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 September 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
 incorporation or organization)                 No.)

   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 (October 24, 2003).

             Class A Common Stock, $.01 par value: 12,265,525 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 September 30, 2003 (Unaudited) and
                  December 31, 2002                                                                                  3

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

                  Condensed Consolidated Statements of Cash Flows for the nine months ended
                  September 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                                                  24

Item 4. Controls and Procedures                                                                                     25

                                     PART II
                                OTHER INFORMATION

                                                                                                               Page Number

Item 1.  Legal Proceedings                                                                                          26
Items 2, 3, 4, and 5.  Not applicable                                                                               26

Item 6.  Exhibits and reports on Form 8-K                                                                           26




                                                                          Page 2



ITEM 1. FINANCIAL STATEMENTS

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

                                                                                   September 30,        December 31, 2002
                                                                                       2003
                                    ASSETS                                          (unaudited)
                                   --------                                    ---------------------  ----------------------
                                                                                                
Current assets:
  Cash and cash equivalents                                                               $   1,837               $      42
  Accounts receivable, net of allowance of $1,400 in 2003
      and $1,800 in 2002                                                                     61,872                  65,041
  Drivers advances and other receivables                                                      6,204                   3,480
  Inventory and supplies                                                                      3,340                   3,226
  Prepaid expenses                                                                           11,123                  14,450
  Deferred income taxes                                                                      11,108                  11,105
  Income taxes receivable                                                                     2,076                   2,585
                                                                               ---------------------  ----------------------
Total current assets                                                                         97,560                  99,929

Property and equipment, at cost                                                             344,709                 392,498
Less accumulated depreciation and amortization                                            (125,872)               (154,010)
                                                                               ---------------------  ----------------------
Net property and equipment                                                                  218,837                 238,488

Other assets                                                                                 23,193                  23,124
                                                                               ---------------------  ----------------------

Total assets                                                                               $339,590                $361,541
                                                                               =====================  ======================

                     LIABILITIES AND STOCKHOLDERS' EQUITY
                    --------------------------------------
Current liabilities:
  Current maturities of long-term debt                                                        2,000                  43,000
  Securitization facility                                                                    41,353                  39,230
  Accounts payable                                                                            8,661                   6,921
  Accrued expenses                                                                           23,208                  17,220
  Insurance and claims accrual                                                               25,691                  21,210
                                                                               ---------------------  ----------------------
Total current liabilities                                                                   100,913                 127,581

  Long-term debt, less current maturities                                                     1,300                   1,300
  Deferred income taxes                                                                      50,572                  57,072
                                                                               ---------------------  ----------------------
Total liabilities                                                                           152,785                 185,953

Commitments and contingent liabilities

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares
    authorized; 13,215,831 and 12,999,315 shares issued and 12,244,331
    and 12,027,815 outstanding as of September 30, 2003 and December 31,
    2002, respectively                                                                          132                     130
  Class B common stock, $.01 par value; 5,000,000 shares authorized;
    2,350,000 shares issued and outstanding as of September 30, 2003 and
    December 31, 2002                                                                            24                      24
  Additional paid-in-capital                                                                 87,655                  84,492
  Treasury stock at cost; 971,500 shares as of September 30, 2003 and
    December 31, 2002                                                                       (7,935)                 (7,935)
  Retained earnings                                                                         106,929                  98,877
                                                                               ---------------------  ----------------------
Total stockholders' equity                                                                  186,805                 175,588
                                                                               ---------------------  ----------------------
Total liabilities and stockholders' equity                                                $ 339,590              $  361,541
                                                                               =====================  ======================
The accompanying notes are an integral part of these condensed consolidated financial statements.


                                                                          Page 3

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

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

                                                                2003             2002             2003           2002
                                                                ----             ----             ----           ----
                                                                                                 

Freight revenue                                               $ 138,245       $ 135,275        $ 403,708      $ 403,135
Fuel surcharge and other accessorial revenue                      8,238           5,948           26,592         14,619
                                                       ---------------------------------   ------------------------------
  Total revenue                                               $ 146,483       $ 141,223        $ 430,300      $ 417,754

Operating expenses:
  Salaries, wages, and related expenses                          55,863          55,315          165,335        169,647
  Fuel expense                                                   26,370          24,077           81,660         70,223
  Operations and maintenance                                     10,161          10,697           30,446         29,824
  Revenue equipment rentals and purchased
     transportation                                              18,634          14,711           50,014         44,368
  Operating taxes and licenses                                    3,343           3,165           10,519         10,357
  Insurance and claims                                            8,240           7,840           25,836         22,844
  Communications and utilities                                    1,868           1,567            5,307          5,103
  General supplies and expenses                                   3,527           3,579           10,526         10,727
  Depreciation, amortization and impairment
     charge, including gains (losses) on disposition
     of equipment (1)                                             9,991          11,492           31,208         37,466
                                                       ---------------------------------   ------------------------------
Total operating expenses                                        137,997         132,443          410,851        400,559
                                                       ---------------------------------   ------------------------------
Operating income                                                  8,486           8,780           19,449         17,195
Other (income) expenses:
  Interest expense                                                  538             868            1,786          2,802
  Interest income                                                  (43)            (18)            (106)           (52)
  Other                                                           (251)             738            (206)            949
  Early extinguishment of debt (2)                                    -               -                -          1,434
                                                       ---------------------------------   ------------------------------
Other (income) expenses, net                                        244           1,588            1,474          5,133
                                                       ---------------------------------   ------------------------------
Income before income taxes                                        8,242           7,192           17,975         12,062

Income tax expense                                                4,192           3,581            9,923          7,138
                                                       ---------------------------------   ------------------------------
Net income                                                    $   4,050       $   3,611         $  8,052       $  4,924
                                                       =================================   ==============================

Net income per share:

Basic earnings per share:                                     $    0.28       $    0.25         $   0.56       $   0.35
Diluted earnings per share:                                   $    0.28       $    0.25         $   0.55       $   0.34

Weighted average shares outstanding                              14,461          14,317           14,413         14,171

