in the revolving credit agreement and extend the
term to December 1, 1999, among other items.
 
14. EVENT (UNAUDITED) SUBSEQUENT TO DATE OF INDEPENDENT AUDITORS' REPORT
 
     On March 10, 1998, the Company and J. H. Heafner Company, Inc. ("Heafner")
entered into a merger agreement. On May 20, 1998, a newly formed subsidiary of
Heafner was merged with and into the Company, with the Company surviving the
merger as a wholly owned subsidiary of Heafner (the "ITCO merger"). The total
consideration paid to the stockholders of the Company in connection with the
ITCO merger was $18 million in cash plus 1,400,667 newly issued shares of Class
B common stock, $.01 par value of Heafner and $1.1 million paid to the holders
of the Company's stock appreciation rights.
 
                                      F-37
   149
 
                          INDEPENDENT AUDITORS' REPORT
 
Board of Directors and Stockholders
ITCO Holding Company
and Subsidiaries
Wilson, North Carolina
 
     We have audited the accompanying consolidated statements of earnings,
stockholders' equity and cash flows of ITCO Holding Company and subsidiaries
(the "Company") for the year ended September 30, 1995. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
 
     In our opinion, such consolidated financial statements present fairly, in
all material respects, the results of the operations and cash flows of ITCO
Holding Company and subsidiaries for the year ended September 30, 1995 in
conformity with generally accepted accounting principles.
 
/s/ Deloitte and Touche LLP
 
Raleigh, North Carolina
December 7, 1995
 
                                      F-38
   150
 
                     ITCO HOLDING COMPANY AND SUBSIDIARIES
 
                       CONSOLIDATED STATEMENT OF EARNINGS
                         YEAR ENDED SEPTEMBER 30, 1995
 

                                                            
SALES.......................................................   $294,113,425
Cost of Sales...............................................    257,039,830
                                                               ------------
Gross profit................................................     37,073,595
Selling and Administrative Expenses (Notes 2, 3 and 6)......     34,177,603
                                                               ------------
Income from Operations......................................      2,895,992
  Other Income (Expenses):
  Interest expense (Notes 2 and 6)..........................     (3,045,366)
  Interest income...........................................        807,594
  Rental income (Note 6)....................................        434,440
Other, net..................................................       (343,785)
                                                               ------------
TOTAL OTHER EXPENSES........................................     (2,147,117)
                                                               ------------
Income Before Taxes.........................................        748,875
Income Taxes (Note 4).......................................       (121,000)
                                                               ------------
NET INCOME..................................................   $    627,875
                                                               ============

 
                See notes to consolidated financial statements.
                                      F-39
   151
 
                     ITCO HOLDING COMPANY AND SUBSIDIARIES
 
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                         YEAR ENDED SEPTEMBER 30, 1995
 


                                                                                       TOTAL
                                                           COMMON     RETAINED     STOCKHOLDERS'
                                                            STOCK     EARNINGS        EQUITY
                                                           -------   -----------   -------------
                                                                          
Balance, October 1, 1994................................   $32,118   $10,894,835    $10,926,953
Net income..............................................                 627,875        627,875
                                                           -------   -----------    -----------
Balance, September 30, 1995.............................   $32,118   $11,522,710    $11,554,828
                                                           =======   ===========    ===========

 
                See notes to consolidated financial statements.
                                      F-40
   152
 
                     ITCO HOLDING COMPANY AND SUBSIDIARIES
 
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                         YEAR ENDED SEPTEMBER 30, 1995
 

                                                            
OPERATING ACTIVITIES:
Cash received from customers................................   $ 289,193,721
Cash paid to suppliers and employees........................    (286,707,646)
Interest received...........................................         807,594
Interest paid...............................................      (3,001,784)
Income taxes paid...........................................        (163,319)
Net cash paid to stockholders and affiliates................         (20,765)
                                                               -------------
  NET CASH PROVIDED BY OPERATING ACTIVITIES.................         107,801
                                                               -------------
INVESTING ACTIVITIES:
Payments for purchase of property and equipment.............        (868,764)
Proceeds from sale of equipment.............................         200,821
                                                               -------------
  NET CASH USED IN INVESTING ACTIVITIES.....................        (667,943)
                                                               -------------
FINANCING ACTIVITIES:
Net increase in short-term borrowings.......................       1,187,061
Proceeds from issuance of long-term debt....................       1,000,000
Repayment of long-term debt.................................      (1,127,681)
Principal paid on capital lease obligations.................        (192,562)
                                                               -------------
  NET CASH PROVIDED BY FINANCING ACTIVITIES.................         866,818
                                                               -------------
NET INCREASE IN CASH........................................         306,676
Cash, beginning of year.....................................       1,283,848
                                                               -------------
Cash, end of year...........................................   $   1,590,524
                                                               =============
RECONCILIATION OF NET INCOME TO NET CASH USED IN OPERATING
  ACTIVITIES
Net income..................................................   $     627,875
Adjustments to reconcile net income to net cash used in
  operating activities:
  Depreciation..............................................       1,167,109
  Provision for deferred income taxes.......................        (335,000)
  Amortization of noncompete agreements.....................          31,223
  Amortization of goodwill..................................         114,624
  Net gain on disposals of property and equipment...........         (40,497)
  Changes in assets and liabilities:
     Receivables, net.......................................      (4,583,109)
     Inventories............................................      (3,561,870)
     Prepaid expenses.......................................         124,705
     Other assets...........................................        (969,588)
     Accounts payable and accrued expenses..................       7,239,648
     Income taxes payable...................................         292,681
                                                               -------------
     NET CASH PROVIDED BY OPERATING ACTIVITIES..............   $     107,801
                                                               =============

 
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
 
     During 1995, the Company reached an agreement with a third party to settle
a dispute regarding unpaid amounts owed by the Company under a noncompete
agreement. As part of the agreement, $125,000 of the unpaid amount was forgiven.
Accordingly, the noncompete asset and related liability were decreased by
$125,000 with no effect on cash.
 
                See notes to consolidated financial statements.
                                      F-41
   153
 
                     ITCO HOLDING COMPANY AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         YEAR ENDED SEPTEMBER 30, 1995
 
1.   BASIS OF PRESENTATION AND ACCOUNTING POLICIES
 
BASIS OF PRESENTATION
 
     ITCO Holding Company and subsidiaries (the "Company") is principally
engaged in the business of wholesale distribution of car and truck tires, custom
wheels and related accessories. The accompanying consolidated financial
statements include the accounts of the Company and its four wholly-owned
subsidiaries. All significant intercompany transactions and balances have been
eliminated.
 
SIGNIFICANT ACCOUNTING POLICIES
 
     The significant policies are summarized below:
 
     a.  Cash and Cash Equivalents -- For purposes of the statement of cash
flows, the Company considers all highly liquid investments with an original
maturity of three months or less to be cash equivalents. The Company had no cash
equivalents at September 30, 1995.
 
     b.  Inventories -- Inventories consist primarily of tires, custom wheels
and accessories and are stated at the lower of cost (first-in, first-out method)
or market.
 
     c.  Property and Equipment -- Depreciation and amortization are provided
using the declining-balance and straight-line methods. Amortization of leasehold
improvements and assets under capital leases is provided over the useful life of
the asset or the remaining lease term, whichever is shorter. The estimated
useful lives of property and equipment are:
 

                                                           
Buildings...................................................  20 to 40 years
Furniture and equipment.....................................    3 to 5 years
Transportation equipment....................................         5 years
Leasehold improvements......................................   3 to 10 years
Buildings under capital leases..............................   8 to 20 years
Equipment under capital leases..............................    3 to 5 years

 
     d.  Revenue Recognition -- Revenue from product sales is recognized at the
time ownership of goods transfers to the customer and the earnings process is
complete.
 
     e.  Income Taxes -- The Company and its wholly-owned subsidiaries file a
consolidated federal and separate state income tax returns. The Company adopted
Statement of Financial Accounting Standards ("SFAS") No. 109, Accounting for
Income Taxes, in 1994. Deferred income taxes (benefits) are provided on
temporary differences between the financial statement carrying values and the
tax bases of assets and liabilities.
 
     f.  Fiscal Year -- The Company's fiscal year ends on the Saturday closest
to the end of September. The financial statements for the year ended September
30, 1995 cover a period of 53 weeks.
 
     g.  Other Assets -- Other assets include intangible assets related to the
Company's 1992 acquisition of Luke Floyd Tire and Douglas Duggin Incorporated
and the Company's 1995 acquisition of Volume Tire Company, Inc., and are being
amortized using the straight line method. The estimated useful lives of these
intangible assets are:
 

                                                           
Goodwill....................................................      20 years
Noncompete agreements.......................................  3 to 5 years

 
                                      F-42
   154
                     ITCO HOLDING COMPANY AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                         YEAR ENDED SEPTEMBER 30, 1995
 
2.   RELATED PARTY TRANSACTIONS
 
     The Company has lease agreements with two companies, Viking Development
Company ("Viking") and TAG Development Company ("TAG"), that are owned by a
stockholder/officer of the Company. Such leases provide for the rental of the
Company's headquarters, main warehouse and several other warehouses. Rents paid
to Viking and TAG on operating leases totaled $982,198 during fiscal year 1995.
Principal and interest paid to Viking on capital leases totaled $92,291 in
fiscal year 1995. See also Note 6.
 
3.   EMPLOYEE BENEFIT PLANS
 
     The Company sponsors the ITCO Holding Company 401(k) Plan (the "Plan") for
substantially all employees. The Company matches 50% of eligible employees'
contributions to the Plan up to 4% of that individual's salary. The Company also
pays certain other expenses of the Plan as determined by the Board of Directors.
The Company contributed $183,995 to the Plan and paid $16,946 in administrative
expenses for fiscal year ended in 1995.
 
