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

                                    FORM 10-Q


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

For the quarterly period ended June 30, 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                          (Zip Code)
offices)

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


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

         YES [ X ]    NO [   ]

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

         YES [ X ]    NO [   ]

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

             Class A Common Stock, $.01 par value: 12,207,426 shares
             Class B Common Stock, $.01 par value:  2,350,000 shares

                                                                          Page 1




                                     PART I
                              FINANCIAL INFORMATION

<Table>
                                                                                                    
                                                                                                          Page Number
Item 1. Financial Statements

             Consolidated Balance Sheets as of June 30, 2004 (Unaudited) and December 31, 2003                  3

             Consolidated Statements of Operations for the three and six months ended June 30,                  4
             2004 and 2003 (Unaudited)

             Consolidated Statements of Cash Flows for the six months ended June 30, 2004 and 2003              5
             (Unaudited)

             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                                             24

Item 4. Controls and Procedures                                                                                25

                                     PART II
                                OTHER INFORMATION

                                                                                                          Page Number

Item 1.  Legal Proceedings                                                                                     26

Item 2.  Changes in Securities by the Issuer and Affiliated Purchasers                                         26

Item 3.  Not applicable                                                                                        27

Item 4.  Submission of Matters to a Vote of Security Holders                                                   27

Item 5.  Not applicable                                                                                        27

Item 6.  Exhibits and Reports on Form 8-K                                                                      27


                                                                          Page 2



ITEM 1. FINANCIAL STATEMENTS
                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)


                                    ASSETS                                        June 30, 2004         December 31, 2003
                                    ------                                         (unaudited)
                                                                                                
                                                                               ---------------------  ----------------------
Current assets:
  Cash and cash equivalents                                                                $  5,915                $  3,306
  Accounts receivable, net of allowance of $1,350 in 2004
      and 2003                                                                               72,946                  62,998
  Drivers advances and other receivables                                                      6,133                   9,622
  Inventory and supplies                                                                      3,252                   3,581
  Prepaid expenses                                                                           13,961                  16,185
  Deferred income taxes                                                                      13,042                  13,462
  Income taxes receivable                                                                     5,317                     278
                                                                               ---------------------  ----------------------
Total current assets                                                                        120,566                 109,432

Property and equipment, at cost                                                             298,170                 320,909
Less accumulated depreciation and amortization                                              (90,101)                (99,175)
                                                                               ---------------------  ----------------------
Net property and equipment                                                                  208,069                 221,734

Other assets                                                                                 22,988                  23,115
                                                                               ---------------------  ----------------------

Total assets                                                                               $351,623                $354,281
                                                                               =====================  ======================

                     LIABILITIES AND STOCKHOLDERS' EQUITY
                     ------------------------------------
Current liabilities:
  Current maturities of long-term debt                                                        1,309                   1,300
  Securitization Facility                                                                    49,153                  48,353
  Accounts payable                                                                           11,865                   8,822
  Accrued expenses                                                                           14,331                  14,420
  Insurance and claims accrual                                                               29,566                  27,420
                                                                               ---------------------  ----------------------
Total current liabilities                                                                   106,224                 100,315

  Long-term debt, less current maturities                                                    10,017                  12,000
  Deferred income taxes                                                                      39,904                  49,824
                                                                               ---------------------  ----------------------
Total liabilities                                                                           156,145                 162,139

Commitments and contingent liabilities

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares
    authorized; 13,304,359 and 13,295,026 shares issued;
    12,211,359 and 12,323,526 outstanding as of June 30, 2004
    and December 31, 2003, respectively                                                         132                     133
  Class B common stock, $.01 par value; 5,000,000 shares
    authorized; 2,350,000 shares issued and outstanding as of
    June 30, 2004 and December 31, 2003                                                          24                      24
  Additional paid-in-capital                                                                 89,029                  88,888
  Treasury Stock at cost; 1,093,000 and 971,500 shares as of
    June 30, 2004 and December 31, 2003, respectively                                        (9,848)                 (7,935)
  Retained earnings                                                                         116,141                 111,032
                                                                               ---------------------  ----------------------
Total stockholders' equity                                                                  195,478                 192,142
                                                                               ---------------------  ----------------------
Total liabilities and stockholders' equity                                                 $351,623                $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
                THREE AND SIX MONTHS ENDED JUNE 30, 2004 AND 2003
                      (In thousands except per share data)

