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 September 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 (November 12, 2001).

             Class A Common Stock, $.01 par value: 11,669,653 shares
             Class B Common Stock, $.01 par value: 2,350,000 shares

Exhibit Index is on Page 16







                                     PART I
                              FINANCIAL INFORMATION



                                                                                                              Page Number
Item 1. Financial statements
                                                                                                                
                    Condensed Consolidated Balance Sheets as of December 31, 2000 and September 30,                 3
                    2001 (Unaudited)

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

                    Condensed Consolidated Statements of Cash Flows for the nine months ended
                    September 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                                                 15


                                     PART II
                                OTHER INFORMATION

                                                                                                              Page Number

Item 1.   Legal Proceedings                                                                                        16

Items 2, 3, 4, and 5.  Not applicable                                                                              16

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

                                                                                                                               2






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



                                                                               December 31, 2000             September 30, 2001
                                                                                                                  (unaudited)
                                                                               ---------------------         ----------------------
                                    ASSETS
                                                                                                       
Current assets:
  Cash and cash equivalents                                                             $     2,287                    $     1,054
  Accounts receivable, net of allowance of $1,263 in 2000 and
     $1,295 in 2001                                                                          72,482                         70,438
  Drivers' advances and other receivables                                                    11,393                          6,227
  Tire and parts inventory                                                                    2,949                          3,514
  Prepaid expenses                                                                           13,914                         11,170
  Deferred income taxes                                                                       2,590                          1,461
  Income taxes receivable                                                                     3,651                          4,727
                                                                               ---------------------         ----------------------
Total current assets                                                                        109,266                         98,591

Property and equipment, at cost                                                             356,630                        382,825
Less accumulated depreciation and amortization                                              100,581                        119,519
                                                                               ---------------------         ----------------------
Net property and equipment                                                                  256,049                        263,306

Other                                                                                        25,198                         24,895
                                                                               ---------------------         ----------------------

Total assets                                                                            $   390,513                    $   386,792
                                                                               =====================         ======================

                     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
 Checks written in excess of bank balance                                               $         -                    $     1,325
 Current maturities of long-term debt                                                         6,505                          5,251
  Securitization facility                                                                    62,000                         53,130
  Accounts payable                                                                            6,988                          8,929
  Accrued expenses                                                                           16,130                         17,589
  Insurance and claims accrual                                                                1,046                          8,427
                                                                               ---------------------         ----------------------
Total current liabilities                                                                    92,669                         94,651

Long-term debt, less current maturities                                                      74,295                         67,000
Deferred income taxes                                                                        55,727                         54,907
                                                                               ---------------------         ----------------------
Total liabilities                                                                           222,691                        216,558

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares authorized;
    12,566,850 and 12,641,253 shares issued and 11,595,350 and 11,669,653                       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                         79,226
Treasury stock, at cost; 971,500 shares as of 2000 and 2001                                 (7,935)                        (7,935)
Other comprehensive income                                                                        -                           (99)
Retained earnings                                                                            97,264                         98,892
                                                                               ---------------------         ----------------------
Total stockholders' equity                                                                  167,822                        170,234
                                                                               ---------------------         ----------------------
Total liabilities and stockholders' equity                                              $   390,513                    $   386,792
                                                                               =====================         ======================

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 NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 2001
                      (In thousands, except per share data)

 

                                                                     Three months ended                    Nine months ended
                                                                       September 30,                         September 30,
                                                                        (unaudited)                           (unaudited)
                                                             ----------------------------------     --------------------------------

                                                                  2000              2001                 2000              2001
                                                                  ----              ----                 ----              ----
                                                                                                           
          Revenue                                                  $ 141,667        $ 138,057            $ 407,546         $ 411,069
          Operating expenses:
            Salaries, wages, and related expenses                     61,176           58,291              176,065           181,520
            Fuel, oil, and road expenses                              25,036           25,262               69,370            75,870
            Revenue equipment rentals and
               purchased transportation                               18,548           16,684               56,627            50,922
            Repairs                                                    3,374            5,294                9,430            13,699
            Operating taxes and licenses                               3,560            3,496               10,359            10,519
            Insurance and claims                                       4,271            6,208               11,291            15,165
            Communications and utilities                               1,818            1,995                5,359             5,645
            General supplies and expenses                              6,424            5,415               18,521            16,653
            Depreciation and amortization,
              including gain on disposal of equipment                 10,025           10,465               30,136            30,410
                                                             ----------------   --------------       --------------    -------------
          Total operating expenses                                   134,232          133,110              387,158           400,403
                                                             ----------------   --------------       --------------    -------------

