UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K
(Mark One)
[X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934
     For the fiscal year ended December 31, 2003
                                       OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934
    For the transition period from               to

Commission file number 0-24960

                            COVENANT TRANSPORT, INC.
             (Exact name of registrant as specified in its charter)

            Nevada                                     88-0320154
- ----------------------------------------   ------------------------------------
   (State or other jurisdiction of         (I.R.S. Employer  Identification No.)
    incorporation or organization)

      400 Birmingham Highway
      Chattanooga, Tennessee                             37419
- ----------------------------------------   ------------------------------------
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code:  423/821-1212
                                                     ------------

Securities registered pursuant to Section 12(b) of the Act:  None
                                                             ----

Securities registered pursuant to Section 12(g) of the Act: $0.01 Par Value
                                                            Class A Common Stock
                                                            --------------------
                                                              (Title of class)

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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated  by  reference in Part III of this Form 10-K or any  amendments  to
this Form 10-K. [X]

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Act).
YES [X] NO [ ]

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant was  approximately  $97.0 million as of June 30, 2003 (based upon the
$17.16  per  share  closing  price on that  date as  reported  by  Nasdaq).  The
aggregate  market  value  of the  voting  stock  held by  non-affiliates  of the
registrant was approximately  $139.1 million as of March 8, 2004 (based upon the
$17.00 per share  closing  price on that date as reported by Nasdaq).  In making
this calculation the registrant has assumed,  without admitting for any purpose,
that all executive officers,  directors, and holders of more than 10% of a class
of outstanding common stock, and no other persons, are affiliates.

As of March 8, 2004,  the  registrant  had  12,327,693  shares of Class A common
stock and 2,350,000 shares of Class B common stock outstanding.


                       DOCUMENTS INCORPORATED BY REFERENCE

Materials from the  registrant's  definitive proxy statement for the 2004 annual
meeting of  stockholders  to be held on May 27, 2004 have been  incorporated  by
reference into Part III of this Form 10-K.

______________________________________

     This report contains  "forward-looking  statements."  These  statements are
subject to certain risks and  uncertainties  that could cause actual  results to
differ  materially  from those  anticipated.  See  "Management's  Discussion and
Analysis of  Financial  Condition  and Results of  Operations - Factors That May
Affect Future  Results" for additional  information and factors to be considered
concerning forward-looking statements.




                                       2

                                     PART I

ITEM 1.  BUSINESS

References  in this Annual  Report to "we,"  "us,"  "our," or the  "Company"  or
similar terms refer to Covenant Transport, Inc. and its subsidiaries.

General

We are one of the ten largest  truckload  carriers in the United States measured
by  revenue.  We focus on longer  lengths of haul in targeted  markets  where we
believe our service  standards  can provide a  competitive  advantage.  We are a
major carrier for  traditional  truckload  customers such as  manufacturers  and
retailers,  as well as for transportation  companies such as freight forwarders,
less-than-truckload carriers, and third-party logistics providers that require a
high level of service to support their businesses.

In our core long-haul business,  we use the industry's largest fleet of tractors
operated  by  two-person  driver  teams  to  provide  expedited  transportation,
generally  over  distances  from 1,500 to 2,500  miles.  In this area,  we offer
greater speed and reliability than rail or single-driver  trucks at a lower cost
than air freight.  We also operate a single  driver fleet that  concentrates  on
expedited  movements with an average length of haul of approximately  800 miles.
In both our single-driven  and team-driven  operations we have dedicated fleets,
which operate for the benefit of a single  customer or on a defined route.  This
part of our business has grown rapidly as we have expanded our  participation in
the  design,  development,  and  execution  of supply  chain  solutions  for our
traditional  truckload  customers.  In  each of the  past  nine  years,  we have
provided 99% on-time performance to our customers.  By targeting premium service
freight, we seek to obtain higher rates, build long-term  service-based customer
relationships,  and  avoid  competition  from  rail,  intermodal,  and  trucking
companies that compete primarily on the basis of price.

Business Strategy

The key elements of our business strategy are:

Offer premium service. We offer  just-in-time,  transcontinental,  express,  and
other premium  services to shippers with exacting  transportation  requirements.
Our service standards  include  transporting  loads  coast-to-coast in 72 hours,
meeting schedules with delivery windows as narrow as 15 minutes,  and delivering
99% of all loads  on-time  which we have  accomplished  in each of the last nine
years.  We target such premium  service  freight to obtain higher  rates,  build
long-term,  service-based  customer  relationships,  and avoid  competition from
rail, intermodal,  and trucking companies that compete primarily on the basis of
price.

Operate in targeted  markets.  We operate in targeted  markets where our service
can provide a competitive  advantage.  Our primary market  historically has been
expedited long-haul freight transportation predominantly using two-person driver
teams. Our industry-leading 1,200 driver teams can provide significantly faster,
more predictable service than rail,  intermodal,  or single-driver  service over
long lengths of haul at a fraction of the cost of air freight.  In addition,  we
offer dedicated fleets, which operate for the benefit of a single customer or on
a defined route. This part of our business has grown rapidly as we have expanded
our  participation  in the design,  development,  and  execution of supply chain
solutions  for  customers.  We also offer  long-haul  refrigerated  service that
targets premium  temperature-controlled  business mainly originating on the West
Coast. We believe that our concentration on longer lengths of haul and our large
capacity of driver  teams  differentiate  us from  competitors  in our  targeted
markets.

Focus on  equipment  utilization.  We use a  disciplined  operating  approach to
enhance  asset  utilization  and  deliver  operating  efficiencies.  We  seek to
continue to improve our asset  utilization by adding freight within our existing
traffic lanes faster than adding new equipment  capacity.  We intend to grow our
fleet only when profit margins  justify  expansion.  A high level of operational
discipline creates more predictable movements, reduces empty miles, and shortens
turn times between loads.

                                       3

Seek partnerships with other transportation  companies. A significant portion of
our business  focuses on providing  services to other  transportation  companies
that  require a high  level of service to  support  their  operations.  In 2003,
transportation  providers,  such as  logistics  companies,  freight  forwarders,
less-than-truckload companies, and deferred air freight providers, comprised the
largest  market  sector we served.  We seek to grow by  continuing to serve as a
partner, rather than a competitor, to other transportation providers.

Use  technology  to  enhance  operating  efficiency.  We have  made  significant
investments in technologies  that reduce costs,  afford a competitive  advantage
with service-sensitive customers, and promote economies of scale. In particular,
we believe we are  beginning  to realize the  benefits  of freight  optimization
software that allows us to more  accurately  analyze the  profitability  of each
customer,   route,   and  load.  We  also  use   satellite-based   tracking  and
communication  systems,  document imaging, fuel routing software, and electronic
access to customer load  information  and  electronic  transmission  of shipping
instructions.

In addition to these longer term  business  strategies,  in 2003 we conducted an
intense  evaluation  of the  freight  in what we  call  "in-between"  movements.
In-between  movements  generally have lengths of haul between 550 and 850 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 examined  each  in-between
movement and negotiated with our customers to raise rates, obtain more favorable
loads,  or  cease  hauling  the  in-between  loads.  During  the  period  of our
evaluation in 2003, these in-between  movements  represented  approximately  one
quarter of our total  loads,  and we believe they have been  significantly  less
profitable  than our longer or shorter  lengths  of haul.  Based on the  initial
results of these efforts,  we believe that we have significant  opportunities to
improve our  profitability  over time as we continue to focus on our  in-between
loads.

Customers and Operations

We operate throughout the United States and in parts of Canada and Mexico,  with
substantially all of our revenue generated from within the United States. All of
our assets are domiciled in the United States, and for the past three years less
than one  percent of our revenue has been  generated  in Canada and Mexico.  The
largest  part of our  business,  which  comprised  71% of our 2003  revenue,  is
medium-to-long  haul  dry van  service  that we  provide  by  using  single  and
two-person driver teams. Our dedicated fleets, which serve a defined customer or
route,  comprised  14%  of  our  2003  revenue.  We  also  operate  a  long-haul
temperature-controlled  business, which frequently hauls dry freight to the West
Coast and  temperature-controlled  freight to the East,  and this portion of our
business comprised 15% of 2003 revenue. Part of this business is operated by our
subsidiary, Southern Refrigerated Transport, Inc. under its own trade name.

Our primary  customers  include  manufacturers  and retailers,  as well as other
transportation  companies.  In 2003,  our five  largest  customers  were Con-Way
Transportation,  Eagle Global Logistics, Emery Air Freight, Shaw Industries, and
Wal-Mart Stores. In the aggregate,  subsidiaries of CNF, Inc.  including Con-Way
Transportation  and Emery Air Freight,  accounted for  approximately  11% of our
revenue in 2003 and 2002, and approximately 13% of our revenue in 2001.

We approach  our  operations  as an  integrated  effort of  marketing,  customer
service,  and fleet  management.  Our customer  service and marketing  personnel
emphasize  both  new  account  development  and  expanded  service  for  current
customers.  Customer service  representatives  provide  day-to-day  contact with
customers,  while the sales  force  targets  driver-friendly  freight  that will
increase lane density.

Fleet  managers  at each  operations  center  plan load  coverage  according  to
customer  requirements  and  relay  pick-up,  delivery,   routing,  and  fueling
instructions  to our drivers.  The fleet  managers  attempt to route most of our
trucks over selected  operating  lanes.  We believe this assists us in balancing
traffic between  eastbound and westbound  movements,  reducing empty miles,  and
improving the reliability of delivery schedules.

                                       4

We use proven technology,  including freight optimization  software that permits
us to perform sophisticated  analyses of profitability and other factors on each
customer,  route,  and load.  We installed the software in late 2000 and in 2001
began inputting and tracking data and customizing our analyses. We have begun to
realize the benefits of superior  freight  selection  based on several months of
history.

We equip our tractors with a satellite-based  tracking and communications system
that permits direct communication between drivers and fleet managers. We believe
that this system enhances our operating efficiency and improves customer service
and fleet management.  This system also updates the tractor's  position every 30
minutes,  which  allows us and our  customers to locate  freight and  accurately
estimate  pick-up and delivery  times.  We also use the system to monitor engine
idling  time,  speed,  performance,  and other  factors  that  affect  operating
efficiency.

As an additional service to customers,  we offer electronic data interchange and
Internet-based communication for customer usage in tendering loads and accessing
information  such as cargo position,  delivery times,  and billing  information.
These  services  allow us to  communicate  electronically  with  our  customers,
permitting real-time  information flow, reductions or eliminations in paperwork,
and the  employment  of fewer  clerical  personnel.  Since 1997,  we have used a
document  imaging  system to reduce  paperwork  and enhance  access to important
information.

Our  operations  generally  follow the seasonal norm for the trucking  industry.
Equipment  utilization  is usually at its highest from May to August,  maintains
high levels through October,  and generally  decreases during the winter holiday
season and as inclement weather impedes operations.

Drivers and Other Personnel

Driver  recruitment,  retention,  and satisfaction are essential to our success,
and we have made each of these  factors a primary  element of our  strategy.  We
recruit both  experienced and student drivers as well as independent  contractor
drivers who own and drive their own  tractor  and provide  their  services to us
under lease. We conduct recruiting and/or driver  orientation  efforts from four
of our locations and we offer ongoing training  throughout our terminal network.
We  emphasize  driver-friendly   operations  throughout  the  Company.  We  have
implemented automated programs to signal when a driver is scheduled to be routed
toward home, and we assign fleet managers specific tractor units,  regardless of
geographic  region,  to foster  positive  relationships  between the drivers and
their principal contact with us.

We use driver  teams in a  substantial  portion of our  tractors.  Driver  teams
permit us to provide  expedited  service over our long  average  length of haul,
because driver teams are able to handle longer routes and drive more miles while
remaining within Department of  Transportation  ("DOT") safety rules. We believe
that these teams  contribute to greater  equipment  utilization  of the tractors
they drive than most  carriers with  predominately  single  drivers.  The use of
teams,  however,  increases  personnel  costs as a percentage of revenue and the
number of  drivers  we must  recruit.  At  December  31,  2003,  teams  operated
approximately 32% of our tractors.  The single driver fleets operate fewer miles
per tractor and experience more empty miles but these factors are expected to be
offset by higher  revenue per loaded mile and the  reduced  employee  expense of
only one driver.

We are not a party to a collective bargaining  agreement.  At December 31, 2003,
we  employed   approximately  5,138  drivers  and  approximately  952  nondriver
personnel.  At December 31, 2003,  we also  contracted  with  approximately  413
independent contractor drivers. We believe that we have a good relationship with
our personnel.

Revenue Equipment

We believe that  operating  high quality,  late-model  equipment  contributes to
operating  efficiency,  helps us recruit and retain drivers, and is an important
part of providing excellent service to customers. Our historical policy has been
to operate our tractors while under warranty to minimize  repair and maintenance
cost and reduce service  interruptions caused by breakdowns.  We also order most
of our equipment with uniform  specifications  to reduce our parts inventory and
facilitate maintenance. At December 31, 2003, our tractors had an average age of
approximately  19 months and our trailers had an average age of approximately 34
months.  Approximately  82% of our trailers were dry vans and the remainder were
temperature-controlled vans.

                                       5

We have taken  delivery of our model year 2004  tractors from  Freightliner  and
expect to begin taking  delivery of model year 2005  tractors  shortly.  The new
tractors  are  covered  by trade back  agreements  that  guarantee  us a defined
trade-in  value if we purchase a  replacement  tractor  from  Freightliner.  The
combination of an increased price for the new tractors and a decreased  trade-in
value for used tractors is increasing our cost of equipment for future periods.

We are in the  process of  changing  our  tractor  trade  cycle from a period of
approximately  four years to three  years.  We evaluated  the decision  based on
maintenance costs, capital  requirements,  prices of new and used tractors,  and
other  factors.  We decided to return to a shorter  trade  cycle,  therefore  we
expect our capital  expenditures and financing costs to increase,  and we expect
our maintenance costs to decrease.

Industry and Competition

According to the  American  Trucking  Associations  (ATA),  the U.S.  market for
truck-based  transportation  services  generated total revenues of approximately
$585  billion in 2002 and is  projected  to follow in line with the overall U.S.
economy.  We operate in the highly fragmented for-hire truckload segment of this
market, which the ATA estimates generated revenues of approximately $250 billion
in 2002.  Our dedicated  business also competes for the private fleet portion of
the overall trucking market (estimated by the ATA at approximately  $277 billion
in  revenues  in 2002),  by seeking  to  convince  private  fleet  operators  to
outsource or supplement their private fleets.

The United States trucking industry is highly competitive and includes thousands
of for-hire  motor  carriers,  none of which  dominates the market.  Service and
price are the principal means of competition in the trucking industry.  Measured
by annual  revenue,  the ten largest dry van  truckload  carriers  accounted for
approximately  $12  billion or  approximately  five  percent of annual  for-hire
truckload  revenue  in 2002.  We  compete  to some  extent  with  railroads  and
rail-truck intermodal service but differentiate ourself from rail and rail-truck
intermodal  carriers  on the  basis  of  service  because  rail  and  rail-truck
intermodal  movements  are subject to delays and  disruptions  arising from rail
yard  congestion,  which reduces the  effectiveness of such service to customers
with time-definite pick-up and delivery schedules.

We  believe  that the cost and  complexity  of  operating  trucking  fleets  are
increasing and that economic and competitive  pressures are likely to force many
smaller competitors and private fleets to consolidate or exit the industry. As a
result, we believe that larger, better capitalized companies, like us, will have
greater  opportunities  to increase profit margins and gain market share. In the
market for dedicated services, we believe that truckload carriers, like us, have
a competitive advantage over truck lessors, who are the other major participants
in the market,  because we can offer lower prices by utilizing back-haul freight
within our network that traditional lessors do not have.

Insurance and Claims

We have increased the self-insured  retention portion of our insurance  coverage
for most claims  significantly  over the past  several  years.  During the first
quarter of 2004,  we renewed our  casualty and  workers'  compensation  programs
through  February 2005.  Under our casualty  program,  we 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 $4.0 million self-insured aggregate amount, with
a limit  of $2.0  million  per  occurrence  until  the  $4.0  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 $5.0 million, we would be self-insured for $4.0 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
stop loss amount of $275,000 for each group medical claim.  The following  chart
reflects the major changes in our casualty program since March 1, 2001:

                                       6



                                                          Primary Coverage                         Excess Coverage
      Coverage Period               Primary Coverage      SIR/deductible      Excess Coverage      SIR/deductible
- -------------------------------------------------------------------------------------------------------------------
                                                                                       
March 2001 - Feb. 2002              $1.0 million          $250,000            $49.0 million        $3.0 million
March 2002 - July 2002              $2.0 million          $500,000            $48.0 million        $3.0 million
July 2002 - November 2002           $2.0 million          $500,000            $0 *                 $0 *
November 2002- Feb. 2003            $4.0 million          $1.0 million        $16.0 million        $3.0 million
March 2003 - Feb. 2004              $5.0 million          $2.0 million**      $15.0 million        $2.0 million
March 2004 - Feb. 2005              $5.0 million          $2.0 million***     $15.0 million        $2.0 million


     *    Represents  period for which no proof of insurance was available  from
          agent and  coverage  was  determined  to be invalid.  We expensed  the
          premiums  paid in 2002 and are  pursuing  legal  remedies  against the
          insurance agency and its errors and omissions policy,  but we can make
          no assurance of recovery.

     **   Does not  include  $1.0  million  self  insured  retention  for cargo.
          Subject to an additional $2.0 million  self-insured  aggregate amount,
          limited to $1.0  million per  occurrence,  which  results in the total
          self-insured  retention  of up to $3.0 million per  occurrence  in the
          $5.0  million  layer until the $2.0  million  aggregate  threshold  is
          reached.

     ***  Does not  include  $1.0  million  self  insured  retention  for cargo.
          Subject to an additional $4.0 million  self-insured  aggregate amount,
          limited to $2.0  million per  occurrence,  which  results in the total
          self-insured  retention  of up to $4.0 million per  occurrence  in the
          $5.0  million  layer until the $4.0  million  aggregate  threshold  is
          reached.

On July 15,  2002,  we received a binder for $48.0  million of excess  insurance
coverage   over  our  $2.0  million   primary   layer  of  casualty   insurance.
Subsequently,  we were  forced to seek  replacement  excess  coverage  after the
insurance  agent  retained the premium and failed to produce  proof of insurance
coverage.  In November 2002, we obtained replacement coverage of $4.0 million in
primary coverage with a $1.0 million self-insured retention and $16.0 million in
excess coverage with a $3.0 million  self-insured  retention.  We recognized the
premium expense for the policy of excess coverage that was not delivered in 2002
and have filed a lawsuit to recover the premiums  paid and to seek coverage from
the insurance agency and its errors and omissions policy, on any claims that may
exceed $2.0 million in exposure for the July through November period. Currently,
we are not aware of any such claims. If one or more claims from this period were
to exceed the  then-effective  coverage  limits,  our  financial  condition  and
results of operations could be materially and adversely affected.

Regulation

We are a common and contract  motor carrier of general  commodities.  The United
States Department of Transportation ("DOT") and various state and local agencies
exercise broad powers over our business,  generally governing such activities as
authorization  to engage in motor  carrier  operations,  safety,  and  insurance
requirements.  The DOT adopted revised hours-of-service regulations on April 28,
2003 and carriers  were  required to comply with these  regulations  starting on
January 4, 2004.

There are several hours of service  changes that may have a positive or negative
effect on driver hours (and miles).  The new rules allow  drivers to drive up to
11 hours instead of the 10 hours permitted under prior  regulations,  subject to
the new  14-hour  on-duty  maximum  described  below.  The rules will  require a
driver's  off-duty  period  to be 10  hours,  compared  to 8 hours  under  prior
regulations.  In  general,  drivers  may not drive  beyond 14 hours in a 24-hour
period,  compared to not being  permitted to drive after 15 hours  on-duty under
the prior rules. During the new 14-hour consecutive on-duty period, the only way
to extend the on-duty period is by the use of a sleeper berth period of at least
two hours that is later  coupled with a second  sleeper  berth break to equal 10
hours.  Under the prior rules,  during the 15-hour on-duty period,  drivers were
allowed to take  multiple  breaks of varying  lengths  of time,  which  could be
either  off-duty  time or sleeper  berth  time,  that did not count  against the
15-hour  period.  There was no change to the rule that  precludes  drivers  from
driving  after being  on-duty for a maximum of 70 hours in 8

                                       7

consecutive  days.  However,  under the new rules,  drivers can "restart"  their
8-day clock by taking at least 34 consecutive hours off duty.