     The Company sponsors the ITCO Holding Company Employee Stock Ownership Plan
(the "ESOP") a non-contributory employee stock ownership plan for substantially
all employees. The Company makes annual contributions as determined by the Board
of Directors to a trust for the exclusive benefit of participating employees.
The Company also pays certain expenses of the ESOP as determined by the Board of
Directors. The Company contributed $94,650 to the ESOP and paid $12,802 in
administrative expenses for fiscal year ended in 1995.
 
4.   INCOME TAXES
 
     The Company accounts for income taxes in accordance with SFAS No. 109.
Under the asset and liability method, deferred income taxes are recognized for
the tax consequences of "temporary differences" by applying enacted statutory
tax rates applicable to future years to differences between the financial
statement carrying amounts and the tax bases of existing assets and liabilities.
 
     The provision for income taxes includes the following:
 

                                                            
Currently payable:
  Federal...................................................   $   373,000
  State.....................................................        83,000
                                                               -----------
Total currently payable.....................................       456,000
                                                               -----------
Deferred expense (benefit):
  Federal...................................................      (292,000)
  State.....................................................       (43,000)
                                                               -----------
Total deferred expense (benefit)............................      (335,000)
                                                               -----------
Total taxes on income.......................................   $   121,000
                                                               ===========

 
     For the year ended September 30, 1995, reported income tax expense differs
from income tax expense that would result from applying the federal statutory
rate to pretax income due primarily to state income taxes net of federal
benefits, certain expenses not deductible for tax purposes and other
miscellaneous adjustments.
 
                                      F-43
   155
                     ITCO HOLDING COMPANY AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                         YEAR ENDED SEPTEMBER 30, 1995
 
5.   DEFERRED REVENUE
 
     Deferred revenue consists primarily of non-compete agreements related to
the sale of previous operations and is being amortized over the five year life
of the agreements. The Company recognized income on the amortization of the
agreements of $48,777 for fiscal year 1995.
 
6.   COMMITMENTS AND CONTINGENCIES
 
CAPITAL AND OPERATING LEASES
 
     The Company has various capital and operating lease agreements for
warehouse facilities, office equipment, transportation equipment and retail
outlets, including several with related parties (Note 2). Rents charged to
operations in fiscal year 1995 was $4,003,975.
 
     The Company subleases four retail locations to unrelated third parties.
These subleases expire from August of 1997 to January of 2000 and provide for
minimum sublease rentals of $188,060 in 1996, $182,120 in 1997, $48,950 in 1998,
$45,500 in 1999 and $45,500 in 2000. Rental income recorded in fiscal 1995 under
these subleases was $434,440.
 
7.   LITIGATION
 
     The Company is involved in litigation primarily arising in the normal
course of its business. In the opinion of management, the Company's liability,
if any, or the Company's recovery, if any, under any pending litigation would
not materially affect its financial position or results of operations.
 
8.   SUBSEQUENT EVENTS
 
     ITCO Acquisition Company of North Carolina, Inc. ("Merger Subsidiary") was
incorporated in the State of North Carolina in November 1995. The Merger
Subsidiary is a wholly-owned subsidiary of ITCO Acquisition Company, Inc.
("Purchaser"), a Delaware corporation. On November 30, 1995, the Purchaser
acquired all of the outstanding capital stock of the Company by means of a
merger of the Merger Subsidiary with and into the Company for an aggregate
purchase price of $18,114,834 (the "Acquisition").
 
     Pursuant to the Acquisition, the Company was released as guarantor of all
loans on behalf of Viking, TAG and a stockholder/officer of the Company; all of
the outstanding capital stock of L&N (an affiliate) was transferred to the
Company; and the Company increased its credit facility from $30,000,000 to
$50,000,000.
 
     The aforementioned stockholder/officer's share of the purchase price was
reduced by the fair market value of assets distributed to such
stockholder/officer and the amounts receivable by the Company from such
stockholder/officer. The total of the purchase price reduction was $1,066,237.
Additionally, the Company and either TAG or Viking entered into new long-term
real estate leases with respect to nine properties currently leased by the
Company.
 
                                      F-44
   156
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                      UNAUDITED CONSOLIDATED BALANCE SHEET
                                  MAY 20, 1998
 

                                                            
ASSETS
Current assets:
  Cash......................................................   $  1,204,497
  Receivables:
     Trade, net of allowance for doubtful accounts of
      $1,463,486............................................     42,822,098
     Other including supplier rebates.......................      6,093,492
                                                               ------------
                                                                 50,120,087
  Inventories...............................................     52,988,948
  Deferred income tax asset.................................      1,558,631
  Prepaid expenses..........................................        740,590
                                                               ------------
Total current assets........................................    105,408,256
Property and equipment, net.................................     10,310,418
Goodwill, net...............................................     13,962,907
Other assets................................................      1,134,498
Deferred income tax asset...................................        457,991
                                                               ------------
Total assets................................................   $131,274,070
                                                               ============
LIABILITIES AND SHAREHOLDERS' DEFICIT
Current liabilities:
  Accounts payable..........................................   $ 86,986,319
  Accrued expenses..........................................      3,555,930
  Current maturities of long-term debt......................      4,828,972
  Income tax payable........................................      1,024,542
                                                               ------------
Total current liabilities...................................     96,395,763
Revolving credit agreement..................................     26,254,556
Long-term debt..............................................      1,471,858
                                                               ------------
Total liabilities...........................................    124,122,177
Commitments and contingencies
  Preferred stock, Class A, $0.01 par value; $1,000 stated
     value; 50,000 shares authorized; 8,100 shares issued
     and outstanding........................................     10,370,090
Shareholders' deficit:
  Common stock, $0.01 par value; 250,000 shares authorized;
     93,000 shares issued and outstanding...................            930
  Additional paid in capital................................      1,599,070
  Accumulated deficit.......................................     (4,818,197)
                                                               ------------
Total shareholders' deficit.................................     (3,218,197)
                                                               ------------
Total liabilities and shareholders' deficit.................   $131,274,070
                                                               ============

 
                            See accompanying notes.
                                      F-45
   157
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
 


                                                               PERIOD ENDED   EIGHT MONTHS
                                                                 MAY 20,      ENDED MAY 31,
                                                                   1998           1997
                                                               ------------   -------------
                                                                        
Sales.......................................................   $232,277,464   $225,804,195
Cost of sales...............................................    198,701,340    194,202,890
                                                               ------------   ------------
Gross profit................................................     33,576,124     31,601,305
Selling, general and administrative expenses................     29,956,972     31,097,067
                                                               ------------   ------------
Income (loss) from operations...............................      3,619,152        504,238
Other income (expense):
  Interest expense..........................................     (2,352,238)    (2,344,975)
  Rental income.............................................        265,137        239,207
  Other, net................................................        125,607       (174,473)
                                                               ------------   ------------
Total other expense.........................................     (1,961,494)    (2,280,241)
                                                               ------------   ------------
Income (loss) before income taxes...........................      1,657,658     (1,776,003)
Income tax (expense) benefit................................       (811,100)       700,000
                                                               ------------   ------------
Net income (loss)...........................................   $    846,558   $ (1,076,003)
                                                               ============   ============

 
                            See accompanying notes.
                                      F-46
   158
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
           UNAUDITED CONSOLIDATED STATEMENT OF SHAREHOLDERS' DEFICIT
 


                                                         ADDITIONAL
                                                COMMON    PAID-IN     ACCUMULATED
                                                STOCK     CAPITAL       DEFICIT        TOTAL
                                                ------   ----------   -----------   -----------
                                                                        
Balance at September 30, 1997................    $900    $  899,100   $(5,003,256)  $(4,103,256)
  Net income.................................      --            --       846,558       846,558
  Issuance of common stock...................      30       699,970            --       700,000
  Accrued dividends on Preferred Stock, Class
     A.......................................      --            --      (661,499)     (661,499)
                                                 ----    ----------   -----------   -----------
Balance at May 20, 1998......................    $930    $1,599,070   $(4,818,197)  $(3,218,197)
                                                 ====    ==========   ===========   ===========

 


                                                          ADDITIONAL
                                                 COMMON    PAID-IN     ACCUMULATED
                                                 STOCK     CAPITAL       DEFICIT        TOTAL
                                                 ------   ----------   -----------   -----------
                                                                         
Balance at September 30, 1996.................    $900     $899,100    $(2,651,409)  $(1,751,409)
  Net loss....................................      --           --     (1,076,003)   (1,076,003)
  Accrued dividends on Preferred Stock, Class
     A........................................      --           --       (599,286)     (599,286)
                                                  ----     --------    -----------   -----------
Balance at May 31, 1997.......................    $900     $899,100    $(4,326,698)  $(3,426,698)
                                                  ====     ========    ===========   ===========

 
                            See accompanying notes.
                                      F-47
   159
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
                UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS
                       PERIOD ENDED MAY 20, 1998 AND THE
                        EIGHT MONTHS ENDED MAY 31, 1997
 


                                                                PERIOD ENDED    EIGHT MONTHS
                                                                  MAY 20,       ENDED MAY 31,
                                                                    1998            1997
                                                                ------------    -------------
                                                                          
