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

                                    FORM 10-Q


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

For the quarterly period ended March 31, 2004

                                       OR

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

For the transition period from          to

Commission File Number 0-24960


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


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

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

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


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

         YES [X]    NO [ ]

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

         YES [X]    NO [ ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date (May 3, 2004).

             Class A Common Stock, $.01 par value: 12,329,209 shares
             Class B Common Stock, $.01 par value: 2,350,000 shares

                                                                          Page 1


                                     PART I
                              FINANCIAL INFORMATION

                                                                                                                 Page Number
                                                                                                                    
Item 1.  Financial Statements

                  Consolidated Balance Sheets as of March 31, 2004 (Unaudited) and December 31,
                  2003                                                                                                 3

                  Consolidated Statements of Operations for the three months ended March 31, 2004
                  and 2003 (Unaudited)                                                                                 4

                  Consolidated Statements of Cash Flows for the three months ended March 31, 2004
                  and 2003 (Unaudited)                                                                                 5

                  Notes to Consolidated Financial Statements (Unaudited)                                               6

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations                         10

Item 3.  Quantitative and Qualitative Disclosures about Market Risk                                                    20

Item 4.  Controls and Procedures                                                                                       21

                                     PART II
                                OTHER INFORMATION

                                                                                                                  Page Number

Item 1.  Legal Proceedings                                                                                             23

Items 2, 3, 4, and 5.  Not applicable                                                                                  23

Item 6.  Exhibits and reports on Form 8-K                                                                              23




                                                                          Page 2

ITEM 1. FINANCIAL STATEMENTS

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

                                                                                  March 31, 2004        December 31, 2003
                                    ASSETS                                         (unaudited)
                                    ------                                     ---------------------  ----------------------
                                                                                                
Current assets:
  Cash and cash equivalents                                                               $   2,194               $   3,306
  Accounts receivable, net of allowance of $1,350 in 2004
    and 2003                                                                                 62,772                  62,998
  Drivers advances and other receivables                                                      4,949                   9,622
  Inventory and supplies                                                                      3,170                   3,581
  Prepaid expenses                                                                           17,800                  16,185
  Deferred income taxes                                                                      13,462                  13,462
  Income taxes receivable                                                                       278                     278
                                                                               ---------------------  ----------------------
Total current assets                                                                        104,625                 109,432

Property and equipment, at cost                                                             298,296                 320,909
Less accumulated depreciation and amortization                                             (90,656)                (99,175)
                                                                               ---------------------  ----------------------
Net property and equipment                                                                  207,640                 221,734

Other assets                                                                                 23,066                  23,115
                                                                               ---------------------  ----------------------

Total assets                                                                              $ 335,331               $ 354,281
                                                                               =====================  ======================

                     LIABILITIES AND STOCKHOLDERS' EQUITY
                     ------------------------------------
Current liabilities:
  Current maturities of long-term debt                                                        1,300                   1,300
  Securitization facility                                                                    39,153                  48,353
  Accounts payable                                                                           10,766                   8,822
  Accrued expenses                                                                           15,266                  14,420
  Insurance and claims accrual                                                               27,609                  27,420
                                                                               ---------------------  ----------------------
Total current liabilities                                                                    94,094                 100,315

  Long-term debt, less current maturities                                                         -                  12,000
  Deferred income taxes                                                                      48,324                  49,824
                                                                               ---------------------  ----------------------
Total liabilities                                                                           142,418                 162,139

Commitments and contingent liabilities

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares
   authorized; 13,299,193 and 13,295,026 shares issued;
   12,327,693 and 12,323,526 outstanding as of March 31, 2004
   and December 31, 2003, respectively                                                          133                     133
  Class B common stock, $.01 par value; 5,000,000 shares
   authorized; 2,350,000 shares issued and outstanding as of
   March 31, 2004 and December 31, 2003                                                          24                      24
  Additional paid-in-capital                                                                 88,938                  88,888
  Treasury Stock at cost; 971,500 shares as of March 31, 2004
   and December 31, 2003                                                                    (7,935)                 (7,935)
  Retained earnings                                                                         111,753                 111,032
                                                                               ---------------------  ----------------------
Total stockholders' equity                                                                  192,913                 192,142
                                                                               ---------------------  ----------------------
Total liabilities and stockholders' equity                                                $ 335,331               $ 354,281
                                                                               =====================  ======================

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

                                                                         Page 3

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
               FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
                      (In thousands except per share data)

                                                                                    Three months ended March 31,
                                                                                             (unaudited)
                                                                                 2004                           2003
                                                                                 ----                           ----
                                                                                                  
  Freight revenue                                                                    $ 130,590                     $ 130,353
  Fuel surcharges                                                                        7,077                         7,522
                                                                         ----------------------         ---------------------
Total revenue                                                                        $ 137,667                     $ 137,875

Operating expenses:
  Salaries, wages, and related expenses                                                 51,958                        53,810
  Fuel expense                                                                          27,551                        28,788
  Operations and maintenance                                                             7,711                         9,994
  Revenue equipment rentals and purchased
   transportation                                                                       18,564                        14,818
  Operating taxes and licenses                                                           3,479                         3,431
  Insurance and claims                                                                   8,265                         8,039
  Communications and utilities                                                           1,781                         1,708
  General supplies and expenses                                                          3,497                         3,173
  Depreciation and amortization, including gains
  (losses) on disposition of  equipment                                                 11,803                        10,600
                                                                         ----------------------         ---------------------
Total operating expenses                                                               134,609                       134,361
                                                                         ----------------------         ---------------------
Operating income                                                                         3,058                         3,514
Other (income) expenses:
 Interest expense                                                                          608                           651
 Interest income                                                                          (11)                          (38)
 Other                                                                                     20                           (15)
                                                                         ----------------------         ---------------------
Other (income) expenses, net                                                               617                           598
                                                                         ----------------------         ---------------------
Income before income taxes                                                               2,441                         2,916
Income tax expense                                                                       1,720                         2,077
                                                                         ----------------------         ---------------------
Net income                                                                           $     721                     $     839
                                                                         ======================         =====================