While we believe the 11-hour  and the  34-hour  restart  rules may have a slight
positive effect on driving hours, we anticipate that the 15-hour to 14-hour rule
change likely will have a more significant  negative impact on driving hours for
the  truckload  industry.  The prior  15-hour  rule worked like a stopwatch  and
allowed  drivers to stop and start their  on-duty  time as they  chose.  The new
14-hour rule is like a running clock. Once the driver goes on-duty and the clock
starts, the driver is limited to one timeout,  or the clock keeps running.  As a
result of this  change,  issues that cause driver  delays such as multiple  stop
shipments, unloading/loading delays, and equipment maintenance could result in a
reduction in driver miles.

We expect  that the new rules  could  initially  reduce our and other  truckload
carrier's  average  miles per truck.  As time goes on, and the  Company  and its
drivers gain more  experience  with the new rules, we anticipate that we will be
able to gradually reduce any decline in average miles per truck. We believe that
we are well equipped to minimize the economic impact of the new hours-of-service
rules on our business. We believe that historically we have been one of the more
successful  carriers  in  identifying,  assessing,  and  collecting  charges for
additional services that our drivers perform for our customers.  In addition, we
conducted  intensive  training programs for our driver and non-driver  personnel
regarding  the  new  hours-of-service  requirements  in  anticipation  of  their
effectiveness.  Prior to the  effectiveness  of the new rules, we also initiated
discussions  with many of our  customers  regarding  steps that they can take to
assist us in managing  our  drivers'  non-driving  activities,  such as loading,
unloading,  or waiting, and we plan to continue to actively communicate with our
customers  regarding these matters in the future.  In situations  where shippers
are unable or unwilling to take these steps,  we expect to assess  detention and
other  charges  to  offset  losses  in  productivity   resulting  from  the  new
hours-of-service  regulations.  Although it is still too early to ascertain  the
ultimate effect of these rules, based on our initial experience, our preliminary
expectation is that the rules will not  significantly  disrupt our operations or
materially affect our results of operations.

We also may become subject to new or more  restrictive  regulations  relating to
matters  such  as  fuel  emissions  and  ergonomics.  Our  company  drivers  and
independent contractors also must comply with the safety and fitness regulations
promulgated by the DOT,  including  those relating to drug and alcohol  testing.
The DOT has rated us  "satisfactory"  which is the  highest  safety and  fitness
rating.  Additional  changes in the laws and regulations  governing our industry
could affect the  economics  of the  industry by requiring  changes in operating
practices or by influencing the demand for, and the costs of providing, services
to shippers.

Our operations are subject to various federal,  state,  and local  environmental
laws and  regulations,  implemented  principally  by the  Federal  Environmental
Protection Agency ("EPA") and similar state regulatory  agencies,  governing the
management of hazardous  wastes,  other discharge of pollutants into the air and
surface and underground  waters, and the disposal of certain  substances.  If we
should be involved in a spill or other accident involving hazardous  substances,
if any such substances were found on our property,  or if we were found to be in
violation  of  applicable  laws and  regulations,  we could be  responsible  for
clean-up costs, property damage, and fines or other penalties,  any one of which
could have a materially adverse effect on us. We believe that our operations are
in material compliance with current laws and regulations.

The engines  used in our newer  tractors  are subject to new  emissions  control
regulations.  The EPA recently adopted new emissions control regulations,  which
require progressive  reductions in exhaust emissions from diesel engines through
2007,  for  engines  manufactured  in  October  2002,  and  thereafter.  The new
regulations  decrease  the amount of  emissions  that can be  released  by truck
engines  and  affect   tractors   produced  after  the  effective  date  of  the
regulations.  Compliance with such regulations has increased the cost of our new
tractors  and could  substantially  impair  equipment  productivity,  lower fuel
mileage,   and  increase  our  operating   expenses.   Some  manufacturers  have
significantly  increased new equipment prices, in part to meet new engine design
requirements,  and have  eliminated  or sharply  reduced the price of repurchase
commitments.  These  adverse  effects  combined with the  uncertainty  as to the
reliability of the vehicles  equipped with the newly designed diesel engines and
the residual values that will be realized from the disposition of these vehicles
could  increase  our  costs  or  otherwise  adversely  affect  our  business  or
operations.

                                       8

Fuel Availability and Cost

We actively  manage our fuel costs by routing our drivers  through  fuel centers
with which we have negotiated  volume  discounts.  During 2003, the cost of fuel
was in the  range at which  we  received  fuel  surcharges.  Even  with the fuel
surcharges,  the high price of fuel  decreased  our  profitability.  Although we
historically  have been able to pass through a substantial  part of increases in
fuel prices and taxes to customers  in the form of higher rates and  surcharges,
the increases usually are not fully recovered.  We do not collect  surcharges on
fuel used for  non-revenue  miles,  out-of-route  miles,  or fuel used while the
tractor is idling.

Additional Information

At December 31, 2003, our corporate structure included Covenant Transport, Inc.,
a  Nevada  holding   company   organized  in  May  1994  and  its  wholly  owned
subsidiaries:  Covenant Transport,  Inc., a Tennessee  corporation  organized in
November 1985; Covenant Asset Management, Inc., a Nevada corporation; CIP, Inc.,
a  Nevada  corporation;  Covenant.com,  Inc.,  a  Nevada  corporation;  Southern
Refrigerated  Transport,  Inc.  ("SRT"),  an  Arkansas  corporation;  Tony Smith
Trucking,  Inc., an Arkansas corporation;  Harold Ives Trucking Co., an Arkansas
corporation; CVTI Receivables Corp. ("CRC"), a Nevada corporation, and Volunteer
Insurance  Limited,  a Cayman Island  company.  Terminal Truck Broker,  Inc., an
Arkansas corporation and a former subsidiary, was dissolved in September 2003.

Our headquarters are located at 400 Birmingham Highway,  Chattanooga,  Tennessee
37419, and our website address is www.covenanttransport.com.  Information on our
website is not  incorporated  by reference into this annual  report.  Our Annual
Report on Form 10-K,  quarterly  reports on Form 10-Q,  current  reports on Form
8-K,  and all other  reports we file with the SEC  pursuant to Section  13(a) or
15(d) of the  Securities  Exchange  Act of 1934  are  available  free of  charge
through our website.

This report  contains  forward-looking  statements.  Additional  written or oral
forward-looking  statements  may be made by us from time to time in our  filings
with the Securities and Exchange Commission or otherwise.  The words "believes,"
"expects,"  "anticipates,"  "estimates," and "projects," and similar expressions
identify  forward-looking  statements,  which  speak  only  as of the  date  the
statement was made.  Such  forward-looking  statements are within the meaning of
that term in Section 27A of the Securities Act of 1933, as amended,  and Section
21E  of the  Securities  Exchange  Act  of  1934,  as  amended.  Forward-looking
statements  are  inherently  subject to risks and  uncertainties,  some of which
cannot be predicted or quantified. Future events and actual results could differ
materially  from  those  set  forth  in,  contemplated  by,  or  underlying  the
forward-looking  statements.  Statements in this report,  including the Notes to
the Consolidated Financial Statements and "Management's  Discussion and Analysis
of Financial  Condition  and Results of  Operations,"  describe  factors,  among
others,  that could contribute to or cause such differences.  Additional factors
that could cause actual  results to differ  materially  from those  expressed in
such  forward-looking  statements are set forth in "Business" in this report. We
undertake  no  obligation  to  publicly  update  or revise  any  forward-looking
statements, whether as a result of new information, future events, or otherwise.



                                       9

ITEM 2.  PROPERTIES

Our  headquarters  and main terminal are located on  approximately  180 acres of
property  in  Chattanooga,   Tennessee,  that  include  an  office  building  of
approximately   182,000  square  feet,  our  approximately   65,000  square-foot
principal maintenance facility, a body shop of approximately 16,600 square feet,
and a truck wash.  We maintain  sixteen  terminals  located on our major traffic
lanes in the cities listed below.  These terminals provide a base for drivers in
proximity  to  their  homes,   a  transfer   location  for  trailer   relays  on
transcontinental  routes,  parking space for equipment  dispatch,  and the other
uses indicated below.

                                                         Recruiting/
      Terminal Locations                  Maintenance    Orientation       Sales          Ownership
      ------------------                  -----------    -----------       -----          ---------
                                                                              
      Chattanooga, Tennessee                   x               x             x             Owned
      Dalton, Georgia                          x                             x             Owned
      Greensboro, North Carolina                                                           Leased
      Dayton, Ohio                                                                         Leased
      Sayreville, New Jersey                                                               Leased
      Indianapolis, Indiana                                                                Leased
      Ashdown, Arkansas                        x               x             x             Owned
      Little Rock, Arkansas                    x                                           Owned
      Oklahoma City, Oklahoma                                                              Owned
      Hutchins, Texas                          x               x                           Owned
      El Paso, Texas                                                                       Leased
      Columbus, Ohio                                                                       Leased
      French Camp, California                                                              Leased
      Fontana, California                      x                                           Leased
      Long Beach, California                                                               Owned
      Pomona, California                                       x             x             Owned


ITEM 3.  LEGAL PROCEEDINGS

From time to time we are a party to litigation arising in the ordinary course of
business,  most of which involves claims for personal injury and property damage
incurred in the transportation of freight.

On October 26, 2003, a pickup truck  collided with a trailer being  operating by
Southern Refrigerated  Transport,  Inc. ("SRT"), one of our subsidiaries,  while
the SRT truck was  turning  left into a truck  stop.  A lawsuit was filed in the
United  States  District  Court for the  Southern  District  of  Mississippi  on
February 4, 2004 on behalf of Donald J. Byrd, an injured passenger in the pickup
truck, and an amended  complaint was filed on February 18, 2004 on behalf of Mr.
Byrd and Marilyn S. Byrd, his wife. The relief sought in the lawsuit is judgment
against SRT and the driver of the SRT truck in excess of one million dollars. In
addition,  the Company  has  received  demands in the form of letters  seeking a
total of $27.0 million from attorneys  representing  potential  beneficiaries of
two  decedents  who occupied the pickup  truck.  We are  defending  the case and
expect  all  matters  involving  the  occurrence  to  be  resolved  at  a  level
substantially below our aggregate coverage limits of our insurance policies.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

During the fourth  quarter of the year ended  December 31, 2003, no matters were
submitted to a vote of security holders.

                                       10

                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S  COMMON EQUITY,  RELATED STOCKHOLDER MATTERS
AND ISSUER PURCHASES OF EQUITY SECURITIES

Price Range of Common Stock

Our Class A Common  Stock is traded on the  Nasdaq  National  Market,  under the
symbol "CVTI." The following table sets forth for the calendar periods indicated
the range of high and low bid price for our Class A Common  Stock as reported by
Nasdaq from January 1, 2002 to December 31, 2003.


      Period                   High           Low
      ------                   ----           ---

      Calendar Year 2002

           1st Quarter       $ 17.20       $ 14.31
           2nd Quarter       $ 21.96       $ 14.25
           3rd Quarter       $ 22.90       $ 15.40
           4th Quarter       $ 19.03       $ 15.26

      Calendar Year 2003

           1st Quarter       $ 19.42       $ 14.70
           2nd Quarter       $ 19.99       $ 15.65
           3rd Quarter       $ 20.30       $ 15.91
           4th Quarter       $ 21.21       $ 17.25

As of March 1, 2004, we had approximately 42 stockholders of record of our Class
A  Common  Stock.   However,  we  estimate  that  we  have  approximately  2,200
stockholders  because a  substantial  number of our shares are held of record by
brokers or dealers for their customers in street names.

Dividend Policy

We have never  declared and paid a cash dividend on our common stock.  It is the
current  intention of our Board of  Directors to continue to retain  earnings to
finance our growth and reduce our indebtedness rather than to pay dividends. The
payment of cash  dividends is currently  limited by  agreements  relating to our
credit  agreements.  Future  payments  of cash  dividends  will  depend upon our
financial   condition,   results  of   operations,   and  capital   commitments,
restrictions under then-existing  agreements,  and other factors deemed relevant
by our Board of Directors.

See "Equity  Compensation  Plan  Information"  under Item 12 in Part III of this
Annual  Report for certain  information  concerning  shares of our common  stock
authorized for issuance under our equity compensation plans.

                                       11

ITEM 6.  SELECTED FINANCIAL AND OPERATING DATA

(In thousands, except per share and operating data amounts)

                                                                       Years Ended December 31,
                                                     2003           2002           2001           2000            1999
                                              ----------------------------------------------------------------------------
                                                                                                 
Statement of Operations Data:
Freight revenue                                     $546,766       $541,830      $ 547,028       $ 552,429      $ 472,741
Fuel and accessorial surcharges                       35,691         22,588         26,593          31,561          6,626
                                              ----------------------------------------------------------------------------
    Total revenue                                   $582,457       $564,418      $ 573,621       $ 583,990      $ 479,367

Operating expenses:
  Salaries, wages, and related expenses              220,665        227,332        244,849         244,704        205,686
  Fuel expense                                       109,231         96,332        103,894         104,154         74,150
  Operations and maintenance                          39,822         39,625         39,410          36,267         29,985
  Revenue equipment rentals and
     purchased transportation                         69,997         59,265         65,104          76,200         49,330
  Operating taxes and licenses                        14,354         13,934         14,358          14,940         11,777
  Insurance and claims                                35,454         31,761         27,838          18,907         14,096
  Communications and utilities                         7,177          7,021          7,439           7,189          5,682
  General supplies and expenses                       14,495         14,677         14,468          13,970         10,380
  Depreciation and amortization, including
    gains (losses) on disposition of
    equipment and impairment of assets (1)            43,041         49,497         56,324          38,879         35,591
                                              ----------------------------------------------------------------------------
        Total operating expenses                     554,236        539,444        573,684         555,210        436,677
                                              ----------------------------------------------------------------------------
        Operating income (loss)                       28,221         24,974           (63)          28,780         42,690
Other (income) expense:
  Interest expense                                     2,332          3,542          7,855           9,894          5,993
  Interest income                                      (114)           (63)          (328)           (520)          (480)
  Other                                                (468)            916            799           (368)              -
  Early extinguishment of debt                             -          1,434              -               -              -
                                              ----------------------------------------------------------------------------
        Other (income) expenses, net                   1,750          5,829          8,326           9,006          5,513
                                              ----------------------------------------------------------------------------
        Income (loss) before income taxes             26,471         19,145        (8,389)          19,774         37,177
Income tax expense (benefit)                          14,315         10,871        (1,727)           7,899         14,900
                                              ----------------------------------------------------------------------------
        Net income (loss)                           $ 12,156       $  8,274      $ (6,662)       $  11,875      $  22,277
                                              ============================================================================

(1)  Includes a $3.3 million and a $15.4 million  pre-tax  impairment  charge in
     2002 and 2001, respectively.

                                                                                                 
Basic earnings per share                            $   0.84       $   0.58      $  (0.48)       $    0.82      $    1.49
Diluted earnings per share                              0.83           0.57         (0.48)            0.82           1.48

Weighted average common shares
    outstanding                                       14,467         14,223         13,987          14,404         14,912

Weighted average common shares
   outstanding adjusted for assumed
   conversions                                        14,709         14,519         13,987          14,533         15,028

                                       12


                                                                       Years Ended December 31,
Selected Balance Sheet Data                           2003            2002          2001            2000          1999
                                             -----------------------------------------------------------------------------
                                                                                                 
Net property and equipment                         $ 221,734      $ 238,488      $ 231,536       $ 256,049      $ 269,034
Total assets                                         354,281        361,541        349,782         390,513        383,974
Long-term debt, less current maturities               12,000          1,300         29,000          74,295        140,497
Stockholders' equity                                 192,142        175,588        161,902         167,822        163,852

Selected Operating Data:
Average revenue per loaded mile                    $    1.25      $    1.22      $    1.21       $    1.23      $    1.20
Average revenue per total mile                     $    1.15      $    1.13      $    1.12       $    1.13      $    1.11
Average revenue per tractor per week               $   2,852      $   2,812      $   2,737       $   2,790      $   3,078
Average miles per tractor per year                   129,656        129,906        127,714         128,754        144,601
Weighted average tractors for year (1)                 3,667          3,680          3,791           3,759          2,929
Total tractors at end of period (1)                    3,752          3,738          3,700           3,829          3,521
Total trailers at end of period (2)                    9,255          7,485          7,702           7,571          6,199

(1) Includes monthly rental tractors.
(2) Excludes monthly rental trailers.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

Except for the historical  information  contained herein, the discussion in this
annual   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 and 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 public filings, as well as the
factors  explained  in greater  detail  under  "Factors  that May Affect  Future
Results" herein.

Executive Overview

We are one of the ten largest  truckload  carriers in the United States measured
by  revenue.  We focus on longer  lengths of haul in targeted  markets  where we
believe our service  standards  can provide a  competitive  advantage.  We are a
major carrier for  traditional  truckload  customers such as  manufacturers  and
retailers,  as well as for

                                       13

transportation   companies  such  as  freight  forwarders,   less-than-truckload
carriers,  and  third-party  logistics  providers  that  require a high level of
service to support their businesses.

Between 1991 and 1999, we grew our revenue before fuel and other surcharges from
$41.2 million to $472.7 million through internal growth and  acquisitions.  Over
the same period, we grew net income from $823,000, or $.08 per diluted share, to
$22.3  million,  or $1.48 per diluted  share.  We believe  this rapid growth was
strategically  important,  as we gained the size and equipment capacity to cover
additional  traffic lanes and  geographic  areas for  customers,  participate in
competitive  bids  to  transport  freight  for  major  shippers  and  develop  a
substantial dedicated service business.

Beginning in 2000,  the  combination  of softening  freight demand and our rapid
expansion  affected our  profitability,  as we were unable to obtain the freight
rates and levels of asset  utilization  we  expected.  At the same time,  rising
insurance  premiums and  depressed  used truck prices  increased  our  operating
costs.  As a result,  our freight revenue  declined  slightly and our net income
declined to $11.9 million in 2000. We  experienced a net loss of $6.7 million in
2001,  including  a $15.4  million  pre-tax  impairment  charge  relating to the
reduced market value of our used tractors.

Following  the  setbacks in 2000 and early  2001,  we adopted  several  business
practices  in  2001  that  were  designed  to  improve  our   profitability  and
particularly,  our  average  revenue  per  tractor,  our chief  measure of asset
utilization.  The most significant of these practices were constraining the size
of our  tractor and trailer  fleets  until  profit  margins  justify  expansion,
increasing  freight volumes within our existing  traffic lanes,  replacing lower
yielding  freight,  implementing  selective rate increases,  and reinforcing our
cost control efforts.  We believe that a combination of these business practices
and an improved freight  environment  contributed to substantial  improvement in
our operating  performance  between 2001 and 2003. For 2003, our freight revenue
increased to $546.8 million and our net income improved to $12.2 million.

For 2004,  the key factors  that we expect to affect our  profitability  are our
revenue per mile,  our miles per  tractor,  our  compensation  of  drivers,  our
capital cost of revenue  equipment,  and our costs of maintenance  and insurance
and claims.  We expect our costs for driver  compensation  and the ownership and
financing  of our  equipment  to  increase  significantly.  On March  15, we are
implementing a three cent per mile increase in the  compensation of our employee
and independent contractor drivers, and we also added compensation for detention
time  effective  January 4, 2004. We also expect our revenue  equipment  capital
cost  (whether  in the form of  interest  and  depreciation  or  payments  under
operating  leases) to increase by approximately  two cents per mile. To overcome
these cost increases and improve our margins we will need to achieve significant
increases in revenue per tractor,  particularly in revenue per mile. Other areas
we expect to have a  significant  impact  include  maintenance  costs,  which we
expect to decrease because of a newer tractor fleet, insurance and claims, which
can be volatile due to our large self-insured retention,  and miles per tractor,
which  will be  affected  by our  ability to  attract  and retain  drivers in an
increasingly  tight driver market, our success with improving the utilization of
our solo driver  fleet,  and our success in  addressing  utilization  challenges
imposed by the new hours-of-service regulations. In evaluating these factors, it
may be useful to note that each one cent per mile  difference in revenue or cost
per mile has an impact of approximately $.23 per share on our earnings per share
and each one percent  increase or decrease in miles per tractor has an impact of
approximately $.07 per share on earnings per share.

Revenue

We generate  substantially  all of our revenue by  transporting  freight for our
customers.  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 number 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.

