UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    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, 2003

                                       OR

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

For the transition period from              to

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 No.)
 incorporation or organization)

      400 Birmingham Hwy.
      Chattanooga, TN 37419                                 37419
- -----------------------------------        ------------------------------------
(Address of principal executive                          (Zip Code)
             offices)

                                  423-821-1212
              (Registrant's telephone number, including area code)

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 such  filing
requirements for the past 90 days.

         YES [X]    NO [ ]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

         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 (August 5, 2003).

             Class A Common Stock, $.01 par value: 12,108,173 shares
             Class B Common Stock, $.01 par value: 2,350,000 shares


                                                                          Page 1


                                                               PART I
                                                       FINANCIAL INFORMATION
                                                                                                                  Page Number
Item 1. Financial Statements
                                                                                                                    
                  Condensed Consolidated Balance Sheets as of June 30, 2003 (Unaudited) and
                  December 31, 2002                                                                                     3

                  Condensed Consolidated Statements of Operations for the three and six months ended
                  June 30, 2003 and 2002 (Unaudited)                                                                    4

                  Condensed Consolidated Statements of Cash Flows for the six months ended
                  June 30, 2003 and 2002 (Unaudited)                                                                    5

                  Notes to Condensed Consolidated Financial Statements (Unaudited)                                      6

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations                          12

Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                     23

Item 4. Controls and Procedures                                                                                        24


                                                               PART II
                                                         OTHER INFORMATION

                                                                                                                  Page Number
                                                                                                                    
Item 1.  Legal Proceedings                                                                                             25

Items 2 and 3.  Not applicable                                                                                         25

Item 4.  Submission of Matters to a Vote of  Security Holders                                                          25

Item 5.  Not applicable                                                                                                25

Item 6.  Exhibits and reports on Form 8-K                                                                              25


                                                                          Page 2


ITEM 1. FINANCIAL STATEMENTS


                                              COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                                                     CONSOLIDATED BALANCE SHEETS
                                                   (In thousands, except share data)
                                                                                       June 30, 2003         December 31, 2002
                                         ASSETS                                         (unaudited)
                                         ------                                    ----------------------  ----------------------
                                                                                                                
      Current assets:
        Cash and cash equivalents                                                             $    2,863              $       42
        Accounts receivable, net of allowance of $1,500 in 2003
            and $1,800 in 2002                                                                    60,805                  65,041
        Drivers advances and other receivables                                                     5,019                   3,480
        Inventory and supplies                                                                     3,373                   3,226
        Prepaid expenses                                                                          14,309                  14,450
        Deferred income taxes                                                                     11,109                  11,105
        Income taxes receivable                                                                    2,186                   2,585
                                                                                    ---------------------  ----------------------
      Total current assets                                                                        99,664                  99,929

      Property and equipment, at cost                                                            354,300                 392,498
      Less accumulated depreciation and amortization                                           (140,772)               (154,010)
                                                                                    ---------------------  ----------------------
      Net property and equipment                                                                 213,527                 238,488

      Other assets                                                                                23,276                  23,124
                                                                                    ---------------------  ----------------------

      Total assets                                                                            $  336,467              $  361,541
                                                                                    =====================  ======================

                          LIABILITIES AND STOCKHOLDERS' EQUITY
                          ------------------------------------
      Current liabilities:
        Current maturities of long-term debt                                                           -                  43,000
        Securitization facility                                                                   45,230                  39,230
        Accounts payable                                                                          13,594                   6,921
        Accrued expenses                                                                          18,975                  17,220
        Insurance and claims accrual                                                              25,089                  21,210
                                                                                    ---------------------  ----------------------
      Total current liabilities                                                                  102,888                 127,581

        Long-term debt, less current maturities                                                    1,300                   1,300
        Deferred income taxes                                                                     51,572                  57,072
                                                                                    ---------------------  ----------------------
      Total liabilities                                                                          155,760                 185,953

      Commitments and contingent liabilities

      Stockholders' equity:
        Class A common stock, $.01 par value; 20,000,000 shares
          authorized; 13,075,423 and 12,999,315 shares issued and 12,103,923
          and 12,027,815 outstanding as of June 30, 2003 and December 31,
          2002, respectively                                                                         131                     130
        Class B common stock, $.01 par value; 5,000,000 shares authorized;
          2,350,000 shares issued and outstanding as of June 30, 2003 and
          December 31, 2002                                                                           24                      24
        Additional paid-in-capital                                                                85,608                  84,492
        Treasury Stock at cost; 971,500 shares as of June 30, 2003 and
          December 31, 2002                                                                      (7,935)                 (7,935)
        Retained earnings                                                                        102,879                  98,877
                                                                                    ---------------------  ----------------------
      Total stockholders' equity                                                                 180,707                 175,588
                                                                                    ---------------------  ----------------------
      Total liabilities and stockholders' equity                                              $  336,467              $  361,541
                                                                                    =====================  ======================

See accompanying notes to consolidated financial statements.

                                                                          Page 3



                                              COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF OPERATIONS
                                          THREE AND SIX MONTHS ENDED JUNE 30, 2003 AND 2002
                                                (In thousands except per share data)

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

                                                             2003            2002               2003           2002
                                                             ----            ----               ----           ----
                                                                                                
Freight revenue                                             $ 137,439       $ 138,840        $ 265,463      $ 267,860
Fuel surcharge and other accessorial revenue                    8,503           5,472           18,354          8,671
                                                       ---------------------------------   ------------------------------
  Total revenue                                             $ 145,942       $ 144,312        $ 283,817      $ 276,531

Operating expenses:
  Salaries, wages, and related expenses                        55,662          58,576          109,472        114,332
  Fuel expense                                                 26,502          24,061           55,290         46,146
  Operations and maintenance                                   10,290          10,264           20,284         19,127
  Revenue equipment rentals and purchased
     transportation                                            16,562          14,855           31,380         29,657
  Operating taxes and licenses                                  3,745           3,915            7,176          7,192
  Insurance and claims                                          9,558           7,836           17,597         15,004
  Communications and utilities                                  1,731           1,690            3,439          3,536
  General supplies and expenses                                 3,826           3,637            6,999          7,148
  Depreciation, amortization and impairment
     charge, including gains (losses) on
     disposition of equipment (1)                              10,617          11,915           21,217         25,974
                                                       ---------------------------------   ------------------------------
Total operating expenses                                      138,493         136,749          272,854        268,116
                                                       ---------------------------------   ------------------------------
Operating income                                                7,449           7,563           10,963          8,415
Other (income) expenses:
  Interest expense                                                596             870            1,247          1,934
  Interest income                                                (25)            (11)             (63)           (34)
  Other                                                            61             434               46            211
  Early extinguishment of debt (2)                                  -               -                -          1,434
                                                       ---------------------------------   ------------------------------
Other (income) expenses, net                                      632           1,293            1,230          3,545
                                                       ---------------------------------   ------------------------------
Income before income taxes                                      6,817           6,270            9,733          4,870

Income tax expense                                              3,653           3,288            5,730          3,557
                                                       ---------------------------------   ------------------------------
Net income                                                  $   3,164       $   2,982         $  4,003       $  1,313
                                                       =================================   ==============================

Net income per share:

Basic earnings per share:                                   $    0.22       $    0.21         $   0.28       $   0.09
Diluted earnings per share:                                 $    0.22       $    0.21         $   0.27       $   0.09

Weighted average shares outstanding                            14,397          14,108           14,389        14,096

Weighted average shares outstanding adjusted for               14,664          14,399           14,637        14,380
assumed conversions

(1) Includes a $3.3 million pre-tax impairment charge in the six month period ending June 30, 2002.
(2) Reflects the  reclassification  of early  extinguishment  of debt due to the adoption of SFAS 145 in the six month period ending
June 30, 2002.

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

                                                                         Page 4



                                              COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS
                                           FOR THE SIX MONTHS ENDED JUNE 30, 2003 AND 2002
                                                           (In thousands)

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

                                                                                            2003                      2002
                                                                                            ----                      ----
                                                                                                           
Cash flows from operating activities:
Net income                                                                               $    4,003              $     1,313
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Net provision for (reduction to) losses on accounts receivables                             (8)                      600
    Loss on early extinguishment of debt                                                          -                      890
    Depreciation, amortization and impairment of assets (1)                                  21,426                   24,593
    Provision for losses on guaranteed residuals                                                  -                      324
    Deferred income tax expense (benefit)                                                   (5,504)                      602
    (Gain)/loss on disposition of property and equipment                                      (209)                    1,381
    Changes in operating assets and liabilities:
      Receivables and advances                                                                2,704                   (7,644)
      Prepaid expenses                                                                          141                    2,583
      Tire and parts inventory                                                                (147)                      547
      Accounts payable and accrued expenses                                                  12,708                    5,501
                                                                                  ------------------         -----------------
Net cash flows provided by operating activities                                              35,114                   30,690

Cash flows from investing activities:
    Acquisition of property and equipment                                                  (28,324)                  (29,118)
    Proceeds from disposition of property and equipment                                      32,233                      829
                                                                                  ------------------         -----------------
Net cash flows provided by (used in) investing activities                                     3,909                  (28,289)

Cash flows from financing activities:
    Checks in excess of bank balances                                                            -                    3,368
    Deferred costs                                                                            (318)                        -
    Exercise of stock options                                                                 1,116                    2,391
    Proceeds from issuance of long-term debt                                                 20,000                   49,000
    Repayments of long-term debt                                                           (57,000)                  (56,388)
                                                                                  ------------------         -----------------
Net cash flows used in financing activities                                                (36,202)                   (1,629)
                                                                                  ------------------         -----------------

Net change in cash and cash equivalents                                                       2,821                      772

Cash and cash equivalents at beginning of period                                                 42                      383
                                                                                  ------------------         -----------------

Cash and cash equivalents at end of period                                               $    2,863              $      1,155
                                                                                  ==================         =================

   (1) Includes a $3.3 million pre-tax impairment charge in the six month period ending June 30, 2002.