Net income per share:

Basic and diluted earnings per share:                                                $    0.05                     $    0.06


Basic weighted average shares outstanding                                               14,676                        14,381

Diluted weighted average shares outstanding                                             14,858                        14,670


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

                                                                          Page 4

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 2004 AND 2003
                                 (In thousands)

                                                                                         Three months ended March 31,
                                                                                                  (unaudited)
                                                                                  --------------------------------------------

                                                                                        2004                       2003
                                                                                        ----                       ----
                                                                                                       
Cash flows from operating activities:
Net income                                                                           $      721                 $      839
Adjustments to reconcile net income to net cash
 provided by operating activities:
  Provision for losses on accounts receivable                                                 -                      (162)
  Depreciation and amortization                                                          10,845                     10,833
  Deferred income taxes                                                                 (1,500)                        (4)
  (Gain) loss on disposition of property and equipment                                      958                      (234)
  Changes in operating assets and liabilities:
   Receivables and advances                                                               4,899                      (264)
   Prepaid expenses                                                                     (1,615)                    (3,012)
   Inventory and supplies                                                                   411                         46
   Insurance and claims                                                                     189                        901
   Accounts payable and accrued expenses                                                  2,790                      2,742
                                                                                  --------------             --------------
Net cash flows provided by operating activities                                          17,698                     11,685

Cash flows from investing activities:
 Acquisition of property and equipment                                                  (9,473)                   (2,103)
 Proceeds from disposition of property and equipment                                     11,813                     8,231
                                                                                  --------------             --------------
Net cash provided by investing activities                                                 2,340                     6,128

Cash flows from financing activities:
 Exercise of stock options                                                                   50                        53
 Proceeds from issuance of debt                                                           6,000                     5,000
 Repayments of long-term debt                                                          (27,200)                  (21,000)
 Deferred costs                                                                               -                     (315)
                                                                                  --------------             --------------
 Net cash used in financing activities                                                 (21,150)                  (16,262)
                                                                                  --------------             --------------

Net change in cash and cash equivalents                                                 (1,112)                     1,551

Cash and cash equivalents at beginning of period                                          3,306                        42

Cash and cash equivalents at end of period                                           $    2,194                $    1,593
                                                                                  ==============             ==============


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

                                                                          Page 5


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

Note 1.  Basis of Presentation

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

     The financial  statements have been prepared,  without audit, in accordance
     with  accounting  principles  generally  accepted  in the United  States of
     America,  pursuant  to the  rules and  regulations  of the  Securities  and
     Exchange  Commission.  In  the  opinion  of  management,  the  accompanying
     financial statements include all adjustments which are necessary for a fair
     presentation  of the  results  for  the  interim  periods  presented,  such
     adjustments  being of a normal recurring  nature.  Certain  information and
     footnote  disclosures have been condensed or omitted pursuant to such rules
     and  regulations.  The December  31, 2003  consolidated  balance  sheet was
     derived  from the  audited  balance  sheet of the Company for the year then
     ended.  It is suggested that these  consolidated  financial  statements and
     notes  thereto  be read in  conjunction  with  the  consolidated  financial
     statements  and notes thereto  included in the Company's  Form 10-K for the
     year ended December 31, 2003.  Results of operations in interim periods are
     not necessarily indicative of results to be expected for a full year.

Note 2.  Comprehensive Earnings

     Comprehensive  earnings  generally  include all changes in equity  during a
     period except those resulting from investments by owners and  distributions
     to owners.  Comprehensive  earnings for the three-month periods ended March
     31, 2004 and 2003 equalled net income.

Note 3.  Basic and Diluted Earnings per Share

     The following table sets forth for the periods indicated the calculation of
     net earnings per share included in the Company's consolidated statements of
     operations:

     (in thousands except per share data)              Three months ended
                                                             March 31,
                                                         2004          2003
                                                         ----          ----
     Numerator:

      Net earnings                                      $  721        $  839

     Denominator:

      Denominator for basic earnings
      per share - weighted-average share                14,676        14,381

     Effect of dilutive securities:

      Employee stock options                               182           289
                                                      ----------    ----------

     Denominator for diluted earnings per share -
     adjusted weighted-average shares and assumed
     conversions                                        14,858        14,670
                                                      ==========    ==========

     Net income per share:

     Basic and diluted earnings per share:               $0.05         $0.06


                                                                          Page 6

     Dilutive  common stock options are included in the diluted EPS  calculation
     using the treasury stock method.  Employee stock options in the table above
     exclude  60,000 and 70,462 in the three  months  ended  March 31,  2004 and
     2003,  respectively,  from the  computation  of diluted  earnings per share
     because their effect would have been  anti-dilutive.  The Company  accounts
     for the plans  under the  recognition  and  measurement  principles  of APB
     Opinion  No. 25,  Accounting  for Stock  Issued to  Employees,  and related
     Interpretations.  No stock-based employee compensation cost is reflected in
     net income,  as all options granted under those plans had an exercise price
     equal to the market  value of the  underlying  common  stock on the date of
     grant. Under SFAS No. 123,  Accounting for Stock-Based  Compensation,  fair
     value of options  granted are  estimated  as of the date of grant using the
     Black-Scholes  option  pricing  model and the  following  weighted  average
     assumptions:  risk-free interest rates ranging from 2.3% to 3.5%;  expected
     life of 5 years;  dividend rate of zero percent; and expected volatility of
     52.5%  for the 2004  period,  and 53.2% for the 2003  period.  Using  these
     assumptions,  the fair value of the employee stock options granted,  net of
     the related tax effects,  in the three months ended March 31, 2004 and 2003
     periods are $0.3  million and $0.5  million,  respectively.  The  following
     table  illustrates  the effect on net income and  earnings per share if the
     Company had applied the fair value  recognition  provisions of SFAS No. 123
     to stock-based employee compensation.