We also derive revenue from fuel surcharges,  loading and unloading  activities,
equipment detention,  and other accessorial services.  Freight revenue, which is
our  revenue  before  fuel  and  accessorial   surcharges,   has  accounted  for
approximately  94% to 95% of our total  revenue  over the past three  years.  We
expect accessorial revenue,  primarily

                                       14

for equipment detention and stop offs, to increase with the new hours-of-service
regulations that became effective January 4, 2004.

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.  The main
constraints  on our  internal  growth are the  ability  to recruit  and retain a
sufficient  number of qualified  drivers and in times of slower  growth,  to add
profitable freight.

In addition to  constraining  fleet  size,  we reduced our number of  two-person
driver teams during 2001 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.

During 2003 we  conducted an intense  evaluation  of the freight in what we call
"in-between"  movements.  In-between  movements  generally  have lengths of haul
between 550 and 850 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 examined each
in-between  movement and  negotiated  with our customers to raise rates,  obtain
more favorable loads, or cease hauling the in-between  loads.  During the period
of our evaluation in 2003, these in-between movements represented  approximately
one quarter of our total loads, and we believe they have been significantly less
profitable  than our longer or shorter  lengths  of haul.  Based on the  initial
results of these efforts,  we believe that we have significant  opportunities to
improve our  profitability  over time as we continue to focus on our  in-between
loads.

Expenses and Profitability

Over the past four years the trucking  industry has  experienced  a  significant
increase in operating costs. 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 declined as a percentage of
revenue.  Going forward,  however,  we expect driver and independent  contractor
compensation  to increase as a result of the three cent increase in compensation
to our drivers.

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,  particularly  in revenue per mile,  to overcome  expected
additional cost increases 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.

Revenue Equipment

We operate  approximately 3,752 tractors and 9,255 trailers. Of our tractors, at
December 31, 2003,  approximately  2,314 were owned,  1,025 were financed  under
operating leases, and 413 were provided by independent contractors,  who own and
drive their own tractors. Of our trailers,  at December 31, 2003,  approximately
2,644 were owned and  approximately  6,611 were financed under operating leases.
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 and decreased salvage values on our remaining  tractors to
reflect our expectations concerning market value at disposition. In June 2003 we
entered into a trade-in  agreement with an equipment  manufacturer with trade-in
values which  approximate the expected  disposition value of the model year 2001
tractors.  Our assumptions represent our best estimate,  and actual values could
differ by the time those tractors are scheduled for trade.

                                       15

Because of the increases in 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
the 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 in the revenue  equipment  rentals and purchased  transportation
discussion.

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.

Results of Operations

For comparison  purposes in the table below,  we use freight revenue in addition
to total 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.  Freight
revenue  (total revenue less fuel surcharge and  accessorial  revenue)  excludes
$35.7 million, $22.6 million and $26.6 million of fuel and accessorial surcharge
revenue  in  the  three   years-ended   December  31,  2003,   2002,  and  2001,
respectively.  With the new  hours-of-service  regulations that became effective
January  4,  2004,  we  expect  accessorial  revenue,  primarily  for  equipment
detention and stop offs,  to increase  significantly.  Under the new  regulatory
requirements,  we may  reclassify  accessorial  revenue into freight  revenue in
future periods.




                                       16

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

                                    2003       2002       2001                                       2003       2002       2001
                                  --------   --------   --------                                   --------   --------   --------
         Total revenue             100.0%     100.0%     100.0%         Freight revenue (1)          100.0%    100.0%     100.0%
         -------------            --------   --------   --------        ---------------            --------   --------   --------
Operating expenses:                                                Operating expenses:
                                                                                                     
 Salaries, wages, and related                                       Salaries, wages, and
    expenses                        37.9       40.3       42.7         related expenses (1)           39.1      40.7       43.8
  Fuel expense                      18.8       17.1       18.1       Fuel expense (1)                 15.1      15.2       15.4
  Operations and maintenance         6.8        7.0        6.9       Operations and maintenance (1)    6.9       6.9        6.9
  Revenue equipment rentals                                          Revenue equipment rentals
    and purchased                                                      and purchased
    transportation                  12.0       10.5       11.3         transportation                 12.8      10.9       11.9
  Operating taxes and licenses       2.5        2.5        2.5       Operating taxes and licenses      2.6       2.6        2.6
  Insurance and claims               6.1        5.6        4.9       Insurance and claims              6.5       5.9        5.1
  Communications and utilities       1.2        1.2        1.3       Communications and utilities      1.3       1.4        1.4
  General supplies and                                               General supplies and
    expenses                         2.5        2.6        2.5         expenses                        2.7       2.7        2.6
  Depreciation and                                                   Depreciation and
    amortization, including                                            amortization, including
    gains (losses) on                                                  gains (losses) on
    disposition of equipment                                           disposition of equipment
    and impairment of assets         7.4        8.8        9.8         and impairment of assets (2)    7.9       9.1       10.3
                                  --------   --------   --------                                   --------   --------   --------
       Total operating expenses     95.2       95.6      100.0            Total operating expenses    94.8      95.4      100.0
                                  --------   --------   --------                                   --------   --------   --------
       Operating income              4.8        4.4        0.0            Operating income             5.2       4.6        0.0
Other (income) expense, net          0.3        1.0        1.5     Other (income) expense, net         0.3       1.1        1.5
                                  --------   --------   --------                                   --------   --------   --------
       Income (loss) before                                               Income (loss) before
           income taxes              4.5        3.4       (1.5)               income taxes             4.8       3.5       (1.5)
Income tax expense (benefit)         2.4        1.9       (0.3)    Income tax expense (benefit)        2.6       2.0       (0.3)
                                  --------   --------   --------                                   --------   --------   --------
Net Income (loss)                    2.1%       1.5%      (1.2%)   Net Income (loss)                   2.2%      1.5%      (1.2%)
                                  ========   ========   ========                                   ========   ========   ========

     (1)  Freight  revenue is total revenue less fuel surcharge and  accessorial
          revenue.  In this table,  fuel surcharge and  accessorial  revenue are
          shown  netted  against the  appropriate  expense  category.  Salaries,
          wages,  and related  expenses,  $6.7 million,  $6.7 million,  and $5.4
          million;  fuel  expense,  $26.8  million,  $13.8  million,  and  $19.5
          million;  operations and maintenance,  $2.0 million, $2.0 million, and
          $1.6 million in 2003, 2002 and 2001, respectively.
     (2)  Includes a $3.3 million and a $15.4 million pre-tax  impairment charge
          or 0.6% and 2.8% of freight revenue in 2002 and 2001, respectively.

COMPARISON OF YEAR ENDED DECEMBER 31, 2003 TO YEAR ENDED DECEMBER 31, 2002

Total revenue increased $18.0 million,  or 3.2%, to $582.5 million in 2003, from
$564.4  million in 2002.  Freight  revenue  excludes  $35.7  million of fuel and
accessorial  surcharge revenue in 2003 and $22.6 million in 2002. 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 $4.9 million (0.9%), to $546.8 million in 2003, from $541.8 million in
2002.  Revenue per tractor per week increased 1.4% to $2,852 in 2003 from $2,812
in 2002. The revenue per tractor per week increase was primarily  generated by a
2.5% higher rate per loaded  mile which was  partially  offset by an increase in
non revenue miles.  Weighted  average  tractors  decreased 0.4% to 3,667 in 2003
from 3,680 in 2002.  We have elected to constrain  the size of our tractor fleet
until fleet production and profitability improve.

                                       17

Salaries,  wages,  and  related  expenses,  net of  accessorial  revenue of $6.7
million in 2003 and 2002,  decreased $6.7 million  (3.0%),  to $213.9 million in
2003, from $220.7 million in 2002. As a percentage of freight revenue, salaries,
wages, and related expenses  decreased to 39.1% in 2003, from 40.7% in 2002. 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. Driver wages are expected to increase
as a percentage of revenue in future periods, due to a pay increase that will go
into effect March 15, 2004.  Management expects wages to increase  approximately
three  cents per mile or  approximately  $13  million  pre-tax on an  annualized
basis.  Our  payroll  expense  for  employees  other than over the road  drivers
remained  relatively  constant  at 7.3% of  freight  revenue in 2003 and 7.2% of
freight  revenue  in 2002.  Health  insurance,  employer  paid  taxes,  workers'
compensation,  and other employee benefits  decreased to 5.8% of freight revenue
in 2003 from 6.4% of freight  revenue in 2002,  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 during the
year 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 $26.8 million in 2003 and $13.8
million in 2002,  remained  constant  at $82.5  million  in 2003 and 2002.  As a
percentage of freight revenue,  net fuel expense remained relatively constant at
15.1% in 2003 and 15.2% in 2002. Fuel prices  increased  sharply during 2003 due
to unrest in Venezuela and the Middle East and low  inventories.  However,  fuel
surcharges  amounted  to $.060 per  loaded  mile in 2003  compared  to $.031 per
loaded mile in 2002, which partially  offset the increased fuel expense.  Higher
fuel prices will increase our operating expenses.  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 have resulted in less fuel
efficient engines.

Operations and maintenance consist primarily of vehicle maintenance, repairs and
driver recruitment expenses.  Net of accessorial revenue of $2.0 million in 2003
and 2002,  operations and maintenance increased $0.2 million to $37.8 million in
2003 from $37.6  million  in 2002.  As a  percentage  of  freight  revenue,  net
operations and maintenance  expense remained relatively constant at 6.9% in 2003
and 2002.  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, and we expect
maintenance  costs  to  decrease  as the  reduced  maintenance  cost  of the new
tractors is no longer  offset by the high cost of  preparing  used  tractors for
disposition.  The average age of our tractor and trailer fleets  decreased to 19
and 34 months at  December  2003,  from 26 and 55  months as of  December  2002,
respectively.  Driver  recruiting  expense is expected  to  increase  because of
greater demand for trucking services and a tighter supply of drivers.

Revenue equipment rentals and purchased  transportation  increased $10.7 million
(18.0%),  to $69.8 million in 2003,  from $59.2 million in 2002. As a percentage
of freight  revenue,  revenue  equipment  rentals and  purchased  transportation
increased to 12.8% in 2003 from 10.9% in 2002.  The increase is due  principally
to two factors.  First,  the revenue  equipment  rental  expense  increased $7.7
million,  or 43.1%,  to $25.4 million in 2003, from $17.7 million in 2002. As of
December 2003, we had financed  approximately  1,025 tractors and 6,611 trailers
under  operating  leases as compared to 891  tractors and 2,628  trailers  under
operating  leases as of December  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,
which  will be  partially  offset  by no  longer  recognizing  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.  The increase in revenue  equipment rentals and
purchased  transportation is also due to the payments to

                                       18

independent  contractors  increasing  $3.1 million to $44.6 million in 2003 from
$41.5 million in 2002,  mainly due to an increase in the independent  contractor
fleet to an  average of 390 in 2003  versus an average of 355 in 2002.  Payments
due to  independent  contractors  are  expected to increase as a  percentage  of
revenue  in  future  periods,  due to the  approximately  three  cents  per mile
increase in  compensation  to independent  contractors  that will go into effect
March 15, 2004. The financial impact will be  approximately  $1.5 million pretax
on an annualized basis.

Operating taxes and licenses  increased $0.4 million (3.0%), to $14.4 million in
2003, from $13.9 million in 2002. As a percentage of freight revenue,  operating
taxes and licenses remained essentially constant at 2.6% in 2003 and 2002.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$3.7 million (11.6%),  to $35.5 million in 2003 from $31.8 million in 2002. As a
percentage of freight revenue, insurance and claims expense increased to 6.5% in
2003 from 5.9% in 2002. Insurance and claims 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 our unfavorable accident experience over the past three
years.  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 another  increase in self-insured  retentions,  effective
March 1, 2004, our future expenses of insurance and claims may be higher or more
volatile than in historical periods.

Communications  and utilities  increased $0.2 million (2.2%), to $7.2 million in
2003,  from  $7.0  million  in  2002.  As  a  percentage  of  freight   revenue,
communications and utilities remained  essentially  constant at 1.3% in 2003 and
2002.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses, decreased $0.2 million (1.2%), to $14.5 million in
2003,  from $14.7 million in 2002. As a percentage of freight  revenue,  general
supplies and expenses remained essentially constant at 2.7% in 2003 and 2002.

Depreciation,  amortization  and  impairment  charge,  consisting  primarily  of
depreciation  of revenue  equipment,  decreased $6.5 million  (13.0%),  to $43.0
million in 2003 from $49.5 million in 2002. As a percentage of freight  revenue,
depreciation and  amortization  decreased to 7.9% in 2003 from 9.1% in 2002. The
decrease in part resulted  because we did not have an  impairment  charge in the
2003 period, as we recorded a $3.3 million impairment charge in the 2002 period.
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 2003  compared to a loss of $2.4 million in 2002.
In addition,  we executed the April 2003 sale-leaseback  transaction,  discussed
under the revenue  equipment  rentals and  purchased  transportation  discussion
above. These factors were partially offset by increased  depreciation expense on
our 2001 tractors and on our new tractors.  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
expense 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.

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 $4.1 million  (70.0%),  to $1.8 million in 2003,
from $5.8 million in 2002.  As a percentage  of freight  revenue,  other expense
decreased  to 0.3% in 2003 from 1.1% in 2002.  The  decrease  was the  result of
lower debt balances and more  favorable  interest  rates.  Included in the other
expense category are interest

                                       19

expense,  interest  income,  and  pre-tax  non-cash  adjustments  related to the
accounting for interest rate derivatives under SFAS No. 133, which amounted to a
$0.4 million gain in 2003 and a $0.9 million loss in 2002.

During the first  quarter of 2002,  we prepaid the  remaining  $20.0  million in
previously  outstanding 7.39% ten year,  private placement notes with borrowings
from the Credit Agreement. In conjunction with the prepayment of the borrowings,
we recognized an  approximate  $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 loss and it is no
longer classified as an extraordinary item.

Income tax expense  increased $3.4 million (31.7%) to $14.3 million in 2003 from
$10.9 million in 2002.  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.

As a result of the factors  described  above, net income increased $3.9 million,
or 46.9%, to $12.2 million in 2003 from $8.3 million in 2002. As a result of the
foregoing, our net margin increased to 2.2% in 2003 from 1.5% in 2002.

COMPARISON OF YEAR ENDED DECEMBER 31, 2002 TO YEAR ENDED DECEMBER 31, 2001

Freight  revenue  (total revenue less fuel  surcharge and  accessorial  revenue)
decreased $5.2 million (1.0%), to $541.8 million in 2002, from $547.0 million in
2001. Our revenue was affected by a 2.9% decrease in weighted  average number of
tractors  partially offset by a 2.7% increase in revenue per tractor per week to
$2,812 in 2002 from $2,737 in 2001.  The  revenue per tractor per week  increase
was  primarily  generated by a 1.7% higher  utilization  of equipment and a 1.0%
higher rate per total mile. Weighted average tractors decreased 2.9% to 3,680 in
2002 from 3,791 in 2001.  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 $6.7
million in 2002 and $5.4 million in 2001,  decreased  $18.8 million  (7.9%),  to
$220.7 million in 2002,  from $239.5 million in 2001. As a percentage of freight
revenue,  salaries, wages, and related expenses decreased to 40.7% in 2002, from
43.8% in 2001.  Wages  for over the road  drivers  as a  percentage  of  freight
revenue  decreased to 27.2% in 2002 from 30.1% in 2001. The decrease was largely
attributable to us utilizing a larger percentage of single-driver tractors, with
only one driver per tractor to be compensated,  implementing  changes in our pay
structure and  implementing a per diem pay program for our drivers during August
2001.  As a percentage  of freight  revenue,  our payroll  expense for employees
other than over the road drivers increased to 7.2% in 2002 from 6.7% in 2001 due
to  growth in  headcount  and  local  drivers  in the  dedicated  fleet.  Health
insurance,  employer-paid  taxes,  workers'  compensation,  and  other  employee
benefits decreased to 6.4% in 2002 from 6.9% in 2001. The decrease was primarily
due to lower  employer-paid taxes related to lower wage levels and was partially
offset by increases in workers'  compensation and health insurance costs related
to rising medical expenses, which are expected to continue to increase in future
periods.

Fuel expense,  net of fuel surcharge  revenue of $13.8 million in 2002 and $19.5
million in 2001,  decreased $1.9 million (2.2%),  to $82.5 million in 2002, from
$84.4  million in 2001.  As a percentage  of freight  revenue,  net fuel expense
remained relatively constant at 15.2% in 2002 and 15.4% in 2001. Fuel surcharges
amounted to $.031 per loaded  mile in 2002  compared to $.043 per loaded mile in
2001.  Fuel prices have  increased  sharply  during the first two months of 2003
because  of reasons  such as unrest in  Venezuela  and the  Middle  East and low
inventories. Higher fuel prices will increase our operating expenses. 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 December 31,
2002.

Operations and maintenance consist primarily of vehicle maintenance, repairs and
driver recruitment expenses.  Net of accessorial revenue of $2.0 million in 2002
and $1.6 million in 2001,  operations and maintenance  decreased $0.2

                                       20

million to $37.6  million in 2002 from $37.8 million in 2001. As a percentage of
freight revenue,  operations and maintenance  remained  essentially  constant at
6.9% in 2002 and 2001.  We extended  the trade  cycle on our tractor  fleet from
three  years to four  years,  which  resulted  in an  increase  in the number of
required  repairs.  However,  the increased  repair costs were offset by reduced
driver recruitment  expenses. We expect maintenance costs to decrease as we take
delivery of new  tractors.  Driver  recruiting  expense may increase if shipping
volumes increase and create greater demand for trucking services.

Revenue  equipment rentals and purchased  transportation  decreased $5.8 million
(9.0%), to $59.2 million in 2002, from $65.1 million in 2001. As a percentage of
freight  revenue,   revenue  equipment  rentals  and  purchased   transportation
decreased  to 10.9% in 2002 from 11.9% in 2001.  The  decrease was the result of
lower  lease  payments  (3.2% of  freight  revenue in 2002  compared  to 3.9% of
freight revenue in 2001) and a smaller fleet of owner-operators  during 2002 (an
average of 355 in 2002 compared to an average of 360 in 2001). The smaller fleet
of  owner-operators  resulted  in lower  payments  to  owner-operators  (7.7% of
freight  revenue in 2002 compared to 8.0% of freight revenue in 2001). 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.

Operating taxes and licenses  decreased $0.4 million (3.0%), to $13.9 million in
2002, from $14.4 million in 2001. As a percentage of freight revenue,  operating
taxes and licenses remained essentially constant at 2.6% in 2002 and 2001.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$3.9 million (14.1%),  to $31.8 million in 2002 from $27.8 million in 2001. As a
percentage of freight revenue, insurance and claims expense increased to 5.9% in
2002 from 5.1% in 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 self insured retention exposure that is partially offset by
lower  premium  rates.  The  retention  level for our  primary  insurance  layer
increased from $12,500 in 2000 to $250,000 in 2001 to $500,000 in March of 2002,
to $1.0 million in November of 2002, and to $2.0 million on March 1, 2003.  From
July 15, 2002 to November 10, 2002, our excess insurance  coverage over the $2.0
million  primary  layer we had in  effect  ($4.0  million  from  November  11 to
November 22, 2002) was  determined  to be invalid.  Although we are not aware of
any claim that is expected to exceed our primary coverage,  any such claim would
be uninsured unless the agent's errors and omissions  policy provides  coverage.
In the event of an  uninsured  claim our  financial  condition  and  results  of
operations could be materially and adversely affected.

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. 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  decreased $0.4 million (5.6%), to $7.0 million in
2002,  from  $7.4  million  in  2001.  As  a  percentage  of  freight   revenue,
communications and utilities remained  essentially  constant at 1.4% in 2002 and
2001.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses, increased $0.2 million (1.4%), to $14.7 million in
2002,  from $14.5 million in 2001. As a percentage of freight  revenue,  general
supplies and expenses remained  essentially constant at 2.7% in 2002 and 2.6% in
2001.