OPERATING ACTIVITIES
Net income (loss)...........................................    $   846,558      $(1,076,003)
Adjustments to reconcile net income (loss) to net cash
  provided by operating activities:
  Depreciation and amortization on property and equipment...      1,017,841        1,105,496
  Amortization on intangible assets.........................        598,087          577,684
  Non-cash charge (Note 3)..................................        670,000               --
  Net (gain) loss on disposal of property and equipment.....       (182,903)          55,471
  Deferred income tax.......................................       (211,500)          13,743
  Changes in assets and liabilities:
     Receivables, net.......................................      1,012,037        4,213,065
     Inventories............................................     (9,801,037)       3,733,339
     Prepaid expenses.......................................       (212,280)        (374,594)
     Accounts payable.......................................     11,839,844        4,812,251
     Accrued expenses.......................................        469,526          427,020
     Other liabilities/assets...............................       (584,574)        (482,335)
     Income tax payable/receivable..........................      1,024,542         (539,920)
                                                                -----------      -----------
Net cash provided by operating activities...................      6,486,141       12,465,217
INVESTING ACTIVITIES
Expenditures for property and equipment.....................       (711,103)      (1,032,581)
Proceeds from sale of property and equipment................        470,748          446,036
                                                                -----------      -----------
Net cash used in investing activities.......................       (240,355)        (586,545)
FINANCING ACTIVITIES
Net payments on revolving credit agreement..................     (5,868,111)      (8,374,507)
Repayment of long-term debt.................................     (1,058,768)      (3,316,311)
Proceeds from issue of common stock.........................         30,000               --
Principal paid on capital lease obligations.................             --          (74,177)
                                                                -----------      -----------
Net cash used in financing activities.......................     (6,896,879)     (11,764,995)
                                                                -----------      -----------
Net increase in cash........................................       (651,093)         113,677
Cash at beginning of period.................................      1,855,590        1,753,583
                                                                -----------      -----------
Cash at end of period.......................................    $ 1,204,497      $ 1,867,260
                                                                ===========      ===========
Interest paid...............................................    $ 2,395,411      $ 2,243,826
                                                                ===========      ===========
Income taxes paid...........................................    $    11,558      $        --
                                                                ===========      ===========

 
                            See accompanying notes.
                                      F-48
   160
 
                  ITCO LOGISTICS CORPORATION AND SUBSIDIARIES
 
          NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                                  MAY 20, 1998
 
1.   SIGNIFICANT ACCOUNTING POLICIES
 
ORGANIZATION
 
     ITCO Logistics Corporation and subsidiaries (the "Company") are principally
engaged in the business of wholesale distribution of car and truck tires and
related accessories generally in the eastern part of the United States.
 
BASIS OF PRESENTATION
 
     The accompanying unaudited interim consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation S-X. Accordingly, they do not include all the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments (consisting
of normal recurring accruals) considered necessary for a fair presentation have
been included. Operating results for the period ended May 20, 1998 are not
necessarily indicative of the results that may be expected for the year ending
September 30, 1998. For further information, refer to the audited consolidated
financial statements and notes thereto for the year ended September 30, 1997
included elsewhere in this document.
 
2.   MERGER
 
     On March 10, 1998, the Company and J. H. Heafner Company, Inc. ("Heafner")
entered into a merger agreement. On May 20, 1998, a newly formed subsidiary of
Heafner was merged with and into the Company, with the Company surviving the
merger as a wholly owned subsidiary of Heafner (the "ITCO merger"). The total
consideration paid to the stockholders of the Company in connection with the
ITCO merger was $18 million in cash plus 1,400,667 newly issued shares of Class
B common stock, $.01 par value of Heafner and $1.1 million paid to the holders
of the Company's stock appreciation rights.
 
3.   STOCK PURCHASE AGREEMENT
 
     In January 1998, the Company entered into a stock purchase agreement in
which two employees acquired 3,000 shares of common stock at $10.00 per share.
In accordance with Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees" ("APB 25"), the transaction resulted in a non-cash
charge of approximately $670,000 (which is included in selling, general and
administrative expenses), based upon the estimated fair value of the stock at
the date of issuance.
 
4.   INCOME TAXES
 
     The major contributing factor for the difference between the federal
statutory rate and the effective rate for the period ended May 20, 1998 is
non-deductible goodwill.
 
                                      F-49
   161
 
                          INDEPENDENT AUDITORS' REPORT
 
The Board of Directors
The Speed Merchant, Inc.:
 
     We have audited the accompanying balance sheets of The Speed Merchant, Inc.
as of October 31, 1996 and 1997, and the related statements of income and
retained earnings and cash flows for each of the years in the three-year period
ended October 31, 1997. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of The Speed Merchant, Inc. as
of October 31, 1996 and 1997, and the results of its operations and its cash
flows for each of the years in the three-year period ended October 31, 1997, in
conformity with generally accepted accounting principles.
 
/s/ KPMG LLP
 
Mountain View, California
December 23, 1997, except as to Note 10,
  which is as of January 21, 1998
 
                                      F-50
   162
 
                            THE SPEED MERCHANT, INC.
 
                                 BALANCE SHEETS
 


                                                               OCTOBER 31,
                                                        -------------------------    APRIL 30,
                                                           1996          1997          1998
                                                        -----------   -----------   -----------
                                                                                    (UNAUDITED)
                                                                           
ASSETS
Current assets:
  Cash...............................................   $    17,139       841,623       879,380
  Short-term investments.............................       409,184        71,451         8,257
  Accounts receivable, net of allowance of $118,910,
     $251,313, and $234,171, respectively............    15,250,571    12,509,038    15,327,527
  Current portion of related party notes
     receivable......................................       447,971        61,658        65,747
  Other receivables..................................       434,377       333,221       286,217
  Current portion of net investment in direct
     financing leases................................       125,749       294,297       317,712
  Inventories........................................    25,242,274    25,582,340    29,891,817
  Prepaid expenses...................................       182,495       174,327       181,021
  Deferred income taxes..............................       349,091       413,226       413,226
                                                        -----------   -----------   -----------
     Total current assets............................    42,458,851    40,281,181    47,370,904
Net investment in direct financing leases, less
  current portion....................................       260,217       397,103       302,052
Property and equipment, net..........................     2,516,602     5,006,583     6,506,136
Related party notes receivable, less current
  portion............................................       336,318       782,639       835,104
Other assets.........................................       151,600       206,653       412,336
                                                        -----------   -----------   -----------
Total assets.........................................   $45,723,588    46,674,159    55,426,532
                                                        ===========   ===========   ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Line of credit.....................................   $ 1,405,826            --     2,719,240
  Current portion of trade notes payable.............     1,034,000       603,110     1,433,566
  Current portion of long-term obligations...........        48,852       111,113       209,918
  Related party note payable.........................       115,237       158,151       211,896
  Accounts payable...................................    31,548,656    31,132,210    32,980,159
  Accrued liabilities................................     3,117,556     2,909,348     2,829,131
  Income taxes payable...............................       361,867       484,132       540,752
                                                        -----------   -----------   -----------
     Total current liabilities.......................    37,631,994    35,398,064    40,924,662
Trade notes payable, less current portion............     3,762,000     3,038,890     2,509,990
Long-term obligations, less current portion..........       108,311     1,699,037     2,885,430
Deferred income taxes................................       204,901       241,766       241,766
                                                        -----------   -----------   -----------
     Total liabilities...............................    41,707,206    40,377,757    46,561,848
                                                        -----------   -----------   -----------
Shareholders' equity:
  Common stock, $1.00 par value; 1,000,000 shares
     authorized; 14,118 shares issued and
     outstanding.....................................       405,869       405,869       405,869
  Retained earnings..................................     3,610,513     5,890,533     8,458,815
                                                        -----------   -----------   -----------
     Total shareholders' equity......................     4,016,382     6,296,402     8,864,684
                                                        -----------   -----------   -----------
Commitments
     Total liabilities and shareholders' equity......   $45,723,588    46,674,159    55,426,532
                                                        ===========   ===========   ===========

 
                See accompanying notes to financial statements.
                                      F-51
   163
 
                            THE SPEED MERCHANT, INC.
 
                   STATEMENTS OF INCOME AND RETAINED EARNINGS
 


                                                                           SIX-MONTH PERIODS ENDED
                                      YEARS ENDED OCTOBER 31,                     APRIL 30,
                             ------------------------------------------   -------------------------
                                 1995           1996           1997          1997          1998
                             ------------   ------------   ------------   -----------   -----------
                                                                                 (UNAUDITED)
                                                                         
Sales......................  $107,683,262   $122,930,224   $122,410,452   $56,588,551   $67,578,573
Cost of goods sold.........    88,363,232    101,355,329     98,289,369    45,294,460    49,013,332
                             ------------   ------------   ------------   -----------   -----------
  Gross profit.............    19,320,030     21,574,895     24,121,083    11,294,091    18,565,241
Operating expenses.........    17,785,957     18,659,917     20,087,450     9,580,158    13,963,007
                             ------------   ------------   ------------   -----------   -----------
  Income from operations...     1,534,073      2,914,978      4,033,633     1,713,933     4,602,234
Other income (expense):
  Interest expense, net....      (298,461)       (44,628)      (155,477)      (83,812)     (227,275)
  Other income (expense),
     net...................        33,397       (117,459)       (67,136)      (29,384)      (97,358)
                             ------------   ------------   ------------   -----------   -----------
  Income before income
     taxes and minority
     interest..............     1,269,009      2,752,891      3,811,020     1,600,737     4,277,601
Income taxes...............       537,000      1,070,000      1,531,000       637,493     1,709,319
                             ------------   ------------   ------------   -----------   -----------
  Income before minority
     interest..............       732,009      1,682,891      2,280,020       963,244     2,568,282
Minority interest..........         6,329          2,818             --            --            --
                             ------------   ------------   ------------   -----------   -----------
  Net income...............       725,680      1,680,073      2,280,020       963,244     2,568,282
Retained earnings:
  Beginning of
     year/period...........     1,204,760      1,930,440      3,610,513     3,610,513     5,890,533
                             ------------   ------------   ------------   -----------   -----------
  End of year/period.......  $  1,930,440   $  3,610,513   $  5,890,533   $ 4,573,757   $ 8,458,815
                             ============   ============   ============   ===========   ===========

 
                See accompanying notes to financial statements.
                                      F-52
   164
 
                            THE SPEED MERCHANT, INC.
 