          Operating income                                             7,435            4,947               20,388            10,666

          Other (income) expenses:
              Interest expense                                         2,454            1,756                7,438             6,441
              Interest income                                          (150)             (44)                (394)             (252)
              Other                                                        -            1,010                    -               990
                                                             ----------------   --------------       --------------    -------------
                 Other (income) expenses, net                          2,304            2,722                7,044             7,179
                                                             ----------------   --------------       --------------    -------------

          Income before income taxes                                   5,131            2,225               13,344             3,487
          Income tax expense                                           2,053            1,380                5,334             1,859
                                                             ----------------   --------------       --------------    -------------
          Net income                                               $   3,078        $     845            $   8,010         $   1,628
                                                             ================   ==============       ==============    =============

          Basic earnings per share                                 $    0.22        $    0.06            $    0.55         $    0.12

          Diluted earnings per share                               $    0.22        $    0.06            $    0.54         $    0.11

          Weighted average shares outstanding                         13,960           14,009               14,557            13,975

          Adjusted weighted average shares and assumed
            conversions outstanding                                   14,025           14,233               14,708            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 NINE MONTHS ENDED SEPTEMBER 30, 2000 AND 2001
                                 (In thousands)



                                                                                        Nine months ended September 30,
                                                                                                  (unaudited)
                                                                                  --------------------------------------------

                                                                                        2000                       2001
                                                                                        ----                       ----
                                                                                                       
Cash flows from operating activities:
Net income                                                                               $    8,010                $    1,628
Adjustments to reconcile net income to net cash
   provided by operating activities:
      Provision for losses on receivables                                                       361                       185
      Depreciation and amortization                                                          30,778                    29,517
      Deferred income tax expense                                                             2,136                       310
      Equity in earnings of affiliate                                                             -                     1,016
      Gain/(loss) on disposition of property and equipment                                    (642)                        15
      Changes in operating assets and liabilities:
        Receivables and advances                                                            (5,664)                     7,049
        Prepaid expenses                                                                    (3,045)                     2,745
        Tire and parts inventory                                                               (92)                     (565)
        Accounts payable and accrued expenses                                                 5,641                     9,604
                                                                                  ------------------         -----------------
Net cash flows provided by operating activities                                              37,482                    51,504

Cash flows from investing activities:
      Acquisition of property and equipment                                                (46,624)                  (53,955)
      Acquisition of business                                                               (7,288)                     (564)
      Investment in Transplace, Inc.                                                        (5,294)                         -
      Proceeds from disposition of property and equipment                                    34,234                    17,086
      Acquisition of company stock                                                          (7,935)                         -
                                                                                  ------------------         -----------------
Net cash flows used in investing activities                                                (32,907)                  (37,433)

Cash flows from financing activities:
     Changes in checks outstanding in excess of bank
        balances                                                                            (3,391)                     1,325
     Deferred costs                                                                           (167)                      (94)
     Proceeds from exercise of stock option                                                      30                       883
     Proceeds from issuance of long-term debt                                                46,000                    49,000
     Repayments of long-term debt                                                          (47,711)                  (66,418)
                                                                                  ------------------         -----------------
Net cash flows used in financing activities                                                 (5,239)                  (15,304)
                                                                                  ------------------         -----------------

Net change in cash and cash equivalents                                                       (663)                   (1,233)

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

Cash and cash equivalents at end of period                                                 $    383                $    1,054
                                                                                  ==================         =================

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  accounting  principles  generally  accepted  in the United  States of
     America,  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          Nine months ended
                                                                         September 30,               September 30,
                                                                       2000          2001          2000          2001
                                                                       ----          ----          ----          ----
                                                                                                  
            Numerator:

              Net Income                                               $ 3,078         $ 845        $8,010        $1,628

            Denominator:

              Denominator for basic earnings
                per share - weighted-average shares                     13,960        14,009        14,557        13,975

            Effect of dilutive securities:

              Employee stock options                                        65           224           151           255
                                                                    -----------   -----------   -----------   -----------

            Denominator for diluted earnings per share -
            adjusted weighted-average shares and assumed                14,025        14,233        14,708        14,230
            conversions
                                                                    ===========   ===========   ===========   ===========
            Basic earnings per share                                   $   .22         $ .06        $  .55        $  .12
                                                                    ===========   ===========   ===========   ===========
            Diluted earnings per share                                 $   .22         $ .06        $  .54        $  .11
                                                                    ===========   ===========   ===========   ===========


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 and per diem pay structure
     for drivers.