Weighted average shares outstanding adjusted for
assumed conversions                                              14,692          14,704           14,652         14,465

(1)  Includes a $3.3 million pre-tax impairment charge in the nine month period ended September 30, 2002.
(2)  Reflects the  reclassification  of early  extinguishment of debt due to the adoption of SFAS 145 in the nine
     month period ended September 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 NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002
                                 (In thousands)

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

                                                                                            2003                       2002
                                                                                            ----                       ----
                                                                                                             
Cash flows from operating activities:
Net income                                                                                 $  8,052                $   4,924
Adjustments to reconcile net income to net cash
   provided by operating activities:
      Net provision for losses on accounts receivables                                           44                      672
      Loss on early extinguishment of debt, net of tax                                            -                      890
      Depreciation, amortization and impairment of assets(1)                                 32,096                   35,805
      Provision for losses on guaranteed residuals                                                -                      324
      Deferred income tax (benefit)/expense                                                 (6,503)                      676
      Income tax benefit from exercise of stock options                                         571                      746
      (Gain)/loss on disposition of property and equipment                                    (887)                    1,661
      Changes in operating assets and liabilities:
        Receivables and advances                                                                401                  (2,999)
        Prepaid expenses                                                                      3,327                    2,583
        Inventory and supplies                                                                (114)                      345
        Accounts payable and accrued expenses                                                12,717                   10,090
                                                                                  ------------------         -----------------
Net cash flows provided by operating activities                                              49,704                   55,717

Cash flows from investing activities:
      Acquisition of property and equipment                                                (58,937)                 (40,244)
      Proceeds from disposition of property and equipment                                    47,630                    6,867
                                                                                  ------------------         -----------------
Net cash flows used in investing activities                                                (11,307)                 (33,377)

Cash flows from financing activities:
     Deferred costs                                                                           (318)                        -
     Exercise of stock options                                                                2,593                    3,847
     Proceeds from issuance of long-term debt                                                39,000                   54,000
     Repayments of long-term debt                                                          (77,877)                 (79,438)
                                                                                  ------------------         -----------------
Net cash flows used in financing activities                                                (36,602)                 (21,591)
                                                                                  ------------------         -----------------

Net change in cash and cash equivalents                                                       1,795                      749

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

Cash and cash equivalents at end of period                                               $    1,837                $   1,132
                                                                                  ==================         =================

     (1)  Includes a $3.3 million pre-tax impairment charge in the nine month period ended September 30, 2002.

The accompanying notes are an integral part of these condensed 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           Nine months ended
                                                           September 30,               September 30,
                                                         2003          2002          2003          2002
                                                         ----          ----          ----          ----
                                                                                      
Numerator:

 Net earnings                                           $ 4,050       $ 3,611       $ 8,052       $ 4,924

Denominator:

  Denominator for basic earnings
    per share - weighted-average shares                  14,461        14,317        14,413        14,171

Effect of dilutive securities:

  Employee stock options                                    231           387           239           294
                                                      ----------    ----------    ----------    ----------
Denominator for diluted earnings per share -
adjusted weighted-average shares and assumed
conversions                                              14,692        14,704        14,652        14,465
                                                      ==========    ==========    ==========    ==========
Net income per share:

Basic earnings per share:                                 $0.28         $0.25         $0.56         $0.35

Diluted earnings per share:                               $0.28         $0.25         $0.55         $0.34


     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 45,000 in the three months ended  September 30, 2003 and
     2002,  respectively,  and 60,000 and 47,500 in the nine month periods ended
     September 30, 2003 and 2002, respectively,  from the computation of diluted
     earnings per share because their effect would have been
                                                                          Page 6

     anti-dilutive.  At September 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,
     Accounting for Stock-Based Compensation,  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 52.5% 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 ended  September  30, 2003 and 2002 periods are $0.4  million,
     and in the nine months ended  September  30, 2003 and 2002 periods are $1.4
     million and $1.3 million, respectively. The following table illustrates the
     effect on net income and  earnings per share if the Company had applied the
     fair value recognition  provisions of SFAS No. 123 to stock-based  employee
     compensation.

       (in thousands except per share data)                          Three months ended           Nine months ended
                                                                        September 30,               September 30,
                                                                       2003          2002          2003          2002
                                                                       ----          ----          ----          ----
                                                                                                   
      Net income, as reported:                                       $ 4,050       $ 3,611       $ 8,052       $ 4,924

      Deduct: Total stock-based employee compensation
      expense determined under fair value based method for all
      awards, net of related tax effects                               (384)         (444)       (1,400)       (1,336)
                                                                  -----------   ------------  ------------  ------------

      Pro forma net income                                             3,666         3,167         6,652         3,588


      Basic earnings per share:
        As reported                                                    $0.28         $0.25         $0.56         $0.35
        Pro forma                                                      $0.25         $0.22         $0.46         $0.25

      Diluted earnings per share:
        As reported                                                    $0.28         $0.25         $0.55         $0.34
        Pro forma                                                      $0.25         $0.22         $0.45         $0.25

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,  the Company  completed its
     evaluation of its goodwill for impairment and determined  that there was no
     impairment.  At September  30, 2003 and December 31, 2002,  the Company had
     $11.5 million of goodwill.
                                                                          Page 7

Note 5.  Derivative Instruments and Other Comprehensive Income

     The FASB  issued  SFAS No.  133 ("SFAS  133"),  Accounting  for  Derivative
     Instruments and Hedging Activities. SFAS No. 133, as amended, 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  statements of
     operations. At September 30, 2003 and September 30, 2002, the fair value of
     these  interest  rate swap  agreements  was a liability of $1.5 million and
     $1.7 million,  respectively,  which are included in accrued expenses on the
     consolidated balance sheets.