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


                                                                         Page 5



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

Note 1.  Basis of Presentation

     The  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, 2002  consolidated  balance  sheet was
     derived  from the  audited  balance  sheet of the Company for the year then
     ended.  It is suggested that these  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, 2002.  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 consolidated statements of
     operations:

(in thousands except per share data)                         Three months ended           Six months ended
                                                                  June 30,                    June 30,
                                                             2003          2002           2003          2002
                                                             ----          ----           ----          ----
                                                                                          
Numerator:

 Net earnings                                               $ 3,164       $ 2,982       $ 4,003       $ 1,313

Denominator:

  Denominator for basic earnings
    per share - weighted-average shares                      14,397        14,108        14,389        14,096

Effect of dilutive securities:

  Employee stock options                                        267           291           248           284
                                                          ----------    ----------    ----------    ----------

Denominator for diluted earnings per share -
adjusted weighted-average shares and assumed
conversions                                                  14,664        14,399        14,637        14,380
                                                          ==========    ==========    ==========    ==========

Net income per share:

Basic earnings per share:                                     $0.22         $0.21         $0.28         $0.09

Diluted earnings per share:                                   $0.22         $0.21         $0.27         $0.09


     Dilutive  common stock options are included in the diluted EPS  calculation
     using the treasury stock method.  Employee stock options in the table above
     exclude  60,000 and  376,000 in the three  months  ended June 30,  2003 and
     2002,  respectively,  and 63,000 and 378,000 in the six month periods ended
     June 30,  2003 and 2002,  respectively,  from the  computation  of  diluted
     earnings per share because their effect would have been  anti-
                                                                          Page 6

     dilutive.   At  June  30,  2003,  the  Company  had  stock-based   employee
     compensation   plans.   The  Company  accounts  for  the  plans  under  the
     recognition  and measurement  principles of APB Opinion No. 25,  Accounting
     for Stock Issued to Employees, and related Interpretations.  No stock-based
     employee  compensation  cost is  reflected  in net  income,  as all options
     granted  under those plans had an exercise  price equal to the market value
     of the  underlying  common stock on the date of grant.  Under SFAS No. 123,
     fair value of options  granted are  estimated as of the date of grant using
     the Black-Scholes  option pricing model and the following  weighted average
     assumptions:  risk-free interest rates ranging from 2.3% to 3.5%;  expected
     life of 5 years;  dividend rate of zero percent; and expected volatility of
     52.8% for the 2003  periods,  and 53.3% for the 2002  periods.  Using these
     assumptions,  the fair value of the employee stock options granted,  net of
     the related tax effects,  in the three months ending June 30, 2003 and 2002
     periods are $0.4  million  and $0.5  million  respectively,  and in the six
     months  ending  June 30, 2003 and 2002  periods  are $1.0  million and $0.9
     million,  respectively,  which would be amortized as  compensation  expense
     over the vesting period of the options. The following table illustrates the
     effect on net income and  earnings per share if the Company had applied the
     fair value recognition provisions of FASB Statement No. 123, Accounting for
     Stock-Based Compensation, to stock-based employee compensation.


 (in thousands except per share data)                         Three months ended           Six months ended
                                                                  June 30,                    June 30,
                                                             2003          2002           2003          2002
                                                             ----          ----           ----          ----
                                                                                           
Net income, as reported:                                    $3,164        $2,982         $4,003        $1,313

Deduct: Total stock-based employee compensation
expense determined under fair value based method for all
awards, net of related tax effects                           (438)         (472)          (977)         (896)

Pro forma net income                                         2,726         2,510          3,026           417

Basic earnings per share:
  As reported                                                $0.22         $0.21          $0.28         $0.09
  Pro forma                                                  $0.19         $0.18          $0.21         $0.03

Diluted earnings per share:
  As reported                                                $0.22         $0.21          $0.27         $0.09
  Pro forma                                                  $0.19         $0.17          $0.21         $0.03


Note 3.  Income Taxes

     Income tax expense varies from the amount  computed by applying the federal
     corporate  income tax rate of 34% to income before  income taxes  primarily
     due to state income taxes,  net of federal income tax effect,  adjusted for
     permanent  differences,  the most significant of which is the effect of the
     per diem pay structure for drivers.

Note 4.  Goodwill and Other Intangible Assets

     Effective  January 1, 2002, the Company adopted SFAS No. 142,  Goodwill and
     Other Intangible  Assets,  which requires the Company to evaluate  goodwill
     and other intangible  assets with indefinite useful lives for impairment on
     an annual  basis,  with any resulting  impairment  recorded as a cumulative
     effect of a change in accounting  principle.  Goodwill that was acquired in
     purchase business combinations  completed before July 1, 2001, is no longer
     amortized after January 1, 2002. Furthermore, any goodwill that is acquired
     in a purchase  business  combination  completed after June 30, 2001, is not
     amortized.  During  the  second  quarter  of 2003  and  2002,  the  Company
     completed its  evaluations  of its goodwill for  impairment  and determined
     that there was no  impairment.  At June 30,  2003,  the  Company  has $11.5
     million of goodwill.
                                                                          Page 7

Note 5.  Derivative Instruments and Other Comprehensive Income

     In 1998,  the FASB  issued  SFAS  No.  133  ("SFAS  133"),  Accounting  for
     Derivative Instruments and Hedging Activities,  as amended by SFAS 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 SFAS No. 138,  Accounting  for Certain  Derivative
     Instruments and Certain Hedging Activities,  an amendment of SFAS Statement
     No. 133. SFAS No. 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 No.  133  effective  January 1, 2001 but had no
     instruments  in place on that date. In 2001,  the Company  entered into two
     $10.0 million notional amount  cancelable  interest rate swap agreements to
     manage the risk of variability in cash flows associated with  floating-rate
     debt.  Due  to the  counter-parties'  imbedded  options  to  cancel,  these
     derivatives did not qualify,  and are not designated as hedging instruments
     under SFAS No.  133.  Consequently,  these  derivatives  are marked to fair
     value through earnings,  in other expense in the accompanying  statement of
     operations.  At June 30,  2003 and June 30,  2002,  the fair value of these
     interest  rate swap  agreements  was a liability  of $1.7  million and $0.9
     million,  respectively,  which are  included  in  accrued  expenses  on the
     consolidated balance sheet.

     During the third quarter of 2001, the Company  entered into two heating oil
     commodity  swap  contracts  to hedge its cash flow  exposure to diesel fuel
     price  fluctuations.  These contracts were considered  highly  effective in
     offsetting  changes in anticipated future cash flows and were designated as
     cash flow hedges under SFAS No. 133. At June 30, 2002 the  cumulative  fair
     value of these heating oil  contracts  was an asset of $0.2 million,  which
     was  recorded in accrued  expenses  with the offset to other  comprehensive
     income, net of taxes. The contracts expired December 31, 2002.

     The derivative activity as reported in the Company's  financial  statements
     for the six months ended June 30, is summarized in the following:


(in thousands)                                                                     Six months ended
                                                                                       June 30,
                                                                               2003             2002
                                                                               ----             ----
                                                                                       
Net liability for derivatives at January 1,                                  $ (1,645)       $ (1,932)

Gain (loss) on derivative instruments:

     Loss in value of derivative instruments that do not qualify as
       hedging instruments                                                        (61)           (211)

     Gain on fuel hedge contracts that qualify as cash
       flow hedges                                                                   -           1,403
                                                                            -----------   -------------
Net liability for derivatives at June 30,                                    $ (1,706)       $   (740)
                                                                            ===========   =============



The following is a summary of comprehensive income as of June 30:

                                                                                   Six months ended
                                                                                       June 30,
(in thousands)                                                                 2003             2002
                                                                               ----             ----
                                                                                       
        Net Income:                                                          $  4,003        $  1,313

     Other comprehensive income:
     Gain on fuel hedge contracts that qualify as cash
       flow hedges                                                                  -           1,403
     Tax benefit                                                                    -           (533)
                                                                            -----------   -------------
        Other comprehensive income:
     Unrealized gain on cash flow hedging derivatives, net of tax                   -             870
                                                                            -----------   -------------

     Comprehensive income                                                    $  4,003        $  2,183
                                                                            ===========   =============

                                                                          Page 8

Note 6.  Impairment of Equipment and Change in Estimated Useful Lives

     During 2001, the market value of used tractors was significantly below both
     historical  levels  and the  carrying  values  on the  Company's  financial
     statements. The Company extended the trade cycle of its tractors from three
     years to four years during 2001,  which delayed any  significant  disposals
     into 2002 and later years.  The market for used tractors did not improve by
     the time the Company  negotiated a tractor  purchase and trade package with
     Freightliner Corporation for calendar years 2002 and 2003 covering the sale
     of model year 1998  through  2000  tractors  and the  purchase  of an equal
     number  of  replacement  units.  The  significant  difference  between  the
     carrying values and the sale prices of the used tractors  combined with the
     Company's  less  profitable  results during 2001 caused the Company to test
     for asset impairment  under SFAS No. 121,  Accounting for the Impairment of
     Long Lived  Assets and of Long Lived Assets to be disposed of. In the test,
     the Company  measured  the  expected  undiscounted  future cash flows to be
     generated by the tractors over the remaining  useful lives and the disposal
     value at the end of the useful life against the carrying  values.  The test
     indicated  impairment  and the Company  recognized  the pre-tax  charges of
     approximately   $15.4   million   and  $3.3   million  in  2001  and  2002,
     respectively,  to reflect an  impairment  in tractor  values.  The  Company
     incurred a loss of  approximately  $324,000  on  guaranteed  residuals  for
     leased tractors in the first quarter of 2002, which was recorded in revenue
     equipment   rentals  and  purchased   transportation  in  the  accompanying
     statement  of  operations.  The Company  accrued  this loss from January 1,
     2002, to the date the tractors were purchased off lease in February 2002.

     The  Company's  approximately  1,400  model  year  2001  tractors  were not
     affected by the charge. The Company adjusted the depreciation rate of these
     model  year  2001  tractors  to  approximate  its  recent  experience  with
     disposition  values and  expectation  for future  disposition  values.  The
     Company  also  increased  the lease  expense on its leased  units  since it
     expects  to  have  a  shortfall  in  its  guaranteed   residual  values  of
     approximately  $1.4 million.  The Company is recording its additional lease
     expense  ratably over the remaining  lease term. In June 2003,  the Company
     entered into a trade-in agreement with an equipment  manufacturer  covering
     the  model  year  2001   tractors.   Management   believes  the  additional
     depreciation  and lease  expense  will bring the  carrying  values of these
     tractors in line with the disposition values.  These assumptions  represent
     management's best estimate and actual values could differ by the time those
     tractors are  scheduled for trade.  Management  estimates the impact of the
     change in the  estimated  useful lives and  depreciation  on the 2001 model
     year tractors to be  approximately  $1.5 million  pre-tax or $.06 per share
     annually.