Note 4.     Investment in Transplace

     Effective July 1, 2000, the Company merged its logistics business with five
     other  transportation  companies  into a company  called  Transplace,  Inc.
     ("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

                                                                              6


     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. 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.
     Initially,  the Company  accounted for its 13%  investment in TPC using the
     equity method of accounting.  During the third quarter of 2001, TPC changed
     its filing status to a C corporation and as a result management  determined
     it  appropriate  to account  for its  investment  using the cost  method of
     accounting.

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. For approximately $7.7 million,
     the Company  acquired  CTS's  customer  list and driver files as well as 90
     tractors and 90 trailers.  In August 2001,  the Company paid an  additional
     $564,000 related to the percentage of annual revenues from certain acquired
     customers. 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 $3.2 million allocated to
     goodwill.  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.     Derivative Instruments and Other Comprehensive Income

     In 1998, the Financial  Accounting  Standards Board (FASB) issued Statement
     of Financial  Accounting  Standards  No. 133 ("SFAS 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 SFAS
     Statement No. 133, an amendment of SFAS Statement No. 133, and Statement of
     Financial  Accounting  Standards No. 138, Accounting for Certain Derivative
     Instruments and Certain Hedging Activities,  an amendment of SFAS Statement
     No. 133. SFAS 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  SFAS  133  effective  January  1,  2001  but  had no
     instruments  in place on that date.  During the first  quarter  the Company
     entered into two $10 million  notional amount interest rate swap agreements
     to  manage  the  risk  of  variability  in  cash  flows   associated   with
     floating-rate  debt.  These  derivatives  are  not  designated  as  hedging
     instruments  under  SFAS 133 and  consequently  are  marked  to fair  value
     through  earnings.  At September 30, 2001, the fair value of these interest
     rate swap agreements was ($0.9) million.

     The Company uses purchase commitments through suppliers to reduce a portion
     of its  exposure to fuel price  fluctuations.  At September  30, 2001,  the
     notional  amount for normal  purchase  commitments  during the remainder of
     2001 is 1.5 million  gallons.  In  addition,  during the third  quarter the
     Company  entered into two heating oil commodity swap contracts to hedge its
     exposure to diesel fuel price fluctuations.  These contracts are considered
     highly effective and each call for 6 million gallons of fuel purchases at a
     fixed price of $0.695 and $0.629 per gallon, respectively, through December
     31, 2002. At September 30, 2001 the cumulative  fair value of these heating
     oil  contracts  was a liability  of $99,000,  which was recorded in accrued
     expenses with the offset to other comprehensive loss.

     At September  30, 2001 and 2000 the Company's  comprehensive  income is as
     follows:



                                                     Three Months Ended            Nine Months Ended
                                                        September 30,                September 30,
                                               -----------------------------  -----------------------------
                                                     2000          2001           2000            2001
                                               --------------  -------------  -------------    ------------

                                                                                   
              Net income                       $      3,078            845          8,010           1,628

              Other comprehensive (loss):
                  Unrealized (loss) on
                   derivative instruments                  -           (99)              -            (99)

                                                  -----------  -------------  -------------    ------------
              Comprehensive income             $       3,078            746          8,010           1,529
                                                  ===========  =============  =============    ============

                                                                                                            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  0.9%,  to $411.1  million in the nine months ended
September 30, 2001, from $407.5 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 constrain the size of the Company fleet until profitability improves.

The Company's  pretax margin  decreased to 0.8% of revenue from 3.3% of revenue,
and the Company's net income decreased  approximately 79.7%, to $1.6 million for
the nine months  ended  September  30, 2001,  from $8.0 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. Also in the third quarter of 2001, net
income and the pretax margin were  negatively  impacted by a $0.9 million pretax
non-cash  adjustment  related to the  accounting  for interest rate  derivatives
under SFAS 133.