     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 September  30, 2002 the  cumulative
     fair value of these  heating oil  contracts  was an asset of $0.6  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 nine months ended September 30, is summarized in the following:

     (in thousands)                                                              Nine months ended
                                                                                  September 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                                                      187         (925)

        Gain on fuel hedge contracts that qualify as cash flow hedges                -         1,779
                                                                            -----------   -------------

     Net liability for derivatives at September 30                            $(1,458)      $(1,078)
                                                                            ===========   =============

     The following is a summary of comprehensive income as of September 30:
     (in thousands)                                                              Nine months ended
                                                                                  September 30,
                                                                               2003           2002
                                                                               ----           ----

     Net Income:                                                              $  8,052      $  4,924
     Other comprehensive income:
        Gain on fuel hedge contracts that qualify as cash  flow hedges               -         1,779
        Tax benefit                                                                  -         (676)
                                                                            -----------   -------------
        Unrealized gain on cash flow hedging derivatives, net of tax                 -         1,103
        Comprehensive income                                                  $  8,052      $  6,027
                                                                            ===========   =============

                                                                          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 experience  with  disposition
     values and  expectation  for future  disposition  values.  The Company also
     increased  the  lease  expense  on  its  leased  units  because  management
     anticipated  market values at  disposition  to have an  approximately  $1.4
     million  shortfall versus the guaranteed  residual  values.  The Company is
     recording  such  amount  as  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.  Based  on  the  trade-in  agreement,   management  believes  the
     additional depreciation and lease expense will bring the carrying values of
     these tractors in line with the disposition  values.  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
     $0.06 per share annually through the first quarter of 2004.

Note 7.  Securitization Facility and Long-term Debt

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

      (in thousands)                                                  September 30, 2003       December 31, 2002
                                                                     ----------------------  ----------------------
                                                                                       
      Securitization Facility                                                     $ 41,353                $ 39,230
                                                                     ======================  ======================
      Borrowings under credit agreement                                           $  2,000                $ 43,000
      Note payable to former SRT shareholder, bearing
        interest at 6.5% with interest payable quarterly                             1,300                   1,300
                                                                     ----------------------  ----------------------
      Total long-term debt                                                           3,300                  44,300
      Less current maturities                                                        2,000                  43,000
                                                                     ----------------------  ----------------------
      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, which floats daily, or
     LIBOR, which accrues 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  (the  applicable  margin was 0.875% at
     September 30, 2003).  At September 30, 2003, the Company had only base rate
     borrowings  outstanding  on which the  interest  rate was 2.4%.  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  September  30,  2003,  the  Company had $2.0
     million of borrowings outstanding under the Credit Agreement.  At September
     30, 2003 and December 31, 2002,  the Company had undrawn  letters of credit
     outstanding of approximately $41.6 million and $19.2 million, respectively.

     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 No.
     145 in 2003,  the  Company  reclassified  the  charge  and it is no  longer
     classified as an extraordinary item.

     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 September  30, 2003 and December 31,
     2002,   the  Company  had  received   $41.4  million  and  $39.2   million,
     respectively,  in proceeds,  with a weighted  average interest rate of 1.1%
     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 September 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  provided  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 was 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 SFAS 145 related to the rescission of SFAS
     No. 4 are  applied  in  fiscal  years  beginning  after May 15,  2002.  The
     provisions  of  SFAS  145  related  to  SFAS  No.  13  were  effective  for
     transactions  occurring  after May 15, 2002.  The Company
                                                                         Page 10

     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 did not 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.

     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,  SFAS  148  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 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. For
     a variable  interest in a variable  interest entity created before February
     1, 2003,  the  recognition  provisions of  Interpretation  46 apply to that
     entity as of the first interim  period ending after  December 15, 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,  SFAS 149 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's adoption of this statement will not 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. SFAS 150 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 did not  affect  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,"  "plans,"
"intends," 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 tractor or trailer 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,  work slow downs,  or work
stoppages at our  facilities,  or at customer,  port, or other shipping  related
facilities;   increases  or  rapid  fluctuations  in  fuel  prices  as  well  as
fluctuations  in hedging  activities  and surcharge  collection,  the volume and
terms of diesel purchase  commitments,  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 independent contractors;  elevated experience in
the  frequency  and  severity of claims  relating to accident,  cargo,  workers'
compensation,  health, and other matters; high insurance premiums and deductible
amounts;  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,  including
revised  hours-of-service  requirements for drivers; our ability to successfully
execute our initiative of improving the  profitability of medium length of haul,
or "in-between,"  movements;  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 filings with the Securities and
Exchange Commission.

For the quarter ended September 30, 2003, our total revenue  increased 3.7%, our
net income  increased  12.1%,  and our net income per  diluted  share  increased
12.0%, all as compared to the same quarter of 2002. The primary factors that led
to this improvement were strong freight demand,  particularly  during September,
which  helped us raise our  revenue  per  tractor by  approximately  3.8%.  This
improvement  was partially  offset by an increase of just less than one cent per
mile in our after-tax costs.

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.
                                                                         Page 12

We are  currently  undertaking  an intense  evaluation of the freight in what we
call "in-between" movements. In-between movements generally have lengths of haul
between 510 and 800 miles.  They are longer than one-day  regional moves but not
long enough for expedited team service or two full days with a single driver. In
many instances, the revenue we have generated from in-between movements has been
insufficient to generate the profitability we desire based on the amount of time
the tractor and driver are committed to the load. Accordingly,  we are examining
each  in-between  movement and are  negotiating  with  customers to raise rates,
obtain more favorable loads, or cease hauling the in-between  loads.  During our
most recent quarter,  these in-between movements  represented  approximately one
quarter of our total  loads,  and we believe they have been  significantly  less
profitable  than our longer  lengths of haul.  Based on the  initial  results of
these efforts, we believe that we have significant  opportunities to improve our
profitability as we continue to focus on our in-between loads.

The trucking industry has experienced  significant  increases 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,  higher  maintenance  expense due to operating an older
fleet, a higher overall cost of insurance and claims,  and elevated fuel prices.
Other  than  those  categories,  our total  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 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.

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 and in June 2003 we entered
into a trade-in  agreement with an equipment  manufacturer  with trade-in values
which approximate the expected disposition value.