     (in thousands except per share data)                            Three months ended
                                                                         March  31,
                                                                     2004          2003
                                                                     ----          ----
                                                                          
     Net income, as reported:                                       $  721        $  839

     Deduct: Total stock-based employee compensation
     expense determined under fair value based method for all
     awards, net of related tax effects                              (332)         (539)
                                                                  -----------   ------------

      Pro forma net income                                          $  389        $  300

      Basic and diluted earnings per share:
        As reported                                                  $0.05         $0.06
        Pro forma                                                    $0.03         $0.02

Note 4.  Income Taxes

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

Note 5.  Derivative Instruments and Other Comprehensive Income

     The FASB  issued  SFAS No.  133 ("SFAS  133"),  Accounting  for  Derivative
     Instruments and Hedging Activities. SFAS No. 133, as amended, requires that
     all  derivative  instruments be recorded on the balance sheet at their fair
     value. Changes in the fair value of derivatives are recorded each period in
     current earnings or in other comprehensive  income,  depending on whether a
     derivative is designated as part of a hedging  relationship  and, if it is,
     depending on the type of hedging relationship.

     The  Company  adopted  SFAS No.  133  effective  January 1, 2001 but had no
     instruments  in place on that date. In 2001,  the Company  entered into two
     $10.0 million notional amount  cancelable  interest rate swap agreements to
     manage the risk of variability in cash flows associated with  floating-rate
     debt.  Due  to the  counter-parties'  imbedded  options  to  cancel,  these
     derivatives did not qualify,  and are not designated as hedging instruments
     under SFAS No.  133.  Consequently,  these  derivatives  are marked to fair
     value through earnings, in other expense in the accompanying  statements of
     operations.  At March 31, 2004 and 2003,  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.
                                                                          Page 7

     The derivative activity,  as reported in the Company's financial statements
     for the three months ended March 31, is summarized in the following:


     (in thousands)                                                            Three months ended
                                                                                    March 31,
                                                                               2004           2003
                                                                               ----           ----
                                                                                      
     Net liability for derivatives at January 1                              $ (1,201)      $ (1,645)

     Gain (loss) in value of derivative instruments that do not
     qualify as  hedging instruments                                              (28)             20
                                                                             ----------     ----------

     Net liability for derivatives at March 31                               $ (1,229)      $ (1,625)
                                                                             ==========     ==========

Note 6.  Property and Equipment

     Depreciation  is  calculated  using  the  straight-line   method  over  the
     estimated useful lives of the assets. For the quarter ended March 31, 2004,
     the   annualized   depreciation   expense  on  tractors   and  trailers  is
     approximately  $38.4 million. 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.

Note 7.  Securitization facility and long-term debt

     Outstanding  debt consisted of the following at March 31, 2004 and December
     31, 2003:

     (in thousands)                                                     March 31, 2004         December 31, 2003
                                                                     ---------------------   ---------------------
                                                                                       
      Securitization facility                                                 $    39,153              $   48,353
                                                                     =====================   =====================
      Borrowings under credit agreement                                       $         -              $   12,000
      Note payable to former SRT shareholder, bearing
       interest at 6.5% with interest payable quarterly                             1,300                   1,300
                                                                     ---------------------  ----------------------
      Total long-term debt                                                          1,300                  13,300
      Less current maturities                                                       1,300                   1,300
                                                                     ---------------------  ----------------------
      Long-term debt, less current portion                                    $         -              $   12,000
                                                                     =====================  ======================

     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 a Consolidated Leverage Ratio which is generally defined
     as the ratio of  borrowings,  letters of credit,  and the present  value of
     operating lease obligations to our earnings before interest,  income taxes,
     depreciation, amortization, and rental payments under operating leases. The
     applicable  margin was 1.125% at March 31,  2004.  At March 31,  2004,  the
     Company  had no  borrowings  outstanding  under the Credit  Agreement.  The
     Credit  Agreement  is  guaranteed  by the Company and all of the  Company's
     subsidiaries  except CVTI Receivables Corp. ("CRC") and Volunteer Insurance
     Limited.
                                                                          Page 8

     The Credit Agreement has a maximum borrowing limit of $100.0 million,  with
     a 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  the
     Consolidated  Leverage  Ratio,  is due on the daily  unused  portion of the
     Credit Agreement.  At March 31, 2004 and December 31, 2003, the Company had
     undrawn letters of credit  outstanding of  approximately  $57.2 million and
     $51.2  million,  respectively.  As of March 31, 2004, we had  approximately
     $42.8 million of borrowing capacity under the Credit Agreement.