                                       21

Depreciation,  amortization  and  impairment  charge,  consisting  primarily  of
depreciation  of revenue  equipment,  decreased $6.8 million  (12.1%),  to $49.5
million in 2002 from $56.3 million in 2001. As a percentage of freight  revenue,
depreciation and amortization  decreased to 9.1% in 2002 from 10.3% in 2001. The
decrease is the result of  impairment  charges,  partially  offset by  increased
depreciation expense and losses on the sale of equipment.  We recognized pre-tax
charges of  approximately  $3.3  million  and $15.4  million,  in 2002 and 2001,
respectively,  to reflect an  impairment  in tractor  values.  Depreciation  and
amortization  expense  is net of any  gain or loss on the sale of  tractors  and
trailers.  Loss on the sale of tractors  and  trailers  was  approximately  $2.4
million in 2002 and  $217,000 in 2001.  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.  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 2002,  we tested our goodwill for  impairment  and
found no impairment.  The positive  impact of goodwill no longer being amortized
was approximately $310,000 for 2002.

Other expense,  net,  decreased $2.5 million  (30.0%),  to $5.8 million in 2002,
from $8.3 million in 2001.  As a percentage  of freight  revenue,  other expense
decreased  to 1.1% in 2002 from 1.5% in 2001.  The  decrease  was the  result of
lower debt balances and more  favorable  interest  rates.  Included in the other
expense category are interest  expense,  interest  income,  and pre-tax non-cash
losses related to the accounting  for interest rate  derivatives  under SFAS No.
133, which amounted to $0.9 million in 2002 and $0.7 million in 2001.

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 loss and it is no
longer classified as an extraordinary item.

Our income  tax  expense  in 2002 was $10.9  million  or 56.8% of income  before
taxes.  Our income tax benefit for 2001 was $1.7 million or 20.6% of loss before
income taxes. The effective tax rate is different from the expected combined tax
rate  due  to  permanent  differences  related  to  a  per  diem  pay  structure
implemented during the third quarter of 2001. Due to the nondeductible effect of
per diem, our tax rate will fluctuate in future periods as income fluctuates.

As a result of the factors described above, net earnings increased $14.9 million
(224.2%),  to $8.3 million  income in 2002 (1.5% of revenue),  from $6.7 million
loss in 2001 (1.2% of  revenue).  Prior to the $3.3  million  and $15.4  million
pre-tax  charges  for  impairment,  net income for 2002 and 2001 would have been
$11.2 million ($0.77 diluted earnings per share) and $2.9 million ($0.21 diluted
earnings per share) respectively.

As a result of the  foregoing,  our net  margin  increased  to 1.5% in 2002 from
(1.2%) in 2001.

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 December  31, 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 December  31, 2003 (the "Credit  Agreement"),  the April 2003 trailer
transactions,  and operating

                                       22

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.  On a
longer term basis, based on anticipated future cash flows,  current availability
under our credit  facility,  and sources of equipment  lease  financing  that we
expect will be available to us, management does not expect that the Company will
experience significant liquidity constraints in the foreseeable future.

Net cash  provided by  operating  activities  was $47.7  million in 2003,  $67.2
million in 2002 and $73.8 million in 2001. Our primary sources of cash flow from
operations  in  2003  were  net  income  and  depreciation   and   amortization.
Depreciation  and  amortization  in 2002 and 2001  included a $3.3 million and a
$15.4 million  pre-tax  impairment  charge,  respectively.  The 2001 period also
included an unusually  large  collection of  receivables  that had resulted from
billing  problems  during 2000. Our number of days sales in accounts  receivable
decreased to 40 days in 2003 from 43 days in 2002.

Net cash used in investing  activities was $ 25.9 million in 2003, $56.4 million
in 2002, and $31.3 million in 2001. In 2003, the net cash was used primarily for
the  purchase  of  revenue  equipment.  In  2002,  net  cash  used in  investing
activities related to the purchase of tractors,  which were previously  financed
through operating  leases,  and the acquisition of new revenue equipment (net of
trade-ins)  using  proceeds  from the Credit  Agreement.  During  2001,  capital
expenditures  were lower than in previous  years due to our planned slower fleet
growth as well as our  decision to lengthen our tractor  trade  cycle.  In 2001,
approximately  $15  million  was related to the  financing  of our  headquarters
facility,  which was previously financed through an operating lease that expired
in March  2001.  We  financed  the  facility  using  proceeds  from  the  Credit
Agreement. We expect capital expenditures,  primarily for revenue equipment (net
of  trade-ins),  to  be  approximately  $45.0  million  in  2004,  exclusive  of
acquisitions, as we transition back to a three year trade cycle for tractors and
a seven year trade cycle on dry van trailers.

Net cash used in financing  activities was $18.6 million in 2003,  $11.2 million
in 2002 and $44.3 million in 2001. During 2003, we reduced  outstanding  balance
sheet debt by $21.9 million.  Approximately  $15.6 million of this reduction was
from  proceeds of the April 2003  sale-leaseback  transaction.  At December  31,
2003, we had outstanding  debt of $61.7 million,  primarily  consisting of $48.4
million in the  Securitization  Facility,  $12.0  million drawn 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 1.0% 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.
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,  three,  or six month LIBOR rates plus an applicable
margin that is  adjusted  quarterly  between  0.75% and 1.25% based on cash flow
coverage.  At  December  31,  2003 and 2002,  the  margin  was 1.0% and  0.875%,
respectively.  At December 31, 2003, we had $12.0 million  outstanding  on which
the interest rate was 2.4%. The Credit  Agreement is guaranteed by us and all of
our subsidiaries except CVTI Receivables Corp. and Volunteer Insurance Limited.

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 $70.0
million.  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.  At December 31, 2003 and 2002, we had
undrawn letters of credit  outstanding of approximately  $51.2 million and $19.2
million, respectively.

                                       23

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.  As discussed in
the financial  statement  footnotes,  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 December  2003 and 2002,  there
were $48.4 million and $39.2 million in proceeds received. CRC does not meet the
requirements for off-balance sheet accounting; therefore, it is reflected in our
consolidated 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  and are
cross-defaulted.   We  are  in   compliance   with  the  Credit   Agreement  and
Securitization Facility as of December 31, 2003.

Contractual Obligations and Commitments - We had commitments outstanding related
to equipment,  debt  obligations,  and diesel fuel  purchases as of December 31,
2003.

The following table sets forth our contractual  cash obligations and commitments
as of December 31, 2003.

Payments Due By Period                                                                                             There-
(in thousands)                            Total       2004        2005          2006        2007        2008        after
                                      -------------------------------------------------------------------------------------
                                                                                              
Long Term Debt                          $ 12,000    $      -     $12,000      $     -     $     -     $     -      $     -

Short Term Debt (1)                       49,653      49,653           -            -           -           -            -

Operating Leases                         128,367      32,045      30,854       23,863      14,778      12,676       14,151

Lease residual value guarantees           42,656           -       9,486        8,462       5,590      18,151          967

Purchase Obligations:

Diesel fuel (2)                            5,561       5,561           -            -           -           -            -

Equipment (3)                             90,373      90,373           -            -           -           -            -
                                      -------------------------------------------------------------------------------------

Total Contractual Cash Obligations      $328,610    $177,632     $52,340      $32,325     $20,368     $30,827      $15,118
                                      =====================================================================================

(1)  In 2003, approximately $48 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 2004.

(2)  This amount  represents  volume  purchase  commitments  for the 2004 period
     through our truck stop  network.  We estimate  that this amount  represents
     approximately 5% of our fuel needs for the 2004 period.

(3)  Amount  reflects the total purchase  price or lease  commitment of tractors
     and trailers  scheduled  for  delivery  throughout  2004.  Net of estimated
     trade-in  values and other  dispositions,  the  estimated  amount due under
     these  commitments  is  approximately  $45.0 million.  These  purchases are
     expected to be financed by debt, proceeds from sales of existing equipment,
     and cash flows from  operations.  We have the option to cancel

                                       24

     commitments  relating to equipment  with 60 days notice.  Historically,  we
     have  financed a  significant  portion  of our  revenue  equipment  through
     operating leases.

OFF BALANCE SHEET ARRANGEMENTS

Operating  leases have been an  important  source of  financing  for our revenue
equipment. 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.  At December 31, 2003, we had financed
approximately 1,025 tractors and 6,611 trailers under operating leases. Vehicles
held under  operating  leases are not  carried on our balance  sheet,  and lease
payments in respect of such vehicles are  reflected in our income  statements in
the line item  "Revenue  equipment  rentals and purchased  transportation."  Our
revenue  equipment  rental expense was $25.4 million in 2003,  compared to $17.7
million in 2002. The total amount of remaining  payments under operating  leases
as of  December  31,  2003,  was $128.4  million.  In  connection  with  various
operating leases, we issued residual value guarantees,  which provide that if we
do not  purchase  the leased  equipment  from the lessor at the end of the lease
term,  then we are liable to the lessor for an amount  equal to the shortage (if
any) between the proceeds from the sale of the equipment and an agreed value. As
of December 31, 2003, the maximum  amount of the residual  value  guarantees was
approximately  $42.7  million.  To the  extent the  expected  value at the lease
termination date is lower than the residual value guarantee, we would accrue for
the difference  over the remaining lease term. We believe that proceeds from the
sale of equipment under operating leases would exceed the payment  obligation on
all operating  leases except those operating  leases relating to 2001 model year
equipment.  The amount accrued on the 2001 model year equipment is approximately
$1.5 million pre-tax.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

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  followed in preparation of the
financial statements is contained in Note 1 of the financial statements attached
hereto.  The  following   discussion  addresses  our  most  critical  accounting
policies,  which are  those  that are both  important  to the  portrayal  of our
financial  condition  and results of  operations  and that  require  significant
judgment or use of complex estimates.

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method over the estimated useful lives of the assets. The annual depreciation on
tractors  and  trailers  is  approximately  $43.0  million.  We have  previously
recorded  impairment  charges  for the 1998  through  2000 model  year  tractors
related  to the  reduced  market  value of those  units.  We also  adjusted  our
depreciation  rate and  estimates  of  salvage  values  for the 2001  model year
tractors for the estimated reduced  disposition  values.  We depreciate  revenue
equipment  excluding day cabs over five to ten years with salvage values ranging
from 9% to  33%.  We  evaluate  the  salvage  value,  useful  life,  and  annual
depreciation  of tractors  and  trailers  annually  based on the current  market
environment and our recent experience with disposition  values. We also evaluate
the  carrying  value of  long-lived  assets  for  impairment  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 evaluate the need to 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 actual  cash  flows and  salvage  values,  the  methods  of
estimation  used for  determining  fair  values  and the  impact  of  guaranteed
residuals.  Any changes in  management's  judgments  could  result in greater or
lesser  annual  depreciation  expense or  additional  impairment  charges in the
future.

Insurance  and Other  Claims - Our  insurance  program for  liability,  property
damage,  and  cargo  loss and  damage,  involves  self-insurance  with high risk
retention  levels.  We accrue the  estimated  cost of the  uninsured  portion of

                                       25

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, as well as the legal and other costs to settle or defend the
claims.  Because of our  significant  self-insured  retention  amounts,  we have
significant  exposure to fluctuations  in the number and severity of claims.  If
there is an increase in the frequency and severity of claims, or we are required
to accrue or pay  additional  amounts if the claims prove to be more severe than
originally  assessed,  our profitability would be adversely affected.  The rapid
and substantial increase in our self-insured  retention makes these estimates an
important accounting judgment.

In addition to estimates within our self-insured  retention layers, we also must
make judgments  concerning our aggregate coverage limits.  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,  although for the
period from July through  November 2002,  our aggregate  coverage limit was $2.0
million because of a fraudulently issued binder for our excess coverage.  If any
claim occurrence were to exceed our aggregate  coverage limits, we would have to
accrue for the excess  amount,  and our critical  estimates  include  evaluating
whether a claim may exceed such limits  and, if so, by how much.  Currently,  we
are not aware of any such claims. If one or more claims from this period were to
exceed the then effective coverage limits,  our financial  condition and results
of operations could be materially and adversely affected.

Lease Accounting and Off-Balance Sheet Transactions - Operating leases have been
an  important  source  of  financing  for  our  revenue  equipment.  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. At December 31, 2003, we had financed approximately
1,025 tractors and 6,611 trailers under  operating  leases.  Vehicles held under
operating  leases are not carried on our balance  sheet,  and lease  payments in
respect of such vehicles are reflected in our income statements in the line item
"Revenue equipment rentals and purchased  transportation." Our revenue equipment
rental expense was $25.4 million in 2003, compared to $17.7 million in 2002. The
total amount of remaining  payments  under  operating  leases as of December 31,
2003, was $128.4 million. In connection with various operating leases, we issued
residual value  guarantees,  which provide that if we do not purchase the leased
equipment  from the lessor at the end of the lease  term,  then we are liable to
the lessor for an amount  equal to the  shortage  (if any)  between the proceeds
from the sale of the equipment and an agreed value. As of December 31, 2003, the
maximum amount of the residual value guarantees was approximately $42.7 million.
To the extent the expected value at the lease termination date is lower than the
residual value guarantee,  we would accrue for the difference over the remaining
lease term. We believe that proceeds from the sale of equipment  under operating
leases would exceed the payment  obligation on all operating leases except those
operating  leases relating to 2001 model year  equipment.  The amount accrued on
the 2001 model  year  equipment  is  approximately  $1.5  million  pre-tax.  The
estimated values at lease termination  involve management  judgments.  As leases
are entered  into,  determination  as to the  classification  as an operating or
capital lease involves management judgments on residual values and useful lives.

Accounting  for  Income  Taxes  - In this  area,  we  make  important  judgments
concerning  a  variety  of  factors,   including,  the  appropriateness  of  tax
strategies,   expected   future  tax   consequences   based  on  future  company
performance,  and  to  the  extent  tax  strategies  are  challenged  by  taxing
authorities,  our likelihood of success. The Company utilizes certain income tax
planning  strategies to reduce its overall cost of income taxes.  Upon audit, it
is  possible  that  certain  strategies  might  be  disallowed  resulting  in an
increased  liability  for income taxes.  To date,  we have  received  notices of
disallowance  asserting  that  three of our tax  planning  strategies  have been
disallowed.  We are  contesting  the  disallowance  and  have  provided  for our
estimated exposure  attributable to income tax planning  strategies.  We believe
that the provision for liabilities  resulting from the  implementation of income
tax planning strategies is appropriate.

Deferred  income taxes  represent a  substantial  liability on our  consolidated
balance sheet.  Deferred income taxes are determined in accordance with SFAS No.
109,  "Accounting  for Income Taxes."  Deferred tax assets and  liabilities  are
recognized for the expected future tax consequences  attributable to differences
between  the  financial  statement  carrying  amounts  of  existing  assets  and
liabilities  and their  respective tax bases,  and operating loss and tax credit
carryforwards.  We evaluate our tax assets and  liabilities  on a periodic basis
and adjust these  balances as

                                       26

appropriate.  We believe  that we have  adequately  provided  for our future tax
consequences based upon current facts and circumstances and current tax law. For
the year ended December 31, 2003, we made no material changes in our assumptions
regarding the determination of deferred income taxes. However,  should these tax
positions be challenged  and not prevail,  different  outcomes  could result and
have a  significant  impact on the amounts  reported  through  our  Consolidated
Statement of Operations.

The  carrying  value of our  deferred  tax assets (tax  benefits  expected to be
realized  in the  future)  assumes  that we will be able to  generate,  based on
certain  estimates and assumptions,  sufficient future taxable income in certain
tax jurisdictions to utilize these deferred tax benefits. If these estimates and
related assumptions change in the future, we may be required to reduce the value
of the  deferred  tax assets  resulting in  additional  income tax  expense.  We
believe  that it is more likely than not that the  deferred  tax assets,  net of
valuation  allowance,  will be realized,  based on forecasted  income.  However,
there can be no assurance that we will meet our forecasts of future  income.  We
evaluate  the  deferred  tax assets on a periodic  basis and assess the need for
additional valuation allowances.

INFLATION, NEW EMISSIONS CONTROL REGULATIONS 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.  Also, new emissions control  regulations 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.

The engines  used in our newer  tractors  are subject to new  emissions  control
regulations, which may substantially increase our operating expense. The Federal
Environmental  Protection  Agency ("EPA") recently adopted new emissions control
regulations,  which require  progressive  reductions in exhaust  emissions  from
diesel  engines  through 2007,  for engines  manufactured  in October 2002,  and
thereafter.  The new  regulations  decrease the amount of emissions  that can be
released by truck engines and affect tractors  produced after the effective date
of the  regulations.  Compliance with such regulations has increased the cost of
our new tractors and could substantially  impair equipment  productivity,  lower
fuel  mileage,  and increase our operating  expenses.  Some  manufacturers  have
significantly  increased new equipment prices, in part to meet new engine design
requirements,  and have  eliminated  or sharply  reduced the price of repurchase
commitments.  These  adverse  effects  combined with the  uncertainty  as to the
reliability of the vehicles  equipped with the newly designed diesel engines and
the residual values that will be realized from the disposition of these vehicles
could  increase  our  costs  or  otherwise  adversely  affect  our  business  or
operations.

Fluctuations  in  the  price  or  availability  of  fuel,  as  well  as  hedging
activities,  surcharge  collection,  and the  volume  and terms of  diesel  fuel
purchase commitments, may increase our cost of operation, which could materially
and adversely  affect our  profitability.  Fuel is one of our largest  operating
expenses. Fuel prices tend to fluctuate, and from time-to-time we have used fuel
surcharges,  hedging contracts,  and volume purchase  arrangements to attempt to
limit  the  effect  of  price   fluctuations.   We  impose  fuel  surcharges  on
substantially  all accounts.  These  arrangements  may not fully protect us from
fuel price increases and also may result in us not receiving the full benefit of
any fuel price decreases. We currently do not have any fuel hedging contracts in
place.  If we do hedge, we may be forced to make cash payments under the hedging
arrangements.  A small portion of our fuel  requirements for 2004 are covered by
volume purchase commitments. Based on current market conditions, we have decided
to limit our hedging and purchase commitments,  but we continue to evaluate such
measures. The absence of meaningful fuel price protection through these measures
could adversely affect our profitability.

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

                                       27

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.

The table  below sets  forth  quarterly  information  reflecting  our  equipment
utilization  (miles per tractor per period)  during  2003,  2002,  and 2001.  We
believe that equipment utilization more accurately  demonstrates the seasonality
for our business  than  changes in revenue,  which are affected by the timing of
deliveries of new revenue equipment. Results of any one or more quarters are not
necessarily indicative of annual results or continuing trends.

                           Equipment Utilization Table
                         (Miles Per Tractor Per Period)

                       First Quarter       Second Quarter        Third Quarter       Fourth Quarter
                    ---------------------------------------------------------------------------------
                                                                            
       2003               30,308              32,612                33,568              33,214

       2002               30,986              33,461                32,664              32,801

       2001               30,860              32,073                32,496              32,286


FACTORS THAT MAY AFFECT FUTURE RESULTS

A number of factors,  over which we have  little or no  control,  may affect our
future results.  Factors that might cause such a difference include, but are not
limited to, the following:

o    Significant  increases or rapid  fluctuations  in fuel price and the prices
     and volumes of our fuel hedging and volume purchase requirements, if any.
o    Excess tractor and trailer capacity in the trucking industry.
o    Declines in the resale value of used equipment.
o    Strikes or other work stoppages.
o    Increases in interest rates, fuel taxes, and license and registration fees.
o    Rising costs of healthcare.
o    Increases in insurance costs, liability claims, and self-insurance levels.
o    Difficulty  in  attracting  and  retaining  qualified  drivers,   including
     independent contractors.
o    Regulatory  changes,  including the new  hours-of-service  requirements for
     drivers that became effective in January 2004.

We also are affected by recessionary economic cycles and downturns in customers'
business cycles,  particularly in market segments and industries, such as retail
and manufacturing,  where we have a significant  concentration of customers, and
regions of the country, such as California,  Texas, and the Southeast,  where we
have a significant amount of business.  Economic conditions may adversely affect
our customers and their ability to pay for our services.  Customers encountering
adverse economic conditions represent a greater potential for loss and we may be
required to increase our allowance for doubtful accounts.

In addition,  it is not possible to predict the effects of actual or  threatened
terrorist  attacks,  efforts to combat  terrorism,  military  action against any
foreign state,  heightened security requirements,  or other related events. Such
events,  however, could negatively impact the economy and consumer confidence in
the United  States.  Such events could also have a materially  adverse effect on
our future  results of  operations.  Moreover,  our results of operations may be
affected by  seasonal  factors.  Customers  tend to reduce  shipments  after the
winter holiday season and our operating expenses tend to be higher in the winter
months  primarily due to colder  weather,  which causes higher fuel  consumption
from increased idle time and higher repairs and maintenance costs.

