SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549-1004





                                    FORM 10-Q

(Mark One)
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934

                  For the quarterly period ended June 30, 2001

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

                         Commission File Number 0-24960

                            Covenant Transport, Inc.
             (Exact name of registrant as specified in its charter)


          Nevada                            88-0320154
(State or other jurisdiction of   (I.R.S. employer identification number)
incorporation or organization)

                               400 Birmingham Hwy.
                              Chattanooga, TN 37419
                                 (423) 821-1212

               (Address, including zip code, and telephone number,
                      including area code, of registrant's
                           principal executive office)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2)  has  been  subject  to the  filing
requirements for at least the past 90 days.

                                  YES X   NO __


Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date (July 31, 2001).

             Class A Common Stock, $.01 par value: 11,660,753 shares
             Class B Common Stock, $.01 par value: 2,350,000 shares

Exhibit Index is on Page 15


















                                     PART I
                              FINANCIAL INFORMATION
                                                                    Page Number
Item 1. Financial statements

        Condensed Consolidated Balance Sheets as of December 31, 2000
        and June 30, 2001 (Unaudited)                                     3

        Condensed Consolidated Statements of Income for the three and
        six months ended June 30, 2000 and 2001 (Unaudited)               4

        Condensed Consolidated Statements of Cash Flows for the six
        months ended June 30, 2000 and 2001 (Unaudited)                   5

        Notes to Condensed Consolidated Financial Statements (Unaudited)  6

Item 2. Management's Discussion and Analysis of Financial Condition and
        Results of Operations                                             8

Item 3. Quantitative and Qualitative Disclosures about Market Risk       14


                                     PART II
                                OTHER INFORMATION

                                                                    Page Number

Item 1.   Legal Proceedings                                              15

Items 2 and 3.  Not applicable                                           15

Item 4.   Submission of Matters to a Vote of Security Holders            15

Item 5.   Not applicable                                                 15

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


                                                                             2





                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (In thousands except share data)


                                                                                December 31, 2000                June 30, 2001
                                                                                                                 (unaudited)
                                                                               ---------------------         ---------------------
                                    ASSETS
                                                                                                       
Current assets:
  Cash and cash equivalents                                                    $          2,287              $            589

  Accounts receivable, net of allowance of $1,263 in 2000 and
     $1,230 in 2001                                                                      72,482                        69,325
  Drivers' advances and other receivables                                                11,393                         7,790
  Tire and parts inventory                                                                2,949                         3,616
  Prepaid expenses                                                                       13,914                        11,492
  Deferred income taxes                                                                   2,590                         2,052
  Income taxes receivable                                                                 3,651                         1,662
                                                                              -----------------             -----------------
Total current assets                                                                    109,266                        96,526

Property and equipment, at cost                                                         356,630                       374,715
Less accumulated depreciation and amortization                                          100,581                       110,302
                                                                               -----------------             -----------------
Net property and equipment                                                              256,049                       264,413

Other                                                                                    25,198                        24,900
                                                                               -----------------             -----------------

Total assets                                                                   $        390,513              $        385,839
                                                                               =================             =================

                     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Current maturities of long-term debt                                         $          6,505              $          6,183
  Securitization facility                                                                62,000                        55,130
  Accounts payable                                                                        6,988                        10,038
  Accrued expenses                                                                       17,176                        19,783
                                                                               -----------------             -----------------
Total current liabilities                                                                92,669                        91,134

Long-term debt, less current maturities                                                  74,295                        71,707
Deferred income taxes                                                                    55,727                        53,584
                                                                               -----------------             -----------------
Total liabilities                                                                       222,691                       216,425

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares authorized;
    12,566,850 and 12,632,253 shares issued and 11,595,350 and 11,660,753                   126                           126
    shares outstanding as of  2000 and 2001, respectively
  Class B common stock, $.01 par value; 5,000,000 shares authorized;
    2,350,000 shares issued and outstanding as of 2000 and 2001                              24                            24
Additional paid-in-capital                                                               78,343                        79,152
Treasury stock, at cost; 971,500 shares as of 2000 and 2001                             (7,935)                       (7,935)
Retained earnings                                                                        97,264                        98,047
                                                                               -----------------             -----------------
Total stockholders' equity                                                              167,822                       169,414
                                                                               -----------------             -----------------
Total liabilities and stockholders' equity                                     $        390,513              $        385,839
                                                                               =================             =================


The accompanying notes are an integral part of these consolidated financial statements.
                                                                                                                            3






                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                THREE AND SIX MONTHS ENDED JUNE 30, 2000 AND 2001
                      (In thousands except per share data)



                                                                Three months ended June 30,            Six months ended June 30,
                                                                        (unaudited)                           (unaudited)
                                                             ----------------------------------     --------------------------------

                                                                  2000              2001                 2000              2001
                                                                  ----              ----                 ----              ----
                                                                                                           
          Revenue                                             $      139,398    $     141,683        $     265,879     $     273,012
          Operating expenses:
            Salaries, wages, and related expenses                     60,943           63,223              114,888           123,229
            Fuel, oil, and road expenses                              23,322           26,296               44,334            50,608
            Revenue equipment rentals and
               purchased transportation                               19,360           17,323               38,079            34,238
            Repairs                                                    3,049            4,787                6,057             8,405
            Operating taxes and licenses                               3,513            3,632                6,798             7,023
            Insurance and claims                                       3,645            4,892                7,021             8,957
            Communications and utilities                               1,788            1,881                3,541             3,650
            General supplies and expenses                              6,411            6,039               12,097            11,238
            Depreciation and amortization,
              including gain on disposal of equipment                 10,102           10,543               20,112            19,945
                                                              ---------------   --------------       --------------    -------------
          Total operating expenses                                   132,133          138,616              252,927           267,293
                                                              ---------------   --------------       --------------    -------------
          Operating income                                             7,265            3,067               12,952             5,719
          Interest expense                                             2,436            2,174                4,740             4,457
                                                              ---------------   --------------       --------------    -------------
          Income before income taxes                                   4,829              893                8,212             1,262
          Income tax expense                                           1,929              339                3,280               479
                                                              ---------------   --------------        -------------    -------------
          Net income                                          $        2,900    $         554        $       4,932     $         783
                                                              ===============   ==============       ==============    =============

          Basic earnings per share                            $         0.20    $        0.04        $        0.33     $        0.06

          Diluted earnings per share                          $         0.20    $        0.04        $        0.33     $        0.06

          Weighted average shares outstanding                         14,785           13,967               14,851            13,957

          Adjusted weighted average shares and assumed
            conversions outstanding                                   14,790           14,257               14,869            14,230

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

                                                                                                                                  4





                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 2000 AND 2001
                                 (In thousands)



                                                                                           Six months ended June 30,
                                                                                                  (unaudited)
                                                                                  --------------------------------------------

                                                                                        2000                       2001
                                                                                        ----                       ----
                                                                                                       