                            STATEMENTS OF CASH FLOWS
 


                                                                                                   SIX-MONTH PERIODS ENDED
                                                                YEARS ENDED OCTOBER 31,                   APRIL 30,
                                                        ---------------------------------------   -------------------------
                                                           1995          1996          1997          1997          1998
                                                        -----------   -----------   -----------   -----------   -----------
                                                                                                         (UNAUDITED)
                                                                                                 
Cash flows from operating activities:
  Net income..........................................  $   725,680     1,680,073     2,280,020       963,244     2,568,282
  Adjustments to reconcile net income to net cash
    (used in) provided by operating activities:
    Depreciation and amortization.....................      337,647       403,807       483,746       203,283       327,796
    Allowance for doubtful accounts...................        5,114        48,025       132,403        61,925       (17,142)
    Minority interest.................................        6,329         2,818            --            --            --
    Loss on partnership dissolution...................           --        40,773            --            --            --
    Increase in cash value of life insurance..........           --            --       (64,615)           --       (34,647)
    Deferred income taxes.............................       95,000       (11,265)      (27,270)           --            --
    Financing revenue received under leases...........           --       (24,924)     (102,755)      (48,165)      (37,375)
    Changes in operating assets and liabilities:
      Accounts receivable.............................   (4,617,842)   (3,751,395)    2,609,130     3,108,839    (2,721,842)
      Other receivables...............................   (1,048,046)      755,238       101,156       326,481        75,318
      Inventories.....................................   (1,706,660)   (3,177,815)     (340,066)    3,168,693    (3,120,347)
      Prepaid expenses................................      (64,911)      (19,178)        8,168        (3,902)        9,005
      Accounts payable................................    3,518,485     7,362,351      (416,446)   (4,614,279)    1,816,658
      Accrued liabilities.............................      410,791     1,267,692      (208,208)   (1,309,177)     (395,134)
      Income taxes payable............................      114,921        68,439       122,265       (61,692)       56,620
                                                        -----------   -----------   -----------   -----------   -----------
        Net cash (used in) provided by operating
          activities..................................   (2,223,492)    4,644,639     4,577,528     1,795,250    (1,472,808)
                                                        -----------   -----------   -----------   -----------   -----------
Cash flows from investing activities:
  Change in short-term investments....................           --      (409,184)      337,733       384,576        63,194
  Purchase of property and equipment..................     (788,369)     (224,496)   (2,943,468)   (2,255,571)     (654,048)
  Purchase of equipment to be leased..................           --      (430,440)     (545,578)     (330,718)      (90,507)
  Purchase of property and equipment in connection
    with acquisition..................................           --            --            --            --      (828,104)
  Purchase of net current assets in connection with
    acquisition.......................................           --            --            --            --      (519,750)
  Payments received under direct financing leases.....           --        69,398       342,899       148,976       199,518
  Other assets........................................      (57,422)           --        26,629        19,703       (17,726)
                                                        -----------   -----------   -----------   -----------   -----------
        Net cash used in investing activities.........     (845,791)     (994,722)   (2,781,785)   (2,033,034)   (1,847,423)
                                                        -----------   -----------   -----------   -----------   -----------
  Cash flows from financing activities:
  Borrowings (payments) under line of credit..........    2,469,406    (3,013,497)   (1,405,826)     (368,887)    2,719,240
  Borrowings under long-term obligations, net of
    costs.............................................           --            --     1,687,775     1,610,904       990,000
  Payments on long-term obligations...................     (436,566)      (62,246)      (82,114)      (24,121)      (49,999)
  Change in related party notes receivable and
    payable, net......................................     (132,886)     (307,915)      (17,094)      (87,608)       (2,809)
  Payments on trade notes payable.....................     (932,558)     (384,000)   (1,154,000)     (842,000)     (298,444)
                                                        -----------   -----------   -----------   -----------   -----------
        Net cash provided by (used in) financing
          activities..................................      967,396    (3,767,658)     (971,259)      288,288     3,357,988
                                                        -----------   -----------   -----------   -----------   -----------
Net (decrease) increase in cash.......................   (2,101,887)     (117,741)      824,484        50,504        37,757
Cash, beginning of year/period........................    2,236,767       134,880        17,139        17,139       841,623
                                                        -----------   -----------   -----------   -----------   -----------
Cash, end of year/period..............................  $   134,880        17,139       841,623        67,643       879,380
                                                        ===========   ===========   ===========   ===========   ===========
Supplemental disclosures of cash flow information:
  Cash paid during the year/period:
    Interest..........................................  $   304,423       200,969       248,920       112,501       208,717
                                                        ===========   ===========   ===========   ===========   ===========
    Income taxes......................................  $   329,742     1,012,826     1,065,671       699,185       708,188
                                                        ===========   ===========   ===========   ===========   ===========
  Noncash investing and financing activities:
    Property and equipment acquired under capital
      leases..........................................  $   132,498            --        15,326            --       269,840
                                                        ===========   ===========   ===========   ===========   ===========
    Inventories received in exchange for trade notes
      payable.........................................  $ 4,350,000            --            --            --       600,000
                                                        ===========   ===========   ===========   ===========   ===========
    Property and equipment acquired through assumption
      of long-term obligation.........................           --            --            --            --        75,357
                                                        ===========   ===========   ===========   ===========   ===========

 
                See accompanying notes to financial statements.
                                      F-53
   165
 
                            THE SPEED MERCHANT, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
                        OCTOBER 31, 1995, 1996, AND 1997
            (INFORMATION AS OF APRIL 30, 1998 AND FOR THE SIX-MONTH
             PERIODS ENDED APRIL 30, 1997 AND 1998, IS UNAUDITED.)
 
(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES
 
ORGANIZATION
 
     The Speed Merchant, Inc. (the Company), a California corporation, is a
specialty wholesaler and retailer of automobile tires, parts, and accessories
located in California and Arizona. The Company operates under the names of
Competition Parts Warehouse, Performance Leasing, Economy Imports, Main Auto,
Wheel King, and The Speed Merchant. The 1995 and 1996 financial statements
include the Company's majority interest in The Speed Merchant of San Jose, a
California partnership. The partnership was dissolved during 1996.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
REVENUE RECOGNITION
 
     The Company recognizes revenue upon shipment of product.
 
SHORT-TERM INVESTMENTS
 
     Short-term investments consist of money market funds, certificates of
deposit, U.S. Treasury notes, and corporate equity securities. The Company
classifies all instruments with original maturities in excess of three months as
short-term investments. All securities held by the Company are classified as
trading securities and are recorded at fair value. Unrealized holding gains and
losses are included in earnings. Dividends and interest income are recognized
when earned.
 
INVENTORIES
 
     Merchandise inventories are stated at the lower of cost (first in, first
out) or market.
 
PROPERTY AND EQUIPMENT
 
     Property and equipment are stated at cost. Depreciation is computed using
the straight-line method over estimated useful lives of 5 to 30 years. Leasehold
improvements and equipment under capital leases are amortized over the shorter
of the lease term or estimated useful life of the asset.
 
INCOME TAXES
 
     Income taxes are accounted for under the asset and liability method.
Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss and tax credit carryforwards. Deferred tax assets and
liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.
 
                                      F-54
   166
                            THE SPEED MERCHANT, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                        OCTOBER 31, 1995, 1996, AND 1997
            (INFORMATION AS OF APRIL 30, 1998 AND FOR THE SIX-MONTH
             PERIODS ENDED APRIL 30, 1997 AND 1998, IS UNAUDITED.)
 
CONCENTRATION OF CREDIT RISK
 
     The Company offers credit terms to customers after an evaluation of a
customer's financial condition. These customers are located throughout
California and Arizona and no one customer accounts for a substantial part of
sales or receivables. The Company generally requires collateral for all large
customers.
 
UNAUDITED BALANCES
 
     The accompanying unaudited financial statements include all adjustments
(consisting of only normal recurring adjustments) that management considers
necessary for a fair presentation of the financial position and results of
operations as of the date and for the periods indicated.
 
(2) RELATED PARTY NOTES RECEIVABLE AND NOTE PAYABLE
 
     The related party notes receivable consisted of amounts that are due in
monthly installments over 10 years, bear interest at 6.5%, and are secured. The
related party note payable consisted of an amount that is payable on demand and
bears interest at 10%.
 
(3) NET INVESTMENT IN DIRECT FINANCING LEASES
 
     The Company leases equipment to customers under direct financing leases,
which are carried at the gross investment in the leases less unearned income.
Unearned income is recognized in such a manner as to produce a constant periodic
rate of return on the net investment in the direct financing lease.
 
     The following lists the components of the net investment in direct
financing leases:
 


                                                               OCTOBER 31,
                                                        -------------------------    APRIL 30,
                                                           1996          1997          1998
                                                        -----------   -----------   -----------
                                                                           
Total minimum lease payments to be received..........   $   495,381       854,677       753,812
Less unearned income.................................      (109,415)     (163,277)     (134,048)
                                                        -----------   -----------   -----------
Net investment in direct financing leases............   $   385,966       691,400       619,764
                                                        ===========   ===========   ===========

 
     As of October 31, 1997, minimum lease payments to be received for each of
the five succeeding fiscal years are as follows: $363,797 in 1998; $280,821 in
1999; $146,434 in 2000; $54,232 in 2001; and $9,393 in 2002.
 
                                      F-55
   167
                            THE SPEED MERCHANT, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                        OCTOBER 31, 1995, 1996, AND 1997
            (INFORMATION AS OF APRIL 30, 1998 AND FOR THE SIX-MONTH
             PERIODS ENDED APRIL 30, 1997 AND 1998, IS UNAUDITED.)
 