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 371 in the nine month  period ended  September
30, 2001 compared to 539 in the nine month period ended September 30, 2000. Over
the past year, it has become more difficult to retain owner-operators due to the
challenging operating conditions. Owner-operators provide a tractor and a driver
and are responsible  for 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 has  continued to grow. As of
September  30,  2001,  the Company has financed  approximately  995 tractors and
1,932  trailers  under  operating  leases as compared to 840  tractors and 1,359
trailers  under  operating  leases as of September  30, 2000.  During 2001,  the
Company  extended its trade cycle for tractors from  approximately  36 months to
approximately  48 months.  As the operating  leases  expire,  tractors are being
financed  under the  Credit  Agreement  (as  defined  below).  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.

                                                                             8



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


                                                                  Three Months Ended               Nine Months Ended
                                                                     September 30,                     September 30,
                                                                   2000          2001             2000          2001
                                                               -------------  -----------      ------------  ------------
                                                                                                 
                 Revenue                                             100.0%       100.0%            100.0%        100.0%
                 Operating expenses:
                   Salaries, wages, and related expenses               43.2         42.2              43.2          44.2
                   Fuel, oil, and road expenses                        17.7         18.3              17.0          18.5
                   Revenue equipment rentals and purchased
                     transportation                                    13.1         12.1              13.9          12.4
                   Repairs                                              2.4          3.8               2.3           3.3
                   Operating taxes and licenses                         2.5          2.5               2.5           2.6
                   Insurance and claims                                 3.0          4.5               2.8           3.7
                   Communications and utilities                         1.3          1.4               1.4           1.4
                   General supplies and expenses                        4.5          3.9               4.5           4.1
                   Depreciation and amortization                        7.1          7.6               7.4           7.4
                                                               -------------  -----------      ------------   -----------
                 Total operating expenses                              94.8         96.4              95.0          97.4
                                                               -------------  -----------      ------------   -----------
                 Operating income                                       5.2          3.6               5.0           2.6
                 Other expenses, net                                    1.6          2.0               1.7           1.7
                                                               -------------  -----------      ------------   -----------
                 Income before income taxes                             3.6          1.6               3.3           0.9
                 Income tax expense                                     1.4          1.0               1.3           0.5
                                                               -------------  -----------      ------------   -----------
                 Net income                                            2.2%         0.6%              2.0%          0.4%
                                                               =============  ===========      ============   ===========


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

Revenue decreased $3.6 million (2.5%), to $138.1 million in the 2001 period from
$141.7 million in the 2000 period. The revenue decrease was primarily  generated
by a 1.3% decrease in weighted average tractors, to 3,738 during the 2001 period
from 3,787  during the 2000  period.  Revenue per tractor per week  decreased to
$2,774  during the 2001 quarter from $2,839  during the 2000 quarter due to 1.4%
lower  utilization  of equipment and a 0.9% lower rate per total mile.  Due to a
weak freight  environment,  the Company has elected to constrain the size of its
tractor fleet until profitability improves.

Salaries,  wages, and related expenses  decreased $2.9 million (4.7%),  to $58.3
million  in the  2001  period  from  $61.2  million  in the  2000  period.  As a
percentage of revenue,  salaries, wages, and related expenses decreased to 42.2%
in the 2001 period from 43.2% in the 2000  period.  Driver wages as a percentage
of revenue  decreased to 29.0% in the 2001 period from 31.1% in the 2000 period,
partially due to the Company implementing a per diem pay program for its drivers
during August 2001. The Company's non-driving employee payroll expense increased
to 6.9% of revenue in the 2001 period from 5.9% of revenue in 2000 period due to
growth in headcount and local drivers in the dedicated fleet.

Fuel, oil, and road expenses  increased $0.2 million (0.9%), to $25.3 million in
the 2001  period  from $25.0  million in the 2000  period.  As a  percentage  of
revenue,  fuel, oil, and road expenses increased to 18.3% of revenue in the 2001
period from 17.7% in the 2000 period.  This  increase  was due to 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), lower quantities of fuel
contracted  using purchase  commitments  and slightly lower fuel economy.  These
increases were partially offset by fuel surcharges,  which amounted to $.048 per
loaded mile or  approximately  $5.4 million  during the 2001 period  compared to
$.058 per loaded mile or approximately $6.7 million during the 2000 period.