Cash flows from operating activities:
Net income                                                                        $           4,932          $            783
Adjustments to reconcile net income to net cash
   provided by operating activities:
      Provision for losses on receivables                                                       144                        24
      Depreciation and amortization                                                          20,828                    19,169
      Deferred income tax expense                                                               646                   (1,604)
      Equity in earnings of affiliate                                                             -                       860
      Gain on disposition of property and equipment                                           (716)                     (101)
      Changes in operating assets and liabilities:
        Receivables and advances                                                                837                     6,611
        Prepaid expenses                                                                    (3,432)                     2,422
        Tire and parts inventory                                                              (143)                     (667)
        Accounts payable and accrued expenses                                                 2,176                     7,645
                                                                                  ------------------         -----------------
Net cash flows provided by operating activities                                              25,272                    35,142

Cash flows from investing activities:
      Acquisition of property and equipment                                                (39,989)                  (44,059)
      Proceeds from disposition of property and equipment                                    29,711                    16,283
      Acquisition of company stock                                                          (6,450)                         -
                                                                                  ------------------         -----------------
Net cash flows used in investing activities                                                (16,728)                  (27,776)

Cash flows from financing activities:
     Changes in checks outstanding in excess of bank
        balances                                                                              (101)                         -
     Deferred costs                                                                           (111)                      (94)
     Exercise of stock option                                                                    30                       810
     Proceeds from issuance of long-term debt                                                21,000                    38,000
     Repayments of long-term debt                                                          (29,347)                  (47,780)
                                                                                  ------------------         -----------------
Net cash flows used in financing activities                                                 (8,529)                   (9,064)
                                                                                  ------------------         -----------------

Net change in cash and cash equivalents                                                          15                   (1,698)

Cash and cash equivalents at beginning of period                                              1,046                     2,287
                                                                                  ------------------         -----------------

Cash and cash equivalents at end of period                                        $           1,061          $            589
                                                                                  ==================         =================

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

                                                                                                                             5






                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


Note 1.  Basis of Presentation

     The condensed  consolidated  financial  statements  include the accounts of
     Covenant  Transport,  Inc., a Nevada holding company,  and its wholly-owned
     subsidiaries  ("Covenant" or the "Company").  All significant  intercompany
     balances and transactions have been eliminated in consolidation.

     The financial  statements have been prepared,  without audit, in accordance
     with generally accepted  accounting  principles,  pursuant to the rules and
     regulations of the Securities  and Exchange  Commission.  In the opinion of
     management,  the accompanying  financial statements include all adjustments
     which are necessary for a fair  presentation of the results for the interim
     periods  presented,  such adjustments  being of a normal recurring  nature.
     Certain information and footnote disclosures have been condensed or omitted
     pursuant to such rules and  regulations.  The December  31, 2000  Condensed
     Consolidated  Balance  Sheet was derived from the audited  balance sheet of
     the Company for the year then ended.  It is suggested that these  condensed
     consolidated  financial statements and notes thereto be read in conjunction
     with the  consolidated  financial  statements and notes thereto included in
     the Company's  Form 10-K for the year ended  December 31, 2000.  Results of
     operations in interim periods are not necessarily  indicative of results to
     be expected for a full year.

Note 2.  Basic and Diluted Earnings Per Share

          The  following  table  sets  forth  for  the  periods   indicated  the
     calculation of net earnings per share  included in the Company's  Condensed
     Consolidated Statements of Income:





            (in thousands except per share data)                       Three months ended           Six months ended
                                                                            June 30,                    June 30,
                                                                       2000          2001          2000          2001
                                                                       ----          ----          ----          ----
                                                                                                 
            Numerator:

              Net Income                                            $    2,900    $      554    $    4,932    $      783

            Denominator:

              Denominator for basic earnings
                per share - weighted-average shares                     14,785        13,967        14,851        13,957

            Effect of dilutive securities:

              Employee stock options                                         5           290            18           273
                                                                    -----------   -----------   -----------   -----------

            Denominator for diluted earnings per share -
            adjusted weighted-average shares and assumed                14,790        14,257        14,869        14,230
            conversions
                                                                    ===========   ==========    ===========   ===========
            Basic earnings per share                                     $ .20         $ .04        $  .33        $  .06
                                                                    ===========   ==========    ===========   ===========
            Diluted earnings per share                                   $ .20         $ .04        $  .33        $  .06
                                                                    ===========   ===========   ===========   ===========



Note 3.  Income Taxes

Income tax  expense  varies from the amount  computed  by  applying  the federal
corporate  income tax rate of 35% to income before income taxes primarily due to
state  income  taxes,  net of  federal  income  tax  effect,  plus the effect of
nondeductible  amortization  of goodwill.  The Company  implemented  certain tax
planning  strategies during 2000. The effective income tax rate approximates 38%
in the six months ended June 30, 2001,  and 40% in the six months ended June 30,
2000.
                                                                              6



Note 4.  Investment in Transplace.com

     Effective July 1, 2000, the Company merged its logistics business with five
     other  transportation   companies  into  a  company  called  Transplace.com
     ("TPC").  TPC operates an Internet-based  global  transportation  logistics
     service  and is  developing  programs  for the  cooperative  purchasing  of
     products, supplies, and services. In the transaction,  Covenant contributed
     its  logistics  customer  list,  logistics  business  software and software
     licenses,   certain  intellectual  property,   intangible  assets  totaling
     approximately  $5.1  million,  and $5.0  million  in cash  for the  initial
     funding of the venture.  In exchange,  Covenant  received 13%  ownership in
     TPC,  which is being  accounted for using the equity method of  accounting.
     Upon  completion  of the  transaction,  Covenant  ceased  operating its own
     transportation  logistics and brokerage business, which consisted primarily
     of the Terminal Truck Broker,  Inc. business acquired in November 1999. The
     excess of the  Company's  share of TPC's net assets  over its cost basis is
     being amortized over twenty years using the straight-line method.

Note 5.  Con-Way Truckload Services, Inc. acquisition

     In August 2000, the Company  purchased  certain  trucking assets of Con-Way
     Truckload  Services,  Inc. ("CTS"), an $80 million annual revenue truckload
     carrier  headquartered  in Fort Worth,  Texas.  The Company  acquired CTS's
     customer list and driver files as well as 90 tractors and 90 trailers.  The
     acquisition  has been accounted for under the purchase method of accounting
     with the excess of the purchase  price over the estimated fair value of the
     net assets acquired of approximately  $2.6 million  allocated to intangible
     assets.  CTS was owned by  Con-Way  Transportation  Services  of Ann Arbor,
     Michigan,  a subsidiary  of CNF Inc., a $5.6  billion  global  supply chain
     management services company.

Note 6.  Recent Accounting Pronouncements

     In 1998, the Financial  Accounting  Standards Board (FASB) issued Statement
     of  Financial  Accounting  Standards  No. 133 ("FAS 133"),  Accounting  for
     Derivative  Instruments and Hedging Activities,  as amended by Statement of
     Financial   Accounting   Standards  No.  137,   Accounting  for  Derivative
     Instruments and Hedging Activities - Deferral of the Effective Date of FASB
     Statement No. 133, an amendment of FASB Statement No. 133, and Statement of
     Financial  Accounting  Standards No. 138, Accounting for Certain Derivative
     Instruments and Certain Hedging Activities,  an amendment of FASB Statement
     No. 133.