Note 7.  Long-term Debt and Securitization Facility

     Outstanding  debt  consisted of the following at June 30, 2003 and December
     31, 2002:


     (in thousands)                                                June 30, 2003         December 31, 2002
                                                               ----------------------  ----------------------
                                                                                             
     Borrowings under credit agreement                                     $      -                $ 43,000
     Securitization Facility                                                 45,230                  39,230
     Note payable to former SRT shareholder, bearing
      interest at 6.5% with interest payable quarterly                        1,300                   1,300
                                                               ----------------------  ----------------------
     Total long-term debt                                                    46,530                  83,530
     Less current maturities                                                 45,230                  82,230
                                                               ----------------------  ----------------------
     Long-term debt, less current portion                                  $  1,300                $  1,300
                                                               ======================  ======================


     In December  2000,  the Company  entered into the Credit  Agreement  with a
     group of banks. The facility matures in December 2005. 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 cash
     flow  coverage.  At June 30,  2003,  the  margin  was  0.875%.  The  Credit
     Agreement  is   guaranteed   by  the  Company  and  all  of  the  Company's
     subsidiaries except CVTI Receivables Corp. and Volunteer Insurance Limited.

                                                                          Page 9

     The Credit  Agreement has a maximum  borrowing limit of $100.0 million with
     an accordion  feature which  permits an increase up to a maximum  borrowing
     limit of $140.0  million.  Borrowings  related  to  revenue  equipment  are
     limited to the lesser of 90% of net book value of revenue  equipment or the
     maximum  borrowing  limit.  Letters of credit are  limited to an  aggregate
     commitment  of $50.0  million.  The Credit  Agreement  includes a "security
     agreement"  such  that  the  Credit  Agreement  may  be  collateralized  by
     virtually  all  assets of the  Company if a covenant  violation  occurs.  A
     commitment  fee,  that is adjusted  quarterly  between  0.15% and 0.25% per
     annum based on cash flow  coverage,  is due on the daily unused  portion of
     the Credit  Agreement.  As of June 30, 2003,  the Company had no borrowings
     under the Credit Agreement.

     In October 1995, the Company issued $25 million in ten-year senior notes to
     an insurance company.  On March 15, 2002, the Company retired the remaining
     $20 million in senior notes with borrowings  from the Credit  Agreement and
     incurred a $0.9 million after-tax extraordinary item ($1.4 million pre-tax)
     to reflect the early extinguishment of this debt. Upon adoption of SFAS 145
     in 2003, the Company reclassified the charge and it is no longer classified
     as an extraordinary item.

     At June 30, 2003 and December 31, 2002,  the Company had unused  letters of
     credit of approximately $17.9 and $19.2 million, respectively.

     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 CVTI Receivables Corp. ("CRC"), a wholly-owned bankruptcy-remote special
     purpose subsidiary incorporated in Nevada. CRC sells a percentage ownership
     in such receivables to an unrelated  financial entity. The transaction does
     not meet the criteria for sale treatment under SFAS No. 140, Accounting for
     Transfers  and  Servicing  of  Financial  Assets  and   Extinguishments  of
     Liabilities  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,  as
     defined in the agreement.  The Company will pay  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  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, 2003 and December 31, 2002,
     the Company had received $45.2 million and $39.2 million,  respectively, in
     proceeds,  with  a  weighted  average  interest  rate  of  1.2%  and  1.5%,
     respectively.

     The  Credit   Agreement  and   Securitization   Facility   contain  certain
     restrictions  and  covenants  relating to, among other  things,  dividends,
     tangible net worth,  cash flow,  acquisitions and  dispositions,  and total
     indebtedness and are cross-defaulted.  As of June 30, 2003, the Company was
     in compliance with the Credit Agreement and Securitization Facility.

Note 8.  Recent Accounting Pronouncements

     In June 2001, the FASB issued SFAS No. 143, Accounting for Asset Retirement
     Obligations.  SFAS  143  provides  new  guidance  on  the  recognition  and
     measurement of an asset  retirement  obligation  and its  associated  asset
     retirement cost. It also provides accounting guidance for legal obligations
     associated  with  the  retirement  of  tangible   long-lived  assets.  This
     pronouncement is effective  January 1, 2003. The pronouncement did not have
     a material impact on the Company's consolidated financial statements.

     In April 2002, the FASB issued SFAS No. 145,  Rescission of FASB Statements
     No.  4, 44 and 64,  Amendment  of FASB  Statement  No.  13,  and  Technical
     Corrections.  SFAS 145 amends  existing  guidance  on  reporting  gains and
     losses on extinguishment of debt to prohibit the classification of the gain
     or loss as extraordinary,  as the use of such  extinguishments  have become
     part of the  risk  management  strategy  of many  companies.  SFAS 145 also
     amends  SFAS 13 to require  sale-leaseback  accounting  for  certain  lease
     modifications   that  have  economic  effects  similar  to   sale-leaseback
     transactions.  The provisions of the Statement related to the rescission of
     Statement  No. 4 is applied in fiscal years  beginning  after May 15, 2002.
     The provisions of the
                                                                         Page 10

     Statement  related to  Statement  No. 13 were  effective  for  transactions
     occurring  after May 15,  2002.  The  Company  adopted  SFAS 145  effective
     January 1, 2003, which resulted in the  reclassification of the fiscal year
     2002 loss on extinguishment of debt.

     In  November  2002,  the FASB  issued  Interpretation  No. 45,  Guarantor's
     Accounting and Disclosure  Requirements for Guarantees,  Including Indirect
     Guarantees of Indebtedness to Others,  an interpretation of FASB Statements
     No. 5, 57 and 107 and a  rescission  of FASB  Interpretation  No. 34.  This
     Interpretation  elaborates on the  disclosures to be made by a guarantor in
     its interim and annual  financial  statements  about its obligations  under
     guarantees issued. Interpretation No. 45 also clarifies that a guarantor is
     required to  recognize,  at inception of a guarantee,  a liability  for the
     fair  value of the  obligation  undertaken.  The  initial  recognition  and
     measurement  provisions of the  Interpretation are applicable to guarantees
     issued or modified  after December 31, 2002, and are not expected to have a
     material  effect on the  Company's  financial  statements.  The  disclosure
     requirements  are effective  for financial  statements of interim or annual
     periods ending after  December 15, 2002.  The Company has guarantees  among
     the entities  within its  consolidated  group,  which are  disclosed in the
     notes to these consolidated financial statements.

     In December 2002, the FASB issued SFAS No. 148,  Accounting for Stock-Based
     Compensation/Transition  and Disclosure, an amendment of FASB Statement No.
     123. SFAS 148 amends SFAS 123, Accounting for Stock-Based Compensation,  to
     provide  alternative  methods of transition  for a voluntary  change to the
     fair value method of accounting for stock-based employee  compensation.  In
     addition,  this Statement amends the disclosure requirements of SFAS 123 to
     require  prominent   disclosures  in  both  annual  and  interim  financial
     statements. Certain of the disclosure modifications are required for fiscal
     years and interim  periods  ending after December 15, 2002 and are included
     in the notes to these consolidated financial statements.

     In January 2003, the FASB issued  Interpretation  No. 46,  Consolidation of
     Variable   Interest   Entities,   an   interpretation   of   ARB   No.   51
     ("Interpretation  46").  Interpretation  46 addresses the  consolidation by
     business   enterprises   of  variable   interest   entities,   as  defined.
     Interpretation  46 applied  immediately  to variable  interests in variable
     interest entities created after January 31, 2003, and to variable interests
     in variable  interest entities obtained after January 31, 2003. The Company
     is evaluating the impact of this  interpretation on the Company's financial
     statements.

     In April 2003, the FASB issued SFAS No. 149,  Amendment of Statement 133 on
     Derivative  Instruments  and  Hedging  Activities.  SFAS  149  amended  and
     clarified   accounting  for  derivative   instruments,   including  certain
     derivative  instruments  embedded  in  other  contracts,  and  for  hedging
     activities  under SFAS No. 133,  Accounting for Derivative  Instruments and
     Hedging  Activities.  SFAS 149 amended  SFAS 133  regarding  implementation
     issues  raised  in  relation  to the  application  of the  definition  of a
     derivative,  particularly  regarding the meaning of an "underlying" and the
     characteristics  of a derivative that contains  financing  components.  The
     amendments set forth in SFAS 149 improve  financial  reporting by requiring
     that contracts with comparable  characteristics be accounted for similarly.
     In particular, this Statement clarifies under what circumstances a contract
     with an initial net investment meets the  characteristic of a derivative as
     discussed in SFAS 133. In addition, it clarifies when a derivative contains
     a financing  component that warrants special  reporting in the statement of
     cash flows.  SFAS 149 was effective for contracts  entered into or modified
     after June 30, 2003.  The Company does not  anticipate  this Statement will
     have any significant impact on the Company's financial condition or results
     of operations.

     In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial
     Instruments with  Characteristics of both Liabilities and Equity.  SFAS 150
     establishes  standards for how an issuer  classifies  and measures  certain
     financial  instruments with characteristics of both liabilities and equity.
     It requires that an issuer  classify a financial  instrument that is within
     its scope as a liability (or an asset in some circumstances). Many of those
     instruments  were  previously  classified  as equity.  This  Statement  was
     developed in response to concerns  expressed about issuers'  classification
     in the  statement of financial  position of certain  financial  instruments
     that have  characteristics  of both  liabilities and equity,  but that have
     been presented either entirely as equity or between the liabilities section
     and the equity  section of the balance  sheet.  SFAS 150 was  effective for
     financial  instruments  entered into or modified  after May 31,  2003,  and
     otherwise  was  effective  at the  beginning  of the first  interim  period
     beginning  after  June  15,  2003.  SFAS  150 will  have no  effect  on the
     Company's  balance  sheet  presentation  of its debt and  equity  financial
     instruments.

                                                                         Page 11

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

The  consolidated   financial   statements  include  the  accounts  of  Covenant
Transport,  Inc., a Nevada holding company,  and its wholly-owned  subsidiaries.
References  in this  report to "we,"  "us,"  "our," the  "Company,"  and similar
expressions refer to Covenant Transport, Inc. and its consolidated subsidiaries.
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 our 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;  decreased demand for our
services  or loss of one or more or our major  customers;  surplus  inventories;
recessionary  economic  cycles and  downturns  in  customers'  business  cycles;
strikes or work  stoppages;  increases  or rapid  fluctuations  in fuel  prices,
interest rates, fuel taxes, tolls, and license and registration fees;  increases
in the prices  paid for new  revenue  equipment;  the  resale  value of our used
equipment  and the price of new  equipment;  increases in  compensation  for and
difficulty in attracting and retaining  qualified  drivers and  owner-operators;
increases in insurance  premiums and  deductible  amounts or claims  relating to
accident,  cargo,  workers'  compensation,  health, and other matters;  seasonal
factors  such  as  harsh  weather  conditions  that  increase  operating  costs;
competition  from  trucking,   rail,  and  intermodal  competitors;   regulatory
requirements  that  increase  costs or decrease  efficiency;  and the ability to
identify  acceptable  acquisition  candidates,   consummate  acquisitions,   and
integrate acquired operations.  Readers should review and consider these factors
along  with  the  various  disclosures  we make in 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.