Revenue  equipment rentals and purchased  transportation  decreased $1.9 million
(10.0%),  to $16.7  million in the 2001  period  from $18.5  million in the 2000
period.  As a percentage  of revenue,  revenue  equipment  rentals and purchased
transportation  decreased  to 12.1% in the 2001  period  from  13.1% 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 331 in the
2001  period  compared  to 487 in the 2000  period.  Over the past year,  it has
become more difficult to retain  owner-operator  drivers due to the  challenging
operating conditions. 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
September  30,  2001,  the Company had financed  approximately  995 tractors and
1,932  trailers  under  operating  leases as compared to 840  tractors and 1,359
trailers under operating leases as of September 30, 2000.
                                                                             9



Repairs  increased  approximately  $1.9 million (56.9%),  to $5.3 million in the
2001 period from $3.4  million in the 2000 period.  As a percentage  of revenue,
repairs  increased to 3.8% in the 2001 period from 2.4% 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  decreased  approximately  $0.1 million (1.8%),  to
$3.5  million in the 2001  period  from $3.6  million in the 2000  period.  As a
percent of revenue,  operating taxes and licenses remained  essentially constant
at 2.5% in 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  (45.4%),  to $6.2 million in the 2001 period from $4.3 million in
the 2000 period. As a percentage of revenue,  insurance increased to 4.5% in the
2001 period from 3.0% 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  $0.2  million
(9.7%), to $2.0 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 1.4% in the 2001 period and 1.3% in the 2000 period.

General  supplies  and  expenses,  consisting  primarily  of  driver  recruiting
expenses and terminal related expenses,  decreased $1.0 million (15.7%), to $5.4
million in the 2001 period from $6.4 million in the 2000 period. As a percentage
of revenue,  general supplies and expenses  decreased to 3.9% in the 2001 period
from 4.5% in the 2000 period.  The 2001  decrease is partially the result of the
capitalization  of the  Company's  headquarters  facility.  In March  2001,  the
Company's  headquarters  facility  operating  lease  expired.  The  building was
financed  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.

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 $10.0 million in the 2000 period. As a percentage of revenue,  depreciation
and  amortization  increased  to 7.6% in the 2001  period  from 7.1% in the 2000
period.  The  increase is  primarily  due to the  acquisition  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. Amortization expense primarily relates to covenants not
to compete and goodwill  from  acquisitions.  Goodwill  amortization  will cease
beginning  January 1, 2002,  in  accordance  with SFAS 142 and the Company  will
evaluate goodwill and certain intangibles for impairment.

Other expenses,  net increased $0.4 million (18.1%), to $2.7 million in the 2001
period from $2.3 million in the 2000 period.  As a percentage of revenue,  other
expenses  increased  to 2.0% in the 2001  period  from 1.6% in the 2000  period.
Included in the other expenses  category is interest  expense,  interest income,
earnings from TPC and a $0.9 million pretax non-cash  adjustment  related to the
accounting for interest rate derivatives under SFAS 133.  Excluding the non-cash
adjustment, other expense decreased $0.4 million (18.9%), to $1.9 million in the
2001 period from $2.3 million 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 1.6% in
the 2001 period from 3.6% in the 2000 period.

The Company's effective tax rate prior to permanent differences was 38.0% in the
2001 period and 40.0% in the 2000 period. The Company implemented a per diem pay
structure during the third quarter of 2001. Due to the  nondeductible  effect of
per diem,  the Company's tax rate will  fluctuate in future  periods as earnings
fluctuate.  Including these permanent  differences  raises the tax rate to 62.0%
for the third quarter of 2001.

Primarily as a result of the factors  described above, net income decreased $2.2
million (72.5%),  to $0.8 million in the 2001 period (0.6% of revenue) from $3.1
million in the 2000 period (2.2% of revenue).
                                                                             10

COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2001 TO NINE MONTHS ENDED
SEPTEMBER 30, 2000

Revenue increased $3.5 million (0.9%), to $411.1 million in the 2001 period from
$407.5 million in the 2000 period. The revenue increase was primarily  generated
by a 2.9% increase in weighted average tractors, to 3,823 during the 2001 period
from 3,716 during the 2000 period and from the asset acquisition of CTS. Revenue
per  tractor  per week  decreased  to $2,685  during the 2001 period from $2,780
during the 2000 period due to 0.5% lower  utilization  of  equipment  and a 1.9%
lower rate per total mile.  Due to a weak freight  environment,  the Company has
elected to constrain the size of its tractor fleet until profitability improves.