     FAS 133 requires that all derivative instruments be recorded on the balance
     sheet at their fair  value.  Changes in the fair value of  derivatives  are
     recorded each period in current earnings or in other comprehensive  income,
     depending  on  whether  a  derivative  is  designated  as part of a hedging
     relationship and, if it is, depending on the type of hedging relationship.

     The  Company  adopted  FAS  133  effective  January  1,  2001  but  had  no
     instruments  in place on that date.  During the first  quarter  the Company
     entered into  derivatives  to manage the risk of  variability in cash flows
     associated with floating- rate debt.  These  derivatives are not designated
     as hedging  instruments  under FAS 133 and  consequently are marked to fair
     value  through  earnings,  although  the impact of the  derivatives  is not
     material.

     In July 2001 the Financial  Accounting  Standards  Board (FASB) issued SFAS
     No.  141  "Business  Combinations"  and SFAS No.  142  "Goodwill  and Other
     Intangible Assets." SFAS No. 141 requires business  combinations  initiated
     after  June 30,  2001 to be  accounted  for  using the  purchase  method of
     accounting,  and  broadens the criteria  for  recording  intangible  assets
     separate from goodwill. Recorded goodwill and intangibles will be evaluated
     against  this new  criteria  and may  result in certain  intangibles  being
     subsumed into goodwill,  or alternatively,  amounts  initially  recorded as
     goodwill may be separately  identified and recognized  apart from goodwill.
     SFAS No. 142 requires the use of a nonamortization  approach to account for
     purchased  goodwill  and  certain  intangibles.   Under  a  nonamortization
     approach,  goodwill  and certain  intangibles  will not be  amortized  into
     results of  operations,  but instead would be reviewed for  impairment  and
     written  down and charged to results of  operations  only in the periods in
     which the recorded  value of goodwill and certain  intangibles is more than
     its fair value.  The provisions of each  statement  which apply to goodwill
     and  intangible  assets  acquired prior to June 30, 2001 will be adopted by
     the  Company  on January 1,  2002.  The  impact of the  application  of the
     provisions of this statement on the Company's financial position or results
     of operations  upon adoption are not known at this time however the Company
     anticipates  the  standard  will result in  reducing  the  amortization  of
     goodwill.

                                                                              7




                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The condensed consolidated financial statements include the accounts of Covenant
Transport,  Inc., a Nevada holding company,  and its  wholly-owned  subsidiaries
("Covenant"  or  the  "Company").  All  significant  intercompany  balances  and
transactions have been eliminated in consolidation.

Except for the historical  information  contained herein, the discussion in this
quarterly  report  contains   forward-looking   statements  that  involve  risk,
assumptions,  and uncertainties  that are difficult to predict.  Statements that
constitute  forward-looking  statements are usually  identified by words such as
"anticipates,"   "believes,"  "estimates,"  "projects,"  "expects,"  or  similar
expressions. These statements are made pursuant to the safe harbor provisions of
the Private Securities  Litigation Reform Act of 1995. Such statements are based
upon the current beliefs and  expectations  of the Company's  management and are
subject to significant risks and  uncertainties.  Actual results may differ from
those set forth in the forward-looking  statements. The following factors, among
others,   could  cause  actual  results  to  differ  materially  from  those  in
forward-looking  statements:  excess capacity in the trucking industry;  surplus
inventories;  recessionary  economic cycles and downturns in customers' business
cycles;  increases or rapid  fluctuations in fuel prices,  interest rates,  fuel
taxes,  tolls,  and  license  and  registration  fees;  the resale  value of the
Company's  used  equipment;  increases in  compensation  for and  difficulty  in
attracting and retaining  qualified  drivers and  owner-operators;  increases in
insurance premiums and deductible amounts relating to accident,  cargo, workers'
compensation,  health, and other claims;  seasonal factors such as harsh weather
conditions that increase operating costs;  competition from trucking,  rail, and
intermodal  competitors;  and the  ability to  identify  acceptable  acquisition
candidates,  consummate acquisitions, and integrate acquired operations. Readers
should  review and consider the various  disclosures  made by the Company in its
press releases,  stockholder reports, and public filings, as well as the factors
explained in greater detail in the Company's annual report on Form 10-K.

The Company  grew its revenue  2.7%,  to $273.0  million in the six months ended
June 30,  2001,  from $265.9  million  during the same period of 2000.  A slight
increase  in  fleet  size and the  acquisition  of  certain  assets  of  Con-Way
Truckload  Services,  Inc.  ("CTS") in late August 2000  contributed  to revenue
growth over this  period.  Due to a weak  freight  environment,  the Company has
elected to slow the growth of the Company fleet until freight demand increases.

The Company's  pretax margin  decreased to 0.5% of revenue from 3.1% of revenue,
and the Company's net income decreased  approximately 84.1%, to $0.8 million for
the six months ended June 30, 2001,  from $4.9 million during the same period of
2000. A soft freight  environment  that has impacted freight rates and equipment
utilization  was the major factor  contributing  to the decrease.  Other factors
included  increased fuel costs and higher insurance,  claims and repair costs as
compared with the previous year.

The Company  continues to obtain revenue  equipment  through its  owner-operator
fleet and finance equipment under operating leases. The Company's owner-operator
fleet decreased to an average of 385 in the six month period ended June 30, 2001
compared to 573 in the six month  period  ended June 30,  2000.  Owner-operators
provide a tractor and a driver and bear all operating expenses in exchange for a
fixed  payment  per  mile.  The  Company  does not have the  capital  outlay  of
purchasing the tractor. The Company's use of operating leases continued to grow.
As of June 30, 2001, the Company had financed  approximately  1,084 tractors and
1,619  trailers  under  operating  leases as compared to 771  tractors and 1,059
trailers  under  operating   leases  as  of  June  30,  2000.  The  payments  to
owner-operators  and the  financing  of  equipment  under  operating  leases are
recorded in revenue  equipment  rentals and purchased  transportation.  Expenses
associated  with owned  equipment,  such as interest and  depreciation,  are not
incurred, and for owner-operator tractors, driver compensation,  fuel, and other
expenses are not incurred.  Because obtaining equipment from owner-operators and
under operating leases  effectively  shifts financing  expenses from interest to
"above the line" operating expenses,  the Company evaluates its efficiency using
pretax margin and net margin rather than operating ratio.

Effective  July 1, 2000,  the Company  merged its  logistics  business with five
other   transportation   companies   into   Transplace.com,    L.L.C.   ("TPC").
Transplace.com  operates  an  Internet-based  global  transportation   logistics
service and is developing  programs for the cooperative  purchasing of products,
supplies,  and services. In the transaction,  Covenant contributed its logistics
customer  list,  logistics  business  software  and  software  license,  certain
intellectual  property,  and $5.0 million in cash for the initial funding of the
venture.  In exchange,  Covenant received 13% ownership in Transplace.com.  Upon
completion of the transaction,  Covenant ceased operating its own transportation
logistics  and brokerage  business,  which  consisted  primarily of the Terminal
Truck Broker, Inc. business acquired in November 1999. The contributed operation
generated  approximately  $5.0 million in net brokerage  revenue  (gross revenue
less purchased transportation expense) received on an annualized basis.