     In  December  2000,  the  Company  entered  into  an  accounts   receivable
     securitization  facility (the  "Securitization  facility").  On a revolving
     basis, the Company sells its interests in its accounts receivable to CRC, a
     wholly-owned  bankruptcy-remote  special purpose subsidiary incorporated in
     Nevada.  CRC  sells  a  percentage  ownership  in  such  receivables  to an
     unrelated  financial entity. The Company can receive up to $62.0 million of
     proceeds,  subject  to  eligible  receivables  and will pay a  service  fee
     recorded as interest expense, based on commercial paper interest rates plus
     an applicable  margin of 0.41% per annum and a commitment  fee of 0.10% per
     annum on the daily unused  portion of the facility.  The net proceeds under
     the Securitization facility are required to be shown as a current liability
     because the term, subject to annual renewals,  is 364 days. As of March 31,
     2004 and  December 31, 2003,  the Company had  received  $39.2  million and
     $48.4 million,  respectively, in proceeds, with a weighted average interest
     rate of 1.1% and  1.0%,  respectively.  The  transaction  does not meet the
     requirements for off-balance sheet accounting;  therefore,  it is reflected
     in the Company's consolidated financial statements.

     The  Credit   Agreement  and   Securitization   facility   contain  certain
     restrictions  and  covenants  relating to, among other  things,  dividends,
     tangible  net  worth,   Consolidated   Leverage  Ratio,   acquisitions  and
     dispositions,   and  total  indebtedness.   All  of  these  agreements  are
     cross-defaulted.  The Company was in compliance with these agreements as of
     March 31, 2004.

Note 8.  Recent Accounting Pronouncements

     In December 2003, the Financial  Accounting Standards Board issued FIN 46-R
     Consolidation  of  Variable  Interest  Entities.   This  Interpretation  of
     Accounting  Research Bulletin No. 51,  Consolidated  Financial  Statements,
     addresses  consolidation  by  business  enterprises  of  variable  interest
     entities.  For enterprises that are not small business issuers, FIN 46-R is
     to be applied to all  variable  interest  entities  by the end of the first
     reporting  period ending after March 15, 2004. Our adoption of FIN 46-R did
     not have an impact on our financial condition or results of operations.


                                                                          Page 9

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

The  consolidated   financial   statements  include  the  accounts  of  Covenant
Transport,  Inc., a Nevada holding company,  and its wholly-owned  subsidiaries.
References  in this  report to "we,"  "us,"  "our," the  "Company,"  and similar
expressions refer to Covenant Transport, Inc. and its consolidated subsidiaries.
All significant  intercompany  balances and transactions have been eliminated in
consolidation.

Except for the historical  information  contained herein, the discussion in this
quarterly  report  contains   forward-looking   statements  that  involve  risk,
assumptions,  and uncertainties  that are difficult to predict.  Statements that
constitute  forward-looking  statements are usually  identified by words such as
"anticipates,"   "believes,"   "estimates,"   "projects,"   "expects,"  "plans,"
"intends," or similar  expressions.  These  statements  are made pursuant to the
safe harbor provisions of the Private Securities  Litigation Reform Act of 1995.
Such  statements  are based upon the  current  beliefs and  expectations  of our
management  and are  subject  to  significant  risks and  uncertainties.  Actual
results may differ from those set forth in the forward-looking  statements.  The
following factors, among others, could cause actual results to differ materially
from those in forward-looking statements: excess tractor and trailer capacity in
the trucking industry;  decreased demand for our services or loss of one or more
of 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  with the
Securities and Exchange Commission.

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 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.

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 the  quarter  ended  March 31,  2004,  total  revenue  remained  essentially
constant at $137.7 million, compared with $137.9 million in the 2003 period. Net
income decreased to $721,000,  or $.05 per diluted share, from $839,000, or $.06
per diluted share, for the first quarter of 2003. Higher revenue per mile in the
first quarter was more than offset by increases in equipment-related costs.

                                                                         Page 10

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,  the
number  of  tractors  operating  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.  Historically,  we have
measured freight revenue, before fuel and accessorial surcharges, in addition to
total revenue.  However with the new  hours-of-service  regulations  that became
effective  January  4,  2004,  accessorial  revenue,   primarily  for  equipment
detention and stop offs, has increased  significantly.  Under the new regulatory
requirements,  we have determined it to be appropriate to reclassify accessorial
revenue,  excluding fuel surcharges,  into freight  revenue,  and our historical
financial  statements have been conformed to this  presentation.  We continue to
report fuel surcharge revenue separately.

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 economic 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.

Since the middle of 2003,  we have been  conducting an 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 have been examining each  in-between  movement and  negotiating
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.  In-between  movements
represented 21% of our total loads as of the quarter ended March 31, 2004.

Expenses and Profitability

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, 2004 we
implemented 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   competitive   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
                                                                         Page 11

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.

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

At March 31, 2004, we operated  approximately 3,589 tractors and 9,048 trailers.
Of our  tractors,  approximately  2,260  were  owned,  966 were  financed  under
operating leases, and 363 were provided by independent contractors,  who own and
drive their own  tractors.  Of our  trailers,  at March 31, 2004,  approximately
1,381 were owned and  approximately  7,667 were financed under operating leases.
Currently,  substantially all of our tractors are covered by arrangements  under
which we may trade  back or cause  equipment  manufacturers  to  repurchase  the
tractor for a specified value.  The trade-in or buy-back values  approximate our
expected disposition values of the tractors.  Our assumptions represent our best
estimate,  and  actual  values  could  differ  by the time  those  tractors  are
scheduled for trade.

Because of the  increases  in purchase  prices and lower  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.  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.