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 units being  replaced.  By
the time the entire fleet is converted, anticipated in 2004, we expect the total
increase in expense to be approximately  one and one-half cent pre-tax per mile,
excluding  cost of financing.  The timing of these expenses could be affected in
future  periods,  because we are in the  process of changing  our tractor  trade
cycle from a period of approximately  four years to three years. 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
transitioning  from  approximately  four years back to three 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.

Independent contractors (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
independent  contractors 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 independent contractor tractors,  driver compensation,  fuel,
and  other  expenses  are  not  incurred.   Because  obtaining   equipment  from
independent  contractors 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.
                                                                         Page 13

Freight  revenue  (total revenue less fuel  surcharge and  accessorial  revenue)
excludes $8.2 million and $5.9 million of fuel and accessorial surcharge revenue
in the three months ended September 30, 2003 and 2002, respectively. In the nine
months ended September 30, 2003 and 2002, freight revenue excludes $26.6 million
and $14.6 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  excluding  these  sometimes
volatile  sources of revenue affords a more  consistent  basis for comparing the
results of operations from period to period.

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

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

                                                             2003              2002             2003            2002
                                                      -------------------  --------------   -------------- ---------------
                                                                                                  
      Freight revenue (1)                                  100.0%             100.0%           100.0%         100.0%
      Operating expenses:
        Salaries, wages, and related expenses (1)           39.3               39.5             39.8           40.8
        Fuel expense (1)                                    14.6               15.2             15.2           15.4
        Operations and maintenance (1)                       6.9                7.5              7.2            7.0
        Revenue equipment rentals and purchased
           transportation                                   13.5               10.9             12.4           11.0
        Operating taxes and licenses                         2.4                2.3              2.6            2.6
        Insurance and claims                                 6.0                5.8              6.4            5.7
        Communications and utilities                         1.4                1.2              1.3            1.3
        General supplies and expenses                        2.6                2.6              2.6            2.7
        Depreciation and amortization (2)                    7.2                8.5              7.7            9.3
                                                      -------------------  --------------   -------------- ---------------
               Total operating expenses                     93.9               93.5             95.2           95.8
                                                      -------------------  --------------   -------------- ---------------
               Operating income                              6.1                6.5              4.8            4.2
      Other (income) expense, net                            0.2                1.2              0.4            1.2
                                                      -------------------  --------------   -------------- ---------------
               Income before income taxes                    5.9                5.3              4.4            3.0
      Income tax expense                                     3.0                2.6              2.4            1.8
                                                      -------------------  --------------   -------------- ---------------

      Net income                                             2.9%               2.7%             2.0%           1.2%
                                                     ===================  ==============   ============== ===============

(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 $1.9 million in the three months ended
     September 30, 2003, and 2002, respectively;  Fuel expense, $6.2 million and
     $3.5  million in the three  months  ended  September  30,  2003,  and 2002,
     respectively;  Operations and maintenance, $0.5 million and $0.6 million in
     the  three  months  ended  September  30,  2003,  and  2002,  respectively.
     Salaries, wages, and related expenses, $4.8 million and $5.1 million in the
     nine months ended September 30, 2003, and 2002, respectively; Fuel expense,
     $20.2 million and $8.0 million in the nine months ended September 30, 2003,
     and 2002,  respectively;  Operations and  maintenance,  $1.5 million in the
     nine months ended September 30, 2003, and 2002.)

(2)  Includes a $3.3 million pre-tax impairment charge or 0.8% of revenue in the
     nine months ended September 30, 2002.

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

For the quarter ended September 30, 2003, total revenue  increased $5.3 million,
or 3.7%,  to $146.5  million,  from $141.2  million in the 2002 period.  Freight
revenue excludes $8.2 million of fuel and accessorial  surcharge  revenue in the
2003 period and $5.9 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.
                                                                         Page 14

Freight  revenue  (total revenue less fuel  surcharge and  accessorial  revenue)
increased  $3.0 million,  or 2.2%,  to $138.2  million in the three months ended
September 30, 2003, from $135.3 million in the same period of 2002.  Revenue per
tractor per week  increased to $2,927 in the 2003 period from $2,819 in the 2002
period,  primarily  attributable  to a 2.8%  increase in miles per tractor and a
1.9%  increase  in rate per  loaded  mile,  which  were  partially  offset by an
increase in non revenue miles.  Weighted average tractors  decreased to 3,584 in
the 2003 period from 3,639 in the 2002 period.  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 $1.5
million in the 2003 period and $1.9 million in the 2002 period,  increased  $0.9
million, or 1.7%, to $54.4 million in the 2003 period, from $53.5 million in the
2002 period.  As a percentage of freight revenue,  salaries,  wages, and related
expenses  decreased to 39.3% in the 2003 period,  from 39.5% in the 2002 period.
Driver pay  decreased to 27.2% of freight  revenue in the 2003 period from 27.8%
of freight  revenue in the 2002 period  principally  because of a decline in the
percentage of revenue  generated by company  trucks as a percentage of the total
revenue generated by all trucks, including independent contractors.  Our payroll
expense for  employees  other than over the road  drivers  increased  to 7.5% of
freight  revenue in the 2003  period  from 7.3% 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 remained  essentially constant at approximately 5.8%
of freight  revenue in the 2003 and 2002  periods.  As a  percentage  of freight
revenue,  salaries,  wages,  and related  expenses  was  impacted in the current
quarter in part by an  approximately  $723,000  claim  relating to a natural gas
explosion in our  Indianapolis  terminal that injured four employees,  which was
partially offset by favorable workers' compensation experience otherwise.

Fuel expense,  net of fuel surcharge  revenue of $6.2 million in the 2003 period
and $3.5 million in the 2002 period,  decreased $0.4 million,  or 1.7%, to $20.2
million  in the  2003  period,  from  $20.6  million  in the 2002  period.  As a
percentage of freight revenue,  net fuel expense  decreased to 14.6% in the 2003
period from 15.2% in the 2002 period.  Fuel prices averaged  approximately $0.08
per gallon higher in the 2003 period  compared to the 2002 period which resulted
in approximately $2.2 million additional fuel expense.  However, fuel surcharges
amounted  to $0.056 per revenue  mile in the 2003 period  compared to $0.033 per
loaded  mile in the 2002  period,  which  more than  offset the  increased  fuel
expense.   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 September 30, 2003.