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

                                                                2004            2003             2004          2003
                                                                ----            ----             ----          ----

  Freight revenue                                             $ 140,036       $ 139,480        $ 270,626     $ 269,833
  Fuel surcharges                                                 9,811           6,462           16,888        13,984
                                                       ---------------------------------   ------------------------------
Total revenue                                                 $ 149,847       $ 145,942        $ 287,514     $ 283,817

Operating expenses:
  Salaries, wages, and related expenses                          56,378          55,662          108,336       109,472
  Fuel expense                                                   30,264          26,502           57,816        55,290
  Operations and maintenance                                      7,482          10,290           15,193        20,284
  Revenue equipment rentals and purchased
     transportation                                              18,589          16,562           37,153        31,380
  Operating taxes and licenses                                    3,674           3,745            7,153         7,176
  Insurance and claims                                            8,999           9,558           17,264        17,597
  Communications and utilities                                    1,535           1,731            3,316         3,439
  General supplies and expenses                                   3,524           3,826            7,021         6,999
  Depreciation and amortization, including gains
  (losses) on disposition of  equipment                          10,677          10,617           22,480        21,217
                                                       ---------------------------------   ------------------------------
Total operating expenses                                        141,122         138,493          275,732       272,854
                                                       ---------------------------------   ------------------------------
Operating income                                                  8,725           7,449           11,782        10,963
Other (income) expenses:
  Interest expense                                                  655             596            1,263         1,247
  Interest income                                                   (69)            (25)             (87)          (63)
  Other                                                            (510)             61             (482)           46
                                                       ---------------------------------   ------------------------------
Other (income) expenses, net                                         76             632              694         1,230
                                                       ---------------------------------   ------------------------------
Income before income taxes                                        8,649           6,817           11,088         9,733
Income tax expense                                                4,261           3,653            5,981         5,730
                                                       ---------------------------------   ------------------------------
Net income                                                    $   4,388       $   3,164        $   5,107     $   4,003
                                                       =================================   ==============================

Net income per share:

Basic earnings per share:                                     $   0.30        $    0.22        $    0.35     $    0.28
Diluted earnings per share:                                   $   0.30        $    0.22        $    0.34     $    0.27

Basic weighted average shares outstanding                       14,643           14,397           14,660        14,389
Diluted weighted average shares outstanding                     14,787           14,664           14,823        14,637


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.
                                                                          Page 4



                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 2004 AND 2003
                                 (In thousands)

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

                                                                                           2004                       2003
                                                                                           ----                       ----
Cash flows from operating activities:
Net income                                                                                $   5,107                 $   4,003
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Net provision for (reduction to) losses on accounts receivable                               83                        (8)
    Depreciation and amortization                                                            21,031                    21,426
    Deferred income taxes (benefit)                                                          (9,500)                   (5,504)
    Income tax benefit from exercise of stock options                                            20                         -
    (Gain) loss on disposition of property and equipment                                      1,449                      (209)
    Changes in operating assets and liabilities:
      Receivables and advances                                                               (6,542)                    2,704
      Prepaid expenses and other assets                                                       2,224                       141
      Inventory and supplies                                                                    329                      (147)
      Insurance and claims                                                                    2,146                     3,879
      Accounts payable and accrued expenses                                                  (2,083)                    8,829
                                                                                  ------------------         -----------------
Net cash flows provided by operating activities                                              14,264                    35,114

Cash flows from investing activities:
  Acquisition of property and equipment                                                     (34,663)                  (28,324)
  Proceeds from disposition of property and equipment                                        25,975                    32,233
                                                                                  ------------------         -----------------
Net cash flows provided by (used in) investing activities                                    (8,688)                    3,909