We generate  substantially  all of our revenue by  transporting  freight for our
customers.  We also derive revenue from fuel  surcharges,  loading and unloading
activities,  equipment detention, and other accessorial services.  Generally, we
are  paid by the mile or by the load for our  services.  The main  factors  that
affect our revenue are the revenue per mile we receive from our  customers,  the
percentage  of miles for which we are  compensated,  and the numbers of miles we
generate with our equipment.  These factors relate,  among other things,  to the
U.S.  economy,  inventory  levels,  the level of truck  capacity in our markets,
specific customer demand,  the percentage of team-driven  tractors in our fleet,
and our  average  length  of  haul.  Since  2000 we have  held  our  fleet  size
relatively  constant.  An  overcapacity  of trucks in our fleet and the industry
generally as the economy slowed has contributed to lower  equipment  utilization
and pricing pressure since 2000.

In addition to  constraining  fleet  size,  we reduced our number of  two-person
driver teams during 2002 and have since held the percentage  relatively constant
to better match the demand for expedited  long-haul  service.  Our single driver
fleets  generally  operate in shorter lengths of haul,  generate fewer miles per
tractor,  and experience more non-revenue miles, but the additional expenses and
lower productive miles are expected to be offset by generally higher revenue per
loaded mile and the reduced employee expense of compensating only one driver. We
expect  operating  statistics  and  expenses to shift with the mix of single and
team operations.

The trucking industry has experienced a significant  increase in operating costs
over the past three  years.  The main factors for the industry as well as for us
have been an increased  annual cost of tractors due to higher initial prices and
lower used truck  values,  a higher  overall cost of insurance  and claims,  and
elevated fuel prices.  Other than those  categories,  our expenses have remained
relatively constant or have declined as a percentage of revenue.

Looking forward,  our  profitability  goal is to return to an operating ratio of
approximately 90%. We expect this to require additional  improvements in revenue
per tractor per week to overcome expected additional cost increases of insurance
and claims, new revenue equipment (discussed below), and other general increases
in operating costs, as
                                                                         Page 12

well as to  expand  our  margins.  Because a large  percentage  of our costs are
variable,  changes in revenue  per mile  affect our  profitability  to a greater
extent than changes in miles per tractor.

At June 30, 2003, we operated  approximately  3,623 tractors and 7,133 trailers.
Of our  tractors at June 30,  2003,  approximately  2,379 were  owned,  890 were
financed under operating leases, and 354 were provided by  owner-operators,  who
own and drive the  tractors.  Of our  trailers at June 30,  2003,  approximately
3,298 were owned and  approximately  3,835 were financed under operating leases.
Between  1999 and 2001,  the market  value of used  equipment  deteriorated.  In
recognition  of this fact, we  recognized  pre-tax  impairment  charges of $15.4
million in the fourth  quarter of 2001 and $3.3 million in the first  quarter of
2002 in  relation  to the  reduced  value of our model  year 1998  through  2000
tractors. In addition,  we increased the depreciation  rate/lease expense on our
remaining  tractors  to reflect  our  expectations  concerning  market  value at
disposition.  We estimate the impact of the change in the estimated useful lives
and  depreciation  on the 2001  model year  tractors  to be  approximately  $1.5
million  pre-tax or $.06 per share  annually.  In June 2003, the Company entered
into a trade-in agreement with an equipment manufacturer covering the model year
2001 tractors. Management believes the additional depreciation and lease expense
will bring the carrying  values of these  tractors in line with the  disposition
values.  Our  assumptions  represent our best estimate,  and actual values could
differ by the time those tractors are scheduled for trade.

Because of the  adverse  change from  historical  purchase  prices and  residual
values,  the annual  expense per tractor on model year 2003 and 2004 tractors is
expected  to be higher  than the annual  expense on the model year 1999 and 2000
units being  replaced.  We believe  the  increase  in  depreciation  expense was
approximately  one-half  cent  per mile  pre-tax  during  2002 and will  grow to
approximately  one cent per mile  pre-tax  in 2003 as all of these new units are
delivered.  By the time the model year 2001  tractors  are traded and the entire
fleet is  converted  in 2004,  we expect  the total  increase  in  expense to be
approximately  one and  one-half  cent pre-tax per mile versus the cost in 2001,
excluding any effect of interest  rates.  The timing of these  expenses could be
affected  if we change our  tractor  trade  cycle to three  years,  which we are
considering.  If the tractors are leased instead of purchased, the references to
increased depreciation would be reflected as additional lease expense.

We finance a portion of our  tractor and trailer  fleet with  off-balance  sheet
operating  leases.  These leases  generally  run for a period of three years for
tractors and seven years for trailers. With our tractor trade cycle currently at
approximately  four years,  we have been  purchasing the leased  tractors at the
expiration  of the lease term,  although  there is no commitment to purchase the
tractors.  The first trailer  leases expire in 2005,  and we have not determined
whether to purchase  trailers  at the end of these  leases.  In April  2003,  we
entered into a sale-leaseback  arrangement  covering  approximately 1,266 of our
trailers. This arrangement is more fully described below.

Owner-operators  provide  a tractor  and a driver  and are  responsible  for all
operating  expenses in exchange for a fixed payment per mile. We do not have the
capital outlay of purchasing the tractor.  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,  we evaluate our  efficiency  using net margin  rather than
operating ratio.

Freight  revenue  excludes $8.5 million and $5.5 million of fuel and accessorial
surcharge   revenue  in  the  three  months  ending  June  30,  2003  and  2002,
respectively.  In the six months ending June 30, 2003 and 2002,  freight revenue
excludes  $18.4  million  and $8.7  million  of fuel and  accessorial  surcharge
revenue,  respectively.  For  comparison  purposes  in the table  below,  we use
freight revenue when discussing  changes as a percentage of revenue.  We believe
removing this sometimes  volatile  source of revenue  affords a more  consistent
basis for  comparing  the  results of  operations  from  period to  period.

                                                                         Page 13

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

                                                                       Three  Months  Ended               Six  Months  Ended
                                                                            June  30,                            June 30,
                                                                 -------------------------------    -------------------------------

                                                                        2003            2002              2003             2002
                                                                 ----------------  -------------    --------------   --------------
                                                                                                               
      Freight revenue (1)                                              100.0%           100.0%            100.0%           100.0%
      Operating expenses:
        Salaries, wages, and related expenses (1)                       39.4             40.9              40.0             41.5
        Fuel expense (1)                                                14.6             15.0              15.6             15.6
        Operations and maintenance (1)                                   7.1              7.0               7.3              6.8
        Revenue equipment rentals and purchased
           transportation                                               12.0             10.7              11.8             11.1
        Operating taxes and licenses                                     2.7              2.8               2.7              2.7
        Insurance and claims                                             7.0              5.6               6.6              5.6
        Communications and utilities                                     1.3              1.2               1.3              1.3
        General supplies and expenses                                    2.8              2.6               2.6              2.7
        Depreciation and amortization (2)                                7.7              8.6               8.0              9.7
                                                                 ----------------  -------------    --------------   --------------
               Total operating expenses                                 94.6             94.6              95.9             96.9
                                                                 ----------------  -------------    --------------   --------------
               Operating income                                          5.4              5.4               4.1              3.1
      Other (income) expense, net                                        0.4              0.9               0.4              1.3
                                                                 ----------------  -------------    --------------   --------------
               Income before income taxes                                5.0              4.5               3.7              1.8
      Income tax expense                                                 2.7              2.4               2.2              1.3
                                                                 ----------------  -------------    --------------   --------------
      Net income                                                         2.3%             2.1%              1.5%             0.5%
                                                                 ================  =============    ==============   ==============

(1)  Freight  revenue is total  revenue less fuel  surcharge  and  accessorial  revenue.  In this table,  fuel  surcharge  and other
     accessorial  revenue are shown netted against the appropriate  expense category  (Salaries,  wages, and related expenses,  $1.5
     million and $1.8 million in the three months ending June 30, 2003, and 2002, respectively;  Fuel expense, $6.5 million and $3.2
     million in the three months ending June 30, 2003, and 2002, respectively; Operations and maintenance, $0.5 million in the three
     months ending June 30, 2003, and 2002. Salaries,  wages, and related expenses,  $3.3 million and $3.2 million in the six months
     ending June 30, 2003, and 2002,  respectively;  Fuel expense,  $14.0 million and $4.5 million in the six months ending June 30,
     2003, and 2002, respectively; Operations and maintenance, $1.0 million in the six months ending June 30, 2003, and 2002.)

(2)  Includes a $3.3 million pre-tax impairment charge or 1.2% of revenue in the six months ending June 30, 2002.

COMPARISON OF THREE MONTHS ENDED JUNE 30, 2003 TO THREE MONTHS ENDED JUNE 30,
2002

For the quarter ending June 30, 2003,  revenue increased $1.6 million (1.1%), to
$145.9 million, from $144.3 million in the 2002 period. Freight revenue excludes
$8.5 million of fuel and  accessorial  surcharge  revenue in the 2003 period and
$5.5  million in the 2002  period.  For  comparison  purposes in the  discussion
below,  we use  freight  revenue  when  discussing  changes as a  percentage  of
revenue. We believe removing this sometimes volatile source of revenue affords a
more  consistent  basis for comparing  the results of operations  from period to
period.