(4) PROPERTY AND EQUIPMENT
 
     Property and equipment consisted of the following:
 


                                                               OCTOBER 31,
                                                        -------------------------    APRIL 30,
                                                           1996          1997          1998
                                                        -----------   -----------   -----------
                                                                           
Land.................................................   $        --       455,000       455,000
Building and improvements............................        43,655     1,793,847     1,741,471
Equipment............................................     1,725,767     1,870,297     3,230,186
Leasehold improvements...............................     1,118,615     1,122,483     1,261,690
Office equipment, furniture, and fixtures............       657,991     1,015,860     1,306,257
Transportation equipment.............................       373,988       519,327       678,766
Equipment held for lease.............................            --        71,985            --
                                                        -----------   -----------   -----------
                                                          3,920,016     6,848,799     8,673,370
Accumulated depreciation and amortization............    (1,403,414)   (1,842,216)   (2,167,234)
                                                        -----------   -----------   -----------
                                                        $ 2,516,602     5,006,583     6,506,136
                                                        ===========   ===========   ===========

 
     Included in property and equipment as of October 31, 1996 and 1997, and
April 30, 1998, is $257,376, $269,443, and $539,283, respectively, of equipment
under capital leases. Accumulated amortization related to this equipment was
$69,497, $106,612, and $132,569 as of October 31, 1996 and 1997, and April 30,
1998, respectively.
 
(5) LINE OF CREDIT
 
     The Company has an $8,000,000 line of credit with no borrowings as of
October 31, 1997. Advances on the line of credit bear interest at the prime rate
(8.50% as of October 31, 1997) plus 0.25%. Substantially all assets of the
Company are pledged as collateral for the line of credit.
 
                                      F-56
   168
                            THE SPEED MERCHANT, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                        OCTOBER 31, 1995, 1996, AND 1997
            (INFORMATION AS OF APRIL 30, 1998 AND FOR THE SIX-MONTH
             PERIODS ENDED APRIL 30, 1997 AND 1998, IS UNAUDITED.)
 
(6) LONG-TERM OBLIGATIONS/TRADE NOTES PAYABLE
 
     Long-term obligations consisted of the following:
 


                                                               OCTOBER 31,
                                                        -------------------------    APRIL 30,
                                                           1996          1997          1998
                                                        -----------   -----------   -----------
                                                                           
Note payable to bank; monthly installments of $15,756
  including interest at 8.5% to March 2012; secured
  by property........................................   $        --     1,568,377     1,539,999
Note payable to bank; monthly installments of $1,483
  including interest at 8.875% to October 2027;
  secured by property................................            --       119,776       119,776
Note payable to financial institution; monthly
  installments of $16,667 plus variable interest at
  the 30-day commercial paper rate plus 2.7% to April
  2003; secured by property..........................            --            --       966,667
Other notes payable..................................            --            --       124,636
Capital lease obligations (see Note 7)...............       157,163       121,997       344,270
                                                        -----------   -----------   -----------
                                                            157,163     1,810,150     3,095,348
Less current portion.................................        48,852       111,113       209,918
                                                        -----------   -----------   -----------
                                                        $   108,311     1,699,037     2,885,430
                                                        ===========   ===========   ===========

 
     Trade notes payable include notes to various suppliers for inventory
purchases. These notes bear interest at rates ranging from the prime rate to
120% of the prime rate. The interest is forgiven provided the Company meets
certain future minimum purchase requirements. Future minimum payments pursuant
to these agreements are as follows:
 


FISCAL YEAR ENDING OCTOBER 31,
- ------------------------------
                                                            
1998........................................................   $  603,110
1999........................................................    1,718,890
2000........................................................      180,000
2001........................................................      180,000
2002........................................................      180,000
Thereafter..................................................      780,000
                                                               ----------
Total trade notes payable...................................    3,642,000
Less current portion of trade notes payable.................      603,110
                                                               ----------
                                                               $3,038,890
                                                               ==========

 
(7) LEASE OBLIGATIONS
 
     The Company leases warehouses, retail facilities, and vehicles under
long-term operating leases that expire at various dates through fiscal 2005. The
Company also leases certain equipment under capital leases.
 
                                      F-57
   169
                            THE SPEED MERCHANT, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                        OCTOBER 31, 1995, 1996, AND 1997
            (INFORMATION AS OF APRIL 30, 1998 AND FOR THE SIX-MONTH
             PERIODS ENDED APRIL 30, 1997 AND 1998, IS UNAUDITED.)
 
     Future minimum lease payments are as follows:
 


FISCAL YEAR ENDING OCTOBER 31,                              CAPITAL LEASES   OPERATING LEASES
- ------------------------------                              --------------   ----------------
                                                                       
1998.....................................................      $64,390           2,193,943
1999.....................................................       48,063           1,617,955
2000.....................................................       22,791           1,340,938
2001.....................................................        3,892           1,094,728
2002.....................................................        1,297             849,518
Thereafter...............................................           --             615,156
                                                               -------          ----------
Total....................................................      140,433          $7,712,238
                                                                                ==========
Less amount representing interest........................       18,436
                                                               -------
 
Present value of capital lease payments..................      121,997
Less current portion of capital lease obligations........       53,131
                                                               -------
                                                               $68,866
                                                               =======

 
     Rent expense was $3,486,000, $3,517,000, $3,491,000, and $2,121,000 for the
years ended October 31, 1995, 1996, and 1997, and for the six-month period ended
April 30, 1998, respectively.
 
(8) INCOME TAXES
 
     The provision for income taxes consisted of the following:
 


                                                          YEARS ENDED OCTOBER 31,
                                                      --------------------------------
                                                        1995       1996        1997
                                                      --------   ---------   ---------
                                                                    
Current:
  Federal..........................................   $350,000     817,265   1,204,170
  State............................................     92,000     264,000     354,100
Deferred:
  Federal..........................................     65,000      (7,265)    (24,170)
  State............................................     30,000      (4,000)     (3,100)
                                                      --------   ---------   ---------
       Total.......................................   $537,000   1,070,000   1,531,000
                                                      ========   =========   =========

 
     Income tax expense differed from the amounts computed by applying the
federal income tax rate of 34% to pretax income as the result of the following:
 


                                                          YEARS ENDED OCTOBER 31,
                                                      --------------------------------
                                                        1995       1996        1997
                                                      --------   ---------   ---------
                                                                    
Computed "expected" tax expense....................   $431,463     935,983   1,295,747
State income taxes, net of federal income tax
  benefit..........................................     72,789     169,696     202,268
Other..............................................     32,748     (35,679)     32,985
                                                      --------   ---------   ---------
                                                      $537,000   1,070,000   1,531,000
                                                      ========   =========   =========

 
                                      F-58
   170
                            THE SPEED MERCHANT, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                        OCTOBER 31, 1995, 1996, AND 1997
            (INFORMATION AS OF APRIL 30, 1998 AND FOR THE SIX-MONTH
             PERIODS ENDED APRIL 30, 1997 AND 1998, IS UNAUDITED.)
 
     The tax effects of temporary differences that give rise to significant
components of the deferred tax assets and liabilities as of October 31, 1996 and
1997, are presented below:
 


                                                                 1996       1997
                                                               --------   --------
                                                                    
Deferred tax assets:
  Reserves and accruals not currently deductible............   $104,231    172,401
  Inventories -- costs inventoried for tax purposes.........    155,027    121,490
  State income taxes........................................     89,833    119,335
                                                               --------   --------
       Total gross deferred tax assets......................    349,091    413,226
Deferred tax liabilities:
  Property and equipment -- depreciation differences........   (204,901)  (241,766)
                                                               --------   --------
       Net deferred tax assets..............................   $144,190    171,460
                                                               ========   ========

 
     A valuation allowance against the deferred tax assets was not required as
management believes it is more likely than not the Company will generate
sufficient taxable income to realize the deferred tax assets.
 
(9) EMPLOYEE BENEFIT PLAN
 
     The Company has a 401(k) tax deferred savings plan to which participants
may contribute up to $9,500 per year. The Company does not make contributions to
the plan.
 
(10) SUBSEQUENT EVENT
 
     On January 21, 1998, the Company acquired certain assets and liabilities of
Tire Outlet's 10 retail stores in Arizona for approximately $898,000. The
acquired net assets primarily consisted of receivables, inventory, property and
equipment and certain liabilities. The acquisition was accounted for using the
purchase method of accounting.
 
(11) EVENTS SUBSEQUENT TO DATE OF AUDITORS' REPORT (UNAUDITED)
 
     In April 1998, the Company acquired certain assets of Tires One retail
stores in California and Arizona for approximately $750,000. The acquired assets
consisted primarily of inventory and property and equipment. The acquisition was
accounted for using the purchase method of accounting and the operating results
subsequent to the acquisition date are included in the statement of income.
 
     On May 20, 1998, the Company sold all of its common stock for $45 million.
 
                                      F-59
   171
 
- ------------------------------------------------------
- ------------------------------------------------------
 
  HEAFNER HAS NOT AUTHORIZED ANY DEALER, SALESPERSON OR OTHER INDIVIDUAL TO GIVE
ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS
AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT BE RELIED
UPON AS HAVING BEEN AUTHORIZED BY HEAFNER OR THE SUBSIDIARY GUARANTORS. THIS
PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO
BUY ANY OF THE SECURITIES OFFERED HEREBY IN ANY JURISDICTION TO ANY PERSON TO
WHOM IT IS UNLAWFUL TO MAKE SUCH AN OFFER IN SUCH JURISDICTION. NEITHER THE
DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY
CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE INFORMATION CONTAINED HEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF OR THAT THERE HAS BEEN NO
CHANGE IN THE AFFAIRS OF HEAFNER OR THE SUBSIDIARY GUARANTORS SINCE SUCH DATE.
                            ------------------------
                               TABLE OF CONTENTS
 


                                         PAGE
                                         ----
                                     
Prospectus Summary.....................       3
Risk Factors...........................      10
Where You Can Find More Information....      16
Forward-Looking Information............      17
The Transactions.......................      18
Use of Proceeds........................      21
Capitalization.........................      22
The Exchange Offer.....................      23
Unaudited Pro Forma Condensed Combined
  Financial Data.......................      32
Selected Historical Financial Data.....      35
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations...........................      41
Business...............................      50
Management.............................      60
Principal Stockholders.................      69
Certain Relationships and Related
  Transactions.........................      71
Description of Credit Facility.........      73
Description of the Series D Notes......      75
Certain U.S. Federal Income Tax
  Considerations.......................     108
Plan of Distribution...................     108
Legal Matters..........................     109
Experts................................     109
Index to Consolidated Financial
  Statements...........................     F-1

 
                            ------------------------
 
  UNTIL           , 1999, ALL DEALERS EFFECTING TRANSACTIONS IN THE SERIES D
NOTES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO
DELIVER A PROSPECTUS. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION
OF DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS, INCLUDING
SELLING SERIES D NOTES RECEIVED IN EXCHANGE FOR SERIES B NOTES AND C NOTES HELD
FOR THEIR OWN ACCOUNT (SEE "PLAN OF DISTRIBUTION") AND WITH RESPECT TO ANY
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
- ------------------------------------------------------
- ------------------------------------------------------
                          ------------------------------------------------------
                          ------------------------------------------------------
 
                                  $150,000,000
 
                                THE J.H. HEAFNER
                                 COMPANY, INC.
 