Cash flows from financing activities:
  Exercise of stock options                                                                     120                     1,116
  Repurchase of company stock                                                                (1,913)                        -
  Proceeds from issuance of debt                                                             40,026                    20,000
  Repayments of long-term debt                                                              (41,200)                  (57,000)
  Deferred costs                                                                                  -                      (318)
                                                                                  ------------------         -----------------
  Net cash used in financing activities                                                      (2,967)                  (36,202)
                                                                                  ------------------         -----------------

Net change in cash and cash equivalents                                                       2,609                     2,821

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

Cash and cash equivalents at end of period                                                $   5,915                 $   2,863
                                                                                  ==================         =================



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 and six-month periods ended
     June 30, 2004 and 2003 equaled 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           Six months ended
                                                                  June 30,                    June 30,
                                                               2004          2003          2004          2003
                                                               ----          ----          ----          ----
     Numerator:

      Net earnings                                            $4,388        $3,164        $5,107        $4,003

     Denominator:

       Denominator for basic earnings
         per share - weighted-average shares                  14,643        14,397        14,660        14,389

     Effect of dilutive securities:

       Employee stock options                                    144           267           163           248
                                                           ----------    ----------    ----------    ----------

     Denominator for diluted earnings per share -
     adjusted weighted-average shares and assumed
     conversions                                              14,787        14,664        14,823        14,637
                                                           ==========    ==========    ==========    ==========

     Net income per share:
     Basic earnings per share:                                 $0.30         $0.22         $0.35         $0.28
     Diluted earnings per share:                               $0.30         $0.22         $0.34         $0.27


     Dilutive  common  stock  options are  included in the diluted  earnings per
     share calculation using the treasury

                                                                          Page 6

     stock  method.   At  June  30,  2004,  we  had  one  stock  based  employee
     compensation  plan.  Employee  stock  options  in the table  above  exclude
     245,133 and 60,000 in the three month periods ended June 30, 2004 and 2003,
     respectively,  and 209,396 and 63,000 in the six month  periods  ended June
     30, 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,  ("SFAS
     No.  123") fair value of options  granted are  estimated  as of the date of
     grant  using the  Black-Scholes  option  pricing  model  and the  following
     weighted average assumptions: risk-free interest rates ranging from 2.3% to
     3.7%; expected life of 5 years; dividend rate of zero percent; and expected
     volatility  of 51.6% for the 2004  period,  and 52.8% 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 June 30,
     2004 and 2003 periods are $0.3 million and $0.4 million,  respectively  and
     in the six months ended June 30, 2004 and 2003 periods are $0.6 million and
     $1.0 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.


                                                                                                
                                                                   Three months ended June        Six months ended
      (in thousands except per share data)                                   30,                      June 30,
                                                                       2004           2003          2004          2003
                                                                       ----           ----          ----          ----

      Net income, as reported:                                        $4,388         $3,164        $5,107        $4,003

      Deduct: Total stock-based employee compensation
         expense determined under fair value based method
         for all awards, net of related tax effects                     (278)          (438)         (613)         (977)
                                                                  -----------   ------------  ------------  ------------

      Pro forma net income                                            $4,110         $2,726        $4,494        $3,026

      Basic earnings per share:
        As reported                                                    $0.30          $0.22         $0.35         $0.28
        Pro forma                                                      $0.28          $0.19         $0.31         $0.21

      Diluted earnings per share:
        As reported                                                    $0.30          $0.22         $0.34         $0.27
        Pro forma                                                      $0.28          $0.19         $0.30         $0.21


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,  Accounting  for Derivative  Instruments  and
     Hedging  Activities,  ("SFAS No. 133"). 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

                                                                          Page 7

     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 June 30,
     2004 and 2003, the fair value of these interest rate swap  agreements was a
     liability  of $0.7  million  and  $1.7  million,  respectively,  which  are
     included  in accrued  expenses  on the  consolidated  balance  sheets.  The
     derivative activity,  as reported in the Company's financial statements for
     the six months ended June 30, 2004 and 2003 is summarized in the following:


                                                                                    
                                                                                 Six months ended
(in thousands)                                                                       June 30,
                                                                                 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                                                 481             (61)
                                                                            -----------   -------------