Freight  revenue  (total revenue less fuel  surcharge and  accessorial  revenue)
decreased $1.4 million (1.0%),  to $137.4 million in the three months ended June
30, 2003,  from $138.8 million in the same period of 2002.  Our freight  revenue
was  affected  by a 2.5%  decrease  in miles per  tractor and an increase in non
revenue miles, which were partially offset by a 2.3% increase in rate per loaded
mile.  Revenue per tractor per week  decreased to $2,850 in the 2003 period from
$2,887 in the 2002 period.  Weighted average tractors  increased to 3,699 in the
2003 period from 3,688 in the 2002 period. Due to a weak freight environment, we
have elected to constrain the size of our tractor  fleet until fleet  production
and profitability improve.
                                                                         Page 14

Salaries,  wages,  and  related  expenses,  net of  accessorial  revenue of $1.5
million in the 2003 period and $1.8 million in the 2002 period,  decreased  $2.7
million (4.7%),  to $54.2 million in the 2003 period,  from $56.8 million in the
2002 period.  As a percentage of freight revenue,  salaries,  wages, and related
expenses  decreased to 39.4% in the 2003 period,  from 40.9% in the 2002 period.
The decrease was largely  attributable  to our utilizing a larger  percentage of
single-driver  tractors,  with only one driver per tractor to be compensated and
implementing  changes in our pay  structure.  Our payroll  expense for employees
other than over the road  drivers  increased  to 7.2% of freight  revenue in the
2003  period  from 6.9% of freight  revenue in the 2002  period due to growth in
headcount and a larger number of local  drivers in the dedicated  fleet.  Health
insurance,  employer  paid  taxes,  workers'  compensation,  and other  employee
benefits  decreased  to 5.6% of freight  revenue in the 2003 period from 6.7% of
freight  revenue in the 2002 period,  partially due to paying lower taxes due to
lower payroll amounts and improving  claims  experience in the Company's  health
insurance plan.

Fuel expense,  net of fuel surcharge  revenue of $6.5 million in the 2003 period
and $3.2 million in the 2002 period,  decreased  $0.8 million  (3.9%),  to $20.0
million  in the  2003  period,  from  $20.9  million  in the 2002  period.  As a
percentage of freight revenue,  net fuel expense  decreased to 14.6% in the 2003
period from 15.0% in the 2002 period.  Fuel prices averaged  approximately $0.13
per gallon higher in the 2003 period  compared to the 2002 period which resulted
in approximately $2.4 million additional fuel expense.  However, fuel surcharges
amounted  to $0.058 per loaded  mile in the 2003  period  compared to $0.028 per
loaded  mile in the 2002  period,  which  more than  offset the  increased  fuel
expense with  approximately $3.3 million more fuel surcharges in the 2003 period
as  compared  to the 2002  period.  Fuel costs may be  affected in the future by
volume purchase  commitments,  the collectibility of fuel surcharges,  and lower
fuel mileage due to government  mandated emissions standards that were effective
October 1, 2002, and will result in less fuel efficient engines. We did not have
any fuel hedging contracts at June 30, 2003.

Operations and  maintenance,  net of accessorial  revenue of $0.5 million in the
2003  period and 2002  periods,  consisting  primarily  of vehicle  maintenance,
repairs and driver recruitment  expenses,  remained essentially constant at $9.8
million in the 2003 period and 2002 periods. As a percentage of freight revenue,
operations and  maintenance  remained  essentially  constant at 7.1% in the 2003
period and 7.0% in the 2002 period.

Revenue  equipment rentals and purchased  transportation  increased $1.7 million
(11.3%),  to $16.6  million in the 2003 period,  from $14.9  million in the 2002
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased  transportation  expense  increased  to 12.0% in the 2003  period from
10.7%  in the  2002  period.  The  owner-operators  fleet  remained  essentially
constant at an average of 354 units in the 2003 period compared to an average of
350 units in the 2002 period. Over the past several of years, it has become more
difficult to retain owner-operators due to the challenging operating conditions.
Owner-operators  are independent  contractors,  who 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 revenue  equipment rental expense  increased
$1.7 million (39.7%),  to $6.0 million in the 2003 period,  from $4.3 million in
the 2002 period. As of June 30, 2003, we had financed approximately 890 tractors
and 3,835 trailers under operating  leases as compared to 636 tractors and 2,564
trailers  under  operating  leases as of June 30, 2002.  On April 14,  2003,  we
engaged in a sale-leaseback  transaction  involving  approximately 1,266 dry van
trailers.  We sold the  trailers to a finance  company for  approximately  $15.5
million in cash and leased the trailers  back under three year walk away leases.
The  resulting  gain will be  amortized  over the life of the lease.  We will no
longer  recognize  depreciation  and  interest  expense  with  respect  to these
trailers.

Operating taxes and licenses  decreased $0.2 million (4.3%),  to $3.7 million in
the 2003  period,  from $3.9  million in the 2002  period.  As a  percentage  of
freight revenue,  operating taxes and licenses remained  essentially constant at
2.7% in the 2003 period and 2.8% in the 2002 period.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$1.7  million  (22.0%),  to $9.6 million in the 2003 period from $7.8 million in
the 2002  period.  As a  percentage  of freight  revenue,  insurance  and claims
increased to 7.0% in the 2003 period from 5.6% in the 2002 period.  The increase
is a result of an industry-wide  increase in insurance rates, which we addressed
by adopting an insurance program with significantly  higher deductible exposure,
and  unfavorable  accident  experience.  The  retention  level  for our  primary
insurance layer increased from $250,000 in 2001 to $500,000 in March of 2002, to
$1.0 million in November of 2002,  and to $2.0 million on March 1, 2003. We also

                                                                         Page 15

have a $2.0 million self-insured layer between $5.0 million and $7.0 million per
occurrence.  Our 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.  We accrue 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,  the premium  expense,  and the
level of self-insured retention.  Because of higher self-insured retentions, our
future  expenses of insurance  and claims may be higher or more volatile than in
historical periods.

Communications  and  utilities  expense  remained  essentially  constant at $1.7
million  in the 2003 and 2002  periods.  As a  percentage  of  freight  revenue,
communications and utilities remained  essentially  constant at 1.3% in the 2003
period as compared to 1.2% in the 2002 period.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses,  increased $0.2 million (5.2%), to $3.8 million in
the 2003  period,  from $3.6  million in the 2002  period.  As a  percentage  of
freight  revenue,  general  supplies and expenses  increased to 2.8% in the 2003
period from 2.6% in the 2002 period.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  decreased $1.3 million (10.9%),  to $10.6 million in the 2003 period
from $11.9  million in the 2002  period.  As a  percentage  of freight  revenue,
depreciation and amortization  decreased to 7.7% in the 2003 period from 8.6% in
the 2002  period.  The  decrease is the result of the April 2003  sale-leaseback
transaction  involving our trailers and  improvement  from the sale of equipment
partially offset by increased  depreciation expense on our 2001 tractors and our
new tractors.  The sale-leaseback  transaction involved  approximately 1,266 dry
van  trailers as  discussed  in the  revenue  equipment  rentals  and  purchased
transportation   section.  We  sold  the  trailers  to  a  finance  company  for
approximately  $15.5  million in cash and leased the  trailers  back under three
year walk away  leases.  Our  revenue  equipment  rental  expense is expected to
increase  in the  future  to  reflect  this  transaction  and we will no  longer
recognize  depreciation and interest expense with respect to these trailers.  In
April 2003,  we also entered into an  agreement  with a finance  company to sell
approximately 2,585 dry van trailers and to lease an additional 3,600 model year
2004 dry van trailers over the next 12 months. We will sell the trailers,  which
consist of model year 1991 to model year 1997 dry van  trailers,  to the finance
company for  approximately  $20.5 million in cash and will lease the  additional
3,600 dry van trailers back under seven year walk away leases.  Depending on the
delivery  schedule of the trade equipment,  we will recognize either  additional
depreciation  expense or losses on the disposal of equipment up to approximately
$2.0  million.  The monthly cost of the lease  payments  will be higher than the
cost of the depreciation and interest expense; however there will be no residual
risk of loss at  disposition.  We expect our annual  cost of tractor and trailer
ownership and/or leasing to increase in future periods. The increase is expected
to result from a combination of higher  initial  prices of new equipment,  lower
resale values for used equipment, and increased  depreciation/lease  payments on
some of our existing  equipment  over their  remaining  lives in order to better
match  expected book values or lease  residual  values with market values at the
equipment  disposal  date.  To the extent  equipment is leased  under  operating
leases, the amounts will be reflected in revenue equipment rentals and purchased
transportation.  To the extent equipment is owned or obtained under  capitalized
leases;  the amounts  will be  reflected  as  depreciation  expense and interest
expense.  Those expense items will  fluctuate  with changes in the percentage of
our equipment obtained under operating leases versus owned and under capitalized
leases.

Depreciation and amortization expense is net of any gain or loss on the disposal
of tractors  and  trailers.  Loss on the  disposal of tractors  and trailers was
approximately  $25,000 in the 2003 period  compared to a loss of $0.8 million in
the 2002 period.  Amortization  expense  relates to deferred debt costs incurred
and  covenants  not to compete  from five  acquisitions.  Goodwill  amortization
ceased  beginning  January 1, 2002,  in  accordance  with SFAS No.  142,  and we
evaluate goodwill and certain intangibles for impairment,  annually.  During the
second quarter of 2003 and 2002, we tested our goodwill for impairment and found
no impairment.

Other expense,  net, decreased $0.7 million (51.1%), to $0.6 million in the 2003
period,  from $1.3  million  in the 2002  period.  As a  percentage  of  freight
revenue,  other  expense  decreased  to 0.4% in the 2003 period from 0.9% in the
2002  period.  Included in the other  expense  category  are  interest  expense,
interest  income,  pre-tax non-cash gains related to the accounting for interest
rate derivatives  under SFAS No. 133 which amounted to approximately  $81,000 in
the 2003 period and approximately $0.4 million in the 2002 period.
                                                                         Page 16

Our income tax  expense was $3.7  million and $3.3  million in the 2003 and 2002
periods,  respectively.  The effective  tax rate is different  from the expected
combined  tax  rate  due to  permanent  differences  related  to a per  diem pay
structure  implemented in 2001. Due to the nondeductible effect of per diem, our
tax rate will fluctuate in future periods as income fluctuates.

Primarily as a result of the factors  described above, net income increased $0.2
million (6.1%), to $3.2 million in the 2003 period (2.3% of revenue),  from $3.0
million in the 2002 period (2.1% of revenue). As a result of the foregoing,  our
net margin increased to 2.3% in the 2003 period from 2.1% in the 2002 period.

COMPARISON OF SIX MONTHS ENDED JUNE 30, 2003 TO SIX MONTHS ENDED JUNE 30, 2002

For the six months ending June 30, 2003,  revenue increased $7.3 million (2.6%),
to $283.8  million,  from $276.5  million in the 2002  period.  Freight  revenue
excludes  $18.4 million of fuel and  accessorial  surcharge  revenue in the 2003
period and $8.7  million in the 2002  period.  For  comparison  purposes  in the
discussion below, we use freight revenue when discussing changes as a percentage
of  revenue.  We believe  removing  this  sometimes  volatile  source of revenue
affords a more  consistent  basis for comparing  the results of operations  from
period to period.