Operations and  maintenance,  net of accessorial  revenue of $0.5 million in the
2003 period and $0.6 million in the 2002 period, consisting primarily of vehicle
maintenance,  repairs and driver recruitment expenses, decreased $0.5 million to
$9.6 million in the 2003 period from $10.1 in the 2002  period.  As a percentage
of freight  revenue,  operations and  maintenance  decreased to 6.9% in the 2003
period  from 7.5% in the 2002  period.  We  believe  this  decrease  is due to a
reduction  in the average age of our tractor  fleet to 24.5 months at  September
2003 from 30.1 months as of September 2002.

Revenue equipment rentals and purchased  transportation  increased $3.9 million,
or 26.7%,  to $18.6  million in the 2003 period,  from $14.7 million in the 2002
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased  transportation  expense  increased  to 13.5% in the 2003  period from
10.9% in the 2002 period. The increase is due principally to two factors. First,
payments to independent  contractors  increased $1.2 million to $11.7 million in
the 2003 period from $10.5 million in the 2002 period, mainly due to an increase
in the  independent  contractor  fleet to an  average  of 396  during  the third
quarter of 2003 versus an average of 362 in the third  quarter of 2002.  Second,
the revenue equipment rental expense  increased $2.7 million,  or 64.7%, to $6.9
million  in the  2003  period,  from  $4.2  million  in the 2002  period.  As of
September  30,  2003,  we had  financed  approximately  910  tractors  and 4,560
trailers under  operating  leases as compared to 636 tractors and 2,631 trailers
under  operating  leases as of September 30, 2002. On April 14, 2003, we entered
into  a  sale-leaseback   transaction  involving  approximately  1,266  dry  van
trailers.  We sold the  trailers to a finance  company for  approximately  $15.6
million in cash and leased the trailers  back under three year walk away leases.
The approximately  $0.3 million gain on the  sale-leaseback  transaction will be
amortized  over the life of the lease.  Also in April 2003,  we entered  into an
agreement with a finance  company to sell  approximately  2,585 dry van trailers
for  approximately  $20.5 million in cash and to lease 3,600 model year 2004 dry
van  trailers  over the next twelve  months.  The leases on the new trailers are
seven year walk away leases.  The approximately $2.0 million loss on the dry van
transaction  will be recognized  with additional
                                                                         Page 15

depreciation  expense from the date of the transaction until the units are sold.
Our revenue  equipment  rental  expense is expected to increase in the future to
reflect  these  transactions.  We  will no  longer  recognize  depreciation  and
interest  expense with respect to these  trailers or tractors.  In addition,  in
September  2003,  we entered into an agreement  with Volvo for the lease with an
option to purchase  of up to 500 new  tractors,  with these  units being  leased
under 39 month walk away leases.

Operating taxes and licenses increased $0.2 million, or 5.6%, to $3.3 million in
the 2003  period,  from $3.2  million in the 2002  period.  As a  percentage  of
freight revenue,  operating taxes and licenses remained  essentially constant at
2.4% in the 2003 period and 2.3% 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
$0.4  million,  or 5.1%, to $8.2 million in the 2003 period from $7.8 million in
the 2002  period.  As a  percentage  of freight  revenue,  insurance  and claims
remained  relatively  constant  at 6.0% in the 2003  period and 5.8% in the 2002
period.  Although the percentage of freight revenue remained relatively constant
for the 2002 and 2003 quarters,  this expense has increased  greatly since 2001.
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.  Under our current
casualty program, we generally are self-insured for personal injury and property
damage claims for amounts up to $2.0 million per  occurrence  for the first $5.0
million  of  exposure.  However,  our  insurance  policy  also  provides  for an
additional  $2.0 million  self-insured  aggregate  amount,  with a limit of $1.0
million per occurrence  until the $2.0 million  aggregate  threshold is reached.
For  example,  if we were to  experience  during the policy year three  separate
personal  injury and property  damage claims each  resulting in exposure of $4.0
million,  we would be self-insured  for $3.0 million with respect to each of the
first two claims,  and for $2.0  million with respect to the third claim and any
subsequent  claims  during the policy year.  In addition to amounts for which we
are self-insured in the primary $5.0 million layer, we self-insure for the first
$2.0  million in the layer  from $5.0  million  to $20.0  million,  which is our
excess coverage limit. We are also self-insured for cargo loss and damage claims
for  amounts  up  to  $1.0  million  per  occurrence.  We  maintain  a  workers'
compensation  plan and group  medical plan for our  employees  with a deductible
amount of $1.0  million for each  workers'  compensation  claim and a deductible
amount of  $250,000  for each  group  medical  claim.  Claims in excess of these
retention levels are covered by insurance 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 increased $0.3 million,  or 19.2%, to $1.9
million in the 2003 period,  from $1.6  million in the 2002 period,  principally
due to increased  expense  associated with  replacement  parts for the satellite
units  used in our  revenue  equipment.  As a  percentage  of  freight  revenue,
communications  and utilities  increased to 1.4% in the 2003 period from 1.2% in
the 2002 period.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal  facilities expenses remained  essentially  constant at $3.5 million in
the 2003 period and $3.6 million in the 2002 period.  As a percentage of freight
revenue, general supplies and expenses remained essentially constant at 2.6%.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment, decreased $1.5 million, or 13.1%, to $10.0 million in the 2003 period
from $11.5  million in the 2002  period.  As a  percentage  of freight  revenue,
depreciation and amortization  decreased to 7.2% in the 2003 period from 8.5% in
the 2002 period. The decrease is the result of several transactions mentioned in
the revenue  equipment  rentals and purchased  transportation  section above. On
April  14,  2003,  we  entered  into  a  sale-leaseback   transaction  involving
approximately 1,266 dry van trailers.  We sold the trailers to a finance company
for approximately $15.6 million in cash and leased the trailers back under three
year walk away leases. The approximately $0.3 million gain on the sale-leaseback
transaction will be amortized over the life of the lease. Also in April 2003, we
entered into an agreement with a finance company to sell approximately 2,585 dry
van trailers for  approximately  $20.5  million in cash and to lease 3,600 model
year 2004 dry van trailers  over the next twelve  months.  The leases on the new
trailers are seven year walk away leases. The approximately $2.0 million loss on
the dry van transaction will be recognized with additional  depreciation expense
from the date of the transaction until the units are sold. Our revenue equipment