                                       28

We self-insure  for a significant  portion of our claims  exposure,  which could
significantly  increase  the  volatility  of,  and  decrease  the amount of, our
earnings.  Our future insurance and claims expense could reduce our earnings and
make our earnings more volatile.  We currently  self-insure for a portion of our
claims  exposure and accrue amounts for  liabilities  based on our assessment of
claims that arise and our insurance coverage for the periods in which the claims
arise. Our current insurance policy generally  provides that we 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, the policy also
provides for an additional $4.0 million  self-insured  aggregate amount,  with a
limit of $2.0 million per occurrence until the $4.0 million aggregate  threshold
is reached.  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
responsible for a pro rata portion of legal expenses relating to such claims. We
also are  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 stop loss amount of $275,000  for each group
medical claim.  Because of our significant  self-insured  retention amounts,  we
have significant  exposure to fluctuations in the number and severity of claims.
If there is an  increase in the  frequency  and  severity  of claims,  or we are
required  to accrue or pay  additional  amounts if the  claims  prove to be more
severe than originally  assessed,  our profitability would be adversely affected
and could vary significantly from period to period.

We maintain  insurance above the amounts for which we self-insure  with licensed
insurance  carriers.  Since 2001,  insurance carriers have been raising premiums
for many businesses,  including trucking  companies.  As a result, our insurance
and claims expense could increase when our current primary casualty and workers'
compensation  coverages expire in March 2005, or we could raise our self-insured
retention.  If these  expenses  increase,  our earnings  could be materially and
adversely affected.

Our current aggregate primary and excess casualty insurance provides coverage up
to a maximum per claim amount of $20.0 million. We do not maintain directors and
officers insurance coverage, although we are obligated to indemnify them against
certain  liabilities  they may incur while  serving in such  capacities.  If any
claim were to exceed our coverage,  we would bear the excess, in addition to our
other self-insured amounts. Any such claim could materially and adversely affect
our financial condition and results of operations.

Ongoing  insurance  requirements  could  constrain our borrowing  capacity.  The
increase  in our  self-insured  retention  has  caused our  outstanding  undrawn
letters of credit in favor of insurance  companies to increase.  At December 31,
2003,  our  revolving  line of credit  had a maximum  borrowing  limit of $100.0
million,  outstanding  borrowings of $12.0 million,  and outstanding  letters of
credit of $51.2 million.  We expect outstanding letters of credit to increase in
the future.  Outstanding letters of credit reduce the available borrowings under
our credit agreement, which could negatively affect our liquidity should we need
to increase our borrowings in the future.

Our casualty  insurance  coverage may have been limited to $2.0 million  between
July and November 2002; accordingly, a significant claim relating to that period
could adversely affect our profitability. On July 15, 2002, we received a binder
for $48.0 million of excess  insurance  coverage  over our $2.0 million  primary
layer of accident  insurance.  Subsequently,  we were forced to seek replacement
coverage  after the insurance  agent  retained the premium and failed to produce
proof of insurance coverage.  In November 2002, we obtained replacement coverage
of $4.0 million in primary coverage with a $1.0 million  self-insured  retention
and $16.0 million in excess coverage with a $3.0 million self-insured retention.
In March 2004,  we obtained our current  program,  which has an aggregate  $20.0
million in  coverage  per  occurrence,  subject to  applicable  deductibles.  We
recognized  the premium  expense in 2002 and have filed a lawsuit to recover our
premiums paid and to seek coverage from the insurance  agency and its errors and
omissions  policy on any claims that may exceed $2.0 million in exposure for the
July through November period. Currently, we are not aware of any claims that are
expected to exceed either $2.0 million during the July through  November  period
or $4.0 million during the November through March period.  If one or more claims
from  these  periods  were to exceed the  then-effective  coverage  limits,  our
financial  condition and results of operations could be materially and adversely
affected.

                                       29

We  operate  in a highly  competitive  and  fragmented  industry,  and  numerous
competitive  factors could impair our ability to maintain or improve our current
profitability.

     These factors include:

o    We compete with many other  truckload  carriers of varying  sizes and, to a
     lesser extent,  with  less-than-truckload  carriers,  railroads,  and other
     transportation  companies,  many of which have more  equipment  and greater
     capital resources than we do.
o    Many of our  competitors  periodically  reduce their  freight rates to gain
     business,  especially  during times of reduced growth rates in the economy,
     which may limit our  ability  to  maintain  or  increase  freight  rates or
     maintain significant growth in our business.
o    Many of our  customers  are other  transportation  companies,  and they may
     decide to transport their own freight.
o    Many  customers  reduce  the  number  of  carriers  they  use by  selecting
     so-called  "core  carriers"  as  approved  service  providers,  and in some
     instances we may not be selected.
o    Many customers  periodically  accept bids from multiple  carriers for their
     shipping needs, and this process may depress freight rates or result in the
     loss of some business to competitors.
o    The trend toward  consolidation  in the trucking  industry may create other
     large  carriers  with greater  financial  resources  and other  competitive
     advantages relating to their size.
o    Advances in technology require increased investments to remain competitive,
     and our  customers  may not be willing to accept  higher  freight  rates to
     cover the cost of these investments.
o    Competition from non-asset-based  logistics and freight brokerage companies
     may adversely affect our customer relationships and freight rates.
o    Economies of scale that may be passed on to smaller carriers by procurement
     aggregation providers may improve their ability to compete with us.

We derive a  significant  portion of our revenue from our major  customers,  the
loss of one or more of which  could  have a  materially  adverse  effect  on our
business.  A  significant  portion of our  revenue is  generated  from our major
customers.  For 2003,  our top 25  customers,  based on revenue,  accounted  for
approximately 54% of our revenue; and our top 10 customers, approximately 38% of
our  revenue.  In  the  aggregate,  subsidiaries  of  CNF,  Inc.  accounted  for
approximately  11% of our revenue in 2003. We do not expect these percentages to
change  materially  for 2004.  Generally,  we do not have long term  contractual
relationships  with our  major  customers,  and we  cannot  assure  you that our
customers  will  continue to use our services or that they will  continue at the
same  levels.  For  some of our  customers,  we  have  entered  into  multi-year
contracts  and we cannot assure you that the rates will remain  advantageous.  A
reduction  in or  termination  of  our  services  by one or  more  of our  major
customers  could have a materially  adverse effect on our business and operating
results.

Increases in compensation  or difficulty in attracting  drivers could affect our
profitability  and  ability  to  grow.   Periodically,   the  trucking  industry
experiences   substantial  difficulty  in  attracting  and  retaining  qualified
drivers,  including independent  contractors.  Our ability to attract and retain
drivers could be adversely  affected by increased  availability  of  alternative
employment  opportunities in an economic expansion and by the potential need for
more  drivers  due to  more  restrictive  driver  hours-of-service  requirements
imposed by the U.S.  Department of Transportation  effective January 4, 2004. If
we are unable to  continue  to attract  drivers and  contract  with  independent
contractors, we could be required to adjust our driver compensation package, let
trucks  sit  idle,  or  operate  with  fewer  independent  contractors  and face
difficulty  meeting shipper  demands,  all of which could  adversely  affect our
growth and profitability.

We may not be successful in improving our profitability. From 1994 through 1999,
we  achieved  an  average  annual net  margin of 4.8%.  In 2000,  our net margin
declined  to  2.1%,  and in 2001,  we  experienced  a net loss of $6.7  million,
including a $9.5 million  after-tax  impairment  charge relating to the value of
our tractors.  We have implemented certain  initiatives  designed to improve our
profitability,   and  in  2003,  our  net  margin  improved.  However,  we  face
significant  cost  increases  in 2004 and we cannot  assure  you that we will be
successful in continuing to improve our profitability.  If we fail to sustain or
improve our profitability, our stock price could decline.

                                       30

Our growth may not return to historical rates,  which could adversely affect our
stock price. We experienced  significant  growth in revenue between our founding
in 1986 and 1999. Since 2000, however,  our revenue base has remained relatively
constant.  There can be no assurance that our revenue growth rate will return to
historical   levels  or  that  we  can   effectively   adapt   our   management,
administrative,  and operational systems to respond to any future growth. We can
provide no assurance that our operating  margins will not be adversely  affected
by future  changes in and  expansion  of our  business or by changes in economic
conditions.  Slower or less profitable  growth could adversely  affect our stock
price.

The Department of Transportation  adopted revised  hours-of-service  regulations
that could reduce the amount of allowable  driving time, and increased  costs of
compliance  with, or liability  for  violation  of, these and other  regulations
could have a  materially  adverse  effect on our  business.  The  United  States
Department  of  Transportation  ("DOT")  and  various  state and local  agencies
exercise broad powers over our business,  generally governing such activities as
authorization  to engage in motor  carrier  operations,  safety,  and  insurance
requirements.  The DOT adopted revised hours-of-service regulations on April 28,
2003,  and  carriers  were  required  to comply with the  regulations  beginning
January 4, 2004.  This change could reduce the potential or practical  amount of
time that  drivers  can spend  driving,  if we are unable to limit  their  other
on-duty  activities.  These changes could adversely affect our  profitability if
shippers  are   unwilling  to  assist  in  managing  the  drivers'   non-driving
activities,  such as loading,  unloading, and waiting. If these changes increase
our costs and we cannot  pass the  additional  costs  through to  shippers,  our
operating results could be materially and adversely affected. We also may become
subject to new or more restrictive  regulations relating to matters such as fuel
emissions and ergonomics.  Our company drivers and independent  contractors also
must  comply  with the safety and fitness  regulations  promulgated  by the DOT,
including those relating to drug and alcohol testing.  Additional changes in the
laws and  regulations  governing our industry  could affect the economics of the
industry by requiring  changes in  operating  practices  or by  influencing  the
demand for, and the costs of providing, services to shippers.

The IRS is auditing our 2001 and 2002 tax returns and  reviewing  certain of our
tax planning structures,  which, if successfully challenged, would subject us to
increased tax payments.  Federal,  state, and local taxes comprise a significant
part of our expenses.  As such, we actively manage these expenses when executing
our business strategy, and we use a number of structures to permanently decrease
our overall tax  liability,  or to defer cash tax payments when we believe it is
appropriate. We have disclosed to the IRS the basic elements of two transactions
related to taxes that were  implemented  in 2001,  which we understand  are of a
type that have been subject to heightened  IRS  scrutiny.  In the first of these
structures, we formed a contested liability trust to fund the payment of certain
contested  third-party  claims.  We deduct on our federal  income tax return the
contributions  to the  trust in the  form of our  right to  receive  payment  on
certain notes issued by our subsidiaries.  We intend to make further  deductions
if we make future contributions in respect of additional  third-party claims. In
the  second of these  structures,  we  changed  our  401(k)  plan year to end on
December  29, and as a result  deducted our 2002 plan year  contribution  on our
2001  federal  income tax  return.  Both of these  structures  were  designed to
accelerate  deductions  to an  earlier  date than when they  otherwise  would be
available.  We estimate that the combined  deductions  from these two structures
generated  combined cash federal and state tax deferrals to us of  approximately
$3.9 million for 2001 and 2002.  The tax  deferrals  did not affect our marginal
tax rate for financial reporting purposes.

As part of its  ongoing  audit of our 2001  and  2002 tax  returns,  the IRS has
proposed  the  disallowance  of  the  deductions  relating  to the  401(k)  plan
structure, and the deductions relating to the contested liability trust. The IRS
also reviewed a captive  insurance  company that we established in 2002 and that
also was disclosed,  and has proposed the disallowance of deductions relating to
the captive insurance  company.  We are prepared to defend these challenges.  If
the IRS  successfully  challenges the 401(k) plan and contested  liability trust
structures,  we  estimate  that we would have to repay the net federal and state
tax deferrals of approximately $3.9 million,  plus tax deductible  interest.  We
would,  however, be able to deduct the payments to satisfy third-party claims as
they  become  fixed and the 401(k)  contributions  at a later  date.  If the IRS
successfully  challenges  the captive  insurance  company,  we would have to pay
approximately  $400,000 in additional taxes for 2002 because the deduction would
not be allowed.  Because we did not change our marginal  tax rate for  financial
reporting  purposes when we took the deductions,  we do not believe our marginal
tax rate will be affected if the  structures are  disallowed.  In the event of a
successful challenge, we also could owe penalties if our disclosures were deemed
inadequate. Likewise, if the IRS were to

                                       31

successfully  challenge  other  structures  we have  utilized  or may utilize or
expand  the scope of the audit of our 2002 tax  returns,  we also  could have to
make additional tax payments and perhaps payments of penalties or interest.

We  have  significant  ongoing  capital   requirements  that  could  affect  our
profitability  if we are unable to generate  sufficient cash from operations and
obtain  financing  on  favorable  terms.  The  truckload   industry  is  capital
intensive. Historically, we have depended on cash from operations and our credit
facility to expand the size of our fleet and maintain modern revenue  equipment.
We review our tractor and trailer  trade cycle from  time-to-time.  In 2001,  we
extended our trade cycle for tractors  from three years to four years because of
a depressed  market for used equipment.  We are in the process of returning to a
tractor trade cycle of approximately three years. In addition, we are increasing
the ratio of trailers to  tractors  in our fleet and are  replacing  many of our
older  trailers  with  new  ones.   These  changes  will  increase  our  capital
expenditures  and  borrowing  requirements,  or,  depending  on  the  method  of
financing, our leasing requirements. Our budget for capital expenditures, net of
any  offsets  from  sales or  trades of  equipment,  is $45.0  million  in 2004,
exclusive  of  acquisitions.   We  expect  to  pay  for  the  projected  capital
expenditures  with cash  flows  from  operations,  borrowings  under our line of
credit,  and proceeds  under the  securitization  facility.  If we are unable to
generate sufficient cash from operations and obtain financing on favorable terms
in the  future,  we may have to limit our  growth,  enter  into  less  favorable
financing arrangements, or operate our revenue equipment for longer periods, any
of which could have a materially adverse effect on our profitability.

We currently have trade-in or fixed residual  agreements with certain  equipment
suppliers  concerning  the  substantial  majority of our tractor  fleet.  If the
suppliers refuse or are unable to meet their financial  obligations  under these
agreements,  or if we decline to purchase  the  relevant  number of  replacement
units from the suppliers, we may suffer a financial loss upon the disposition of
our equipment.

Fluctuations  in  the  price  or  availability  of  fuel,  as  well  as  hedging
activities,  surcharge  collection,  and the  volume  and terms of  diesel  fuel
purchase commitments, may increase our cost of operation, which could materially
and adversely  affect our  profitability.  Fuel is one of our largest  operating
expenses.  Diesel fuel prices fluctuate greatly due to economic,  political, and
other factors beyond our control. For example, our average price for diesel fuel
was $1.43 per gallon in 2003,  as  compared  to $1.25 per  gallon in 2002.  From
time-to-time  we have  used  fuel  surcharges,  hedging  contracts,  and  volume
purchase  arrangements to attempt to limit the effect of price fluctuations.  We
impose fuel surcharges on substantially all accounts. These arrangements may not
fully  protect  us from  fuel  price  increases  and also may  result  in us not
receiving the full benefit of any fuel price decreases. We currently do not have
any fuel hedging  contracts in place.  If we do hedge,  we may be forced to make
cash  payments  under the  hedging  arrangements.  A small  portion  of our fuel
requirements  for 2004 are  covered  by volume  purchase  commitments.  Based on
current  market  conditions,  we have  decided to limit our hedging and purchase
commitments,  but  we  continue  to  evaluate  such  measures.  The  absence  of
meaningful fuel price  protection  through these measures could adversely affect
our profitability.  We require large amounts of diesel fuel, particularly on the
West Coast and in Texas.  Fluctuations  in fuel prices,  or a shortage of diesel
fuel, could materially and adversely affect our results of operations.

We  may  not  make  acquisitions  in the  future,  or if we  do,  we may  not be
successful in our acquisition  strategy.  We made nine acquisitions between 1996
and 2000,  including four between  September 1999 and August 2000.  Accordingly,
acquisitions  have  provided a  substantial  portion of our growth.  There is no
assurance  that  we  will  be  successful  in   identifying,   negotiating,   or
consummating   any  future   acquisitions.   If  we  fail  to  make  any  future
acquisitions,  our growth rate could be materially and adversely  affected.  Any
acquisitions  we  undertake  could  involve  the  dilutive  issuance  of  equity
securities  and/or incurring  indebtedness.  In addition,  acquisitions  involve
numerous risks,  including  difficulties in assimilating the acquired  company's
operations,  the diversion of our  management's  attention  from other  business
concerns, risks of entering into markets in which we have had no or only limited
direct  experience,  and the potential  loss of customers,  key  employees,  and
drivers of the acquired  company,  all of which could have a materially  adverse
effect on our business and operating  results.  If we make  acquisitions  in the
future, we cannot assure you that we will be able to successfully  integrate the
acquired companies or assets into our business.

Our operations are subject to various  environmental  laws and regulations,  the
violation  of which  could  result in  substantial  fines or  penalties.  We are
subject to various  environmental laws and regulations  dealing with the

                                       32

hauling and handling of hazardous  materials,  fuel storage tanks, air emissions
from our vehicles and facilities,  and discharge and retention of stormwater. We
operate  in  industrial  areas,  where  truck  terminals  and  other  industrial
activities are located,  and where  groundwater or other forms of  environmental
contamination  have occurred.  Our operations involve the risks of fuel spillage
or seepage, environmental damage, and hazardous waste disposal, among others. We
also maintain above-ground bulk fuel storage tanks and fueling islands at two of
our  facilities.  A  small  percentage  of our  freight  consists  of  low-grade
hazardous  substances,  which subjects us to a wide array of regulations.  If we
are involved in a spill or other accident  involving  hazardous  substances,  if
there are releases of hazardous  substances we transport,  or if we are found to
be in  violation  of  applicable  laws or  regulations,  we could be  subject to
liabilities  that could have a  materially  adverse  effect on our  business and
operating  results.  If we should fail to comply with  applicable  environmental
regulations,  we could be subject to substantial fines or penalties and to civil
and criminal liability.

The engines  used in our newer  tractors  are subject to new  emissions  control
regulations, which may substantially increase our operating expense. The Federal
Environmental  Protection  Agency ("EPA") recently adopted new emissions control
regulations,  which require  progressive  reductions in exhaust  emissions  from
diesel  engines  through 2007,  for engines  manufactured  in October 2002,  and
thereafter.  The new  regulations  decrease the amount of emissions  that can be
released by truck engines and affect tractors  produced after the effective date
of the  regulations.  Compliance with such regulations has increased the cost of
our new tractors and could substantially  impair equipment  productivity,  lower
fuel  mileage,  and increase our operating  expenses.  Some  manufacturers  have
significantly  increased new equipment prices, in part to meet new engine design
requirements,  and have  eliminated  or sharply  reduced the price of repurchase
commitments.  These  adverse  effects  combined with the  uncertainty  as to the
reliability of the vehicles  equipped with the newly designed diesel engines and
the residual values that will be realized from the disposition of these vehicles
could  increase  our  costs  or  otherwise  adversely  affect  our  business  or
operations.

New Accounting Pronouncements

In June 2001,  the FASB  issued SFAS No. 143,  Accounting  for Asset  Retirement
Obligations.  SFAS 143 provides new guidance on the  recognition and measurement
of an asset  retirement  obligation and its associated asset retirement cost. It
also provides accounting guidance for obligations associated with the retirement
of tangible long-lived assets. This pronouncement was effective January 1, 2003.
We adopted SFAS 143 effective  January 1, 2003.  The adoption of this  statement
did not  have a  material  impact  on our  financial  condition  or  results  of
operations.

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. We 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 our financial statements.  The disclosure requirements
are effective for financial statements of interim or annual periods ending after
December 15,  2002.  We have  guarantees  which are included in the notes to our
consolidated financial statements.

                                       33

In December  2002,  the FASB issued SFAS No.  148,  Accounting  for  Stock-Based
Compensation/Transition  and Disclosure, an amendment of FASB Statement No. 123.
SFAS 148 amends SFAS 123,  Accounting for Stock-Based  Compensation,  to provide
alternative  methods  of  transition  for a  voluntary  change to the fair value
method of accounting for stock-based employee  compensation.  In addition,  this
Statement  amends the disclosure  requirements of SFAS 123 to require  prominent
disclosures  in both annual and  interim  financial  statements.  Certain of the
disclosure  modifications  are  required  for fiscal  years and interim  periods
ending after December 15, 2002 and are included in the notes to our consolidated
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. 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.  Our adoption of this
statement  will not have any  significant  impact on our 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 our balance sheet
presentation of our debt and equity financial instruments.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to market risks from changes in (i) certain  commodity prices and
(ii) certain interest rates on our 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
2003 diesel fuel expenses net of fuel surcharge  represented  14.9% of our total
operating expenses and 15.1% of freight revenue.  At December 31, 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.