Freight  revenue  (total revenue less fuel  surcharge and  accessorial  revenue)
decreased  $2.4 million  (0.9%),  to $265.5 million in the six months ended June
30, 2003,  from $267.9 million in the same period of 2002.  Our freight  revenue
was  affected  by a 2.4%  decrease  in miles per  tractor and an increase in non
revenue miles, which were partially offset by a 2.5% increase in rate per loaded
mile.  Revenue per tractor per week  decreased to $2,764 in the 2003 period from
$2,784 in the 2002 period.  Weighted average tractors  increased to 3,706 in the
2003 period from 3,700 in the 2002 period. Due to a weak freight environment, we
have elected to constrain the size of our tractor  fleet until fleet  production
and profitability improve.

Salaries,  wages,  and  related  expenses,  net of  accessorial  revenue of $3.3
million in the 2003 period and $3.2 million in the 2002 period,  decreased  $5.0
million (4.5%), to $106.2 million in the 2003 period, from $111.1 million in the
2002 period.  As a percentage of freight revenue,  salaries,  wages, and related
expenses  decreased to 40.0% in the 2003 period,  from 41.5% in the 2002 period.
The decrease was largely  attributable  to our utilizing a larger  percentage of
single-driver  tractors,  with only one driver per tractor to be compensated and
implementing  changes in our pay  structure.  Our payroll  expense for employees
other than over the road  drivers  increased  to 7.3% of freight  revenue in the
2003  period  from 7.0% of freight  revenue in the 2002  period due to growth in
headcount and a larger number of local  drivers in the dedicated  fleet.  Health
insurance,  employer  paid  taxes,  workers'  compensation,  and other  employee
benefits  decreased  to 6.2% of freight  revenue in the 2003 period from 6.8% of
freight  revenue in the 2002 period,  partially due to paying lower taxes due to
lower payroll amounts and improving  claims  experience in the Company's  health
insurance plan.

Fuel expense,  net of fuel surcharge revenue of $14.0 million in the 2003 period
and $4.5 million in the 2002 period,  decreased  $0.4 million  (0.8%),  to $41.3
million  in the  2003  period,  from  $41.7  million  in the 2002  period.  As a
percentage of freight revenue, net fuel expense remained essentially constant at
15.6% in the 2003 and 2002  periods.  Fuel prices have on average been higher in
the 2003 period as compared to the 2002 period which  resulted in  approximately
$9.1 million  additional  fuel expense.  However,  fuel  surcharges  amounted to
$0.065 per loaded mile in the 2003 period  compared to $0.020 per loaded mile in
the 2002  period,  which  more than  offset  the  increased  fuel  expense  with
approximately  $9.5 million more fuel  surcharges in the 2003 period as compared
to the 2002 period.  Fuel costs may be affected in the future by volume purchase
commitments,  the collectibility of fuel surcharges,  and lower fuel mileage due
to government  mandated emissions standards that were effective October 1, 2002,
and will result in less fuel efficient engines. We did not have any fuel hedging
contracts at June 30, 2003.

Operations and  maintenance,  net of accessorial  revenue of $1.0 million in the
2003  period and 2002  periods,  consisting  primarily  of vehicle  maintenance,
repairs and driver recruitment expenses, increased $1.1 million (6.3%), to $19.3
million  in the  2003  period,  from  $18.2  million  in the 2002  period.  As a
percentage of freight revenue,  operations and maintenance  increased to 7.3% in
the 2003 period from 6.8% in the 2002 period. We extended the trade cycle on our
tractor fleet from three years to four years,  which has resulted in an increase
in the number of required repairs.
                                                                         Page 17

Revenue  equipment rentals and purchased  transportation  increased $1.7 million
(5.6%),  to $31.4  million in the 2003  period,  from $29.7  million in the 2002
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased  transportation  expense  increased  to 11.8% in the 2003  period from
11.1%  in the  2002  period.  The  owner-operators  fleet  remained  essentially
constant at an average of 354 units in the 2003 period compared to an average of
348 units in the 2002 period.  Over the past several  years,  it has become more
difficult to retain owner-operators due to the challenging operating conditions.
Owner-operators  are independent  contractors,  who 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 revenue  equipment rental expense  increased
$1.7 million (17.5%),  to $11.1 million in the 2003 period, from $9.5 million in
the 2002 period. As of June 30, 2003, we had financed approximately 890 tractors
and 3,835 trailers under operating  leases as compared to 636 tractors and 2,564
trailers  under  operating  leases as of June 30, 2002.  On April 14,  2003,  we
engaged in a sale-leaseback  transaction  involving  approximately 1,266 dry van
trailers.  We sold the  trailers to a finance  company for  approximately  $15.5
million in cash and leased the trailers  back under three year walk away leases.
Our revenue  equipment  rental  expense is expected to increase in the future to
reflect this transaction.  We will no longer recognize depreciation and interest
expense with respect to these trailers.

Operating taxes and licenses  remained  essentially  constant at $7.2 million in
the 2003 and 2002 periods.  As a percentage of freight revenue,  operating taxes
and licenses remained essentially constant at 2.7% in the 2003 and 2002 periods.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$2.6 million (17.3%),  to $17.6 million in the 2003 period from $15.0 million in
the 2002  period.  As a  percentage  of freight  revenue,  insurance  and claims
increased to 6.6% in the 2003 period from 5.6% in the 2002 period.  The increase
is a result of an industry-wide  increase in insurance rates, which we addressed
by adopting an insurance program with significantly  higher deductible exposure,
and  unfavorable  accident  experience.  The  retention  level  for our  primary
insurance layer increased from $250,000 in 2001 to $500,000 in March of 2002, to
$1.0 million in November of 2002,  and to $2.0 million on March 1, 2003. We also
have a $2.0 million self-insured layer between $5.0 million and $7.0 million per
occurrence.  Our 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.  We accrue 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,  the premium  expense,  and the
level of self-insured retention.  Because of higher self-insured retentions, our
future  expenses of insurance  and claims may be higher or more volatile than in
historical periods.

Communications  and  utilities  expense  remained  essentially  constant at $3.4
million in the 2003 period and $3.5 million in the 2002 period.  As a percentage
of freight revenue,  communications and utilities remained  essentially constant
at 1.3% in the 2003 and 2002 periods.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses,  decreased $0.1 million (2.1%), to $7.0 million in
the 2003  period,  from $7.1  million in the 2002  period.  As a  percentage  of
freight revenue,  general supplies and expenses remained essentially constant at
2.6% in the 2003 period and 2.7% in the 2002 period.

Depreciation,  amortization  and  impairment  charge,  consisting  primarily  of
depreciation  of revenue  equipment,  decreased $4.8 million  (18.3%),  to $21.2
million  in the  2003  period  from  $26.0  million  in the  2002  period.  As a
percentage of freight revenue,  depreciation and amortization  decreased to 8.0%
in the 2003 period from 9.7% in the 2002 period.  The decrease in part  resulted
because we did not have an  impairment  charge in the 2003 period,  as we did in
the 2003  period.  In  addition,  we  executed  the  April  2003  sale-leaseback
transaction,  and improved the results of our sale of  equipment.  These factors
were partially offset by increased depreciation expense on our 2001 tractors and
on our new  tractors.  In the 2002 period,  we  recognized  a pre-tax  charge of
approximately  $3.3  million to reflect an  impairment  in tractor  values.  See
"Impairment of Equipment and Change in Estimated Useful Lives," in Note 6 to the
Consolidated Financial Statements, for additional information. In April 2003, we
entered into a sale-leaseback transaction which involved approximately 1,266 dry
van  trailers as  discussed  in the  revenue  equipment  rentals  and

                                                                         Page 18

purchased  transportation section. We sold the trailers to a finance company for
approximately  $15.5  million in cash and leased the  trailers  back under three
year walk away  leases.  Our  revenue  equipment  rental  expense is expected to
increase  in the  future  to  reflect  this  transaction  and we will no  longer
recognize  depreciation and interest expense with respect to these trailers.  We
expect our annual  cost of  tractor  and  trailer  ownership  and/or  leasing to
increase  in  future  periods.  The  increase  is  expected  to  result  from  a
combination of higher  initial prices of new equipment,  lower resale values for
used  equipment,  and  increased  depreciation/lease  payments  on  some  of our
existing  equipment over their remaining lives in order to better match expected
book  values or lease  residual  values  with  market  values  at the  equipment
disposal date. To the extent  equipment is leased under  operating  leases,  the
amounts  will  be  reflected  in  revenue   equipment   rentals  and   purchased
transportation.  To the extent equipment is owned or obtained under  capitalized
leases;  the amounts  will be  reflected  as  depreciation  expense and interest
expense.  Those expense items will  fluctuate  with changes in the percentage of
our equipment obtained under operating leases versus owned and under capitalized
leases.  Depreciation and amortization expense is net of any gain or loss on the
disposal of tractors and trailers. Gain on the disposal of tractors and trailers
was  approximately  $0.2  million in the 2003 period  compared to a loss of $1.4
million in the 2002 period.  Amortization expense relates to deferred debt costs
incurred  and  covenants  not  to  compete  from  five  acquisitions.   Goodwill
amortization  ceased beginning January 1, 2002, in accordance with SFAS No. 142,
and we evaluate  goodwill  and certain  intangibles  for  impairment,  annually.
During  the  second  quarter  of 2003 and  2002,  we  tested  our  goodwill  for
impairment and found no impairment.

Other expense,  net, decreased $2.3 million (65.3%), to $1.2 million in the 2003
period,  from $3.5  million  in the 2002  period.  As a  percentage  of  freight
revenue,  other  expense  decreased  to 0.4% in the 2003 period from 1.3% in the
2002  period.  Included in the other  expense  category  are  interest  expense,
interest  income,  pre-tax non-cash gains related to the accounting for interest
rate derivatives  under SFAS No. 133 which amounted to approximately  $60,000 in
the 2003 period and  approximately  $0.2 million in the 2002 period and an early
extinguishment of debt charge.

During  the first  quarter of 2002,  we prepaid  the  remaining  $20  million in
previously  outstanding 7.39% ten year,  private placement notes with borrowings
from the Credit Agreement. In conjunction with the prepayment of the borrowings,
we recognized an  approximate  $1.4 million  pre-tax charge to reflect the early
extinguishment of debt. The losses related to the write off of debt issuance and
other  deferred  financing  costs and a premium  paid on the  retirement  of the
notes.  Upon adoption of SFAS 145 in 2003, we reclassified  the charge and it is
no longer classified as an extraordinary item.