                                                                         Page 16

rental  expense  is  expected  to  increase  in  the  future  to  reflect  these
transactions. We will no longer recognize depreciation and interest expense with
respect to these  trailers or tractors.  The monthly cost of the lease  payments
for both of these  transactions 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.  Gain on the  disposal  of  revenue  equipment  was
approximately $0.7 million in the 2003 period compared to a loss of $0.3 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 $1.3 million,  or 84.6%,  to $0.2 million in the
2003 period,  from $1.6 million in the 2002 period.  As a percentage  of freight
revenue,  other  expense  decreased  to 0.2% in the 2003 period from 1.2% in the
2002  period.  Included in the other  expense  category  are  interest  expense,
interest income, and pre-tax non-cash gains and losses related to the accounting
for interest rate derivatives under SFAS No. 133. Interest expense was down $0.3
million,  or 38.0% to $0.5  million in the 2003 period from $0.9  million in the
2002  period  due  to  a  38.9%   reduction  in  balance   sheet   indebtedness.
Additionally,  the 2003 period  included a $0.2 million gain related to the SFAS
No. 133 adjustment versus a loss of $0.7 million in the 2002 period.

Our income tax  expense was $4.2  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 $0.4
million,  or 12.1%,  to $4.1 million in the 2003 period from $3.6 million in the
2002 period.  As a result of the foregoing,  our net margin  improved to 2.9% in
the 2003 period from 2.7% in the 2002 period.

COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2003 TO NINE MONTHS ENDED
SEPTEMBER 30, 2002

For the nine months ended  September  30, 2003,  total revenue  increased  $12.5
million,  or 3.0%, to $430.3  million,  from $417.8  million in the 2002 period.
Freight revenue excludes $26.6 million of fuel and accessorial surcharge revenue
in the 2003 period and $14.6 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)
increased  $0.6  million,  or 0.1%,  to $403.7  million in the nine months ended
September 30, 2003, from $403.1 million in the same period of 2002.  Revenue per
tractor per week  increased to $2,818 in the 2003 period from $2,796 in the 2002
period, primarily attributable to a 2.3% increase in rate per loaded mile, which
was partially  offset by a 0.7% decrease in miles per tractor and an increase in
non revenue  miles.  Weighted  average  tractors  decreased to 3,665 in the 2003
period from 3,679 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 17

Salaries,  wages,  and  related  expenses,  net of  accessorial  revenue of $4.8
million in the 2003 period and $5.1 million in the 2002 period,  decreased  $4.1
million,  or 2.5%, to $160.5 million in the 2003 period,  from $164.6 million in
the 2002 period.  As a  percentage  of freight  revenue,  salaries,  wages,  and
related expenses  decreased to 39.8% in the 2003 period,  from 40.8% 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 7.4% of freight
revenue in the 2003 period  from 7.1% 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 6.1% of freight revenue in the 2003 period from
6.5% of freight  revenue in the 2002  period,  mainly  due to  improving  claims
experience  in the  Company's  workers'  compensation  plan.  As a percentage of
freight  revenue,  salaries,  wages,  and related  expenses  was impacted in the
current quarter in part by an approximately $723,000 claim relating to a natural
gas explosion in our  Indianapolis  terminal that injured four employees,  which
was partially offset by favorable workers' compensation experience otherwise.

Fuel expense,  net of fuel surcharge revenue of $20.2 million in the 2003 period
and $8.0 million in the 2002 period,  decreased $0.7 million,  or 1.1%, to $61.5
million  in the  2003  period,  from  $62.2  million  in the 2002  period.  As a
percentage of freight revenue,  net fuel expense decreased  slightly to 15.2% in
the 2003 period from 15.4% in the 2002 period.  Fuel prices have on average been
$0.21 per gallon  higher in the 2003 period as compared to the 2002 period which
resulted in  approximately  $10.9 million of additional  fuel expense.  However,
fuel  surcharges  amounted to $0.062 per loaded mile in the 2003 period compared
to $0.024  per  loaded  mile in the 2002  period,  which  more than  offset  the
increased  fuel  expense.  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 September 30, 2003.

Operations and  maintenance,  net of accessorial  revenue of $1.5 million in the
2003 and 2002 periods, consisting primarily of vehicle maintenance,  repairs and
driver recruitment  expenses,  increased $0.6 million, or 2.2%, to $28.9 million
in the 2003 period,  from $28.3  million in the 2002 period.  As a percentage of
freight revenue,  operations and maintenance  increased  slightly to 7.2% in the
2003 period from 7.0 % in the 2002  period.  We extended  the trade cycle on our
tractor  fleet from  three  years to four years in 2001,  which  resulted  in an
increase in the number of required  repairs,  during the first half of 2003.  We
are in the  process of  changing  our  tractor  trade  cycle back to a period of
approximately three years.