                                       34

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
floats daily, or LIBOR,  which accrues interest based on one, two, three, or six
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 1.0% at
December 31,  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
December 31, 2003, the fair value of these  interest rate swap  agreements was a
liability of $1.2  million.  At December 31, 2003,  we had  variable,  base rate
borrowings  of  $12.0  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 December 31, 2003,  borrowings
of  $48.4  million  had  been  drawn on the  Securitization  Facility.  Assuming
variable rate borrowings under the Credit Agreement and Securitization  Facility
at December 31, 2003 levels,  a one percentage  point increase in interest rates
would increase our annual interest expense by $604,000.

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 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Our audited consolidated balance sheets,  statements of operations,  cash flows,
stockholders'  equity and  comprehensive  loss, and notes related  thereto,  are
contained at Pages 43 to 62 of this report.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

There has been no change in accountants during our two most recent fiscal years.

ITEM 9A. 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.  During the
Company's  fourth fiscal quarter,  there were no changes in our internal control
over financial reporting 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

                                       35

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.


















                                       36


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information  respecting executive officers and directors set forth under the
captions "Election of Directors - Information Concerning Directors and Executive
Officers" and "Section 16(a) Beneficial  Ownership Reporting  Compliance" in our
Proxy Statement for the 2004 annual meeting of stockholders, which will be filed
with the  Securities  and  Exchange  Commission  in  accordance  with Rule 14a-6
promulgated  under the  Securities  Exchange Act of 1934, as amended (the "Proxy
Statement") is incorporated by reference;  provided,  that the "Audit  Committee
Report  for  2003"  and the  Stock  Performance  Graph  contained  in the  Proxy
Statement are not incorporated by reference.

ITEM 11. EXECUTIVE COMPENSATION

The information  respecting  executive  compensation set forth under the caption
"Executive  Compensation"  in our Proxy Statement for the 2004 annual meeting of
stockholders  is   incorporated   herein  by  reference;   provided,   that  the
"Compensation Committee Report on Executive Compensation" contained in the Proxy
Statement is not incorporated by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

The information  respecting  security ownership of certain beneficial owners and
management set forth under the caption "Security Ownership of Certain Beneficial
Owners and  Management"  in our Proxy  Statement for the 2004 annual  meeting of
stockholders is incorporated  herein by reference.  The following table provides
certain  information as of December 31, 2003,  with respect to our  compensation
plans  and  other  arrangements  under  which  shares  of our  Common  Stock are
authorized for issuance.

                      Equity Compensation Plan Information

- --------------------------------------------------------------------------------------------------------------------------
                                                                                            Number of securities
                                        Number of securities                                remaining available for
                                        to be issued upon          Weighted-average         future issuance under
                                        exercise of                exercise price of        equity compensation plans
                                        outstanding options,       outstanding options,     (excluding securities
Plan category                           warrants and rights        warrants and rights      reflected in column (a))
- --------------------------------------------------------------------------------------------------------------------------
                                                  (a)                        (b)                        (c)
- --------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Equity compensation plans
approved by security holders(1)                   1,172,640                $13.55                         1,225,000
- --------------------------------------------------------------------------------------------------------------------------
Equity compensation plans not
approved by security holders(2)                      56,750                $12.03                                 0
- --------------------------------------------------------------------------------------------------------------------------
Total                                             1,229,390                $13.45                         1,225,000
- --------------------------------------------------------------------------------------------------------------------------

(1)  Includes 1994 Incentive Stock Plan, Outside Director Stock Option Plan, and
     2003 Incentive Stock Plan.
(2)  Includes 1998  Non-Officer  Incentive  Stock Plan, and shares  reserved for
     issuance pursuant to grants outside any plan.

Summary Description of Equity Compensation Plans Not Approved by Security
Holders

Summary of 1998 Non-Officer Incentive Stock Plan

In October 1998, the Company's Board of Directors  adopted the Non-Officer  Plan
to attract and retain  executive  personnel and other key employees and motivate
them through  incentives that were aligned with the Company's

                                       37

goals of increased  profitability and stockholder  value and authorized  200,000
shares of the  Company's  Class A Common Stock for grants or awards  pursuant to
the  Non-Officer  Plan.  Awards under the Plan could be in the form of incentive
stock options,  non-qualified  stock options,  restricted  stock awards,  or any
other  awards of stock  consistent  with the  Non-Officer  Plan's  purpose.  The
Non-Officer Plan was to be administered by the Board of Directors or a committee
that could be appointed by the Board of  Directors.  All  non-officer  employees
were eligible for participation, and actual participants in the Non-Officer Plan
were selected from time-to-time by the  administrator.  The administrator  could
substitute new stock options for previously granted options. In conjunction with
adopting  the  2003  Plan,  the  Board  of  Directors  voted  to  terminate  the
Non-Officer Plan effective as of May 31, 2003.  Option grants  previously issued
continue in effect and may be exercised on the terms and conditions  under which
the grants were made.

Summary of Grants Outside the Plan

On August 31, 1998,  the Company's  Board of Directors  approved the grant of an
option to purchase 5,000 shares of the Company's Class A Common Stock to each of
the four outside  directors of the Company.  The exercise price of the stock was
equal to the mean between the lowest reported bid price and the highest reported
asked price on the date of the grant.  The options have a term of ten years from
the date of grant,  and the options vest 20% on each of the first  through fifth
anniversaries of the grant.

On September 23, 1998, the Company's Board of Directors approved the grant of an
option to purchase  20,000 shares of the Company's  Class A Common Stock to Tony
Smith upon closing of the acquisition of Southern Refrigerated  Transport,  Inc.
and Tony Smith  Trucking,  Inc. The exercise  price was the mean between the low
bid price and the high asked price on the closing date.  The options have a term
of ten years  from the date of grant,  and the  options  vest 20% on each of the
first through fifth anniversaries of the grant.

On May 20,  1999,  the  Company's  Board of  Directors  approved the grant of an
option to purchase 2,500 shares of the Company's Class A Common Stock to each of
the four outside  directors of the Company.  The exercise price of the stock was
equal to the mean between the lowest reported bid price and the highest reported
asked price on the date of the grant.  The options have a term of ten years from
the date of grant,  and the options vest 20% on each of the first  through fifth
anniversaries of the grant.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information  respecting certain relationships and transactions of management
set forth under the  captions  "Compensation  Committee  Interlocks  and Insider
Participation"  and "Certain and Relationships and Related  Transactions" in our
Proxy  Statement for the 2004 annual  meeting of  stockholders  is  incorporated
herein by reference.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The  information  respecting  accounting  fees and  services set forth under the
caption "Principal  Accounting Fees and Services" in our Proxy Statement for the
2004 annual meeting of stockholders is incorporated herein by reference.




                                       38

                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a) 1.   Financial Statements.

Our audited  consolidated  financial  statements  are set forth at the following
pages of this report:

                                                                                                              
Independent Auditors' Report - KPMG LLP..........................................................................43
Consolidated Balance Sheets......................................................................................44
Consolidated Statements of Operations............................................................................45
Consolidated Statements of Stockholders' Equity and Comprehensive Income (Loss)..................................46
Consolidated Statements of Cash Flows............................................................................47
Notes to Consolidated Financial Statements.......................................................................48


    2.   Financial Statement Schedules.

Financial statement schedules are not required because all required  information
is included in the financial statements.

    3.   Exhibits.

See list  under  Item  15(c)  below,  with  management  compensatory  plans  and
arrangements being listed under Exhibits 10.1, 10.2, 10.3, 10.8, and 10.10.

(b) Reports on Form 8-K during the fourth quarter ended December 31, 2003.

Forms 8-K were filed on October 24, 2003,  to report  operating  results for the
quarter and nine months  ended  September  30, 2003,  and October 28,  2003,  to
report the filing of a  registration  statement with the Securities and Exchange
Commission.

(c) Exhibits

Exhibit
Number              Reference        Description
                               
3.1                 (1)              Restated Articles of Incorporation.
3.2                 (1)              Amended Bylaws dated September 27, 1994.
4.1                 (1)              Restated Articles of Incorporation.
4.2                 (1)              Amended Bylaws dated September 27, 1994.
10.1                (1)              401(k) Plan filed as Exhibit 10.10.
10.2                (2)              Outside Director Stock Option Plan, filed as Appendix A.
10.3                (3)              Amendment  No. 1 to the Outside  Director  Stock Option Plan,  filed as
                                     Exhibit 10.11.
10.4                (4)              Credit Agreement by and among Covenant Asset Management, Inc.,
                                     Covenant Transport, Inc., Bank of America, N.A., and each other
                                     financial institution which is a party to the Credit Agreement, dated
                                     December 13, 2000, filed as Exhibit 10.9.
10.5                (4)              Loan Agreement dated December 12, 2000, among CVTI Receivables Corp.,
                                     Covenant Transport, Inc., Three Pillars Funding Corporation, and
                                     SunTrust Equitable Securities Corporation, filed as Exhibit 10.10.
10.6                (4)              Receivables Purchase Agreement dated as of December 12, 2000, among
                                     CVTI Receivables Corp., Covenant Transport, Inc., and Southern
                                     Refrigerated Transport, Inc., filed as Exhibit 10.11.

                                       39

10.7                (5)              Clarification of Intent and Amendment No. 1 to Loan Agreement dated
                                     March 7, 2001, among CVTI Receivables Corp., Covenant Transport, Inc.,
                                     Three Pillars Funding Corporation, and SunTrust Equitable Securities
                                     Corporation, filed as Exhibit 10.12.
10.8                (6)              Incentive Stock Plan, Amended and Restated as of May 17, 2001, filed
                                     as Appendix B.
10.9                (7)              Amendment No. 1 to Credit Agreement dated August 28, 2001, among
                                     Covenant Asset Management, Inc., Covenant Transport, Inc., Bank of
                                     America, N.A., and each other financial institution which is a party
                                     to the Credit Agreement, filed as Exhibit 10.11.
10.10               (8)              Covenant Transport, Inc. 2003 Incentive Stock Plan, filed as Appendix
                                     B.
10.11               (9)              Amendment No. 2 to Credit Agreement dated February 26, 2003, among
                                     Covenant Asset Management, Inc., Covenant Transport, Inc., Bank of
                                     America, N.A., and each other financial institution which is a party
                                     to the Credit Agreement, filed as Exhibit 10.1.
10.12               (10)             Amendment No. 3 to Credit Agreement dated June 11, 2003, among
                                     Covenant Asset Management, Inc., Covenant Transport, Inc., Bank of
                                     America, N.A., and each other financial institution which is a party
                                     to the Credit Agreement, filed as Exhibit 10.1.
10.13               (10)             Consolidating Amendment No. 1 to Loan Agreement effective May 2, 2003,
                                     among CVTI Receivables Corp., Covenant Transport, Inc., Three Pillars
                                     Funding Corporation, and SunTrust Capital Markets, Inc. (formerly
                                     SunTrust Equitable Securities Corporation), filed as Exhibit 10.3.
10.14               (11)             Master Lease Agreement dated April 15, 2003, between Transport
                                     International Pool, Inc. and Covenant Transport, Inc., filed as
                                     Exhibit 10.4.
10.15               #                Amendment No. 4 to Credit Agreement dated December 1, 2003, among
                                     Covenant Asset Management, Inc., Covenant Transport, Inc., Bank of
                                     America, N.A., and each other financial institution which is a party
                                     to the Credit Agreement.
10.16               #                Amendment No. 5 to Loan Agreement dated December 9, 2003, among CVTI
                                     Receivables Corp., Covenant Transport, Inc., Three Pillars Funding LLC
                                     (successor to Three Pillars Funding Corporation), and SunTrust Capital
                                     Markets, Inc. (formerly SunTrust Equitable Securities Corporation)
                                     (Three other amendments were consolidated into Consolidating Amendment
                                     No. 1, filed with the Form 10-Q for the quarter ended June 30, 2003).
21                  #                List of Subsidiaries.
23                  #                Independent Auditors' Consent - KPMG LLP.
31.1                #                Certification pursuant to Item 601(b)(31) of Regulation S-K, as
                                     adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, by
                                     David R. Parker, the Company's Chief Executive Officer.
31.2                #                Certification pursuant to Item 601(b)(31) of Regulation S-K, as
                                     adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, by
                                     Joey B. Hogan, the Company's Chief Financial Officer.
32                  #                Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant
                                     to Section 906 of the Sarbanes-Oxley Act of 2002, by David R. Parker,
                                     the Company's Chief Executive Officer, and Joey B. Hogan, the
                                     Company's Chief Financial Officer.

- -------------------------------------------------------------------------------------------------------------------

                                       40

References:

#        Filed herewith

All other footnotes  indicate a document  previously  filed as an exhibit to and
incorporated by reference from the following:

(1)  Form S-1, Registration No. 33-82978, effective October 28, 1994.
(2)   Schedule 14A, filed April 13, 2000.
(3)  Form 10-Q for the quarter  ended  September  30, 2000,  filed  November 13,
     2000.
(4)  Form 10-K for the year ended December 31, 2000, filed March 29, 2001.
(5)  Form 10-Q for the quarter ended March 31, 2001, filed May 14, 2001.
(6)  Schedule 14A, filed April 5, 2001.
(7)  Form 10-Q/A for the quarter ended September 30, 2001, filed July 30, 2002.
(8)  Schedule 14A, filed April 16, 2003.
(9)  Form 10-Q for the quarter ended March 31, 2003, filed May 14, 2003.
(10) Form 10-Q for the quarter ended June 30, 2003, filed August 11, 2003.
(11) Form 10-Q/A for the quarter ended June 30, 2003, filed October 31, 2003.








                                       41

                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) 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:  March 11, 2004             By:  /s/ Joey B. Hogan
     ------------------              -------------------------------------
                                       Joey B. Hogan
                                       Executive Vice President and Chief
                                       Financial Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.

Signature and Title                                          Date

/s/ David R. Parker                                          March 11, 2004
- -----------------------------------------------------
David R. Parker
Chairman of the Board, President, and Chief Executive
Officer (principal executive officer)

/s/ Michael W. Miller                                        March 11, 2004
- -----------------------------------------------------
Michael W. Miller
Director

/s/ Joey B. Hogan                                            March 11, 2004
- -----------------------------------------------------
Joey B. Hogan
Executive Vice President and Chief Financial Officer
(principal financial and accounting officer)

/s/ Brad A. Moline                                           March 11, 2004
- -----------------------------------------------------
Brad A. Moline
Director

/s/ William T. Alt                                           March 11, 2004
- -----------------------------------------------------
William T. Alt
Director

/s/ Robert E. Bosworth                                       March 11, 2004
- -----------------------------------------------------
Robert E. Bosworth
Director

/s/ Hugh O. Maclellan, Jr.                                   March 11, 2004
- -----------------------------------------------------
Hugh O. Maclellan, Jr.
Director

/s/ Mark A. Scudder                                          March 11, 2004
- -----------------------------------------------------
Mark A. Scudder
Director

/s/ Niel B. Nielson                                          March 11, 2004
- -----------------------------------------------------
Niel B. Nielson
Director

                                       42



                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
Covenant Transport, Inc.

     We have audited the  accompanying  consolidated  balance sheets of Covenant
Transport,  Inc.  and  subsidiaries  as of December  31, 2003 and 2002,  and the
related  consolidated   statements  of  operations,   stockholders'  equity  and
comprehensive  income  (loss),  and  cash  flows  for  each of the  years in the
three-year  period  ended  December  31,  2003.  These  consolidated   financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

     We conducted our audits in accordance  with  auditing  standards  generally
accepted in the United States of America.  Those standards  require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly,  in all material  respects,  the financial  position of Covenant
Transport,  Inc.  and  subsidiaries  as of December  31, 2003 and 2002,  and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended  December 31, 2003, in conformity  with the  accounting
principles generally accepted in the United States of America.

     As discussed in note 1 to the consolidated financial statements,  effective
January 1, 2002, the Company adopted Statement of Financial Accounting Standards
No. 142, Goodwill and Other Intangible Assets.


/s/ KPMG LLP

Atlanta, Georgia
January 27, 2004









                                       43

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2003 AND 2002
                        (In thousands, except share data)

                                                                                         2003                  2002
                                                                                  -----------------     -----------------
                                     ASSETS
                                     ------
                                                                                                         
Current assets:
  Cash and cash equivalents                                                               $  3,306              $     42
  Accounts receivable, net of allowance of $1,350 in 2003
      and $1,800 in 2002                                                                    62,998                65,041
  Drivers advances and other receivables                                                     9,622                 3,480
  Inventory and supplies                                                                     3,581                 3,226
  Prepaid expenses                                                                          16,185                14,450
  Deferred income taxes                                                                     13,462                11,105
  Income taxes receivable                                                                      278                 2,585
                                                                                  -----------------     -----------------
Total current assets                                                                       109,432                99,929

Property and equipment, at cost                                                            320,909               392,498
Less accumulated depreciation and amortization                                            (99,175)             (154,010)
                                                                                  -----------------     -----------------
Net property and equipment                                                                 221,734               238,488

Other assets                                                                                23,115                23,124
                                                                                  -----------------     -----------------

Total assets                                                                              $354,281              $361,541
                                                                                  =================     =================
                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
Current liabilities:
  Current maturities of long-term debt                                                       1,300                43,000
  Securitization facility                                                                   48,353                39,230
  Accounts payable                                                                           8,822                 6,921
  Accrued expenses                                                                          14,420                17,220
  Insurance and claims                                                                      27,420                21,210
                                                                                  -----------------     -----------------
Total current liabilities                                                                  100,315               127,581

  Long-term debt, less current maturities                                                   12,000                 1,300
  Deferred income taxes                                                                     49,824                57,072
                                                                                  -----------------     -----------------
Total liabilities                                                                          162,139               185,953

Commitments and contingent liabilities

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares
   authorized; 13,295,026 and 12,999,315 shares issued; 12,323,526 and
   12,027,815 outstanding as of December 31, 2003 and 2002, respectively                       133                   130
  Class B common stock, $.01 par value; 5,000,000 shares authorized;
   2,350,000 shares issued and outstanding as of December 31, 2003 and 2002                     24                    24
  Additional paid-in-capital                                                                88,888                84,493
  Treasury Stock at cost; 971,500 shares as of December 31, 2003 and 2002                  (7,935)               (7,935)
  Retained earnings                                                                        111,032                98,876
                                                                                  -----------------     -----------------
Total stockholders' equity                                                                 192,142               175,588
                                                                                  -----------------     -----------------
Total liabilities and stockholders' equity                                                $354,281              $361,541
                                                                                  =================     =================
                           See accompanying notes to consolidated financial statements.

                                       44

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  YEARS ENDED DECEMBER 31, 2003, 2002, AND 2001
                      (In thousands, except per share data)

                                                                             2003              2002              2001
                                                                     ----------------  ----------------  ---------------
                                                                                                     
  Freight revenue                                                          $ 546,766         $ 541,830        $ 547,028
  Fuel and accessorial surcharges                                             35,691            22,588           26,593
                                                                     ----------------  ----------------  ---------------
Total revenue                                                                582,457           564,418          573,621

Operating expenses:
  Salaries, wages, and related expenses                                      220,665           227,332          244,849
  Fuel expense                                                               109,231            96,332          103,894
  Operations and maintenance                                                  39,822            39,625           39,410
  Revenue equipment rentals and purchased
     transportation                                                           69,997            59,265           65,104
  Operating taxes and licenses                                                14,354            13,934           14,358
  Insurance and claims                                                        35,454            31,761           27,838
  Communications and utilities                                                 7,177             7,021            7,439
  General supplies and expenses                                               14,495            14,677           14,468
  Depreciation, amortization and impairment charge, including
     gains (losses) on disposition of  equipment (1)                          43,041            49,497           56,324
                                                                     ----------------  ----------------  ---------------
Total operating expenses                                                     554,236           539,444          573,684
                                                                     ----------------  ----------------  ---------------
Operating income (loss)                                                       28,221            24,974             (63)
Other (income) expenses:
  Interest expense                                                             2,332             3,542            7,855
  Interest income                                                              (114)              (63)            (328)
  Other                                                                        (468)               916              799
  Loss on early extinguishment of debt                                             -             1,434                -
                                                                     ----------------  ----------------  ---------------
Other (income) expenses, net                                                   1,750             5,829            8,326
                                                                     ----------------  ----------------  ---------------
Income (loss) before income taxes                                             26,471            19,145          (8,389)
Income tax expense (benefit)                                                  14,315            10,871          (1,727)
                                                                     ----------------  ----------------  ---------------
Net income (loss)                                                          $  12,156         $   8,274        $ (6,662)
                                                                     ================  ================  ===============

Net income (loss) per share:

Basic earnings (loss) per share:                                               $0.84             $0.58          ($0.48)
Diluted earnings (loss) per share:                                             $0.83             $0.57          ($0.48)

Basic weighted average shares outstanding                                     14,467            14,223           13,987
Diluted weighted average shares outstanding                                   14,709            14,519           13,987


      (1)  Includes a $3.3 million and a $15.4 million pre-tax impairment charge in 2002 and 2001 respectively.