                                                                              8

The following table sets forth the percentage relationship of certain items to
revenue:


                                                                  Three Months Ended                Six Months Ended
                                                                       June 30,                           June 30,
                                                                   2000          2001             2000          2001
                                                                -----------   -----------      -----------   -----------
                                                                                                 
                 Revenue                                            100.0%        100.0%            100.0%        100.0%
                 Operating expenses:
                   Salaries, wages, and related expenses              43.7          44.6              43.2          45.1
                   Fuel, oil, and road expenses                       16.7          18.6              16.7          18.5
                   Revenue equipment rentals and purchased
                     transportation                                   13.9          12.2              14.3          12.5
                   Repairs                                             2.2           3.4               2.3           3.1
                   Operating taxes and licenses                        2.5           2.6               2.6           2.6
                   Insurance                                           2.6           3.5               2.6           3.3
                   Communications and utilities                        1.3           1.3               1.3           1.3
                   General supplies and expenses                       4.6           4.3               4.5           4.1
                   Depreciation and amortization                       7.2           7.4               7.6           7.3
                                                                -----------   -----------     -------------  -----------
                 Total operating expenses                             94.8          97.8              95.1          97.9
                                                                -----------   -----------      ------------  ------------
                 Operating income                                      5.2           2.2               4.9           2.1
                 Interest expense                                      1.7           1.5               1.8           1.6
                                                                -----------   -----------      ------------  ------------
                 Income before income taxes                            3.5           0.6               3.1           0.5
                 Income tax expense                                    1.4           0.2               1.2           0.2
                                                                -----------   -----------      ------------  ------------
                 Net income                                           2.1%          0.4%              1.9%          0.3%
                                                                ===========   ===========      ============  ============

COMPARISON OF THREE MONTHS ENDED JUNE 30, 2001 TO THREE MONTHS ENDED JUNE 30,
2000

Revenue increased $2.3 million (1.6%), to $141.7 million in the 2001 period from
$139.4 million in the 2000 period. The revenue increase was primarily  generated
by a 4.8% increase in weighted average tractors, to 3,947 during the 2001 period
from 3,766 during the 2000 period and from the asset  acquisition  of CTS. These
increases  were offset by an  approximately  $1.7  million  reclassification  of
accessorial revenue. Due to a weak freight environment,  the Company has elected
to manage the size of its tractor fleet until freight demand increases.

Salaries,  wages, and related expenses  increased $2.3 million (3.7%),  to $63.2
million  in the  2001  period  from  $60.9  million  in the  2000  period.  As a
percentage of revenue,  salaries, wages, and related expenses increased to 44.6%
in the 2001 period from 43.7% in the 2000  period.  Driver wages as a percentage
of revenue  increased to 31.2% in the 2001 period from 30.8% in the 2000 period,
partially due to the Company  utilizing fewer  owner-operators  during the first
quarter of 2001. The Company's non-driving employee payroll expense increased to
6.7% of revenue in the 2001  period  from 5.9% of revenue in 2000  period due to
growth in headcount and salaried drivers in the dedicated fleet.

Fuel, oil, and road expenses increased $3.0 million (12.8%), to $26.3 million in
the 2001  period  from $23.3  million in the 2000  period.  As a  percentage  of
revenue,  fuel, oil, and road expenses increased to 18.6% of revenue in the 2001
period from 16.7% in the 2000 period.  This increase was due to lower quantities
of fuel being hedged using  purchase  commitments,  slightly lower fuel economy,
and by the  increased  usage  of  company  trucks  (due to the  decrease  in the
Company's utilization of owner-operators, who pay for their own fuel purchases).
These  increases were  partially  offset by fuel  surcharges,  which amounted to
$.049 per loaded  mile or  approximately  $5.8  million  during the 2001  period
compared to $.042 per loaded mile or approximately  $4.7 million during the 2000
period.

Revenue  equipment rentals and purchased  transportation  decreased $2.0 million
(10.5%),  to $17.3  million in the 2001  period  from $19.4  million in the 2000
period.  As a percentage  of revenue,  revenue  equipment  rentals and purchased
transportation  decreased  to 12.2% in the 2001  period  from  13.9% in the 2000
period.  The decrease was due to the Company  utilizing  fewer  owner-operators,
which was offset  partially by the Company  entering into  additional  operating
leases. The Company's owner-operator fleet decreased to an average of 384 in the
2001  period  compared  to 513 in the 2000  period.  Owner-operators  provide  a
tractor and driver and cover all of their  operating  expenses in exchange for a
fixed payment per mile.  Accordingly,  expenses such as driver  salaries,  fuel,
repairs,  depreciation,  and interest  normally  associated  with  Company-owned
equipment  are   consolidated  in  revenue   equipment   rentals  and  purchased
transportation when owner-operators are utilized.  The Company also entered into
additional  operating  leases.  As of June 30,  2001,  the Company had  financed
approximately  1,084  tractors  and 1,619  trailers  under  operating  leases as
compared to 771 tractors and 1,059  trailers under  operating  leases as of June
30, 2000.

Repairs  increased  approximately  $1.7 million (57.0%),  to $4.8 million in the
2001 period from $3.0  million in the 2000 period.  As a percentage  of revenue,
repairs  increased to 3.4% in the 2001 period from 2.2% in the 2000 period.  The
increase was primarily the
                                                                              9

result of the Company adopting an insurance  program with  significantly  higher
physical  damage  deductible  exposure.  Repair  expense  will vary based on the
frequency  and  severity  of physical  damage  claims.  The Company  accrues the
estimated cost of the uninsured  portion of pending  claims.  These accruals are
based on  management's  evaluation  of the nature and  severity of the claim and
estimates of future claims development based on historical trends.

Operating taxes and licenses  increased  approximately  $0.1 million (3.4%),  to
$3.6  million in the 2001  period  from $3.5  million in the 2000  period.  As a
percent of revenue,  operating taxes and licenses remained  essentially constant
at 2.6% in 2001 as compared to 2.5% in the 2000.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$1.2  million  (34.2%),  to $4.9 million in the 2001 period from $3.6 million in
the 2000 period. As a percentage of revenue,  insurance increased to 3.5% in the
2001 period from 2.6% in the 2000 period because of an industry-wide increase in
insurance rates,  which the Company  addressed by adopting an insurance  program
with significantly  higher deductible exposure that is partially offset by lower
premium rates. The Company's  insurance program for liability,  physical damage,
and cargo damage  involves  self-insurance  with varying risk retention  levels.
Claims in excess of these risk  retention  levels are  covered by  insurance  in
amounts which management  considers adequate.  The Company accrues the estimated
cost of the uninsured  portion of pending  claims.  These  accruals are based on
management's evaluation of the nature and severity of the claim and estimates of
future  claims  development  based on  historical  trends.  Insurance and claims
expense will vary based on the frequency and severity of claims.

Communications  and  utilities  expense  increased  approximately  $0.1  million
(5.2%), to $1.9 million in the 2001 period from $1.8 million in the 2000 period.
As a percentage of revenue,  communications and utilities  remained  essentially
constant at 1.3% in the 2000 and 2001 periods.