Revenue equipment rentals and purchased  transportation  increased $5.6 million,
or 12.7%,  to $50.0  million in the 2003 period,  from $44.4 million in the 2002
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased  transportation  expense  increased  to 12.4% in the 2003  period from
11.0% in the 2002 period. The independent contractor fleet increased slightly to
an average of 374 units in the 2003  period  compared to an average of 350 units
in  the  2002  period,  which  resulted  in  purchased   transportation  expense
increasing $1.3 million to $32.0 million in the 2003 period versus $30.7 million
in the 2002 period.  Revenue equipment rental expense increased $4.3 million, or
31.8%,  to $18.0  million in the 2003  period,  from  $13.7  million in the 2002
period. As of September 30, 2003, we had financed approximately 910 tractors and
4,560  trailers  under  operating  leases as compared to 636  tractors and 2,631
trailers under operating  leases as of September 30, 2002. On April 14, 2003, we
entered into a sale-leaseback  transaction involving approximately 1,266 dry van
trailers.  We sold the  trailers to a finance  company for  approximately  $15.6
million in cash and leased the trailers  back under three year walk away leases.
The approximately  $0.3 million gain on the  sale-leaseback  transaction will be
amortized  over the life of the lease.  Also in April 2003,  we entered  into an
agreement with a finance  company to sell  approximately  2,585 dry van trailers
for  approximately  $20.5 million in cash and to lease 3,600 model year 2004 dry
van  trailers  over the next twelve  months.  The leases on the new trailers are
seven year walk away leases.  The approximately $2.0 million loss on the dry van
transaction  will be recognized  with additional  depreciation  expense from the
date of the transaction  until the units are sold. Our revenue  equipment rental
expense is expected to increase in the future to reflect these transactions.  We
will no longer recognize depreciation and interest expense with respect to these
trailers or  tractors.  In  addition,  in  September  2003,  we entered  into an
agreement  with Volvo for the lease with an option to  purchase of up to 500 new
tractors, with these units being leased under 39 month walk away leases.

                                                                         Page 18

Operating  taxes and licenses  increased  slightly to $10.5  million in the 2003
period  from $10.4 in the 2002  period.  As a  percentage  of  freight  revenue,
operating taxes and licenses remained  essentially  constant at 2.6% 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
$3.0 million,  or 13.1%,  to $25.8 million in the 2003 period from $22.8 million
in the 2002 period.  As a percentage  of freight  revenue,  insurance and claims
increased to 6.4% in the 2003 period from 5.7% 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.  Under our current casualty  program,  we
generally are  self-insured  for personal  injury and property damage claims for
amounts  up to $2.0  million  per  occurrence  for the  first  $5.0  million  of
exposure.  However,  our insurance  policy also provides for an additional  $2.0
million  self-insured  aggregate  amount,  with a  limit  of  $1.0  million  per
occurrence until the $2.0 million aggregate  threshold is reached.  For example,
if we were to experience  during the policy year three separate  personal injury
and property damage claims each resulting in exposure of $4.0 million,  we would
be  self-insured  for $3.0 million with respect to each of the first two claims,
and for $2.0 million with respect to the third claim and any  subsequent  claims
during the policy year. In addition to amounts for which we are  self-insured in
the primary $5.0 million layer, we self-insure for the first $2.0 million in the
layer from $5.0 million to $20.0 million, which is our excess coverage limit. We
are also  self-insured  for cargo loss and damage  claims for amounts up to $1.0
million  per  occurrence.  We  maintain a workers'  compensation  plan and group
medical plan for our employees with a deductible amount of $1.0 million for each
workers'  compensation  claim and a deductible amount of $250,000 for each group
medical  claim.  Claims in excess  of these  retention  levels  are  covered  by
insurance which management  considers as 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  increased $0.2 million,  or 4.0%, to $5.3
million in the 2003 period from $5.1 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 $0.2 million, or 1.9%, to $10.5 million
in the 2003 period,  from $10.7  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 $6.3 million,  or 16.7%, to $31.2
million  in the  2003  period  from  $37.5  million  in the  2002  period.  As a
percentage of freight revenue,  depreciation and amortization  decreased to 7.7%
in the 2003 period from 9.3% 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 2002  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.  On April 14,
2003, we entered into a sale-leaseback transaction involving approximately 1,266
dry van trailers.  We sold the trailers to a finance  company for  approximately
$15.6  million in cash and leased the  trailers  back under three year walk away
leases. The approximately  $0.3 million gain on the  sale-leaseback  transaction
will be  amortized  over the life of the lease.  Also in April 2003,  we entered
into an agreement  with a finance  company to sell  approximately  2,585 dry van
trailers for  approximately  $20.5 million in cash and to lease 3,600 model year
2004 dry van  trailers  over the  next  twelve  months.  The  leases  on the new
trailers are seven year walk away leases. The approximately $2.0 million loss on
the dry van transaction will be recognized with additional  depreciation expense
from the date of the transaction until the units are sold. Our revenue equipment
rental  expense  is  expected  to  increase  in  the  future  to  reflect  these
transactions. We will no longer recognize depreciation and interest expense with
respect to these trailers or tractors.  We expect our annual cost of tractor and
trailer ownership and/or leasing to increase in future periods.  The increase

                                                                         Page 19

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.  Gains on the disposal of tractors and trailers  were
approximately $0.9 million in the 2003 period compared to a loss of $1.7 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 $3.7 million,  or 71.3%,  to $1.5 million in the
2003 period,  from $5.1 million in the 2002 period.  As a percentage  of freight
revenue,  other  expense  decreased  to 0.4% in the 2003 period from 1.2% in the
2002  period.  Included in the other  expense  category  are  interest  expense,
interest  income and pre-tax  non-cash gains or losses related to the accounting
for interest rate derivatives under SFAS No. 133. Interest expense was down $1.0
million,  or 36.3% to $1.8  million in the 2003 period from $2.8  million in the
2002  period  due  to  a  38.9%   reduction  in  balance   sheet   indebtedness.
Additionally,  the 2003 period  included a $0.2 million gain related to the SFAS
No. 133 adjustment versus a loss of $0.9 million in the 2002 period.

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 $9.9  million and $7.1  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 $3.1
million,  or 63.5%, to $8.1 million in the 2003 period, from $4.9 million in the
2002 period.  As a result of the foregoing,  our net margin increased to 2.0% in
the 2003 period from 1.2% in the 2002 period.