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

Historically,  we have measured  freight  revenue,  before fuel and  accessorial
surcharges,  in addition to total revenue. However with the new hours-of-service
regulations  that  became  effective  January  4,  2004,   accessorial  revenue,
primarily for equipment  detention and stop offs,  has increased  significantly.
Under the new regulatory  requirements,  we have determined it to be appropriate
to reclassify  accessorial  revenue,  excluding  fuel  surcharges,  into freight
revenue,  and our historical  financial  statements  have been conformed to this
presentation.  We continue  to report fuel  surcharge  revenue  separately.  For
comparison  purposes in the table below,  we use freight revenue when discussing
changes as a percentage of revenue. We believe excluding sometimes volatile fuel
surcharge  revenue affords a more consistent  basis for comparing the results of
operations from period to period.
                                                                         Page 12

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

                                  Three Months Ended                                     Three Months Ended
                                       March 31,                                              March 31,
                                 --------------------                                   ---------------------
                                   2004        2003                                        2004       2003
                                 --------    --------                                   ---------   ---------
                                                                                     
Total revenue                     100.0%      100.0%   Freight revenue (1)               100.0%      100.0%
- -------------                    --------    --------  ---------------                  ---------   ---------
Operating expenses:                                    Operating expenses:
  Salaries, wages, and related                           Salaries, wages, and related
    expenses                       37.7        39.0        expenses                       39.8        41.3
  Fuel expense                     20.0        20.9      Fuel expense (1)                 15.7        16.3
  Operations and maintenance        5.6         7.2      Operations and maintenance        5.9         7.7
  Revenue equipment rentals                              Revenue equipment rentals
    and purchased                                          and purchased
    transportation                 13.5        10.7        transportation                 14.2        11.4
  Operating taxes and licenses      2.5         2.5      Operating taxes and licenses      2.7         2.6
  Insurance and claims              6.0         5.8      Insurance and claims              6.3         6.2
  Communications and utilities      1.3         1.2      Communications and utilities      1.4         1.3
  General supplies and                                   General supplies and
    expenses                        2.5         2.3        expenses                        2.7         2.4
  Depreciation and amortization     8.6         7.7      Depreciation and amortization     9.0         8.1
                                 --------    --------                                   ---------   ---------
       Total operating expenses    97.8        97.5           Total operating expenses    97.7        97.3
                                 --------    --------                                   ---------   ---------
       Operating income             2.2         2.5           Operating income             2.3         2.7
Other (income) expense, net         0.4         0.4    Other (income) expense, net         0.5         0.5
                                --------    --------                                   ---------   ---------
       Income before income                                   Income before income
           taxes                    1.8         2.1                taxes                   1.9         2.2
Income tax expense                  1.2         1.5    Income tax expense                  1.3         1.6
                                --------    --------                                   ---------   ---------
Net Income                          0.5%        0.6%   Net Income                          0.6%        0.6%
                                ========    ========                                   =========   =========

(1)  Freight  revenue is total  revenue  less fuel  surcharge  revenue.  In this
     table,  fuel  surcharge  revenue is shown  netted  against the fuel expense
     category ($7.1 million and $7.5 million in the three months ended March 31,
     2004, and 2003, respectively).

COMPARISON OF THREE MONTHS ENDED MARCH 31, 2004 TO THREE MONTHS ENDED
MARCH 31, 2003

For the  quarter  ended  March 31,  2004,  total  revenue  remained  essentially
constant at $137.7  million,  compared  with $137.9  million in the 2003 period.
Total revenue includes $7.1 million of fuel surcharge revenue in the 2004 period
and $7.5 million in the 2003 period.  For comparison  purposes in the discussion
below, we use freight  revenue (total revenue less fuel surcharge  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 revenue) remained essentially
constant at $130.6  million in the three months  ended March 31, 2004,  compared
with  $130.4  million in the same  period of 2003.  Revenue per tractor per week
increased to $2,749 in the 2004 period from $2,712 in the 2003 period, primarily
attributable  to a 5.3% increase in rate per loaded mile  partially  offset by a
1.8% decrease in average miles per tractor.  Weighted average tractors decreased
to 3,646 in the 2004 period from 3,726 in the 2003  period.  We have  elected to
constrain   the  size  of  our  tractor  fleet  until  fleet   utilization   and
profitability improve.

Salaries,  wages, and related expenses decreased $1.9 million, or 3.4%, to $52.0
million  in the  2004  period,  from  $53.8  million  in the 2003  period.  As a
percentage of freight revenue,  salaries,  wages, and related expenses decreased
to 39.8% in the 2004 period, from 41.3% in the 2003 period. Driver pay decreased
to 26.5% of freight  revenue in the 2004 period from 27.1% of freight revenue in
the 2003 period. The decrease was largely attributable to our utilizing a larger
percentage  of  single-driver  tractors,  where only one  driver per  tractor is
compensated. Driver wages are expected to increase as a percentage of revenue in
future  periods,  due to a pay  increase  that went into effect  March 15, 2004.
Management expects driver wages to increase  approximately three cents per mile,
excluding
                                                                         Page 13

benefits,  or  approximately  $13.0 million pre-tax on an annualized  basis. Our
payroll  expense  for  employees  other  than  over  the road  drivers  remained
relatively  constant  at 7.2% of freight  revenue in the 2004 period and 7.4% of
freight  revenue in the 2003  period.  Health  insurance,  employer  paid taxes,
workers' compensation,  and other employee benefits decreased to 6.1% of freight
revenue  in the 2004  period  from 6.8% of freight  revenue in the 2003  period,
mainly  due to  improving  claims  experience  in  the  Company's  group  health
insurance plan.

Fuel expense,  net of fuel surcharge  revenue of $7.1 million in the 2004 period
and $7.5 million in the 2003 period,  decreased $0.8 million,  or 3.7%, to $20.5
million  in the  2004  period,  from  $21.3  million  in the 2003  period.  As a
percentage of freight revenue,  net fuel expense  decreased to 15.7% in the 2004
period from 16.3% in the 2003 period,  primarily because of higher freight rates
and lower miles per tractor.  Fuel prices  increased  sharply during 2003 due to
unrest in Venezuela and the Middle East and low inventories and have remained at
high levels into the first quarter of 2004. Fuel  surcharges  amounted to $0.072
per  revenue  mile in the 2003 and 2004  periods,  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, the percentage of miles driven by independent
contractors,  and  lower  fuel  mileage  due to  government  mandated  emissions
standards that have resulted in less fuel efficient engines.