General  supplies  and  expenses,  consisting  primarily  of  driver  recruiting
expenses and terminal lease  expense,  decreased  $0.4 million  (5.8%),  to $6.0
million in the 2001 period from $6.4 million in the 2000 period. As a percentage
of revenue,  general supplies and expenses  decreased to 4.3% in the 2001 period
from 4.6% in the 2000 period.  The 2001  decrease is primarily the result of the
capitalization of the Company's  headquarters facility and a reclassification of
certain  accessorial  charges to shippers against the related expense.  In March
2001, the Company's  headquarters facility operating lease expired. The building
was refinanced  through the Credit Agreement (as defined below), and the related
expenses are being reflected in the depreciation  and  amortization  category as
well as interest expense. The Company implemented  accessorial  reclassification
in the third quarter of 2000.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $0.4 million  (4.4%),  to $10.5 million in the 2001 period
from $10.1 million in the 2000 period. As a percentage of revenue,  depreciation
and  amortization  increased  to 7.4% in the 2001  period  from 7.2% in the 2000
period.  The increase is primarily  due to the  capitalization  of the Company's
headquarters  facility which was previously  financed through an operating lease
that  expired in March 2001.  The  headquarters  lease  expense  was  previously
recorded in general supplies and expenses. Depreciation and amortization expense
is  net of any  gain  or  loss  on  the  sale  of  tractors  and  trailers.  The
predictability  of any  gain/(loss) on the sale of equipment is difficult due to
the  variation  in  market  value  of used  equipment  from  year to  year.  The
unpredictability of gains/(losses) could impact depreciation and amortization as
a percentage of revenue.  The Company is reserving against tractor values, which
will affect this line item in future  periods.  Amortization  expense  primarily
relates to covenants not to compete and goodwill from acquisitions.

Interest  expense  decreased $0.3 million  (10.8%),  to $2.2 million in the 2001
period  from $2.4  million  in the 2000  period.  As a  percentage  of  revenue,
interest  expense  decreased  to 1.5% in the 2001  period  from 1.7% in the 2000
period. The decrease was the result of lower debt balances and interest rates.

As a result of the foregoing,  the Company's  pretax margin decreased to 0.6% in
the 2001 period from 3.5% in the 2000 period.

The  Company's  effective  tax rate  decreased  to 38.0% in the 2001 period from
39.9% in the 2000 period due to the Company  implementing  certain tax  planning
strategies during 2000.

Primarily as a result of the factors  described above, net income decreased $2.3
million (80.9%),  to $0.6 million in the 2001 period (0.4% of revenue) from $2.9
million in the 2000 period (2.1% of revenue).

COMPARISON OF SIX MONTHS ENDED JUNE 30, 2001 TO SIX MONTHS ENDED JUNE 30, 2000

Revenue increased $7.1 million (2.7%), to $273.0 million in the 2001 period from
$265.9 million in the 2000 period. The revenue increase was primarily  generated
by a 5.1% increase in weighted average tractors, to 3,869 during the 2001 period
from 3,680 during the 2000 period and from the asset  acquisition  of CTS. These
increases  were offset by an  approximately  $3.3  million  reclassification  of
accessorial revenue in the 2001 period. Due to a weak freight  environment,  the
Company has elected to manage the size of its tractor fleet until freight demand
increases.

                                                                             10

Salaries,  wages, and related expenses  increased $8.3 million (7.3%), to $123.2
million  in the  2001  period  from  $114.9  million  in the 2000  period.  As a
percentage of revenue,  salaries, wages, and related expenses increased to 45.1%
in the 2001 period from 43.2% in the 2000  period.  Driver wages as a percentage
of revenue  increased to 31.4% in the 2001 period from 30.2% in the 2000 period.
The increase was partially due to the Company  utilizing  fewer  owner-operators
during the first six months of 2001. The Company's  non-driving employee payroll
expense  increased to 6.7% of revenue in the 2001 period from 6.3% of revenue in
2000  period  due to due to growth in  headcount  and  salaried  drivers  in the
dedicated fleet.

Fuel, oil, and road expenses increased $6.3 million (14.2%), to $50.6 million in
the 2001  period  from $44.3  million in the 2000  period.  As a  percentage  of
revenue,  fuel, oil, and road expenses increased to 18.5% of revenue in the 2001
period from 16.7% in the 2000 period.  This increase was due to lower quantities
of fuel being  hedged  using price  purchase  commitments,  slightly  lower fuel
economy,  and by the increased  usage of company  trucks (due to the decrease in
the  Company's  utilization  of  owner-operators,  who pay for  their  own  fuel
purchases).  These  increases were  partially  offset by fuel  surcharges  which
amounted to $.051 per loaded mile or approximately $11.5 million during the 2001
period  compared to $.044 per loaded mile or  approximately  $9.6 million during
the 2000 period.

Revenue  equipment rentals and purchased  transportation  decreased $3.8 million
(10.1%),  to $34.2  million in the 2001  period  from $38.1  million in the 2000
period.  As a percentage  of revenue,  revenue  equipment  rentals and purchased
transportation  decreased  to 12.5% in the 2001  period  from  14.3% in the 2000
period.  The decrease was due to the Company  utilizing  fewer  owner-operators,
which was offset  partially by the Company  entering into  additional  operating
leases. The Company's owner-operator fleet decreased to an average of 385 in the
2001  period  compared  to 573 in the 2000  period.  Owner-operators  provide  a
tractor and driver and cover all of their  operating  expenses in exchange for a
fixed payment per mile.  Accordingly,  expenses such as driver  salaries,  fuel,
repairs,  depreciation,  and interest  normally  associated  with  Company-owned
equipment  are   consolidated  in  revenue   equipment   rentals  and  purchased
transportation when owner-operators are utilized.  The Company also entered into
additional  operating  leases.  As of June 30,  2001,  the Company had  financed
approximately  1,084  tractors  and 1,619  trailers  under  operating  leases as
compared to 771 tractors and 1,059  trailers under  operating  leases as of June
30, 2000.

Repairs increased approximately $2.3 million (38.8%), to $8.4 million in the
2001 period from $6.1 million in the 2000 period. As a percentage of revenue,
repairs increased to 3.1% in the 2001 period from 2.3% in the 2000 period. The
increase was primarily the result of the Company adopting an insurance program
with significantly higher physical damage deductible exposure. Repair expense
will vary based on the frequency and severity of physical damage claims. The
Company accrues the estimated cost of the uninsured portion of pending claims.
These accruals are based on management's evaluation of the nature and severity
of the claim and estimates of future claims development based on historical
trends.

Operating taxes and licenses  increased  approximately  $0.2 million (3.3%),  to
$7.0  million in the 2001  period  from $6.8  million in the 2000  period.  As a
percent of revenue,  operating taxes and licenses remained  essentially constant
at 2.6% in the 2000 and 2001 periods.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$1.9  million  (27.6%),  to $9.0 million in the 2001 period from $7.0 million in
the 2000 period. As a percentage of revenue,  insurance increased to 3.3% in the
2001 period from 2.6% in the 2000 period because of an industry-wide increase in
insurance rates,  which the Company  addressed by adopting an insurance  program
with significantly  higher deductible exposure that is partially offset by lower
premium rates. The Company's  insurance program for liability,  physical damage,
and cargo damage  involves  self-insurance  with varying risk retention  levels.
Claims in excess of these risk  retention  levels are  covered by  insurance  in
amounts which management  considers adequate.  The Company accrues the estimated
cost of the uninsured  portion of pending  claims.  These  accruals are based on
management's evaluation of the nature and severity of the claim and estimates of
future  claims  development  based on  historical  trends.  Insurance and claims
expense will vary based on the frequency and severity of claims.