Our income tax  expense was $5.7  million and $3.6  million in the 2003 and 2002
periods,  respectively.  The effective  tax rate is different  from the expected
combined  tax  rate  due to  permanent  differences  related  to a per  diem pay
structure  implemented in 2001. Due to the nondeductible effect of per diem, our
tax rate will fluctuate in future periods as income fluctuates.

Primarily as a result of the factors  described above, net income increased $2.7
million  (204.9%),  to $4.0 million in the 2003 period  (1.5% of revenue),  from
$1.3 million in the 2002 period (0.5% of revenue). As a result of the foregoing,
our net  margin  increased  to 1.5% in the  2003  period  from  0.5% in the 2002
period.

LIQUIDITY AND CAPITAL RESOURCES

Historically  our  growth  has  required  significant  capital  investments.  We
historically  have financed our expansion  requirements  with borrowings under a
line of credit,  cash flows from operations and long-term  operating leases. Our
primary  sources  of  liquidity  at  June  30,  2003,  were  funds  provided  by
operations,  proceeds  under the  Securitization  Facility  (as defined  below),
borrowings  under our primary  credit  agreement,  which had  maximum  available
borrowing of $100.0 million at June 30, 2003 (the "Credit Agreement"), the April
2003 sale-leaseback  transaction,  and operating leases of revenue equipment. We
believe our sources of liquidity  are adequate to meet our current and projected
needs for at least the next twelve months.

Net cash provided by operating  activities  was $35.1 million in the 2003 period
and $30.7  million in the 2002  period.  Our  primary  sources of cash flow from
operations in the 2003 period were net income and depreciation and amortization.
Depreciation and amortization in the 2002 period included a $3.3 million pre-tax
impairment charge.

Net cash  provided by investing  activities  was $3.9 million in the 2003 period
and was derived  from the sale of revenue  equipment.  The cash used in the 2002
period,  $28.3  million,  related  to the  financing  of  tractors,  which  were

                                                                         Page 19

previously  financed through  operating  leases,  using proceeds from the Credit
Agreement.  Anticipated capital expenditures are expected to increase in 2003 as
the Company has agreed to purchase  and trade a  significant  number of tractors
and trailers.  We expect capital  expenditures,  primarily for revenue equipment
(net of  trade-ins),  to be  approximately  $50.0 million in 2003,  exclusive of
acquisitions,  if we  remain  on a  four-year  trade  cycle  for  tractors.  The
reduction  from the first quarter  estimate of $80.0 million is primarily due to
the deferral of purchasing 100 new tractors and entering into operating  leases.
If we change our trade cycle back to three years, our capital expenditures could
increase significantly.

Net cash used in financing  activities was $36.2 million in the 2003 period, and
$1.6  million in the 2002  period.  During the six month  period  ended June 30,
2003, we reduced outstanding balance sheet debt by $37.0 million.  Approximately
$15.5   million  of  this   reduction  was  from  proceeds  of  the  April  2003
sale-leaseback  transaction.  At June 30, 2003, we had outstanding debt of $46.5
million,  primarily  consisting of $45.2 million in the Securitization  Facility
and a $1.3 million  interest  bearing note to the former primary  stockholder of
SRT. Interest rates on this debt range from 1.2% to 6.5%.

During the first  quarter of 2002,  we prepaid the  remaining  $20.0  million in
previously  outstanding  7.39% ten year private  placement notes with borrowings
from the Credit Agreement. In conjunction with the prepayment of the borrowings,
we  recognized  an  approximate  $0.9 million  after-tax  extraordinary  item to
reflect the early  extinguishment of debt. Upon adoption of SFAS 145 in 2003, we
reclassified the charge and it is no longer classified as an extraordinary item.

In December  2000, we entered into the Credit  Agreement  with a group of banks,
which expires in December, 2005. 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 cash flow  coverage.  At June 30, 2003,  the margin was
0.875%.  The  Credit  Agreement  is  guaranteed  by the  Company  and all of the
Company's  subsidiaries  except CVTI Receivables  Corp. and Volunteer  Insurance
Limited.

At December 31, 2002,  the Credit  Agreement  had a maximum  borrowing  limit of
$120.0  million.  When the facility was extended in February 2003, the borrowing
limit was reduced to $100.0  million with an accordion  feature which permits an
increase  up to a  borrowing  limit of $140.0  million.  Borrowings  related  to
revenue  equipment are limited to the lesser of 90% of net book value of revenue
equipment or the maximum  borrowing limit.  Letters of credit were limited to an
aggregate  commitment of $20.0 million at December 31, 2002,  and were increased
to a limit of $50.0 million in February  2003. The Credit  Agreement  includes a
"security  agreement" such that the Credit  Agreement may be  collateralized  by
virtually all of our assets if a covenant  violation  occurs.  A commitment fee,
that is adjusted  quarterly between 0.15% and 0.25% per annum based on cash flow
coverage, is due on the daily unused portion of the Credit Agreement. As of June
30, 2003, we had no borrowings under the Credit Agreement.

In December 2000, we entered into a $62 million  revolving  accounts  receivable
securitization facility (the "Securitization  Facility").  On a revolving basis,
we  sell  our  interests  in our  accounts  receivable  to CRC,  a  wholly-owned
bankruptcy-remote special purpose subsidiary incorporated in Nevada. CRC sells a
percentage  ownership in such receivables to an unrelated  financial  entity. We
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 net proceeds
under  the  Securitization  Facility  are  required  to be  shown  as a  current
liability because the term, subject to annual renewals,  is 364 days. As of June
30, 2003, there were $45.2 million in proceeds received. The transaction did not
meet the criteria for sale treatment under Financial Accounting Standard No. 140
and is reflected as a secured borrowing in the financial statements.

The Credit Agreement and  Securitization  Facility contain certain  restrictions
and covenants  relating to, among other things,  dividends,  tangible net worth,
cash flow, acquisitions and dispositions,  and total indebtedness.  All of these
agreements  are  cross-defaulted.  The  Company  is  in  compliance  with  these
agreements as of June 30, 2003.

Contractual  Obligations  and  Commitments  - In April  2003,  we  engaged  in a
sale-leaseback  transaction  involving  approximately 1,266 dry van trailers. We
sold the trailers to a finance company for  approximately  $15.5 million in cash
and leased the trailers  back under three year walk away leases.  The  resulting
gain was  approximately  $0.3
                                                                         Page 20

million and will be  amortized  over the life of the lease.  The monthly cost of
the lease payments will be higher than the cost of the depreciation and interest
expense; however there will be no residual risk of loss at disposition.

In April 2003, we also entered into an agreement with a finance  company to sell
approximately 2,585 dry van trailers and to lease an additional 3,600 model year
2004 dry van trailers over the next 12 months. We will sell the trailers,  which
consist of model year 1991 to model year 1997 dry van  trailers,  to the finance
company for  approximately  $20.5 million in cash and will lease the  additional
3,600 dry van trailers back under seven year walk away leases.  Depending on the
delivery  schedule of the trade equipment,  we will recognize either  additional
depreciation  expense or losses on the disposal of equipment up to approximately
$2.0  million.  The monthly cost of the lease  payments  will be higher than the
cost of the depreciation and interest expense; however there will be no residual
risk of loss at disposition.

We had  commitments  outstanding  related to equipment,  debt  obligations,  and
diesel fuel purchases as of January 1, 2003.  These purchases are expected to be
financed by debt, proceeds from sales of existing equipment, and cash flows from
operations.  We have the option to cancel commitments relating to equipment with
60 days notice.

The following table sets forth our contractual  cash obligations and commitments
as of January 1, 2003.

Payments Due By Period                                                                                            There-
(in thousands)                           Total        2003        2004        2005         2006        2007        after
                                      ----------- ----------- ----------- ------------ ----------- ----------- ------------
                                                                                             
Long Term Debt                          $  1,300      $    -     $ 1,300      $     -     $     -     $     -      $     -

Short Term Debt (1)                       82,230      82,230           -            -           -           -            -

Operating Leases                          62,308      21,017      12,502       10,852       6,823       4,665        6,449

Lease residual value guarantees           56,802      25,699           -        9,910       3,553       5,590       12,050

Purchase Obligations:

Diesel fuel (2)                           52,477      48,020       4,457            -           -           -            -

Equipment (3)                             85,986      85,986           -            -           -           -            -
                                      ----------- ----------- ----------- ------------ ----------- ----------- ------------
Total Contractual Cash Obligations      $341,103    $262,952     $18,259      $20,762     $10,376     $10,255      $18,499
                                      =========== =========== =========== ============ =========== =========== ============

(1)  In the 2003 period,  approximately $39 million of this amount represents proceeds drawn under our Securitization  Facility. The
     net proceeds under the  Securitization  Facility are required to be shown as a current liability  because the term,  subject to
     annual renewals, is 364 days. We expect the Securitization Facility to be renewed in 2003.

(2)  This amount  represents volume purchase  commitments for the 2003 period through our truck stop network.  We estimate that this
     amount represents approximately one-half of our fuel needs for the 2003 period.

(3)  Amount reflects gross purchase price of obligations if all leased equipment is purchased.


CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires us to make decisions
based upon  estimates,  assumptions,  and factors we consider as relevant to the
circumstances.  Such  decisions  include the selection of applicable  accounting
principles  and the use of judgment in their  application,  the results of which
impact reported amounts and disclosures.  Changes in future economic  conditions
or other  business  circumstances  may affect the outcomes of our  estimates and
assumptions.  Accordingly, actual results could differ from those anticipated. A
summary of the significant  accounting  policies
                                                                         Page 21

followed in  preparation  of the financial  statements is contained in Note 1 of
the financial  statements contained in the Company's annual report on Form 10-K.
Other footnotes  describe various  elements of the financial  statements and the
assumptions on which specific amounts were determined.

Our critical accounting policies include the following:

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method over the  estimated  useful lives of the assets.  We  depreciate  revenue
equipment  over five to eight years with salvage values ranging from 25% to 48%.
We continually  evaluate the salvage value, useful life, and annual depreciation
of tractors  and trailers  based on the current  market  environment  and on our
recent experience with disposition values. Any change could result in greater or
lesser  annual  expense in the  future.  Gains or losses on  disposal of revenue
equipment are included in depreciation in the statements of income.