                         ------------------------------
                                   PROSPECTUS
                         ------------------------------
 
                             OFFER TO EXCHANGE ITS
                                10% SENIOR NOTES
                                    DUE 2008
                          ------------------------------------------------------
                          ------------------------------------------------------
   172
 
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 20. INDEMNIFICATION OF OFFICERS AND DIRECTORS.
 
The J.H. Heafner Company, Inc.
 
     Heafner is a North Carolina corporation. Part 5 of the North Carolina
Business Corporation Act (the "NCBCA") permits a North Carolina corporation to
indemnify any individual who was or is a defendant or respondent, or is
threatened to be made a defendant or respondent, to any threatened, pending, or
completed civil, criminal, administrative or investigative action, suit or
proceeding, whether formal or informal, by reason of the fact that such
individual is or was a director, officer, employee or agent of the corporation,
or is or was serving as such with respect to another corporation or entity at
the request of the corporation, provided that such person acted in good faith
and in a manner such person reasonably believed to be (i) in the case of conduct
in such individual's official capacity with the corporation, in the best
interests of the corporation and (ii) in all other cases, not opposed to the
best interests of the corporation and, with respect to any criminal action or
proceeding, without reasonable cause to believe the conduct was unlawful. A
corporation may not indemnify such individual where the action or suit is by or
in the right of the corporation and such individual is adjudged liable to the
corporation or in any other action, suit or proceeding where such individual is
charged with, and found liable of, receiving improper personal benefit. Heafner,
in its Articles of Incorporation, has provided that its directors and officers
will be indemnified and held harmless to the fullest extent provided by the
NCBCA.
 
     Section 55-8-56 of the NCBCA also permits a North Carolina corporation to
purchase insurance for the benefit of any person who is or was a director,
officer, employee or agent of the corporation against any liability incurred by
such person, whether or not the corporation would have the power to indemnify
such person against such liability.
 
Oliver & Winston, Inc., The Speed Merchant, Inc., Phoenix Racing, Inc. and
California Tire Company
 
     Winston, Speed Merchant, Phoenix Racing, Inc. ("Phoenix") and California
Tire Company ("California Tire") are California corporations. Section 317 of the
California General Corporation Law ("CGCL") permits a California corporation to
indemnify any person who was or is a party, or is threatened to be made a party,
to any threatened, pending, or completed civil, criminal, administrative or
investigative action, suit or proceeding by reason of the fact that such person
is or was a director, officer, employee or agent of the corporation, or is or
was serving as such with respect to the predecessor corporation or another
corporation or entity at the request of the corporation, provided that such
person acted in good faith and in a manner such person reasonably believed to be
in or not opposed to the best interests of the corporation and, with respect to
any criminal action or proceeding, without reasonable cause to believe the
conduct was unlawful. Where the action or suit is by or in the right of the
corporation, the corporation may not indemnify such person for any claim, issue
or matter as to which the person shall have been adjudged liable to the
corporation, except as otherwise determined by the court in which the action or
suit was brought. Each of Winston, Speed Merchant and Phoenix has provided in
its By-laws that its directors and officers will be indemnified and held
harmless against all expenses, liability and loss (including attorneys' fees,
judgments, fines, and other amounts actually and reasonably incurred in
connection with the proceeding) to the extent provided by the CGCL, except that
Winston and Speed Merchant have provided in their By-laws that such directors
and officers shall not be indemnified for amounts paid in settling or otherwise
disposing of a pending or threatened action, whether with or without court
approval. The By-laws of Phoenix allow amounts paid in settling or otherwise
disposing of a pending or threatened action to be paid as provided by the CGCL.
Both Winston and California Tire's Articles of Incorporation allow them to
provide indemnification to their directors and officers for breach of duty of
such directors and officers, though by-law provisions or individual agreements
with such directors and officers, in excess of the indemnification otherwise
permitted by Section 317 of the CGCL, subject to the limits of Section 204 of
the CGCL.
 
                                      II-1
   173
 
     Section 317(i) of the CGCL also permits a California corporation to
purchase insurance for the benefit of any person who is or was a director,
officer, employee, or agent of the corporation against any liability incurred by
such person, whether or not the corporation would have the power to indemnify
such person against such liability. The By-laws of each of Winston and Speed
Merchant specifically permit each corporation to purchase such insurance.
 
Liability Insurance; Indemnification Under Employment Agreements
 
     The Company maintains directors and officers liability insurance policies,
in such amounts as it deems reasonable, against certain liabilities that may be
asserted against, or incurred by, the directors and officers of each registrant
in their capacities as directors or officers of such corporation, including
liabilities under federal and state securities laws.
 
     Each of the Named Executive Officers is indemnified by the Company against
certain liabilities that may be asserted against, or incurred by, such persons
in their capacities as employees pursuant to employment agreements with the
Company more fully described in the Prospectus that forms a part of this
Registration Statement.
 
ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
 
(a) Exhibits:
 

     
 3.1    Second Amended and Restated Articles of Incorporation of The
        J.H. Heafner Company, Inc. (the Company)++
 3.2    By-laws of the Company*
 3.3    Articles of Incorporation of Oliver & Winston, Inc.*
 3.4    By-laws of Oliver & Winston, Inc.*
 3.5    Articles of Incorporation of The Speed Merchant, Inc.*
 3.6    By-laws of The Speed Merchant, Inc.*
 3.7    Articles of Incorporation of Phoenix Racing, Inc.*
 3.8    By-laws of Phoenix Racing, Inc.*
 3.9    Articles of Incorporation of California Tire Company++
 3.10   By-laws of California Tire Company++
 4.1    Indenture, dated as of December 1, 1998, among the Company,
        First Union National Bank, as Trustee (the "Trustee"), and
        Oliver & Winston, Inc., ITCO Logistics Corporation, ITCO
        Holding Company, Inc., ITCO Tire Company, ITCO Tire Company
        of Georgia, The Speed Merchant, Inc., and Phoenix Racing,
        Inc. (the "Series D Indenture")+
 4.2    Form of Series C and Series D Note (attached as Exhibit A to
        the Series D Indenture)+
 4.3    Supplemental Indenture to the Series D Indenture, dated as
        of February 22, 1999, among the Company, the Trustee, Oliver
        & Winston, Inc., The Speed Merchant, Inc., Phoenix Racing,
        Inc. and California Tire Company++
 4.4    Indenture, dated as of May 15, 1998, among the Company, the
        Trustee, and Oliver & Winston, Inc., ITCO Logistics
        Corporation, ITCO Holding Company, Inc., ITCO Tire Company,
        ITCO Tire Company of Georgia, The Speed Merchant, Inc., and
        Phoenix Racing, Inc. (the "Series B Indenture")*
 4.5    Form of Series B Global Note (attached as Exhibit A to the
        Series B Indenture)*
 4.6    Supplemental Indenture to the Series B Indenture, dated as
        of February 22, 1999, among the Company, the Trustee, Oliver
        & Winston, Inc., The Speed Merchant, Inc., Phoenix Racing,
        Inc. and California Tire Company++
 4.7    Registration Rights Agreement, dated as of December 1, 1998,
        among the Company, its subsidiaries and BancBoston Robertson
        Stephens Inc. and Credit Suisse First Boston Corporation++
 5.1    Opinion of Howard, Smith & Levin LLP as to the Legality of
        the New Notes++