Communications  and  utilities  expense  increased  approximately  $0.1  million
(3.1%), to $3.7 million in the 2001 period from $3.5 million in the 2000 period.
As a percentage of revenue,  communications and utilities  remained  essentially
constant at 1.3% in the 2000 and 2001 periods.

General  supplies  and  expenses,  consisting  primarily  of  driver  recruiting
expenses and terminal lease expense,  decreased  $0.9 million  (7.1%),  to $11.2
million  in the  2001  period  from  $12.1  million  in the  2000  period.  As a
percentage of revenue,  general  supplies and expenses  decreased to 4.1% in the
2001 period from 4.5% in the 2000 period.  The 2001  decrease is  primarily  the
result  of the  capitalization  of the  Company's  headquarters  facility  and a
reclassification  of certain accessorial charges to shippers against the related
expense.  In March 2001, the Company's  headquarters  facility  operating  lease
expired.  The building was refinanced  through the Credit  Agreement (as defined
below),  and the related  expenses are being reflected in the  depreciation  and
amortization  category as well as  interest  expense.  The  Company  implemented
accessorial reclassification in the third quarter of 2000.
                                                                             11

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  decreased $0.2 million  (0.8%),  to $19.9 million in the 2001 period
from $20.1 million in the 2000 period. As a percentage of revenue,  depreciation
and  amortization  decreased  to 7.3% in the 2001  period  from 7.6% in the 2000
period.  The  decrease is  primarily  due to the Company  leasing  more  revenue
equipment  through  operating  leases and extending the depreciable  life of the
Company's  trailers  from seven years to eight years to conform to the Company's
actual experience of equipment life, which the Company implemented in the second
quarter of 2000. The decrease was partially offset by the  capitalization of the
Company's  headquarters  facility  and  lower  gains on sale of  equipment.  The
headquarters  lease  expense was  previously  recorded in general  supplies  and
expenses.  Depreciation and  amortization  expense is net of any gain or loss on
the sale of tractors  and  trailers.  Gain on sale of tractors  and trailers was
approximately  $100,000 in 2001 and $715,000 in 2000. The  predictability of any
gain/(loss) on the sale of equipment is difficult due to the variation in market
value  of  used   equipment  from  year  to  year.   The   unpredictability   of
gains/(losses)  could impact  depreciation  and  amortization as a percentage of
revenue. The Company is reserving against tractor values, which will affect this
line item in future periods. Amortization expense primarily relates to covenants
not to compete and goodwill from acquisitions.

Interest  expense  decreased  $0.3 million  (6.0%),  to $4.5 million in the 2001
period  from $4.7  million  in the 2000  period.  As a  percentage  of  revenue,
interest  expense  decreased  to 1.6% in the 2001  period  from 1.8% in the 2000
period. The decrease was the result of lower debt balances and interest rates.

As a result of the foregoing,  the Company's  pretax margin decreased to 0.5% in
the 2001 period from 3.1% in the 2000 period.

The  Company's  effective  tax rate  decreased  to 38.0% in the 2001 period from
39.9% in the 2000 period due to the Company  implementing  certain tax  planning
strategies during 2000.

Primarily as a result of the factors  described above, net income decreased $4.1
million (84.1%),  to $0.8 million in the 2001 period (0.3% of revenue) from $4.9
million in the 2000 period (1.9% of revenue).

LIQUIDITY AND CAPITAL RESOURCES

The growth of the Company's business has required significant investments in new
revenue equipment.  The Company has financed its revenue equipment  requirements
with borrowings under a line of credit,  cash flows from  operations,  long-term
operating  leases,  and borrowings under installment notes payable to commercial
lending institutions and equipment manufacturers.  The Company's primary sources
of liquidity at June 30, 2001 were funds provided by operations,  proceeds under
the Securitization Facility (as defined below), and borrowings under its primary
credit  agreement,  which had maximum  available  borrowing of $120.0 million at
June 30, 2001 (the  "Credit  Agreement").  The Company  believes  its sources of
liquidity are adequate to meet its current and projected needs.

Net cash provided by operating  activities  was $35.1 million in the 2001 period
and $25.3 million in the 2000 period. The 39.1% increase in operating cash flows
from the 2000 period to the 2001 period was  primarily  due to improved  billing
and  collection  of accounts  receivable,  and  increases  in accounts  payable,
accrued expenses and prepaid expenses.

Net cash used in investing activities was $27.8 million and $16.7 million in the
2001 and 2000 periods,  respectively.  Approximately $15 million of the increase
was related to the refinancing of the Company's headquarters facility, which was
previously  financed  through an operating lease that expired in March 2001. The
Company  financed the facility  using  proceeds from the Credit  Agreement.  The
Company  expects to spend no more than $7 million  on net  capital  expenditures
during the remainder of 2001. Total projected net capital  expenditures for 2001
are expected to be  approximately  $35 million  (excluding  operating  leases of
equipment and the effect of any potential acquisitions).

Net cash used in financing  activities  was $9.1 million and $8.5 million in the
2001 and 2000  periods,   respectively.  At  June  30,  2001,  the  Company  had
outstanding debt of $133.0 million,  primarily consisting of approximately $47.0
million  drawn  under the  Company's  Credit  Agreement,  $55.1  million  in the
Securitization  Facility, $25.0 million in 10-year senior notes, $3.0 million in
an  interest  bearing  note  to  the  former  primary  stockholder  of  Southern
Refrigerated  Transportation,  Inc. ("SRT") related to the acquisition of SRT in
October  1998,  $2.6 million in term  equipment  financing,  and $0.3 million in
notes related to non-compete agreements.  Interest rates on this debt range from
3.7% to 9.0%.

In December 2000, the Company entered into the Credit  Agreement with a group of
banks.  The Credit  Agreement  allows  maximum  borrowings  of $120  million and
matures December 2003. The Credit Agreement provides a revolving credit facility
with  borrowings  limited to the lesser of 90% of the net book value of eligible
revenue equipment or $120 million. Letters of credit are limited to an aggregate
commitment  of  $10  million.  The  Credit  Agreement  is  collateralized  by an
agreement,   which  includes  pledged  stock  of  the  Company's   subsidiaries,
inter-company  notes, and licensing  agreements.  A commitment fee is charged on
the average  daily  unused  portion of the  facility  and is adjusted  quarterly
between 0.15% and 0.25% per annum based on the  consolidated  leverage ratio. At
June 30, 2001, the fee was 0.25% per annum.  The Credit  Agreement is guaranteed
by the Company and all of the  Company's  subsidiaries  except CVTI  Receivables
Corp. ("CRC").
                                                                             12

Borrowings under the Credit Agreement are based on the banks' base rate or LIBOR
and accrue  interest  based on one,  two,  or three  month  LIBOR  rates plus an
applicable margin that is adjusted  quarterly between 0.75% and 1.25% based on a
ratio of total debt to trailing cash flow coverage. At June 30, 2001, the margin
was 1.25%.