Salaries,  wages, and related expenses  increased $5.5 million (3.1%), to $181.5
million  in the  2001  period  from  $176.1  million  in the 2000  period.  As a
percentage of revenue,  salaries, wages, and related expenses increased to 44.2%
in the 2001 period from 43.2% in the 2000  period.  Driver wages as a percentage
of revenue remained constant at 30.5% in the 2000 and 2001 periods. During 2001,
the Company's  utilization of  owner-operators  declined  causing an increase in
driver wages due to the higher percentage of company drivers being  compensated.
This increase was offset by the Company  implementing  cost savings  strategies,
including  a per diem pay  program  for its  drivers  during  August  2001.  The
Company's  non-driving  employee payroll expense increased to 6.7% of revenue in
the 2001 period  from 6.2% of revenue in 2000 period due to growth in  headcount
and salaried  drivers in the dedicated  fleet.  Workers'  compensation and group
health  insurance  expense also increased due to rising medical and prescription
drug costs.

Fuel, oil, and road expenses  increased $6.5 million (9.4%), to $75.9 million in
the 2001  period  from $69.4  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 17.0% in the 2000 period.  This increase was due to increased  usage
of  company  trucks  (due  to the  decrease  in  the  Company's  utilization  of
owner-operators, who pay for their own fuel purchases), lower quantities of fuel
being hedged using price purchase  commitments  and slightly lower fuel economy.
These increases were partially offset by fuel surcharges which amounted to $.050
per loaded mile or  approximately  $16.8 million during the 2001 period compared
to $.049 per loaded mile or approximately $16.2 million during the 2000 period.

Revenue  equipment rentals and purchased  transportation  decreased $5.7 million
(10.1%),  to $50.9  million in the 2001  period  from $56.6  million in the 2000
period.  As a percentage  of revenue,  revenue  equipment  rentals and purchased
transportation  decreased  to 12.4% 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 371 in the
2001  period  compared  to 539 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 September 30, 2001, the Company had financed
approximately 995 tractors and 1,932 trailers under operating leases as compared
to 840 tractors and 1,359  trailers under  operating  leases as of September 30,
2000.

Repairs increased  approximately  $4.3 million (45.3%),  to $13.7 million in the
2001 period from $9.4  million in the 2000 period.  As a percentage  of revenue,
repairs  increased to 3.3% 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 (1.5%),  to
$10.5  million in the 2001 period from $10.4  million in the 2000  period.  As a
percent of revenue,  operating taxes and licenses remained  essentially constant
at 2.6% in the 2001 period and 2.5% in the 2000 period.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$3.9 million (34.3%),  to $15.2 million in the 2001 period from $11.3 million in
the 2000 period. As a percentage of revenue,  insurance increased to 3.7% in the
2001 period from 2.8% 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  $0.3  million
(5.3%), to $5.6 million in the 2001 period from $5.4 million in the 2000 period.
As a percentage of revenue,  communications and utilities  remained  essentially
constant at 1.4% in the 2000 and 2001 periods.
                                                                             11


General  supplies  and  expenses,  consisting  primarily  of  driver  recruiting
expenses and terminal related expenses, decreased $1.9 million (10.1%), to $16.7
million  in the  2001  period  from  $18.5  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 financed  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 $0.3 million  (0.9%),  to $30.4 million in the 2001 period
from $30.1 million in the 2000 period. As a percentage of revenue,  depreciation
and  amortization  remained  essentially  constant  at 7.4% in the 2000 and 2001
periods.  The  increase  is  primarily  the  result  of the  acquisition  of the
Company's   headquarters   facility  and  lower  gains  on  sale  of  equipment.
Depreciation and amortization  expense is net of any gain or loss on the sale of
tractors  and  trailers.   Loss  on  the  sale  of  tractors  and  trailers  was
approximately  $16,000 in the 2001 period  compared to a gain of $642,000 in the
2000 period. The increase in depreciation and amortization expense was partially
offset by 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.

Other expense,  net,  increased $0.1 million (1.9%), to $7.2 million in the 2001
period from $7.0 million in the 2000 period.  As a percentage of revenue,  other
expense  remained  essentially  constant at 1.7% in the 2001 period from 1.7% in
the 2000 period.  Included in the other  expense  category is interest  expense,
interest income, earnings from TPC and a $0.9 million pretax non-cash adjustment
related  to the  accounting  for  interest  rate  derivatives  under  SFAS  133.
Excluding the non-cash adjustment, other expense decreased $0.7 million (10.5%),
to $6.3  million in the 2001 period from $7.0  million 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 0.9% in
the 2001 period from 3.3% in the 2000 period.