                           See accompanying notes to consolidated financial statements.

                                       45

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                         AND COMPREHENSIVE INCOME (LOSS)
              FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
                                 (In thousands)

                                                     Additional              Accumulated                  Total
                                     Common Stock     Paid-In     Treasury     Other        Retained   Stockholders'  Comprehensive
                                   -----------------  Capital      Stock    Comprehensive   Earnings      Equity      Income (Loss)
                                   Class A  Class B                          Income (Loss)
                                   ------------------------------------------------------------------------------------------------
                                                                                                   
Balances at December 31, 2000        $ 126    $ 24    $ 78,343    $ (7,935)          --      $ 97,264      $ 167,822
                                   ====================================================================================

Exercise of employee stock options       1      --       1,270           --          --            --          1,271

Income tax benefit arising from the
 exercise of stock options              --      --         219           --          --            --            219

Comprehensive loss:

Unrealized loss on cash flow
  hedging derivatives, net of taxes     --      --          --           --       (748)            --          (748)        (748)

Net loss                                --      --          --           --          --       (6,662)        (6,662)      (6,662)
                                                                                                                       ------------

Comprehensive loss for 2001                                                                                              $(7,410)
                                 --------------------------------------------------------------------------------------============

Balances at December 31, 2001        $ 127    $ 24    $ 79,832    $ (7,935)      $(748)      $ 90,602      $ 161,902
                                 =====================================================================================

Exercise of employee stock options       3      --       3,878           --          --            --          3,881

Income tax benefit arising from the
 exercise of stock options              --      --         783           --          --            --            783

Unrealized gain on cash flow
 hedging derivatives, net of taxes      --      --          --           --         748            --            748          748

Net income                              --      --          --           --          --         8,274          8,274        8,274
                                                                                                                       ------------

Comprehensive income for 2002                                                                                              $9,022
                                 --------------------------------------------------------------------------------------============

Balances at December 31, 2002        $ 130    $ 24    $ 84,493     $(7,935)        $ --      $ 98,876      $ 175,588
                                 ======================================================================================

Exercise of employee stock options       3      --       3,615           --          --            --          3,618

Income tax benefit arising from the
 exercise of stock options              --      --         780           --          --            --            780

Net income                              --      --          --           --          --        12,156         12,156       12,156
                                                                                                                       ------------
Comprehensive income for 2003                                                                                             $12,156
                                 --------------------------------------------------------------------------------------============

Balances at December 31, 2003        $ 133    $ 24    $ 88,888     $(7,935)        $ --      $111,032      $ 192,142
                                 ======================================================================================

                           See accompanying notes to consolidated financial statements.

                                       46

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 2003, 2002, AND 2001
                                 (In thousands)

                                                                    2003               2002                2001
                                                             ----------------   ----------------    ----------------
                                                                                           
Cash flows from operating activities:
Net income (loss)                                                    $12,156             $8,274            ($6,662)
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Provision for losses on accounts receivable                           94                852                 722
    Loss on early extinguishment of debt                                  --              1,434                  --
    Depreciation, amortization, and impairment of assets (1)          43,909             47,090              56,107
    Provision for losses on guaranteed residuals                          --                324                  --
    Equity in earnings of affiliate                                       --                 --                 140
    Income tax benefit from exercise of stock options                    780                783                 219
    Deferred income taxes                                            (9,605)            (1,537)             (5,674)
    (Gain) loss on disposition of property and equipment               (867)              2,407                 217
    Changes in operating assets and liabilities:
      Receivables and advances                                       (4,193)            (1,317)              16,610
      Prepaid expenses                                               (1,735)            (2,625)               2,090
      Inventory and supplies                                           (356)                245               (522)
      Insurance and claims                                             6,210              9,356              10,597
      Accounts payable and accrued expenses                            1,343              1,881                (80)
                                                             ----------------   ----------------    ----------------
Net cash flows provided by operating activities                       47,716             67,167              73,764

Cash flows from investing activities:
  Acquisition of property and equipment                             (94,362)           (70,720)            (55,466)
  Proceeds from disposition of property and equipment                 68,487             14,369              24,705
  Acquisition of business                                                 --                 --               (564)
                                                             ----------------   ----------------    ----------------
Net cash used in investing activities                               (25,875)           (56,351)            (31,325)

Cash flows from financing activities:
  Exercise of stock options                                            3,615              3,881               1,271
  Proceeds from issuance of debt                                      72,000             85,000              54,000
  Repayments of long-term debt                                      (93,877)          (100,038)            (99,519)
  Deferred costs                                                       (315)                 --                  --
  Other                                                                   --                 --                (95)
                                                             ----------------   ----------------    ----------------
Net cash used in financing activities                               (18,577)           (11,157)            (44,343)
                                                             ----------------   ----------------    ----------------

Net change in cash and cash equivalents                                3,264              (341)             (1,904)

Cash and cash equivalents at beginning of period                          42                383               2,287
                                                             ----------------   ----------------    ----------------
Cash and cash equivalents at end of period                            $3,306                $42                $383
                                                             ================   ================    ================
Supplemental disclosure of cash flow information:

  Cash paid during the year for:
    Interest                                                          $2,332             $4,016              $7,880
                                                             ================   ================    ================
    Income taxes                                                     $22,795            $12,389                $967
                                                             ================   ================    ================

  (1) Includes a $3.3 million and a $15.4 million pre-tax impairment charge in 2002 and 2001 respectively.
                            See accompanying notes to consolidated financial statements.

                                       47

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 2003, 2002 AND 2001

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business - Covenant  Transport,  Inc.  (the  "Company") is a long-haul
truckload  carrier that offers premium  transportation  services,  such as team,
refrigerated and dedicated contract services, to customers throughout the United
States. The Company operations comprise a single segment for financial reporting
purposes.

Principles of Consolidation - The consolidated  financial statements include the
accounts of the Company,  a holding company  incorporated in the state of Nevada
in 1994, and its wholly-owned operating subsidiaries,  Covenant Transport, Inc.,
a Tennessee  corporation;  Harold Ives  Trucking  Co., an Arkansas  corporation;
Terminal Truck Broker,  Inc., an Arkansas  corporation (Harold Ives Trucking Co.
and Terminal Truck Broker,  Inc. referred  together as "Harold Ives");  Southern
Refrigerated  Transport,  Inc., an Arkansas  corporation;  Tony Smith  Trucking,
Inc., an Arkansas corporation (Southern  Refrigerated  Transport,  Inc. and Tony
Smith Trucking, Inc. referred together as "SRT");  Covenant.com,  Inc., a Nevada
corporation; Covenant Asset Management, Inc., a Nevada corporation; CIP, Inc., a
Nevada  corporation;  CVTI Receivables  Corp.,  ("CRC") a Nevada corporation and
Volunteer  Insurance Limited,  a Cayman Islands company.  Terminal Truck Broker,
Inc., an Arkansas  corporation  was dissolved in September 2003. All significant
intercompany balances and transactions have been eliminated in consolidation.

Revenue  Recognition  -  Revenue,  drivers'  wages  and other  direct  operating
expenses are recognized on the date shipments are delivered to the customer. The
Company includes fuel surcharges and accessorial revenue in total revenue in the
statement of operations.

Cash and Cash Equivalents - The Company considers all highly liquid  investments
with a maturity of three months or less to be cash equivalents.

Inventories and supplies- Inventories and supplies consist of parts, tires, fuel
and supplies.  Tires on new revenue  equipment are capitalized as a component of
the related  equipment  cost when the vehicle is placed in service and recovered
through  depreciation over the life of the vehicle.  Replacement tires and parts
on hand at year end are  recorded  at the  lower  of cost or  market  with  cost
determined using the first-in,  first-out (FIFO) method.  Replacement  tires are
expensed when placed in service.

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method over the  estimated  useful lives of the assets.  We  depreciate  revenue
equipment  excluding day cabs over five to ten years with salvage values ranging
from 9% to 33%. 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  operations.  During  the  fourth  quarter  of 2001 and the first
quarter of 2002, the Company recognized  pre-tax charges of approximately  $15.4
million and $3.3  million,  respectively,  to reflect an  impairment  in tractor
values. The charges related to the Company's approximately 2,100 model year 1998
through 2000 in-use tractors.  The Company also 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.

Impairment of Long-Lived  Assets - The Company  evaluates the carrying  value of
long-lived  assets by analyzing the operating  performance and future cash flows
for those assets or whenever  events or changes in  circumstances  indicate that
the carrying  amounts of such assets may not be recoverable.  The carrying value
of the  underlying  assets is adjusted if the sum of the expected  cash flows is
less  than  the  carrying  value on an  undiscounted  basis.  Impairment  can be
impacted by our projection of the actual level of cash flows,  future cash flows
and salvage values, the methods of estimation used for determining fair values.

                                       48

Intangible Assets - The Company periodically  evaluates the net realizability of
the carrying amount of intangible assets.  Non-compete  agreements are amortized
over the life of the agreement  and deferred  loan costs are amortized  over the
life of the loan.

Goodwill - Effective January 1, 2002, the Company adopted Statement of Financial
Accounting Standards (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 being  amortized  after  January 1, 2002.  During the
second quarter of 2003 and 2002, the Company  completed its annual evaluation of
its goodwill for  impairment and  determined  that there was no  impairment.  At
December 31, 2003, the Company has approximately $11.5 million of goodwill.  Had
goodwill not been  amortized in 2001,  the  Company's  net loss and net loss per
share would have been as follows for the year ended December 31, 2001:

(in thousands except per share data)                       December 31, 2001
                                                         ----------------------

Net loss as reported                                                  $(6,662)
  Add back goodwill amortization, net of tax                               248
                                                         ----------------------
  Adjusted net loss                                                     $(6,414)
                                                         ======================
Basic and diluted earnings (losses) per share:
  As reported                                                          ($0.48)
  Goodwill amortization, net of tax                                       0.02
                                                         ----------------------
  As adjusted                                                          ($0.46)
                                                         ======================

Fair  Value of  Financial  Instruments  - The  Company's  financial  instruments
consist primarily of cash, accounts  receivable,  accounts payable and long term
debt. The carrying  amount of cash,  accounts  receivable  and accounts  payable
approximates  their fair  value  because  of the short  term  maturity  of these
instruments.  Interest  rates that are  currently  available  to the Company for
issuance of long term debt with similar terms and remaining  maturities are used
to estimate the fair value of the Company's long term debt. The carrying  amount
of the Company's long term debt at December 31, 2003 and 2002 was  approximately
$61.7 million and $83.5 million, respectively, including the accounts receivable
securitization  borrowings and approximates the estimated fair value, due to the
variable interest rates on these instruments.

Capital  Structure - The shares of Class A and B Common Stock are  substantially
identical except that the Class B shares are entitled to two votes per share and
Class A only one vote per share.  The terms of any future issuances of preferred
shares will be set by the Board of Directors.

Insurance and Claims - The Company's  insurance program for liability,  property
damage, and cargo loss and damage,  involves  self-insurance with high retention
levels.  Under the casualty  program,  the Company is self-insured  for personal
injury and property damage claims for varying amounts  depending on the date the
claim was incurred.  In addition,  the insurance  retention also provides for an
additional  self-insured  aggregate amount, with a limit per occurrence until an
aggregate threshold is reached. The deductible amount increased from $250,000 in
2001,  to  $500,000 in March of 2002.  From  November  2002 to March  2003,  the
deductible  amount  increased to $1.0 million per claim,  and from March 2003 to
December  31,  2003 the  deductible  increased  to $2.0  million  per claim.  In
November 2003, the excess coverage was renewed, which will expire in March 2005.
Cargo  loss and  damage  claims  are also  self-insured  for  amounts up to $1.0
million per occurrence.  The Company is self-insured  for workers'  compensation
and group medical claims incurred for employees with a deductible amount of $1.0
million for each workers'  compensation claim and a stop loss amount of $275,000
for each group medical  claim.  The Company  accrues the  estimated  cost of the
retained portion of incurred 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.  Insurance and claims expense will vary
based  on the  frequency  and  severity  of  claims,  the  premium  expense  and
self-insured retention levels.

                                       49

From 1999 to present,  the Company  carried excess coverage in amounts that have
ranged from $15.0 million to $49.0 million in addition to its primary  insurance
coverage.  On July 15, 2002, the Company  received a binder for $48.0 million of
excess insurance coverage over its $2.0 million primary layer. Subsequently, the
Company  was  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,  the
Company  would  accrue  for the  potential  or  actual  loss  and its  financial
condition and results of operations could be materially and adversely affected.

Concentrations of Credit Risk - The Company performs ongoing credit  evaluations
of its customers and does not require  collateral  for its accounts  receivable.
The Company maintains reserves which management believes are adequate to provide
for potential credit losses.  The Company's  customer base spans the continental
United States. Three of the Company's customers,  which are autonomously managed
and  operated are wholly owned  subsidiaries  of a public  entity and when added
together  amount  to  approximately   11%  of  revenue  in  2003  and  2002  and
approximately 13% of revenue in 2001.

Use of Estimates - The  preparation of financial  statements in conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting periods.  Actual results could differ
from those estimates.

Income  Taxes - Income  taxes are  accounted  for using the asset and  liability
method.  Deferred tax assets and  liabilities  are recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date.

Derivative   Instruments  and  Hedging  Activities  -  The  Company  engages  in
activities  that expose it to market risks,  including the effects in changes in
interest rates and fuel prices. Financial exposures are evaluated as an integral
part of the Company's risk management  program,  which seeks, from time to time,
to reduce  potentially  adverse effects that the volatility of the interest rate
and fuel markets may have on operating  results.  The Company does not regularly
engage  in  speculative  transactions,  nor  does it  regularly  hold  or  issue
financial instruments for trading purposes.

All derivatives are recognized on the balance sheet at their fair values. On the
date the  derivative  contract  is entered  into,  the  Company  designates  the
derivative a hedge of a forecasted  transaction  or of the  variability  of cash
flows to be received or paid related to a recognized  asset or liability  ("cash
flow" hedge). The Company formally  documents all relationships  between hedging
instruments  and hedged  items,  as well as its  risk-management  objective  and
strategy for  undertaking  various  hedge  transactions.  This process  includes
linking all  derivatives  that are  designated  as cash-flow  hedges to specific
assets and  liabilities on the balance sheet or to specific firm  commitments or
forecasted transactions.

The Company also  formally  assesses,  both at the hedge's  inception  and on an
ongoing basis, whether the derivatives that are used in hedging transactions are
highly  effective in  offsetting  changes in fair values or cash flows of hedged
items.

Changes in the fair value of a derivative  that is highly  effective and that is
designated and qualifies as a fair-value  hedge,  along with the loss or gain on
the hedged asset or liability or unrecognized firm commitment of the hedged item
that is attributable to the hedged risk are recorded in earnings. Changes in the
fair value of a derivative  that is highly  effective and that is designated and
qualifies as a cash-flow hedge are recorded in other comprehensive income, until
earnings  are affected by the  variability  in cash flows or  unrecognized  firm
commitment of the designated hedged item.

                                       50

The Company  discontinues  hedge accounting  prospectively when it is determined
that the  derivative is no longer  effective in  offsetting  changes in the fair
value or cash  flows of the  hedged  item,  the  derivative  expires or is sold,
terminated,   or  exercised,   the  derivative  is  undesignated  as  a  hedging
instrument,  because it is unlikely that a forecasted  transaction will occur, a
hedged firm commitment no longer meets the definition of a firm  commitment,  or
management determines that designation of the derivative as a hedging instrument
is no longer appropriate.

When  hedge  accounting  is  discontinued  because  it is  determined  that  the
derivative no longer  qualifies as an effective  fair-value  hedge,  the Company
continues to carry the derivative on the balance sheet at its fair value, and no
longer  adjusts the hedged  asset or  liability  for changes in fair value.  The
adjustment of the carrying  amount of the hedged asset or liability is accounted
for in the same manner as other  components of the carrying amount of that asset
or liability.  When hedge accounting is discontinued  because the hedged item no
longer meets the definition of a firm commitment, the Company continues to carry
the  derivative  on the balance  sheet at its fair  value,  removes any asset or
liability that was recorded  pursuant to recognition of the firm commitment from
the  balance  sheet and  recognizes  any gain or loss in  earnings.  When  hedge
accounting is discontinued because it is probable that a forecasted  transaction
will not occur,  the Company  continues to carry the  derivative  on the balance
sheet at its fair  value,  and gains and losses that were  accumulated  in other
comprehensive  income  are  recognized  immediately  in  earnings.  In all other
situations in which hedge accounting is discontinued,  the Company  continues to
carry the derivative at its fair value on the balance sheet,  and recognizes any
changes in its fair value in earnings.

Effect of New Accounting Pronouncements - In June 2001, the FASB issued SFAS No.
143, Accounting for Asset Retirement Obligations. SFAS 143 provides new guidance
on the  recognition and  measurement of an asset  retirement  obligation and its
associated  asset  retirement  cost.  It also provides  accounting  guidance for
obligations  associated with the retirement of tangible  long-lived assets. This
pronouncement  was  effective  January 1, 2003.  The  Company  adopted  SFAS 143
effective  January  1,  2003.  The  adoption  of this  statement  did not have a
material impact on the Company's financial condition or results of operations.

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  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.  The Company has guarantees  which are described
in the notes to these consolidated financial statements.

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

                                       51

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. 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.

Earnings per Share ("EPS") - The Company applies the provisions of FASB SFAS No.
128,  Earnings per Share,  which  requires  companies  to present  basic EPS and
diluted  EPS.  Basic EPS excludes  dilution  and is computed by dividing  income
available to common stockholders by the weighted-average number of common shares
outstanding  for the period.  Diluted EPS reflects the dilution that could occur
if  securities  or other  contracts  to issue  common  stock were  exercised  or
converted  into common  stock or resulted in the  issuance of common  stock that
then shared in the earnings of the Company.

Dilutive common stock options are included in the diluted EPS calculation  using
the treasury stock method. Common stock options were not included in the diluted
EPS computation for 2001 because the options were anti-dilutive.

The following  table sets forth for the periods  indicated  the weighed  average
shares  outstanding  used in the  calculation  of net  income  (loss)  per share
included in the Company's Consolidated Statement of Operations:


(in thousands except per share data)                        2003               2002                2001
                                                      ----------------   ----------------    ----------------
                                                                                    
  Denominator for basic earnings
    per share - weighted-average shares                        14,467             14,223              13,987

Effect of dilutive securities:

  Employee stock options                                          242                296                   -
                                                      ----------------   ----------------    ----------------
Denominator for diluted earnings per share -
  adjusted weighted-average shares and
  assumed conversions                                          14,709             14,519              13,987
                                                      ================   ================    ================

At December 31, 2003,  the Company had four  stock-based  employee  compensation
plans, which are described more fully in Note 12. The Company accounts for those
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.  The following table
illustrates  the effect on
                                       52

net income and  earnings  per share if the  Company  had  applied the fair value
recognition  provisions of FASB Statement No. 123,  Accounting  for  Stock-Based
Compensation, to stock-based employee compensation.


(in thousands except per share data)                 2003                 2002                 2001
                                              -----------------    -----------------     ----------------
                                                                                
Net income (loss), as reported:                        $12,156               $8,274             $(6,662)

Deduct: Total stock-based employee
compensation expense determined under
fair value based method for all awards,
net of related tax effects                             (1,743)              (1,894)              (2,300)
                                              -----------------    -----------------     ----------------

Pro forma net income (loss)                            $10,413               $6,380             $(8,962)
                                              =================    =================     ================

Basic earnings (loss) per share:
  As reported                                            $0.84                $0.58              $(0.48)
  Pro forma                                              $0.72                $0.45              $(0.64)

Diluted earnings (loss) per share:
  As reported                                            $0.83                $0.57              $(0.48)
  Pro forma                                              $0.71                $0.44              $(0.64)

Reclassifications  - Certain prior period financial statement balances have been
reclassified to conform to the current period's classification.