 
                                      II-2
   174

     
 9.1    Voting Trust Agreement, dated as of October 15, 1996, by and
        among Ann Heafner Gaither, William H. Gaither, Albert C.
        Gaither, Susan Gaither Jones, Lawson H. Gaither, Albert
        Comer Gaither and Thomas R. Jones, as Stockholders, and Ann
        Heafner Gaither and William H. Gaither, as Trustees*
10.1    Amended and Restated Loan and Security Agreement, dated as
        of May 20, 1998, among the Company, Oliver & Winston, Inc.,
        ITCO Holding Company, Inc. and The Speed Merchant, Inc., as
        Borrowers, BankBoston, N.A., as Agent (the "Agent"), Fleet
        Capital Corporation and First Union National Bank as
        Co-Agents (the "Co-Agents") and the various financial
        institutions from time to time party thereto, as Lenders*
10.2    Letter, dated May 20, 1998, from the Company, Oliver &
        Winston, Inc., ITCO Holding Company, Inc., The Speed
        Merchant, Inc., ITCO Tire Company, ITCO Tire Company of
        Georgia and Phoenix Racing, Inc. to the Agent and the
        Co-Agents*
10.3    Guaranties, dated as of May 20, 1998, by each of ITCO Tire
        Company, ITCO Tire Company of Georgia, ITCO Logistics
        Corporation and Phoenix Racing, Inc. in favor of the Agent*
10.4    Subsidiary Security Agreements, dated as of May 20, 1998,
        between the Agent and each of ITCO Tire Company, ITCO Tire
        Company of Georgia, ITCO Logistics Corporation and Phoenix
        Racing, Inc.*
10.5    Senior Subordinated Note and Warrant Purchase Agreement,
        dated as of May 7, 1997, by and among The J.H. Heafner
        Company, Inc. and The 1818 Mezzanine Fund, L.P.*
10.6    Registration Rights Agreement, dated as of May 7, 1997, by
        and among The J.H. Heafner Company, Inc. and The 1818
        Mezzanine Fund, L.P.*
10.7    Warrant No. 2 exercisable for 1,034,000 shares of Class A
        Common Stock in the name of The 1818 Mezzanine Fund, L.P.*
10.8    Securities Purchase Agreement, dated as of May 7, 1997,
        between The J.H. Heafner Company, Inc. and The
        Kelly-Springfield Tire and Rubber Company*
10.9    Agreement and Plan of Merger, dated March 10, 1998, among
        the Company, ITCO Merger Corporation, ITCO Logistics
        Corporation and Wingate Partners II, L.P., Armistead
        Burwell, Jr., William E. Berry, Richard P. Johnson, Leon R.
        Ellin, Wingate Affiliates II, L.P. and Callier Investment
        Company (the "ITCO Stockholders")*
10.10   Class B Stockholder Agreement, dated as of May 20, 1998,
        among the Company and the ITCO Stockholders*
10.11   Class B Registration Rights Agreement, dated as of May 20,
        1998, among the Company and the ITCO Stockholders*
10.12   Escrow Agreement, dated as of May 20, 1998, among the
        Company, the ITCO Stockholders and the Chase Manhattan Bank,
        as escrow agent*
10.13   Stock Purchase Agreement, dated as of March 11, 1998, among
        the Company, Arthur C. Soares and Ray C. Barney*
10.14   Escrow Agreement, dated as of May 20, 1998, among the
        Company, Arthur C. Barney, Ray C. Barney and First Union
        National Bank, as escrow agent (the "CPW Escrow Agreement")*
10.15   Letter of Credit, dated as of May 20, 1998, issued to First
        Union National Bank, as CPW Escrow Agent*
10.16   Stock Purchase Agreement, dated as of April 9, 1997, among
        the Company and the shareholders of Oliver & Winston, Inc.*
10.17   Guaranty, dated March 31, 1997, of the Company**
10.18   1998 Michelin North America, Inc. Distributor Agreement,
        dated January 1, 1998, by and between Michelin North
        America, Inc. and the Company**
10.19   Letter Agreements, dated as of November 24 and 25, 1998,
        respectively, by and between Michelin North America and the
        Company++
10.20   The J.H. Heafner Company 1997 Stock Option Plan (the "1997
        Stock Option Plan")*
10.21   The J.H. Heafner Company 1998 Stock Option Plan Amendment
        (amending 1997 Stock Option Plan)++
10.22   Form of Stock Option Agreement (incentive stock options)*
10.23   Form of Stockholder Agreement (pursuant to the 1997 Stock
        Option Plan)*

 
                                      II-3
   175

     
10.24   Stockholders' Agreement, dated as of October 15, 1996, by
        and among Ann Heafner Gaither, William H. Gaither, Albert C.
        Gaither, Susan Gaither Jones, Lawson H. Gaither, Albert
        Comer Gaither and Thomas R. Jones.*
10.25   The J.H. Heafner Company 1997 Restricted Stock Plan*
10.26   Securities Purchase and Stockholders Agreement, dated as of
        May 28, 1997, among the Company and various management
        stockholders*
10.27   Employment and Severance Agreements between the Company and
        William H. Gaither and Thomas J. Bonburg**
10.28   Employment Agreement, dated as of May 20, 1998, between the
        Company and Richard P. Johnson*
10.29   Employment Agreement, dated as of May 20, 1998, between the
        Company and Arthur C. Soares*
10.30   Employment Agreement, dated as of May 20, 1998, between The
        Speed Merchant, Inc. and Ray C. Barney*
10.31   Lease Agreement, dated October 1, 1992, by and between
        Carolyn Heafner, Ann H. Gaither, Albert C. Gaither and the
        Company, as amended*
10.32   Amended and Restated Employment Agreements, dated as of
        January 1, 1999, between the Company and Daniel K. Brown, J.
        Michael Gaither and Donald C. Roof++
10.33   Lease, dated August 1, 1988, by and between Ann Heafner
        Gaither and the Company, as amended**
10.34   Lease Agreement, dated January 1, 1993, by and between
        Evangeline H. Heafner and the Company**
11.1    Statement re: Computation of Per Share Earnings++
12.1    Statement re: Computation of Ratios++
21.1    Chart of Subsidiaries of the Company++
23.1    Consent of Deloitte & Touche LLP++
23.2    Consent of Ernst & Young LLP++
23.3    Consent of KPMG LLP++
23.4    Consent of Arthur Andersen LLP++
23.5    Consent of Howard, Smith & Levin LLP (filed as part of
        Exhibit 5.1)
24.1    Power of Attorney of Directors and Officers (set forth on
        the signature pages hereto)
25.1    Statement of Eligibility of Trustee on Form T-1 related to
        the Notes++
27.1    Financial Data Schedules++
99.1    Form of Letter of Transmittal++
99.2    Form of Notice of Guaranteed Delivery++
        Form of Exchange Agent Agreement#

 
- ---------------
 
*   Incorporated by reference to Heafner's Registration Statement on Form S-4
    filed with the SEC on August 18, 1998.
 
**  Incorporated by reference to Amendment No. 1 to Heafner's Registration
    Statement on Form S-4 filed with the SEC on October 2, 1998.
 
*** Incorporated by reference to Amendment No. 2 to Heafner's Registration
    Statement on Form S-4 filed with the SEC on October 14, 1998. herewith. All
    other exhibits were filed with the Registration Statement dated August 18,
    1998 or Amendment No. 1 to the Registration Statement dated October 2, 1998.
 
+   Incorporated by reference to Heafner's Form 8-K filed on December 15, 1998.
 
++  Filed herewith.
 
#   To be filed by amendment.
 
                                      II-4
   176
 
(b) Financial Data Schedules (filed as exhibit 27.1)
 
ITEM 22.  UNDERTAKINGS.
 
     Each undersigned registrant hereby undertakes:
 
     (1) To file, during any period in which offers or sales are being made, a
post-effective amendment to this registration statement;
 
          (i) To include any prospectus required by Section 10(a)(3) of the
     Securities Act of 1933;
 
          (ii) To reflect in the prospectus any facts or events arising after
     the effective date of the registration statement (or the most recent
     post-effective amendment thereof) which individually or in the aggregate,
     represent a fundamental change in the information set forth in the
     registration statement;
 
          (iii) To include any material information with respect to the plan of
     distribution not previously disclosed in the registration statement or any
     material change to such information in the registration statement;
 
     (2) That, for the purpose of determining any liability under the Securities
Act of 1933 (the "Securities Act"), each such post-effective amendment shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at the time shall be deemed to be
the initial bona fide offering thereof;
 
     (3) To remove from registration by means of a post-effective amendment any
of the securities being registered which remain unsold at the termination of the
offering;
 
     (4) Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
registrants pursuant to the provisions described under Item 20 or otherwise, the
registrants have been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Securities Act and is, therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the
registrants of expenses incurred or paid by a director, officer or controlling
person of the registrants in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the registrants will, unless in
the opinion of their counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue;
 
     (5) To respond to requests for information that is incorporated by
reference into the prospectus pursuant to Item 4, 10(b), 11 or 13 of this form,
within one business day of receipt of such request, and to send the incorporated
documents by first class mail or other equally prompt means. This includes
information contained in documents filed subsequent to the effective date of the
registration statement through the date of responding to the request; and
 
     (6) To supply by means of a post-effective amendment all information
concerning a transaction, and the company being acquired involved therein, that
was not the subject of and included in the registration statement when it became
effective.
 
                                      II-5
   177
 
                                   SIGNATURES
 
     Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Charlotte, State of North
Carolina, on March 31, 1999.
 
                                          THE J. H. HEAFNER COMPANY, INC.
 
                                          By: /s/ WILLIAM H. GAITHER
                                              ----------------------------------
                                              Name: WILLIAM H. GAITHER
                                              Title: President and Chief
                                              Executive Officer
 
                               POWER OF ATTORNEY
 
     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of William H. Gaither, Donald C. Roof and J.
Michael Gaither and each of them, with full power to act alone, as his or her
true and lawful attorneys-in-fact and agents, with full power of substitution
and resubstitution, for him or her and in his or her name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) to this Registration Statement and any subsequent registration
statement filed by the Registrant pursuant to Rule 462(b) of the Securities Act,
and to file the same, with all exhibits thereto, and other documents in
connection therewith, with the SEC, granting unto said attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requisite and necessary to be done in connection therewith,
as fully to all intents and purposes as he or she might or could do in person,
hereby ratifying and confirming all that said attorneys-in-fact and agents, or
any of them, or their or his or her substitute or substitutes, may lawfully do
or cause to be done by virtue hereof.
 
     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT, THIS REGISTRATION
STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE CAPACITIES AND ON THE
DATE INDICATED.
 


                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 
           /s/ WILLIAM H. GAITHER              Director, President and Chief           March 31, 1999
- ---------------------------------------------  Executive Officer
             William H. Gaither
 
             /s/ DONALD C. ROOF                Senior Vice President, Chief Financial  March 31, 1999
- ---------------------------------------------  Officer and Treasurer
               Donald C. Roof
 
         /s/ J. LEWIS MCKNIGHT, JR.            Chief Accounting Officer                March 31, 1999
- ---------------------------------------------
           J. Lewis McKnight, Jr.
 