The Company's effective tax rate prior to permanent differences was 38.0% in the
2001 period and 40.0% in the 2000 period. The Company implemented a per diem pay
structure during the third quarter of 2001. Due to the  nondeductible  effect of
per diem,  the Company's tax rate will  fluctuate in future  periods as earnings
fluctuate.  Including these permanent  differences  raises the tax rate to 53.3%
for the nine months ended September 30, 2001.

Primarily as a result of the factors  described above, net income decreased $6.4
million (79.7%),  to $1.6 million in the 2001 period (0.4% of revenue) from $8.0
million in the 2000 period (2.0% 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 September 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  borrowing  of $120.0  million at
September  30,  2001 (the  "Credit  Agreement").  At  September  30,  2001,  the
Company's  availability  was $76  million.  The Company  believes its sources of
liquidity are adequate to meet its current and projected needs.

Net cash provided by operating  activities  was $37.5 million in the 2000 period
and $51.5 million in the 2001 period. The 37.3% 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 $32.9 million in the 2000 period and
$37.4 million in the 2001 period. In 2001, approximately $15 million was related
to the financing 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 $5.0  million on net capital  expenditures  during
the remainder of 2001.  Total  projected net capital  expenditures  for 2001 are
expected  to  be  approximately  $42  million  (excluding  operating  leases  of
equipment and the effect of any potential acquisitions).

Net cash used in  financing  activities  was $5.2 million in the 2000 period and
$15.3  million in the 2001  period.  At  September  30,  2001,  the  Company had
outstanding debt of $125.4 million,  primarily consisting of approximately $44.0
million  drawn  under the  Company's  Credit  Agreement,  $53.1  million  in the
Securitization  Facility, $25.0 million in 10-year senior notes, $3.0 million in
an
                                                                             12


interest bearing note to the former primary stockholder of Southern Refrigerated
Transportation,  Inc. ("SRT") related to the acquisition of SRT in October 1998,
and $0.3 million in term  equipment  financing and notes related to  non-compete
agreements. Interest rates on this debt range from 2.6% 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  $20  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
September  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").

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 September 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  the first of which was paid on October  1, 2001.  Interest
accrues at 7.39% per annum.  This agreement was amended and restated in December
2000.

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 SFAS No. 125 and
subsequently  under  SFAS 140 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 September 30, 2001, there were $53.1 million in proceeds received,  with a
weighted average interest rate of 2.9%.

The Company's  headquarters facility was completed in December 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 September 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
                                                                             13


the fourth quarter of 1999, fuel prices escalated rapidly and have remained high
throughout  2000 and most of 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 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 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.   As  of  September  30,  2001,   the  Company  has
approximately $11.1 million of unamortized  goodwill and other intangible assets
resulting in approximately $324,000 of annualized amortization expense.

In  July  the  FASB  issued  SFAS  No.  143,  Accounting  for  Asset  Retirement
Obligations.  That  standard  requires  entities  to record  the fair value of a
liability  for an  asset  retirement  obligation  in the  period  in which it is
incurred.  When the liability is initially  recorded,  the entity  capitalizes a
cost by increasing the carrying  amount of the related  long-lived  asset.  Over
time,  the  liability  is  accreted to its present  value each  period,  and the
capitalized cost is depreciated over the useful life of the related asset.  Upon
settlement of the  liability,  an entity either  settles the  obligation for its
recorded  amount or  incurs a gain or loss  upon  settlement.  The  standard  is
effective  for  fiscal  years  beginning  after  June  15,  2002,  with  earlier
application encouraged.

In August 2001,  the FASB issued SFAS No. 144,  Accounting for the Impairment or
Disposal of Long-Lived  Assets  (Statement  144), which supersedes both SFAS No.
121,  Accounting  for the  Impairment  of Long-Lived  Assets and for  Long-Lived
Assets  to Be  Disposed  Of (SFAS  No.  121) and the  accounting  and  reporting
provisions of APB Opinion No. 30, Reporting the Results of Operations--Reporting
the Effects of Disposal of a Segment of a Business,  and Extraordinary,  Unusual
and  Infrequently  Occurring  Events  and  Transactions  (Opinion  30),  for the
disposal of a segment of a business  (as  previously  defined in that  Opinion).
SFAS No. 144 retains the fundamental  provisions in SFAS No. 121 for recognizing
and measuring impairment losses on long-lived assets held for use and long-lived
assets  to  be  disposed   of  by  sale,   while  also   resolving   significant
implementation  issues  associated with SFAS No. 121. For example,  SFAS No. 144
provides  guidance  on how a  long-lived  asset  that is used as part of a group
should be evaluated for impairment,  establishes  criteria for when a long-lived
asset is held for sale, and  prescribes  the  accounting for a long-lived  asset
that will be  disposed  of other than by sale.  Statement  144 retains the basic
provisions of Opinion 30 on how to present discontinued operations in the income
statement  but broadens  that  presentation  to include a component of an entity
(rather  than a segment of a  business).  Unlike  SFAS No.  121,  an  impairment
assessment  under  Statement  144 will never result in a write-down of goodwill.
Rather,  goodwill is evaluated for impairment  under SFAS No. 142,  Goodwill and
Other Intangible Assets.