Impairment of Long-Lived  Assets - We evaluate the carrying  value of long-lived
assets by analyzing  the operating  performance  and future cash flows for those
assets,  whenever events or changes in circumstances  indicate that the carrying
amounts of such assets may not be  recoverable.  We adjust the carrying value of
the  underlying  assets if the sum of the  expected  cash flows is less than the
carrying  value.  Impairment  can be impacted by our  projection  of future cash
flows,  the level of cash flows and salvage  values,  the methods of  estimation
used for determining fair values and the impact of guaranteed residuals.

Insurance  and Other  Claims - Our  insurance  program for  liability,  property
damage,  and cargo loss and  damage,  involves  self-  insurance  with high risk
retention  levels.  We have increased the self-insured  retention portion of our
insurance  coverage  from $12,500 for each claim in 2000 to $1.0 million plus an
additional  layer from $4.0  million to $7.0  million for each claim at November
2002.  Effective  March 2003, we increased our primary  coverage to $5.0 million
with a $2.0 million  retention level, plus an additional layer from $5.0 million
to $7.0 million for each claim.  We accrue the  estimated  cost of the uninsured
portion of pending  claims.  These  accruals are based on our  evaluation of the
nature and  severity of the claim and  estimates  of future  claims  development
based  on  historical  trends.  The  rapid  and  substantial   increase  in  our
self-insured  retention makes these estimates an important  accounting judgment.
Insurance  and claims  expense will vary based on the  frequency and severity of
claims, the premium expense and the lack of self-insured retention.

From 1999 to present,  we carried  excess  coverage in amounts  that have ranged
from  $15.0  million to $49.0  million  in  addition  to our  primary  insurance
coverage.  On July 15,  2002,  we received a binder for $48.0  million of excess
insurance  coverage over our $2.0 million primary layer.  Subsequently,  we were
forced to seek  replacement  coverage  after the  insurance  agent  retained the
premium and failed to produce proof of insurance coverage. If one or more claims
from the period July to November 2002 exceeded $2.0 million in amount,  we would
be  required  to  accrue  for the  potential  or actual  loss and our  financial
condition and results of operations could be materially and adversely  affected.
We are not aware of any such claims at this time.

At December 31, 2002,  we  maintained a workers'  compensation  plan and a group
medical plan for our  employees  with a  deductible  amount of $500,000 for each
workers'  compensation  claim and a deductible amount of $225,000 for each group
medical claim. In the first quarter of 2003, we adopted a workers'  compensation
plan with a  self-insured  retention  level of $1.0 million per  occurrence  and
renewed our group medical plan with a deductible amount of $250,000.

Lease  Accounting  - We lease a  significant  portion of our tractor and trailer
fleet using  operating  leases.  Substantially  all of the leases have  residual
value  guarantees  under  which  we must  insure  that  the  lessor  receives  a
negotiated  amount  for  the  equipment  at  the  expiration  of the  lease.  In
accordance  with SFAS No. 13,  Accounting  for Leases,  the rental expense under
these  leases is  reflected as an operating  expense  under  "revenue  equipment
rentals and purchased  transportation."  To the extent the expected value at the
lease termination date is lower than the residual value guarantee; we accrue for
the  difference  over the remaining  lease term.  The estimated  values at lease
termination  involve  management  judgments.  Operating  leases are  carried off
balance sheet in accordance with SFAS No. 13.

                                                                         Page 22

INFLATION AND FUEL COSTS

Most of our 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. We
historically  have 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 us than many other
carriers  because of our long average length of haul. Most of our contracts with
customers contain fuel surcharge provisions.  Although we historically have 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 usually are not
fully  recovered.  Fuel prices have remained high throughout most of 2000, 2001,
and 2002, which has increased our cost of operating.  The elevated level of fuel
prices has continued into 2003.

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.
Our  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 our 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 our dry
van operation.  During September and October,  business increases as a result of
increased retail merchandise shipped in anticipation of the holidays.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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 our control. Because our
operations are dependent upon diesel fuel,  significant increases in diesel fuel
costs  could  materially  and  adversely  affect our results of  operations  and
financial  condition.  Historically,  we have been able to  recover a portion of
long-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 six months ending June 30, 2003,  diesel fuel expenses net of fuel surcharge
represented 15.1% of our total operating  expenses and 15.6% of freight revenue.
At June 30,  2003,  we had no  derivative  financial  instruments  to reduce our
exposure to fuel price fluctuations.

We do not trade in derivatives with the objective of earning  financial gains on
price fluctuations, on a speculative basis, nor do we 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,  we 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.  The swaps expire  January 2006 and March
2006. These derivatives are not designated as hedging instruments under SFAS No.
133 and consequently are marked to fair value through earnings, in other expense
in the accompanying statement of operations. At June 30, 2003, the fair value of
these interest rate swap agreements was a
                                                                         Page 23

liability of $1.7  million.  At June 30, 2003,  we had no  borrowings  under the
Credit Agreement and therefore no outstanding debt subject to variable rates. An
increase or decrease in LIBOR would not impact our pre-tax interest expense.

We do not trade in derivatives with the objective of earning  financial gains on
price fluctuations, on a speculative basis, nor do we trade in these instruments
when there are no underlying related exposures.

ITEM 4.  CONTROLS AND PROCEDURES

As required by Rule 13a-15 under the  Exchange  Act, the Company has carried out
an evaluation of the  effectiveness of the design and operation of the Company's
disclosure  controls and  procedures as of the end of the period covered by this
report.  This  evaluation  was  carried out under the  supervision  and with the
participation of the Company's management, including its Chief Executive Officer
and its Chief Financial Officer. Based upon that evaluation, our Chief Executive
Officer and Chief Financial  Officer  concluded that our controls and procedures
were effective as of the end of the period covered by this report. There were no
changes in our internal  control over financial  reporting that occurred  during
the period  covered by this  report  that have  materially  affected or that are
reasonably  likely to  materially  affect the  Company's  internal  control over
financial reporting.

Disclosure  controls and procedures are controls and other  procedures  that are
designed to ensure that  information  required to be disclosed in the  Company's
reports  filed or  submitted  under the  Exchange  Act is  recorded,  processed,
summarized and reported within the time periods  specified in the Securities and
Exchange  Commission's  rules and  forms.  Disclosure  controls  and  procedures
include controls and procedures designed to ensure that information  required to
be disclosed in Company  reports filed under the Exchange Act is accumulated and
communicated to management,  including the Company's Chief Executive  Officer as
appropriate, to allow timely decisions regarding disclosures.

The  Company  has   confidence   in  its  internal   controls  and   procedures.
Nevertheless,  the Company's  management,  including the Chief Executive Officer
and Chief Financial Officer,  does not expect that our disclosure procedures and
controls or our internal controls will prevent all errors or intentional  fraud.
An internal  control  system,  no matter how  well-conceived  and operated,  can
provide only  reasonable,  not absolute,  assurance  that the objectives of such
internal  controls are met.  Further,  the design of an internal  control system
must reflect the fact that there are resource  constraints,  and the benefits of
controls  must be  considered  relative to their costs.  Because of the inherent
limitations  in all internal  control  systems,  no  evaluation  of controls can
provide  absolute  assurance that all control issues and instances of fraud,  if
any, within the Company have been detected.




                                                                         Page 24

                                     PART II
                                OTHER INFORMATION

Item 1.            Legal Proceedings.
                   None

Items 2 and 3.     Not applicable

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

     The Annual Meeting of Stockholders of Covenant Transport,  Inc. was held on
May 22,  2003,  for the purpose of (a)  electing  eight  directors  for one-year
terms,  (b)  ratification  of the  selection of KPMG LLP as  independent  public
accountants  for the Company for 2003,  and (c)  approving  the  Company's  2003
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                    13,740,740                     -                         1,683,710
      Michael W. Miller                  13,740,680                     -                         1,683,770
      Mark A. Scudder                    13,759,596                     -                         1,664,854
      William T. Alt                     13,742,180                     -                         1,682,270
      Hugh O. Maclellan, Jr.             13,759,796                     -                         1,664,654
      Robert E. Bosworth                 13,759,796                     -                         1,664,654
      Bradley A. Moline                  13,869,967                     -                         1,554,483
      Niel B. Nielson                    15,234,106                     -                           190,344

     The voting tabulation on the selection of accountants was "FOR" 13,855,505;
"AGAINST" 7,830,505; and "ABSTAIN"164.

     The voting tabulation approving the Company's 2003 Incentive Stock Plan was
"FOR" 12,783,028, "AGAINST" 2,115,957, "ABSTAIN" 16,011 and "DELIVERED NOT
VOTED" 509,454.

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 Bylaws dated September 27, 1994.
4.1                (1)          Restated Articles of Incorporation
4.2                (1)          Amended Bylaws dated September 27, 1994.
10.1               #            Amendment No. 3 to Credit Agreement dated June 11, 2003, among Covenant Asset Management, Inc.,
                                Covenant Transport, Inc., Bank of America, N.A., and each other financial institution which is a
                                party to the Credit Agreement.
10.2               (2)          Covenant Transport, Inc. 2003 Incentive Stock Plan, filed as Appendix B.
10.3               #            Consolidating Amendment No. 1 to Loan Agreement effective May 2, 2003, among CVTI Receivables Corp.,
                                Covenant Transport, Inc., Three Pillars Funding Corporation, and SunTrust Capital Markets, Inc.,
                                (formerly SunTrust Equitable Securities Corporation).
                                                                                                                            Page 25

31.1               #            Certification of David R. Parker pursuant to Securities Exchange Act Rules 13a-14(a) or 15d-14(a),
                                as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2               #            Certification of Joey B. Hogan pursuant to Securities Exchange Act Rules 13a-14(a) or 15d-14(a), as
                                adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32                 #            Certification of David R. Parker and Joey B. Hogan pursuant to Securities Exchange Act Rules
                                13a-14(b) or 15d-14(b) and Section 1350 of Chapter 63 of Title 18 of the United States Code.
- -----------------------------------------------------------------------------------------------------------------------------------
References:
(1)  Incorporated by reference from Form S-1, Registration No. 33-82978, effective October 28, 1994.
(2)  Schedule 14A, filed April 16, 2003.
#    Filed herewith.

(b)  A Form 8-K was filed on April 23, 2003 to report information  regarding the
     Company's  press  release   announcing  its  first  quarter  financial  and
     operating results.
                                                                         Page 26


                                    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 8, 2003      /s/ Joey B. Hogan
                          -----------------
                          Joey B. Hogan
                          Senior Vice President and Chief Financial
                          Officer, in his capacity as such and on
                          behalf of the issuer.