2.  INVESTMENT IN TRANSPLACE

Effective  July 1, 2000,  the Company  combined its logistics  business with the
logistics  businesses  of five  other  transportation  companies  into a company
called Transplace,  Inc. ("TPC"). TPC operates a global transportation logistics
service. In the transaction,  Covenant  contributed its logistics customer list,
logistics  business  software  and  software  licenses,   certain   intellectual
property,  intangible  assets  totaling  approximately  $5.1  million,  and $5.0
million in cash for the initial  funding of the venture.  In exchange,  Covenant
received 12.4%  ownership in TPC. Upon completion of the  transaction,  Covenant
ceased operating its own transportation  logistics and brokerage business, which
consisted  primarily of the Terminal  Truck Broker,  Inc.  business  acquired in
November 1999. The contributed operation generated approximately $5.0 million in
net brokerage  revenue  (gross revenue less  purchased  transportation  expense)
annually.  Until 2001,  the Company  accounted  for its 12.4%  investment in TPC
using the equity method of  accounting.  During the third  quarter of 2001,  TPC
changed  its  filing  status  to a C  corporation  and  as a  result  management
determined it appropriate to account for its investment using the cost method of
accounting effective July 1, 2001.

3.  ACQUISITIONS

In August  2000,  the  Company  purchased  certain  assets of Con-Way  Truckload
Services,   Inc.  ("CTS")  for  approximately   $7.7  million,   which  included
approximately $5.2 million for property and equipment.  The acquisition has been
accounted for using the purchase method of accounting. In 2001, the Company made
a $564,000 earnout payment related to this acquisition.

                                       53

4.  PROPERTY AND EQUIPMENT

A summary of property and  equipment,  at cost, as of December 31, 2003 and 2002
is as follows:

(in thousands)                                                   2003                        2002
                                                       ------------------------    ------------------------
                                                                             
Revenue equipment                                                     $237,890                    $311,280
Communications equipment                                                16,271                      15,949
Land and improvements                                                   14,392                      14,000
Buildings and leasehold improvements                                    40,039                      39,794
Construction in progress                                                    51                          17
Other                                                                   12,266                      11,458
                                                       ------------------------    ------------------------
                                                                      $320,909                    $392,498
                                                       ========================    ========================

Depreciation expense amounts were $43.6 million, $46.7 million and $55.1 million
in 2003, 2002 and 2001, respectively.  The 2002 and 2001 amounts included a $3.3
million pre-tax impairment charge ($2.0 million after taxes) and a $15.4 million
pre-tax impairment charge ($9.6 million after taxes), respectively.  The charges
related to  approximately  2,100 model year 1998 through  2000 in use  tractors.
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.

                                       54

5.  OTHER ASSETS

A summary of other assets as of December 31, 2003 and 2002 is as follows:


(in thousands)                                                              2003                 2002
                                                                     -----------------    -----------------
                                                                                    
Covenants not to compete                                                       $1,690               $1,690
Trade name                                                                        330                  330
Goodwill                                                                       12,416               12,416
Less accumulated amortization of intangibles                                  (2,507)              (2,466)
                                                                     -----------------    -----------------
Net intangible assets                                                          11,929               11,970
Investment in TPC                                                              10,666               10,666
Other                                                                             520                  488
                                                                     -----------------    -----------------
                                                                              $23,115              $23,124
                                                                     =================    =================

6.  LONG-TERM DEBT

Long-term debt consists of the following at December 31, 2003 and 2002:


(in thousands)                                                             2003                 2002
                                                                    ------------------   ------------------
                                                                                   
Borrowings under $100 million  credit agreement                              $ 12,000             $ 43,000
Note payable to former SRT shareholder, bearing
  interest at 6.5% with interest payable quarterly                              1,300                1,300
                                                                    ------------------   ------------------
                                                                               13,300               44,300
Less current maturities                                                         1,300               43,000
                                                                    ------------------   ------------------
                                                                              $12,000               $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,  three,  or six 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 1.0% at December 31, 2003).  At
December 31, 2003,  the Company had only base rate  borrowings  in the amount of
$12.0  million  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.

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 $70.0
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 December  31,  2003,  the
Company had $12.0 million of borrowings  outstanding  under the Credit Agreement
with approximately $36.8 million of available  borrowing  capacity.  At December
31, 2003 and  December  31,  2002,  the  Company  had undrawn  letters of credit
outstanding of approximately $51.2 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
$1.4 million pre-tax loss to reflect the early extinguishment of this debt.

                                       55

Maturities of long term debt at December 31, 2003 are as follows (in thousands):

                  2004                  $1,300
                  2005                  12,000

The Credit Agreement  contains 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.

7.  ACCOUNTS RECEIVABLE SECURITIZATION AND ALLOWANCE FOR DOUBTFUL ACCOUNTS

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  December  31, 2003 and
December 31, 2002,  the Company had received  $48.4  million and $39.2  million,
respectively,  in proceeds,  with a weighted  average  interest rate of 1.0% and
1.5%, respectively.

The Securitization Facility contains 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 December
31,  2003,  the  Company  was in  compliance  with the  Securitization  Facility
covenants.

The activity in allowance for doubtful accounts (in thousands) is as follows:


    Years ended December 31:            Beginning        Additional          Write-offs       Ending
                                        Balance          provisions          and other        Balance
                                        January 1,       to allowance        deductions       December 31,
                                        -------------------------------------------------------------------
                                                                                     
               2003                       $1,800               $94              $544             $1,350
                                          ======               ===              ====             ======

               2002                       $1,623              $852              $675             $1,800
                                          ======              ====              ====             ======

               2001                       $1,263              $722              $362             $1,623
                                          ======              ====              ====             ======

8.  LEASES

The Company has operating lease commitments for office and terminal  properties,
revenue  equipment,  computer and office equipment,  exclusive of owner/operator
rentals,  and  month-to-month  equipment  rentals,  summarized for the following
fiscal years (in thousands):

                         2004        $        32,046
                         2005                 30,854
                         2006                 23,863
                         2007                 14,778
                         2008                 12,676
                   Thereafter                 14,151

                                       56

The Company's  operating  leases of tractors and trailers contain residual value
guarantees  under  which the Company  guarantees  a certain  minimum  cash value
payment to the  leasing  company at the  expiration  of the lease.  The  Company
estimates that the residual guarantees are approximately $42.7 million and $56.8
million at December 31, 2003 and December 31, 2002.

Rental  expense is  summarized  as  follows  for each of the three  years  ended
December 31:

(in thousands)                                               2003               2002                2001
                                                      ----------------   ----------------    ----------------
                                                                                    
Revenue equipment rentals                                     $25,625            $16,877             $19,819
Terminal rentals                                                1,041              1,115               1,055
Other equipment rentals                                         3,201              2,943               3,198
                                                      ----------------   ----------------    ----------------
                                                              $29,867          $  20,934           $  24,072
                                                      ================   ================    ================

During  April  1996,  the  Company  entered  into  an  agreement  to  lease  its
headquarters  and terminal in Chattanooga  under an operating  lease.  The lease
provided for rental  payments to be variable based upon LIBOR interest rates for
five years.  This operating  lease expired March 2001 and the Company  purchased
the building.

9.  INCOME TAX

Income tax expense  (benefit) for the years ended  December 31, 2003,  2002, and
2001 is comprised of:

(in thousands)                                             2003               2002                 2001
                                                      ----------------   ----------------    ----------------
                                                                                    
Federal, current                                              $20,011            $11,116              $3,498
Federal, deferred                                             (7,771)              (387)             (5,355)
State, current                                                  3,909              1,251                 449
State, deferred                                               (1,834)            (1,109)               (319)
                                                      ----------------   ----------------    ----------------
                                                              $14,315            $10,871            ($1,727)
                                                      ================   ================    ================

Income tax  expense  varies from the amount  computed  by  applying  the federal
corporate  income tax rate of 35% to income  before  income  taxes for the years
ended December 31, 2003, 2002 and 2001 as follows:

(in thousands)                                             2003               2002                 2001
                                                      ----------------   ----------------    ----------------
                                                                                    
Computed "expected" income tax expense                         $9,265             $6,701            ($2,936)
State income taxes, net of federal income tax
  effect                                                        1,349                 91                  85
Change in valuation allowance                                       -              (392)                 392
Per diem allowances                                             3,487              3,471               1,346
Other, net                                                        214              1,000               (614)
                                                      ----------------   ----------------    ----------------
Actual income tax expense (benefit)                           $14,315            $10,871            ($1,727)
                                                      ================   ================    ================

                                       57

The temporary  differences and the approximate tax effects that give rise to the
Company's  net  deferred  tax  liability  at  December  31, 2003 and 2002 are as
follows:


(in thousands)                                                2003                       2002
                                                      ----------------------     ----------------------
                                                                           
Deferred tax assets:
  Accounts receivable                                                  $351                       $605
  Insurance and claims                                               10,836                      8,949
  Intangible assets                                                       -                        113
  State net operating loss carryovers                                 1,815                      1,013
  Deferred gain                                                         300                        265
  Investments                                                           160                        160
                                                      ----------------------     ----------------------
Total gross deferred tax assets                                      13,462                     11,105
                                                      ----------------------     ----------------------
Deferred tax liability:
  Property and equipment                                             48,001                     53,167
  Intangible assets                                                      76                          -
  Accrued salaries and wages                                            605                        605
  Prepaid liabilities                                                 1,142                      3,300
                                                      ----------------------     ----------------------
Total deferred tax liabilities                                       49,824                     57,072
                                                      ----------------------     ----------------------

Net deferred tax liability                                          $36,362                    $45,967
                                                      ======================     ======================

Based upon the expected  reversal of deferred tax  liabilities  and the level of
historical  and projected  taxable income over periods in which the deferred tax
assets are deductible,  the Company's management believes it is more likely than
not the Company  will  realize the  benefits of the  deductible  differences  at
December 31, 2003.  In the normal  course of business,  we are subject to audits
from the  Federal,  state,  and  other tax  authorities  regarding  various  tax
liabilities.  Currently,  the IRS is auditing our federal income tax returns for
years  2001 and 2002.  These  audits  may alter the  timing or amount of taxable
income or deductions,  or the allocation of income among tax jurisdictions.  The
amount  ultimately  paid upon  resolution  of issues  raised may differ from the
amount accrued. We believe that the amounts accrued on the Consolidated  Balance
Sheet  represent  an adequate  accrual for our tax  liabilities  at December 31,
2003.

10. STOCK REPURCHASE PLAN

During  2000,  the  Company  authorized  a stock  repurchase  plan for up to 1.5
million Company shares to be purchased in the open market or through  negotiated
transactions.  During 2000, 971,500 shares were purchased at an average price of
$8.17.  The  Company  has  not  purchased  any  additional  shares  through  the
repurchase plan since 2000. The stock repurchase program has no expiration date.

11. DEFERRED PROFIT SHARING EMPLOYEE BENEFIT PLAN

The  Company  has a  deferred  profit  sharing  and  savings  plan  that  covers
substantially  all employees of the Company with at least six months of service.
Employees  may  contribute  up to 17% of their  annual  compensation  subject to
Internal Revenue Code maximum  limitations.  The Company may make  discretionary
contributions  as  determined  by a  committee  of the Board of  Directors.  The
Company contributed approximately $0.8 million, $1.0 million and $1.1 million in
2003, 2002 and 2001, respectively, to the profit sharing and savings plan.

12. STOCK OPTION PLANS

The Company has adopted option plans for employees and directors.  Awards may be
in the form of incentive  stock awards or other forms.  The Company has reserved
2,165,269  shares of Class A Common Stock for  distribution at the discretion of
the Board of Directors.  In July 2000,  the Board of Directors  accelerated  the
vesting  schedule of
                                       58

certain stock options  granted in the years 1998,  1999 and 2000 to vest ratably
over 3 years and expire 10 years from the date of grant. Certain options granted
prior to 1998 vest  ratably  over 5 years and  expire 10 years  from the date of
grant.  The following  table details the activity of the incentive  stock option
plan:

                                                                           Weighted           Options
                                                                           Average         Exercisable at
                                                         Shares         Exercise Price        Year End
                                                   -------------------------------------------------------
                                                                                     
Under option at December 31, 2000                        1,425,326           $11.99           613,026

Options granted in 2001                                    308,000           $16.71
Options exercised in 2001                                (113,633)           $11.19
Options canceled in 2001                                  (37,248)           $10.54
                                                   -------------------
Under option at December 31, 2001                        1,582,445           $12.99           856,486

Options granted in 2002                                    186,250           $15.61
Options exercised in 2002                                 (318,832)          $12.22
Options canceled in 2002                                   (68,323)          $14.29
                                                   -------------------
Under option at December 31, 2002                        1,381,540           $13.48           855,685

Options granted in 2003                                    196,664           $17.51
Options exercised in 2003                                (295,711)           $12.24
Options canceled in 2003                                  (53,103)           $15.19
                                                   -------------------
Under option at December 31, 2003                        1,229,390           $14.37           891,813
                                                   ===================



                                         Options Outstanding                           Options Exercisable
                       -------------------------------------------------------------------------------------------

                                                   Weighted-
                                 Number              Average        Weighted-           Number          Weighted-
  Range of Exercise      Outstanding at            Remaining          Average   Exercisable At            Average
       Prices                  12/31/03     Contractual Life   Exercise Price         12/31/03     Exercise Price
- ------------------------------------------------------------------------------------------------------------------
                                                                                            
$ 8.00 to $13.00                401,894                   72            $10.00          401,894            $10.00
$13.01 to $16.50                388,939                   54            $15.50          296,727            $15.54
$16.51 to $20.00                438,557                   95            $17.37          193,192            $17.43
                       -----------------                                        ----------------
                              1,229,390                                                 891,813
                       =================                                        ================

The Company  accounts for its stock-based  compensation  plans under APB No. 25,
under which no  compensation  expense has been  recognized  because all employee
stock options have been granted with the exercise  price equal to the fair value
of the Company's Class A Common Stock on the date of grant.  Under SFAS No. 123,
fair value of options  granted are  estimated  as of the date of grant using the
Black-Scholes   option  pricing  model  and  the  following   weighted   average
assumptions:  risk-free interest rates ranging from 1.7% to 4.8%;  expected life
of 5 years;  dividend rate of zero percent; and expected volatility of 55.3% for
2001, 53.3% for 2002 and 40.8% for 2003. Using these assumptions, the fair value
of the employee  stock options which would have been expensed in 2001,  2002 and
2003 is $2.3 million, $1.8 million and $1.7 million respectively.

                                       59

13. RELATED PARTY TRANSACTIONS

Transactions  involving related parties,  not otherwise disclosed herein, are as
follows:

In  February  2000,  the  Company  sold  approximately  2.5  acres  of land to a
significant  shareholder  in the amount of $88,000 in the form of a non-interest
bearing  promissory  note with an  18-month  term.  The note was paid in full in
September 2001.

Tenn-Ga  Truck  Sales,  Inc.,  a  corporation  wholly  owned  by  a  significant
shareholder,   purchased  used  tractors  and  trailers  from  the  Company  for
approximately $3.0 million and $600,000 during 2002 and 2001,  respectively.  In
2003 and 2002,  the Company  purchased  equipment  from Tenn-Ga  Truck Sales for
approximately $286,000 and $37,000, respectively.  Also in 2003, the Company was
retained  to  repair  certain   equipment  owned  by  Tenn-Ga  Truck  Sales  for
approximately $223,000.

In connection with the TPC investment, the Company made several cash advances to
fund  the   operations  of  TPC.  The  balance  as  of  December  31,  2000  was
approximately $3.2 million,  which included a $2.6 million,  8% interest-bearing
promissory note from TPC, which was paid in full in the month of February 2001.

The Company also provides transportation services for TPC. During 2003, 2002 and
2001,  gross revenue from TPC was $9.6  million,  $7.4 million and $9.0 million,
respectively.  The  accounts  receivable  balance as of  December  31,  2003 was
approximately $1.2 million.

A company wholly owned by a relative of a significant  shareholder and executive
officer  operates  a  "Company  Store"  on a  rent-free  basis in the  Company's
headquarters  building,  and uses  Covenant  service marks on its products at no
cost.  The  Company  made  purchases  from  this  store  totaling  approximately
$350,000, $390,000, and $310,000 in 2003, 2002, and 2001, respectively.

14. DERIVATIVE INSTRUMENTS

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
million notional amount  cancelable  interest rate swap agreements to manage the
risk of variability in cash flows associated with floating-rate debt. Due to the
counter-parties'  imbedded options to cancel, these derivatives did not qualify,
and are not designated as hedging instruments under SFAS No. 133.  Consequently,
these derivatives are marked to fair value through earnings, in other expense in
the  accompanying  statement of  operations.  At December 31, 2003 and 2002, the
fair  value of these  interest  rate swap  agreements  was a  liability  of $1.2
million and $1.6 million,  respectively,  which are included in accrued expenses
on the consolidated balance sheets.

The Company uses purchase  commitments  through suppliers to reduce a portion of
its cash flow  exposure to fuel price  fluctuations.  At December 31, 2003,  the
notional amount for purchase  commitments for 2004 is  approximately  12 million
gallons. In addition, 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   on  floating   rate  diesel  fuel  purchase
commitments.  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.  Each called for 6 million  gallons of fuel  purchases  at a
fixed price of $0.695 and $0.629 per gallon, respectively. The contracts expired
December 31, 2002.

                                       60

The derivative  activity as reported in the Company's  financial  statements for
the years ended December 31, 2003 and 2002 is summarized in the following:


     (in thousands):                                                             2003             2002
                                                                            ---------------  ----------------
                                                                                        
     Net liability for derivatives at January 1,                            $       (1,645)   $       (1,932)

     Changes in statements of operations:
      Gain (loss) on derivative instruments:
          Gain (loss) in value of derivative instruments that do
            not qualify
            as  hedging instruments                                                     444             (919)
     Other comprehensive income:
          Gain on fuel hedge contracts that qualify as cash flow hedges                   -             1,206
          Tax expense                                                                     -               458
                   Net other comprehensive gain                                           -               748
                                                                            ---------------  ----------------
     Net liability for derivatives at December 31,                          $       (1,201)   $       (1,645)
                                                                            ===============  ================

15. COMMITMENTS AND CONTINGENT LIABILITIES

The  Company,  in the normal  course of business,  is involved in certain  legal
matters for which it carries liability insurance,  subject to certain exclusions
and deductibles.  It is management's  belief that the losses, if any, from these
matters will not have a materially  adverse  impact on the financial  condition,
operations, or cash flows of the Company.

Financial  risks which  potentially  subject the  Company to  concentrations  of
credit  risk  consist  of  deposits  in banks in excess of the  Federal  Deposit
Insurance  Corporation limits. The Company's sales are generally made on account
without  collateral.  Repayment  terms  vary based on  certain  conditions.  The
Company maintains reserves which management believes are adequate to provide for
potential credit losses.  The majority of the Company's  customer base spans the
United  States.  The  Company  monitors  these  risks and  believes  the risk of
incurring material losses is remote.

                                       61

16. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

(In thousands except per share amounts)

Quarters ended                             March 31, 2003     June 30, 2003        Sept. 30, 2003         Dec. 31, 2003
                                       ----------------------------------------------------------------------------------
                                                                                              
Operating Revenue                                $137,875          $145,942              $146,483              $152,157
Operating income                                    3,514             7,449                 8,486                 8,773
Net earnings                                          839             3,164                 4,050                 4,104
Basic earnings per share                             0.06              0.22                  0.28                  0.28
Diluted earnings per share                           0.06              0.22                  0.28                  0.28

Quarters ended                             March 31, 2002     June 30, 2002        Sept. 30, 2002         Dec. 31, 2002
                                                 (1)
                                       ----------------------------------------------------------------------------------

Operating Revenue                                $132,219          $144,312              $141,223              $146,664
Operating income                                      851             7,563                 8,780                 7,779
Net earnings (loss)                               (1,667)             2,982                 3,611                 3,350
Basic earnings (loss) per share                    (0.12)              0.21                  0.25                  0.23
Diluted earnings (loss) per share                  (0.12)              0.21                  0.25                  0.23

(1)  Includes a $3.3 million  pre-tax  impairment  charge and a $1.4 million pre-tax loss on early  extinguishment  of debt in the
     quarter ended March 31, 2002.













                                       62