During  October 1995, the Company placed $25 million in senior notes due October
2005  with an  insurance  company.  The term  agreement  requires  payments  for
interest  semi-annually  in arrears  with  principal  payments due in five equal
annual  installments  beginning  October 1, 2001.  Interest accrues at 7.39% per
annum. This agreement was amended and restated in December 2000.

The Credit  Agreement and senior note  agreement  subject the Company to certain
restrictions  and covenants  related to, among others,  dividends,  tangible net
worth, cash flow, acquisitions, dispositions, and total indebtedness.

In December  2000,  the Company  entered into a $62 million  revolving  accounts
receivable  securitization  facility  (the  "Securitization   Facility").  On  a
revolving basis,  the Company sells its interests in its accounts  receivable to
CRC,  a  wholly  owned   bankruptcy-remote   special  purpose  subsidiary.   The
Securitization  Facility  is  collateralized  by the  receivables  of  CRC.  The
transaction  does not meet the  criteria  for  sale  treatment  under  Financial
Accounting  Standard  No. 125 and is  reflected  as a secured  borrowing  in the
financial statements.

The  Company  can  receive up to $62  million of  proceeds,  subject to eligible
receivables  and will pay a service fee recorded as interest  expense,  based on
commercial paper interest rates plus an applicable margin of 0.41% per annum and
a commitment fee of 0.10% per annum on the daily unused portion of the facility.
The  Securitization  Facility is subject to annual renewal.  The  Securitization
Facility  includes  certain  significant  events that could cause  amounts to be
immediately  due and  payable  in the  event of  certain  ratios.  The  proceeds
received are  reflected as a current  liability  on the  consolidated  financial
statements because the committed term, subject to annual renewals,  is 364 days.
As of June 30,  2001,  there were $55.1  million in  proceeds  received,  with a
weighted average interest rate of 3.8%.

The Company's headquarters facility was completed in December 31, 1996. The cost
of the  approximately  75 acres and  construction of the  headquarters  and shop
buildings  was  approximately  $15  million.  The Company  financed the land and
improvements  under a "build to suit"  operating  lease.  This  operating  lease
expired March 2001,  and the Company has purchased the facility  using  proceeds
from  the  Credit  Agreement.  In  December  2000,  the  Company  completed  the
construction  of an  approximately  100,000  square foot  addition to the office
building and has completed  improvements  on an additional 58 acres of land. The
cost of these additional  activities was  approximately  $15 million,  which was
also financed under the Credit Agreement.

The Credit Agreement,  Securitization Facility, and senior notes contain certain
restrictions and covenants relating to, among other things, dividends,  tangible
net worth, cash flow, acquisitions, dispositions, and total indebtedness. All of
these  instruments are  cross-defaulted.  The Company was in compliance with the
agreements at June 30, 2001.

INFLATION AND FUEL COSTS

Most of the Company's operating expenses are inflation-sensitive, with inflation
generally producing increased costs of operations.  During the past three years,
the most significant  effects of inflation have been on revenue equipment prices
and the compensation  paid to the drivers.  Innovations in equipment  technology
and  comfort  have  resulted  in higher  tractor  prices,  and there has been an
industry-wide  increase in wages paid to attract and retain  qualified  drivers.
The Company  historically has limited the effects of inflation through increases
in freight rates and certain cost control efforts.

In addition to inflation,  fluctuations in fuel prices can affect profitability.
Fuel expense  comprises a larger  percentage  of revenue for Covenant  than many
other carriers  because of Covenant's  long average length of haul.  Most of the
Company's contracts with customers contain fuel surcharge  provisions.  Although
the Company  historically has been able to pass through most long-term increases
in fuel  prices  and taxes to  customers  in the form of  surcharges  and higher
rates, increases in fuel expense usually are not fully recovered.  In the fourth
quarter of 1999, fuel prices escalated rapidly and have remained high throughout
2000 and into 2001. This has increased the Company's cost of operating.

SEASONALITY

In the trucking  industry,  revenue  generally  decreases  as  customers  reduce
shipments  during the winter  holiday  season and as inclement  weather  impedes
operations.  At the same time, operating expenses generally increase,  with fuel
efficiency  declining  because  of  engine  idling  and  weather  creating  more
equipment repairs. For the reasons stated, first quarter net income historically
has been lower than net income in each of the other three  quarters of the year.
The Company's equipment utilization typically improves substantially between May
and October of each year because of the trucking industry's seasonal shortage of
equipment on traffic  originating  in California  and the  Company's  ability to
satisfy some of that requirement. The seasonal shortage typically occurs between
May and August because

                                                                             13


California  produce  carriers'  equipment is fully  utilized for produce  during
those months and does not compete for shipments  hauled by the Company's dry van
operation.  During  September  and  October,  business  increases as a result of
increased retail merchandise shipped in anticipation of the holidays.

RECENT ACCOUNTING PRONOUNCEMENTS

In July 2001 the Financial Accounting Standards Board (FASB) issued SFAS No. 141
"Business Combinations" and SFAS No. 142 "Goodwill and Other Intangible Assets."
SFAS No. 141 requires business combinations  initiated after June 30, 2001 to be
accounted for using the purchase method of accounting, and broadens the criteria
for recording  intangible  assets separate from goodwill.  Recorded goodwill and
intangibles  will be  evaluated  against  this new  criteria  and may  result in
certain  intangibles  being subsumed into goodwill,  or  alternatively,  amounts
initially recorded as goodwill may be separately identified and recognized apart
from goodwill.  SFAS No. 142 requires the use of a  nonamortization  approach to
account for purchased goodwill and certain intangibles.  Under a nonamortization
approach, goodwill and certain intangibles will not be amortized into results of
operations,  but instead would be reviewed for  impairment  and written down and
charged to results of operations only in the periods in which the recorded value
of goodwill and certain  intangibles is more than its fair value. The provisions
of each statement  which apply to goodwill and intangible  assets acquired prior
to June 30, 2001 will be adopted by the  Company on January 1, 2002.  The impact
of  the  application  of the  provisions  of  this  statement  on the  Company's
financial  position or results of operations upon adoption are not known at this
time however the Company  anticipates  the standard  will result in reducing the
amortization of goodwill.


           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

The Company is exposed to market  risks from  changes in (i)  certain  commodity
prices and (ii) certain interest rates on its debt.