LIQUIDITY AND CAPITAL RESOURCES

Our business  requires  significant  capital  investments.  We historically have
financed our capital  requirements with borrowings under a line of credit,  cash
flows from  operations and long-term  operating  leases.  Our primary sources of
liquidity at September 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 September 30, 2003 (the "Credit  Agreement"),  the April 2003 trailer
transactions,  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 $49.7 million in the 2003 period
and $55.7  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 used in investing  activities  was $11.3 million in the 2003 period and
was for the  purchase of revenue  equipment.  The cash used in the 2002  period,
$33.4  million,  related to the  financing  of tractors,  which were

                                                                        Pagea 20

previously  financed through  operating  leases,  using proceeds from the Credit
Agreement. We expect capital expenditures,  primarily for revenue equipment (net
of trade-ins),  to be $40.0 to $45.0 million in 2003, exclusive of acquisitions,
as we begin a  transition  back to a  three-year  trade cycle for tractors and a
seven year trade cycle on dry van trailers. The reduction from the first quarter
estimate of $80.0 million is primarily due to entering into operating leases.

Net cash used in financing  activities was $36.6 million in the 2003 period, and
$21.6 million in the 2002 period.  During the nine month period ended  September
30,  2003,  we  reduced   outstanding  balance  sheet  debt  by  $38.9  million.
Approximately  $15.6  million of this  reduction  was from proceeds of the April
2003 sale-leaseback  transaction. At September 30, 2003, we had outstanding debt
of $44.7 million,  primarily  consisting of $41.4 million in the  Securitization
Facility,  $2.0 million under the Credit Agreement,  and a $1.3 million interest
bearing note to the former primary  stockholder  of SRT.  Interest rates on this
debt range from 1.1% 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 incurred a $0.9 million after-tax  extraordinary  item ($1.4 million pre-tax)
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 (the applicable margin was 0.875% at
September  30,  2003).  At September  30,  2003,  the Company had only base rate
borrowings outstanding on which the interest rate was 2.4%. 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
September 30, 2003, we had borrowings  under the Credit  Agreement in the amount
of $2.0 million, on which the interest rate was 2.4%.

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
September  30,  2003,  there  were  $41.4  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 September 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  $15.6 million in cash
and leased the trailers  back under three year walk away leases.  The  resulting
gain was  approximately  $0.3
                                                                         Page 21

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 sold 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 leased the 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  generally  have the option to cancel our new  tractor  and some
trailer deliveries with a specified amount of 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               56,802      25,699           -        9,910       3,553       5,590       12,050
guarantees

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 December 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 22

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
for the fiscal year ended December 31, 2002.  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 three to ten years with salvage values ranging from 3% to 51%. We
continually  evaluate the salvage value, useful life, and annual depreciation of
tractors and trailers  annually 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.   Under  our  current  casualty  program,  we  generally  are
self-insured  for personal  injury and property  damage claims for amounts up to
$2.0 million per occurrence for the first $5.0 million of exposure. However, our
insurance  policy also  provides for an  additional  $2.0  million  self-insured
aggregate  amount,  with a limit of $1.0 million per  occurrence  until the $2.0
million aggregate  threshold is reached.  For example,  if we were to experience
during the policy year three separate personal injury and property damage claims
each resulting in exposure of $4.0 million,  we would be  self-insured  for $3.0
million with respect to each of the first two claims,  and for $2.0 million with
respect to the third claim and any subsequent  claims during the policy year. In
addition to amounts for which we are  self-insured  in the primary  $5.0 million
layer,  we self-insure for the first $2.0 million in the layer from $5.0 million
to $20.0 million,  which is our excess coverage limit. We are also  self-insured
for cargo loss and damage claims for amounts up to $1.0 million per  occurrence.
We  maintain  a  workers'  compensation  plan  and  group  medical  plan for our
employees   with  a  deductible   amount  of  $1.0  million  for  each  workers'
compensation  claim and a deductible  amount of $250,000 for each group  medical
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,  or from November
2002 to March 2003 exceeded $4.0 million, 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.

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 23

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 nine months  ended  September  30,  2003,  diesel fuel  expenses net of fuel
surcharge represented 15.0% of our total operating expenses and 15.2% of freight
revenue.  At September 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

Our market risk is also affected by changes in interest rates. Historically,  we
have used a combination  of fixed rate and variable rate  obligations  to manage
our interest rate exposure.  Fixed rate  obligations  expose us to the risk that
interest rates might fall.  Variable rate obligations expose us to the risk that
interest rates might rise.

Our variable rate  obligations  consist of our Credit Agreement and our accounts
receivable  Securitization  Facility.  Borrowings  under the  Credit  Agreement,
provided  there has been no default,  are based on the banks'  base rate,  which

                                                                         Page 24

floats daily, or LIBOR, which accrues 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  (the  applicable  margin  was 0.875% at
September 30,  2003).  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
September 30, 2003, the fair value of these interest rate swap  agreements was a
liability of $1.5 million.  At September  30, 2003,  we had variable,  base rate
borrowings  of  $2.0  million  outstanding  under  the  Credit  Agreement.   Our
Securitization Facility carries a variable interest rate based on the commercial
paper rate plus an applicable margin of 0.41%. At September 30, 2003, borrowings
of  $41.4  million  had  been  drawn on the  Securitization  Facility.  Assuming
variable rate borrowings under the Credit Agreement and Securitization  Facility
at September 30, 2003 levels,  a one percentage point increase in interest rates
would increase our annual interest expense by $434,000.

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 25



                                     PART II
                                OTHER INFORMATION

Item 1.             Legal Proceedings.
                    None

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


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.
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.
#    Filed herewith.
(b)  A Form 8-K was filed on July 29, 2003 to report  information  regarding the
     Company's  press  release  announcing  its  second  quarter  financial  and
     operating  results,  and providing the  transcript of the  conference  call
     relating to same. A Form 8-K was filed on September  19, 2003 to report the
     removal of an investment option under the Covenant  Transport,  Inc. Profit
     Sharing & 401(k) Plan (the "Plan") and information  regarding  notification
     of directors,  officers,  and Plan  participants of the resulting  blackout
     period.

                                                                         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: October 27, 2003     /s/ Joey B. Hogan
                          --------------------------------
                           Joey B. Hogan
                           Executive Vice President and Chief Financial Officer,
                           in his capacity as such and on behalf of the issuer.