Operations and maintenance, consisting primarily of vehicle maintenance, repairs
and driver recruitment  expenses,  decreased $2.3 million to $7.7 million in the
2004 period from $10.0  million in the 2003 period.  As a percentage  of freight
revenue,  operations and  maintenance  decreased to 5.9% in the 2004 period from
7.7% in the 2003 period.  We extended the trade cycle on our tractor  fleet from
three  years to four  years in  2001,  which  resulted  in an older  fleet  that
required more repairs for tractors. We are changing our tractor trade cycle back
to a period of  approximately  three years, and we have also reduced the average
age of our trailer fleet.  Accordingly,  maintenance  costs have decreased.  The
average age of our tractor and trailer  fleets  decreased to 18 and 29 months at
March 2004,  from 27 and 55 months as of March 2003,  respectively.  The savings
are expected to be offset  somewhat by higher driver  recruiting  expense due to
the greater demand for trucking services and a tighter supply of drivers.

Revenue equipment rentals and purchased  transportation  increased $3.7 million,
or 25.3%,  to $18.6  million in the 2004 period,  from $14.8 million in the 2003
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased  transportation  expense  increased  to 14.2% in the 2004  period from
11.4% in the 2003  period.  The  increase is due  principally  to an increase in
revenue  equipment  rental payments and an increase in the number of independent
contractor fleet.  Tractor and trailer equipment rental expense was $8.6 million
in the first  quarter of 2004 compared with $5.0 million in the first quarter of
2003. The revenue equipment rental expense as a whole increased $2.9 million, or
56.5%, to $8.0 million in the 2004 period, from $5.1 million in the 2003 period.
As of March 31,  2004,  we had  financed  approximately  966  tractors and 7,667
trailers under  operating  leases as compared to 916 tractors and 2,819 trailers
under operating leases as of March 31, 2003. Payments to independent contractors
increased  $0.9 million to $10.6 million in the 2004 period from $9.7 million in
the 2003 period,  mainly due to an increase in the independent  contractor fleet
to an average of 396 during the 2004 period versus an average of 367 in the 2003
period.

Operating taxes and licenses  remained  essentially  constant at $3.5 million in
the 2004 period and $3.4 million in the 2003 period.  As a percentage of freight
revenue, operating taxes and licenses also remained essentially constant at 2.7%
in the 2004 period and 2.6% in the 2003 period.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$0.2  million,  or 2.8%, to $8.3 million in the 2004 period from $8.0 million in
the 2003  period.  As a  percentage  of freight  revenue,  insurance  and claims
remained  relatively  constant  at 6.3% in the 2004  period and 6.2% in the 2003
period.  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.  The
increase in  self-insured  retentions,  effective  March 1, 2004,  may cause our
insurance  and claims  expense to be higher or more  volatile in future  periods
than in historical periods.
                                                                         Page 14

Communications  and  utilities  expense  remained  essentially  constant at $1.8
million  and $1.7  million  in the 2004 and  2003  periods,  respectively.  As a
percentage  of freight  revenue,  communications  and  utilities  also  remained
essentially   constant  at  1.4%  and  1.3%  in  the  2004  and  2003   periods,
respectively.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal  facilities  expenses increased $0.3 million, or 10.2%, to $3.5 million
in the 2004  period,  from $3.2  million in the 2003  period.  The  increase  is
primarily  the result of increased  professional  fees in  conjunction  with our
Sarbanes Oxley compliance.  As a percentage of freight revenue, general supplies
and expenses increased to 2.7% in the 2004 period from 2.4% in the 2003 period.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment, increased $1.2 million, or 11.3%, to $11.8 million in the 2004 period
from $10.6  million in the 2003  period.  As a  percentage  of freight  revenue,
depreciation and amortization  increased to 9.0% in the 2004 period from 8.1% in
the 2003 period.  The increase  was  primarily  due to a loss on the disposal of
tractors and trailers of approximately  $1.0 million in the 2004 period compared
to a gain of $0.2  million in the 2003  period.  Depreciation  and  amortization
expense is net of any gain or loss on the disposal of tractors and trailers. The
loss on the  disposal of  tractors  and  trailers  in the 2004  period  included
approximately  $2.0  million  related  to the  trade-in  costs  and  accelerated
depreciation partially offset by gains on the sale of equipment.

We expect our  ownership/lease  cost to  decrease  by the end of the year as the
majority of the trade-in and accelerated  depreciation costs associated with the
fleet  upgrade roll off. The portion of our  ownership/lease  cost that will not
decrease  relates to the increased  prices and decreased  residual values of new
tractors  and the cost  relating to our  decision  to  increase  the size of our
trailer  fleet in  response  to a  shorter  length  of haul.  As the rest of our
tractor  fleet  turns over in the  remainder  of 2004 and in 2005,  we expect an
increase in our costs of about  one-half cent per mile. 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,
we tested our goodwill ($11.5 million) for impairment and found no impairment.

Other expense,  net, remained essentially constant at $0.6 million and 0.5% as a
percentage of freight  revenue,  in both the 2004 and 2003 periods.  Included in
the other expense category are interest  expense,  interest income,  and pre-tax
non-cash   gains  and  losses  related  to  the  accounting  for  interest  rate
derivatives under SFAS No. 133.