COMMODITY PRICE RISK

Prices and  availability  of all  petroleum  products are subject to  political,
economic,  and market factors that are generally outside the Company's  control.
Because the Company's  operations  are dependent  upon diesel fuel,  significant
increases  in diesel  fuel  costs  could  materially  and  adversely  affect the
Company's  results of operations  and  financial  condition.  Historically,  the
Company has been able to recover a portion of  short-term  fuel price  increases
from customers in the form of fuel  surcharges.  The price and  availability  of
diesel fuel can be  unpredictable as well as the extent to which fuel surcharges
could be collected  to offset such  increases.  For the second  quarter of 2001,
diesel fuel expenses represented 15.8% of the Company's total operating expenses
and 15.4% of total  revenue.  The  Company  uses  purchase  commitments  through
suppliers  to reduce a portion of its  exposure to fuel price  fluctuations.  At
June 30, 2001, the national average price of diesel fuel as provided by the U.S.
Department  of Energy was $1.447 per  gallon.  At June 30,  2001,  the  notional
amount for  purchase  commitments  during the  remainder of 2001 was 1.5 million
gallons.  At June 30, 2001, the price of the notional 1.5 million  gallons would
have produced approximately $60,000 of income to offset increased fuel prices if
the price of fuel remained the same as of June 30, 2001. At June 30, 2001, a ten
percent  change in the price of fuel would increase or decrease the gain on fuel
purchase commitments by approximately  $200,000. The Company does not enter into
contracts with the objective of earning  financial gains on price  fluctuations,
nor does it trade in these  instruments  when  there are no  underlying  related
exposures.



INTEREST RATE RISK

The Credit  Agreement,  provided  there has been no  default,  carries a maximum
variable interest rate of LIBOR for the corresponding period plus 1.25%. At June
30,  2001,  the  Company  had drawn $47  million  under  the  Credit  Agreement.
Approximately  $27 million was subject to variable  rates and the  remaining $20
million  was  subject to interest  rate swaps that fixed the  interest  rates at
5.16% and 4.75% plus the applicable  margin per annum.  The swaps expire January
2006 and March 2006.  Assuming the June 30, 2001 variable rate borrowings,  each
one-percentage  point  increase or decrease in LIBOR would affect the  Company's
pretax interest expense by $270,000 on an annualized basis.

The  Company  does  not  trade in  derivatives  with the  objective  of  earning
financial gains on price  fluctuations,  nor does it trade in these  instruments
when there are no underlying related exposures.

                                                                             14




                            PART II OTHER INFORMATION

Item 1.         Legal Proceedings.
                None

Items 2 and 3   Not applicable

Item 4          Submission of Matters to a Vote of Security Holders

     The Annual Meeting of Stockholders of Covenant Transport,  Inc. was held on
May 17,  2001,  for the purpose of (a)  electing  seven  directors  for one-year
terms,  (b)  ratification  of the  selection  of  PricewaterhouseCoopers  LLP as
independent  certified  public  accounts for the Company,  and (c) approving the
reservation of an additional  1,003,034  shares of the Company's  Class A common
stock for issuance  under the Company's  Incentive  Stock Plan.  Proxies for the
meeting were solicited pursuant to Section 14(a) of the Securities  Exchange Act
of 1934, and there was no solicitation  in opposition to management's  nominees.
Each of management's  nominees for director as listed in the Proxy Statement was
elected.

         The voting tabulation on the election of directors was as follows:



                                            Shares Voted            Shares Voted          Shares Voted
                                                   "FOR"               "AGAINST"             "ABSTAIN"
                                                                                    
David R. Parker                               12,156,884                       -             1,776,595
Michael W. Miller                             12,156,982                       -             1,776,497
R. H. Lovin, Jr.                              12,156,984                       -             1,776,495
Mark A. Scudder                               12,763,594                       -             1,169,885
William T. Alt                                12,764,367                       -             1,169,112
Hugh O. Maclellan, Jr.                        11,696,225                       -             2,237,254
Robert E. Bosworth                            12,763,169                       -             1,170,310

         The voting tabulation on the selection of accountants was "FOR" 13,840,189; "AGAINST" 81,100; and "ABSTAIN" 12,190.

         The voting tabulation on approving the reservation of an additional 1,003,034 shares of the Company's Class A common
         stock for issuance under the Company's Incentive Stock Plan was "FOR" 9,073,091; "AGAINST" 4,012,539; and "ABSTAIN"
         14,673.


Item 5          Not applicable

Item 6.         Exhibits and reports on Form 8-K.
     (a) Exhibits

Exhibit
Number    Reference   Description
3.1       (1)         Restated Articles of Incorporation.
3.2       (1)         Amended By-Laws dated September 27, 1994.
4.1       (1)         Restated Articles of Incorporation.
4.2       (1)         Amended By-Laws dated September 27, 1994.
10.1      (1)         Incentive Stock Plan filed as Exhibit 10.9.
10.2      (1)         401(k) Plan filed as Exhibit 10.10.
10.3      (2)         Amendment No. 2 to the Incentive Stock Plan, filed as
                      Exhibit 10.10.
10.4      (3)         Stock Purchase Agreement made and entered into as of
                      November 15, 1999, by and among Covenant Transport, Inc.,
                      a Tennessee corporation; Harold Ives; Marilu Ives, Tommy
                      Ives, Garry Ives, Larry Ives, Sharon Ann Dickson, and the
                      Tommy Denver Ives Irrevocable Trust; Harold Ives Trucking
                      Co.; and Terminal Truck Broker, Inc.
10.5      (4)         Outside Director Stock Option Plan, filed as Exhibit A.
10.6      (5)         Amendment No. 3 to the Incentive Stock Plan, filed as
                      Exhibit 10.10.
10.7      (5)         Amendment No. 1 to the Outside Director Stock Option Plan,
                      filed as Exhibit 10.11.
10.8      (6)         Amended and Restated Note Purchase Agreement dated
                      December 13, 2000, among Covenant Asset Management, Inc.,
                      Covenant Transport, Inc., and CIG & Co., filed as Exhibit
                      10.8.
10.9      (6)         Credit Agreement by and among Covenant Asset Management,
                      Inc., Covenant

                                                                            15


                      Transport, Inc., Bank of America, N.A., and Lenders,
                      dated December 13, 2000, filed as Exhibit 10.9.
10.10     (6)         Loan Agreement dated December 12, 2000, among CVTI
                      Receivables Corp., and Covenant Transport, Inc., Three
                      Pillars Funding Corporation, and Suntrust Equitable
                      Securities Corporation, filed as Exhibit 10.10.
10.11     (6)         Receivables Purchase Agreement dated as of December 12,
                      2000, among CVTI Receivables Corp., Covenant Transport,
                      Inc., and Southern Refrigerated Transport, Inc., filed as
                      Exhibit 10.11.
10.12     (7)         Clarification of Intent and Amendment No. 1 to Loan
                      Agreement dated March 7, 2001, filed as Exhibit 10.12
- --------------------------------------------------------------------------------
References:

Previously filed as an exhibit to and incorporated by reference from:

(1)      Form S-1, Registration No. 33-82978, effective October 28, 1994.
(2)      Form 10-Q for the quarter ended June 30, 1999.
(3)      Form 8-K for the event dated November 16, 1999.
(4)      Schedule 14A, filed April 13, 2000.
(5)      Form 10-Q for the quarter ended September 30, 2000.
(6)      Form 10-K for the year ended December 31, 2000.
(7)      Form 10-Q for the quarter ended March 31, 2001.

     (b)  There were no reports on Form 8-K filed during the second quarter
ended June 30, 2001.




















                                                                            16




                                    SIGNATURE



     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                    COVENANT TRANSPORT, INC.


Date: August 9, 2001                /s/ Joey B. Hogan
                                    -----------------
                                    Joey B. Hogan
                                    Treasurer and Chief Financial Officer

























                                                                            17