The Company is  required to adopt SFAS No. 144 no later than the year  beginning
after  December  15,  2001,  and plans to adopt its  provisions  for the quarter
ending March 31, 2002.  Management  does not expect the adoption of SFAS No. 144
for  long-lived  assets held for use to have a material  impact on the Company's
financial  statements  because the impairment  assessment  under SFAS No. 144 is
largely  unchanged from SFAS No. 121. The provisions of the Statement for assets
held  for  sale  or  other  disposal   generally  are  required  to  be  applied
prospectively  after the adoption date to newly initiated  disposal  activities.
Therefore,  management  cannot determine the potential  effects that adoption of
SFAS No. 144 will have on the Company's financial statements.
                                                                             14

           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 third  quarter of 2001,
diesel fuel expenses represented 15.6% of the Company's total operating expenses
and 15.0% of total  revenue.  The  Company  uses  purchase  commitments  through
suppliers  to reduce a portion of its  exposure to fuel price  fluctuations.  At
September 30, 2001, the national average price of diesel fuel as provided by the
U.S.  Department  of Energy was $1.39 per gallon.  At September  30,  2001,  the
notional  amount for purchase  commitments  during the remainder of 2001 was 1.5
million  gallons.  At September 30, 2001,  the price of the notional 1.5 million
gallons would have produced  approximately $22,500 of additional fuel expense if
the price of fuel  remained the same as of September  30, 2001. At September 30,
2001, a ten percent  increase in the price of fuel would  produce  approximately
$177,000 of income to offset increased fuel prices. At September 30, 2001, a ten
percent  decrease in the price of fuel would produce  approximately  $200,000 of
additional  fuel  expense.  In  addition,  during the third  quarter the Company
entered into two heating oil commodity  swap  contracts to hedge its exposure to
diesel fuel price fluctuations.  These contracts are considered highly effective
and each call for 6 million gallons of fuel purchases at a fixed price of $0.695
and $0.629 per gallon, respectively, through December 31, 2002. At September 30,
2001 the cumulative fair value of these heating oil contracts was a liability of
$99,000,  which  was  recorded  in  accrued  expenses  with the  offset to other
comprehensive loss. 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%. During
the first  quarter of 2001,  the Company  entered into two $10 million  notional
amount  interest rate swap  agreements to manage the risk of variability in cash
flows associated with floating-rate debt. At September 30, 2001, the Company had
drawn $44  million  under the Credit  Agreement.  Approximately  $24 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.  These
derivatives  are not  designated  as  hedging  instruments  under  SFAS  133 and
consequently are marked to fair value through  earnings.  At September 30, 2001,
the fair  value of these  interest  rate swap  agreements  was  ($0.9)  million.
Assuming the September 30, 2001 variable rate  borrowings,  each  one-percentage
point increase or decrease in LIBOR would affect the Company's  pretax  interest
expense by $240,000 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.

                                                                             15


                            PART II OTHER INFORMATION

Item 1.  Legal Proceedings.
         None

Items 2, 3, 4, and 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 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.
10.13      (8)        Incentive Stock Plan, Amended and Restated as of May 17,
                      2001, filed as Appendix B.
- -------------------------------------------------------------------------------
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.
(8)      Schedule 14A, filed April 5, 2001.

      (b) A Form 8-K was filed on September 19, 2001, and a Form 8-K/A was filed
on September 26, 2001, with respect to the change in the Company's certifying
accountant.

                                                                           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: November 13, 2001             /s/ Joey B. Hogan
                                    -----------------
                                    Joey B. Hogan
                                    Treasurer and Chief Financial Officer


                                                                           17