Our income tax  expense was $1.7  million and $2.1  million in the 2004 and 2003
periods,  respectively.  The effective  tax rate is different  from the expected
combined  tax  rate  due to  permanent  differences  related  to a per  diem pay
structure  implemented in 2001. Due to the nondeductible effect of per diem, our
tax rate will fluctuate in future periods as income fluctuates.

Primarily  as a result of the  factors  described  above,  net  income  remained
essentially  constant  at $0.7  million  and $0.8  million  in the 2004 and 2003
periods. As a result of the foregoing,  our net margin also remained essentially
constant at 0.6% in the 2004 and 2003 periods.

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 March 31, 2004,  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
March  31,  2004 (the  "Credit  Agreement"),  and  operating  leases of  revenue
equipment. We expect capital expenditures,  primarily for revenue equipment (net
of trade-ins),  to be approximately $45.0 to $55.0 million in 2004, exclusive of
acquisitions  of companies,  and including  assets  financed with leases,  as we
transition back to a three-
                                                                         Page 15

year trade cycle for tractors and a seven year trade cycle on dry van  trailers.
Historically,  we have financed a large portion of our revenue equipment through
operating  leases.  Capital  expenditures  as reflected on our balance sheet and
statement  of cash  flows  could be lower if we  choose to  finance  some of our
revenue  equipment through operating leases. 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, we do not expect to experience
significant liquidity constraints in the foreseeable future.

Net cash provided by operating  activities  was $17.7 million in the 2004 period
and $11.7  million in the 2003  period.  Our  primary  sources of cash flow from
operations  in  the  2004  period  were  net  income,  accounts  receivable  and
depreciation and amortization.

Net cash  provided by investing  activities  was $2.3 million in the 2004 period
and $6.1  million in the 2003  period.  The cash  provided  in the 2003 and 2004
periods related to the sale of tractors and trailers less the acquisition of new
revenue equipment.

Net cash used in financing  activities was $21.2 million in the 2004 period, and
$16.3 million in the 2003 period.  During the three month period ended March 31,
2004, we reduced  outstanding  balance sheet debt by $21.2 million. At March 31,
2004, we had outstanding  debt of $40.5 million,  consisting of $39.2 million in
the  Securitization  facility  and a $1.3 million  interest  bearing note to the
former primary  stockholder of SRT.  Interest rates on this debt range from 1.1%
to 6.5%.

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  a
Consolidated  Leverage  Ratio  which  is  generally  defined  as  the  ratio  of
borrowings,  letters  of  credit,  and the  present  value  of  operating  lease
obligations  to  our  earnings  before  interest,  income  taxes,  depreciation,
amortization,  and rental payments under operating leases. The applicable margin
was  1.125%  at  March  31,  2004.  At  March  31,  2004,  we had no  borrowings
outstanding under the Credit Agreement. The Credit Agreement is guaranteed by us
and all of our subsidiaries  except CVTI Receivables Corp. ("CRC") and Volunteer
Insurance Limited.

The Credit  Agreement has a maximum  borrowing limit of $100.0  million,  with a
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 the  Consolidated  Leverage  Ratio,  is due on the daily  unused
portion of the Credit Agreement. At March 31, 2004 and December 31, 2003, we had
undrawn letters of credit  outstanding of approximately  $57.2 million and $51.2
million,  respectively. As of March 31, 2004, we had approximately $42.8 million
of borrowing capacity under the Credit Agreement.

In December 2000, we entered into an 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 $62.0 million
of proceeds, subject to eligible receivables and will pay a service fee recorded
as interest expense, based on commercial paper interest rates plus an applicable
margin of 0.41% per annum and a  commitment  fee of 0.10% per annum on the daily
unused  portion  of the  facility.  The net  proceeds  under the  Securitization
facility  are  required  to be shown as a current  liability  because  the term,
subject to annual  renewals,  is 364 days. As of March 31, 2004 and December 31,
2003, the Company had received $39.2 million and $48.4 million, respectively, in
proceeds, with a weighted average interest rate of 1.1% and 1.0%,  respectively.
The transaction 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,
Consolidated   Leverage  Ratio,   acquisitions  and   dispositions,   and  total

                                                                         Page 16

indebtedness. All of these agreements are cross-defaulted.  We are in compliance
with these agreements as of March 31, 2004.

Contractual  Obligations  and  Commitments  - In April  2003,  we  engaged  in a
sale-leaseback  transaction  involving  approximately 1,266 dry van trailers. We
sold the trailers to a finance company for  approximately  $15.6 million in cash
and leased the trailers  back under three year walk away leases.  The  resulting
gain was approximately  $0.3 million and is being amortized over the life of the
lease.  The monthly cost of the lease  payments  will be higher than the cost of
the depreciation and interest expense;  however,  there will be no residual risk
of loss at disposition.

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

Contractual Obligations and Commitments - We had commitments outstanding related
to equipment, debt obligations, and diesel fuel purchases as of January 1, 2004.

The following table sets forth our contractual  cash obligations and commitments
as of January 1, 2004.

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)  Approximately  $48.4 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 or operating leases, proceeds from sales of
     existing equipment,  and cash flows from operations.  We have the option to
     cancel commitments relating to equipment with 60 days notice.