             /s/ ANN H. GAITHER                Chairperson of the Board                March 31, 1999
- ---------------------------------------------
               Ann H. Gaither
 
           /s/ VICTORIA B. JACKSON             Director                                March 31, 1999
- ---------------------------------------------
             Victoria B. Jackson

 
                                      II-6
   178
 


                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 
            /s/ JOSEPH P. DONLAN               Director                                March 31, 1999
- ---------------------------------------------
              Joseph P. Donlan
 
         /s/ WILLIAM M. WILCOX, JR.            Director                                March 31, 1999
- ---------------------------------------------
           William M. Wilcox, Jr.
 
        /s/ V. EDWARD EASTERLING, JR.          Director                                March 31, 1999
- ---------------------------------------------
          V. Edward Easterling, Jr.

 
                                      II-7
   179
 
                                   SIGNATURES
 
     Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Charlotte, State of North
Carolina, on March 31, 1999.
 
                                          OLIVER & WINSTON, INC.
 
                                          By:  /s/ WILLIAM H. GAITHER
                                              ------------------------------
                                              Name: William H. Gaither
                                              Title: Chief Executive Officer
 
                               POWER OF ATTORNEY
 
     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of William H. Gaither, Donald C. Roof and J.
Michael Gaither and each of them, with full power to act alone, as his or her
true and lawful attorneys-in-fact and agents, with full power of substitution
and resubstitution, for him or her and in his or her name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) to this Registration Statement and any subsequent registration
statement filed by the Registrant pursuant to Rule 462(b) of the Securities Act,
and to file the same, with all exhibits thereto, and other documents in
connection therewith, with the SEC, granting unto said attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requisite and necessary to be done in connection therewith,
as fully to all intents and purposes as he or she might or could do in person,
hereby ratifying and confirming all that said attorneys-in-fact and agents, or
any of them, or their or his or her substitute or substitutes, may lawfully do
or cause to be done by virtue hereof.
 
     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT, THIS REGISTRATION
STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE CAPACITIES AND ON THE
DATE INDICATED.
 


                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 
           /s/ WILLIAM H. GAITHER              Director and Chief Executive Officer    March 31, 1999
- ---------------------------------------------
             William H. Gaither
 
           /s/ P. DOUGLAS ROBERTS              Director, President and Chief           March 31, 1999
- ---------------------------------------------  Operating Officer
             P. Douglas Roberts
 
             /s/ DONALD C. ROOF                Director, Vice President and Treasurer  March 31, 1999
- ---------------------------------------------
               Donald C. Roof
 
           /s/ J. MICHAEL GAITHER              Director, Vice President, General       March 31, 1999
- ---------------------------------------------  Counsel and Secretary
             J. Michael Gaither

 
                                      II-8
   180
 


                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 
          /s/ J. LEWIS MCKNIGHT, JR            Chief Accounting Officer                March 31, 1999
- ---------------------------------------------
           J. Lewis McKnight, Jr.
 
             /s/ ANN H. GAITHER                Chairperson of the Board                March 31, 1999
- ---------------------------------------------
               Ann H. Gaither

 
                                      II-9
   181
 
                                   SIGNATURES
 
     Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Charlotte, State of North
Carolina, on March 31, 1999.
 
                                          THE SPEED MERCHANT, INC.
 
                                          By:  /s/ WILLIAM H. GAITHER
                                          --------------------------------------
                                          Name: William H. Gaither
                                          Title: Chief Executive Officer
 
                               POWER OF ATTORNEY
 
     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of William H. Gaither, Donald C. Roof and J.
Michael Gaither and each of them, with full power to act alone, as his or her
true and lawful attorneys-in-fact and agents, with full power of substitution
and resubstitution, for him or her and in his or her name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) to this Registration Statement and any subsequent registration
statement filed by the Registrant pursuant to Rule 462(b) of the Securities Act,
and to file the same, with all exhibits thereto, and other documents in
connection therewith, with the SEC, granting unto said attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requisite and necessary to be done in connection therewith,
as fully to all intents and purposes as he or she might or could do in person,
hereby ratifying and confirming all that said attorneys-in-fact and agents, or
any of them, or their or his or her substitute or substitutes, may lawfully do
or cause to be done by virtue hereof.
 
     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT, THIS REGISTRATION
STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN THE CAPACITIES AND ON THE
DATE INDICATED.
 


                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 
           /s/ WILLIAM H. GAITHER              Director and Chief Executive Officer    March 31, 1999
- ---------------------------------------------
             William H. Gaither
 
            /s/ ARTHUR C. SOARES               Director, President and Chief           March 31, 1999
- ---------------------------------------------  Operating Officer
              Arthur C. Soares
 
             /s/ DONALD C. ROOF                Director, Vice President, Chief         March 31, 1999
- ---------------------------------------------  Financial Officer and Treasurer
               Donald C. Roof
 
           /s/ J. MICHAEL GAITHER              Director, Vice President, General       March 31, 1999
- ---------------------------------------------  Counsel and Secretary
             J. Michael Gaither
 
         /s/ J. LEWIS MCKNIGHT, JR.            Chief Accounting Officer                March 31, 1999
- ---------------------------------------------
           J. Lewis McKnight, Jr.
 
             /s/ ANN H. GAITHER                Chairperson of the Board                March 31, 1999
- ---------------------------------------------
               Ann H. Gaither

 
                                      II-10
   182
 
                                   SIGNATURES
 
     Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Charlotte, State of North
Carolina, on March 31, 1999.
 
                                          PHOENIX RACING, INC.
 
                                          By:  /s/ WILLIAM H. GAITHER
                                          --------------------------------------
                                          Name: William H. Gaither
                                          Title: Chief Executive Officer
 
                               POWER OF ATTORNEY
 
     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of William H. Gaither, Donald C. Roof and J.
Michael Gaither and each of them, with full power to act alone, as his or her
true and lawful attorneys-in-fact and agents, with full power of substitution
and resubstitution, for him or her and in his or her name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) to this Registration Statement and any subsequent registration
statement filed by the Registrant pursuant to Rule 462(b) of the Securities Act,
and to file the same, with all exhibits thereto, and other documents in
connection therewith, with the SEC, granting unto said attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requisite and necessary to be done in connection therewith,
as fully to all intents and purposes as he or she might or could do in person,
hereby ratifying and confirming all that said attorneys-in-fact and agents, or
any of them, or their or his or her substitute or substitutes, may lawfully do
or cause to be done by virtue hereof.
 
     Pursuant to the requirements of the Securities Act, this Registration
Statement has been signed by the following persons in the capacities and on the
date indicated.
 


                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 
           /s/ WILLIAM H. GAITHER              Director and Chief Executive Officer    March 31, 1999
- ---------------------------------------------
             William H. Gaither
 
           /s/ P. DOUGLAS ROBERTS              Director, President and Chief           March 31, 1999
- ---------------------------------------------  Operating Officer
             P. Douglas Roberts
 
             /s/ DONALD C. ROOF                Director, Vice President, Chief         March 31, 1999
- ---------------------------------------------  Financial Officer and Treasurer
               Donald C. Roof
 
           /s/ J. MICHAEL GAITHER              Director, Vice President, General       March 31, 1999
- ---------------------------------------------  Counsel and Secretary
             J. Michael Gaither
 
         /s/ J. LEWIS MCKNIGHT, JR.            Chief Accounting Officer                March 31, 1999
- ---------------------------------------------
           J. Lewis McKnight, Jr.
 
             /s/ ANN H. GAITHER                Chairperson of the Board                March 31, 1999
- ---------------------------------------------
               Ann H. Gaither

 
                                      II-11
   183
 
                                   SIGNATURES
 
     Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Charlotte, State of North
Carolina, on March 31, 1999.
 
                                          CALIFORNIA TIRE COMPANY
 
                                          By:  /s/ WILLIAM H. GAITHER
                                          --------------------------------------
                                          Name: William H. Gaither
                                          Title: Chief Executive Officer
 
                               POWER OF ATTORNEY
 
     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints each of William H. Gaither, Donald C. Roof and J.
Michael Gaither and each of them, with full power to act alone, as his or her
true and lawful attorneys-in-fact and agents, with full power of substitution
and resubstitution, for him or her and in his or her name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) to this Registration Statement and any subsequent registration
statement filed by the Registrant pursuant to Rule 462(b) of the Securities Act,
and to file the same, with all exhibits thereto, and other documents in
connection therewith, with the SEC, granting unto said attorneys-in-fact and
agents, and each of them, full power and authority to do and perform each and
every act and thing requisite and necessary to be done in connection therewith,
as fully to all intents and purposes as he or she might or could do in person,
hereby ratifying and confirming all that said attorneys-in-fact and agents, or
any of them, or their or his or her substitute or substitutes, may lawfully do
or cause to be done by virtue hereof.
 
     Pursuant to the requirements of the Securities Act, this Registration
Statement has been signed by the following persons in the capacities and on the
date indicated.
 


                  SIGNATURE                                    TITLE                        DATE
                  ---------                                    -----                        ----
                                                                                 
           /s/ WILLIAM H. GAITHER              Director and Chief Executive Officer    March 31, 1999
- ---------------------------------------------
             William H. Gaither
 
             /s/ MICHAEL LARGENT               President                               March 31, 1999
- ---------------------------------------------
               Michael Largent
 
             /s/ DONALD C. ROOF                Director, Vice President, Chief         March 31, 1999
- ---------------------------------------------  Financial Officer and Treasurer
               Donald C. Roof
 
           /s/ J. MICHAEL GAITHER              Director, Vice President, General       March 31, 1999
- ---------------------------------------------  Counsel and Secretary
             J. Michael Gaither
 
             /s/ ANN H. GAITHER                Chairperson of the Board                March 31, 1999
- ---------------------------------------------
               Ann H. Gaither

 
                                      II-12