                                                                         Page 17

OFF BALANCE SHEET ARRANGEMENTS

Operating  leases have been an  important  source of  financing  for our revenue
equipment,  computer  equipment  and company  airplane.  We lease a  significant
portion of our tractor and trailer fleet using  operating  leases.  At March 31,
2004,  we had  financed  approximately  966 tractors  and 7,667  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 $8.0 million in the
2004 period,  compared to $5.1  million in the 2003 period.  The total amount of
remaining   payments  under   operating   leases  as  of  March  31,  2004,  was
approximately $151.2 million. In connection with the leases of a majority of the
value of the  equipment we finance with  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 March 31, 2004,  the maximum amount
of the residual value guarantees was approximately  $51.5 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 tractors.  As of March 31, 2004, we
have accrued  $1.5 million to reflect the  shortfall we expect on the 2001 model
year tractors.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires us to make decisions
based upon  estimates,  assumptions,  and factors we consider as relevant to the
circumstances.  Such  decisions  include the selection of applicable  accounting
principles  and the use of judgment in their  application,  the results of which
impact reported amounts and disclosures.  Changes in future economic  conditions
or other  business  circumstances  may affect the outcomes of our  estimates and
assumptions.  Accordingly, actual results could differ from those anticipated. A
summary of the significant  accounting  policies  followed in preparation of the
financial  statements  is  contained  in  Note  1 of  the  financial  statements
contained in the Company's  annual report on Form 10-K for the fiscal year ended
December  31,  2003.  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.

Our critical accounting policies include the following:

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method over the  estimated  useful lives of the assets.  We  depreciate  revenue
equipment  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. 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.  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
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
                                                                         Page 18

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,  computer equipment
and company airplane.  We lease a significant portion of our tractor and trailer
fleet using operating leases. In connection with the leases of a majority of the
value of the  equipment we finance with  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 March 31, 2004,  the maximum amount
of the residual value guarantees was approximately  $51.5 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 tractors.  As of March 31, 2004, we
have accrued  $1.5 million to reflect the  shortfall we expect on the 2001 model
year tractors.  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,  and are contesting the disallowances.  We have accrued amounts that
we believe  are  appropriate  given our  expectations  concerning  the  ultimate
resolution of the strategies.  Significant  management judgments are involved in
assessing the likelihood of sustaining  the  strategies  and in determining  the
likely range of defense and settlement costs.

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
carry  forwards.  We evaluate our tax assets and liabilities on a periodic basis
and adjust these  balances as  appropriate.  We believe that we have  adequately
provided  for  our  future  tax  consequences   based  upon  current  facts  and
circumstances and current tax law. During the three months ended March 31, 2004,
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.
                                                                         Page 19

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.  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 attempt to limit 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 the  trucking  industry's  seasonal  shortage of
equipment on traffic  originating  in California and our ability to satisfy some
of that  requirement.  The seasonal  shortage  typically  occurs between May and
August  because  California  produce  carriers'  equipment is fully utilized for
produce during those months and does not compete for shipments hauled by our dry
van operation.  During September and October,  business increases as a result of
increased retail merchandise shipped in anticipation of the holidays.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

COMMODITY PRICE RISK

Prices and  availability  of all  petroleum  products are subject to  political,
economic, and market factors that are generally outside our control. Because our
operations are dependent upon diesel fuel,  significant increases in diesel

                                                                         Page 20

fuel costs could  materially and adversely  affect our results of operations and
financial  condition.  Historically,  we have been able to  recover a portion of
long-term fuel price  increases  from customers in the form of fuel  surcharges.
The price and  availability of diesel fuel can be  unpredictable  as well as the
extent to which fuel surcharges could be collected to offset such increases. For
the three  months  ended  March  31,  2004,  diesel  fuel  expenses  net of fuel
surcharge represented 15.2% of our total operating expenses and 15.7% of freight
revenue. At March 31, 2004, we had no derivative financial instruments to reduce
our exposure to fuel price fluctuations.

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

INTEREST RATE RISK

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

Our variable rate  obligations  consist of our Credit Agreement and our accounts
receivable  Securitization  facility.  Borrowings  under the  Credit  Agreement,
provided  there has been no default,  are based on the banks'  base rate,  which
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 1.125% at
March 31,  2004).  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 March
31, 2004, the fair value of these interest rate swap  agreements was a liability
of $1.2 million.  At March 31, 2004, we did not have any borrowings  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 March 31,  2004,  borrowings  of $39.2  million had been drawn on the
Securitization  facility.  Assuming  variable rate  borrowings  under the Credit
Agreement and Securitization facility at March 31, 2004 levels, a one percentage
point increase in interest rates would increase our annual  interest  expense by
$192,000.

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

ITEM 4. CONTROLS AND PROCEDURES

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

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


                                                                         Page 21

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












                                                                         Page 22

                                     PART II
                                OTHER INFORMATION

Item 1.        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.  During the
               quarter   ended   March  31,   2004,   there  were  no   material
               developments.

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

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

Exhibit
Number         Reference   Description
                     
3.1            (1)         Restated Articles of Incorporation
3.2            (1)         Amended Bylaws dated September 27, 1994.
4.1            (1)         Restated Articles of Incorporation
4.2            (1)         Amended Bylaws dated September 27, 1994.
31.1            #          Certification 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.
- -----------------------------------------------------------------------------------------------------------------
References:

(1)            Incorporated by reference from Form S-1, Registration No. 33-82978, effective October 28, 1994.

#              Filed herewith.

(b)            A Form 8-K was filed on January 28, 2004 to report information regarding the Company's press
               release announcing its financial and operating results for the quarter and twelve months ending
               December 31, 2003. A Form 8-K was filed on February 3, 2004 to provide the transcript of the
               Company's January 28, 2004 conference call relating to the financial and operating results for the
               quarter and twelve months ending December 31, 2003.

                                                                         Page 23


                                   SIGNATURE

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

                        
                           COVENANT TRANSPORT, INC.


Date: May 5, 2004          /s/ Joey B. Hogan
                           -----------------
                           Joey B. Hogan
                           Executive Vice President and Chief Financial Officer, in his capacity as such and on
                           behalf of the issuer.