Net liability for derivatives at June 30                                      $   (720)       $ (1,706)
                                                                            ===========   =============



Note 6. Property and Equipment

     Depreciation  is  calculated  using  the  straight-line   method  over  the
     estimated  useful lives of the assets.  For the six month period ended June
     30, 2004, the annualized  depreciation  expense on tractors and trailers is
     approximately $37.1 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 June 30, 2004 and December
     31, 2003:


                                                                                       

      (in thousands)                                                    June 30, 2004          December 31, 2003
                                                                    -----------------------  ----------------------

      Securitization Facility                                                    $  49,153                $ 48,353
                                                                    =======================  ======================
      Borrowings under Credit Agreement                                          $  10,000                $ 12,000
      Note payable to former SRT shareholder, bearing
        interest at 6.5% with interest payable quarterly                             1,300                   1,300
      Equipment and vehicle obligations with commercial
        lending institutions                                                            26                       -
                                                                    -----------------------  ----------------------
      Total long-term debt                                                          11,326                  13,300
      Less current maturities                                                        1,309                   1,300
                                                                    -----------------------  ----------------------
      Long-term debt, less current portion                                       $  10,017                $ 12,000
                                                                    =======================  ======================

     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

                                                                          Page 8

     operating lease obligations to our earnings before interest,  income taxes,
     depreciation, amortization, and rental payments under operating leases. The
     applicable  margin was 1.0% at June 30, 2004.  As of June 30, 2004,  we had
     borrowings under the Credit Agreement in the amount of $10.0 million with a
     weighted average interest rate of 2.46%. The Credit Agreement is guaranteed
     by the Company 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 June 30, 2004 and December 31,  2003,  we had undrawn  letters of credit
     outstanding of approximately $52.4 million and $51.2 million, respectively.
     As of June 30,  2004,  we had  approximately  $37.6  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 June 30, 2004 and December 31, 2003, we
     had received  $49.2 million and $48.4 million,  respectively,  in proceeds,
     with a weighted average interest rate of 1.3% and 1.0%, respectively.

     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. These agreements are cross-defaulted.
     We were in compliance with these agreements as of June 30, 2004.

Note 8. Recent Accounting Pronouncements

     In December 2003, the Financial Accounting Standards Board issued FIN 46-R,
     Consolidation   of  Variable   Interest   Entities,   ("FIN  46-R").   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.

Note 9. Commitments and Contingencies

     We are involved in certain legal  proceedings  arising in the normal course
     of business.  In the opinion of  management,  our potential  exposure under
     pending legal  proceedings is adequately  provided for in the  accompanying
     consolidated financial statements.

                                                                          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; the ability to successfully
execute our initiative of improving the  profitability  of medium length of haul
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. We do not assume, and specifically disclaim, any obligation
to update any forward looking statements in this report.

Executive Overview

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

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 the six months ended June 30, 2004, total revenue increased $3.7 million, or
1.3%,  to $287.5  million  compared to $283.8  million in the 2003  period.  Net
income  increased  27.6% to $5.1 million,  or $.34 per diluted share,  from $4.0
million or $.27 per diluted share,  for the first six months of 2003. We believe
that a favorable  relationship  between  freight  demand and the  industry  wide
supply  of  tractor  trailer  capacity  and  our  dedication  to  improving  our
efficiency,  consistent with the factors previously  listed,  contributed to our
increase in earnings for the first six months of 2004.

                                                                         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 to,  among other  things,  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, driver availability
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. After 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. We measure freight revenue before fuel surcharges,
because we believe that fuel surcharges tend to be a volatile source of revenue.
The  exclusion  of such  fuel  surcharges  affords a more  consistent  basis for
comparing the results of operations from period to period.

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.  We define  "in-between"  movements as
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  we believe  that the  revenue  that 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 25% of
our total loads,  and we believe they have been  significantly  less  profitable
than our longer or shorter lengths of haul. In-between movements represented 22%
of our total loads for the six months ended June 30, 2004.  Based on the initial
results of these efforts,  we believe that we have significant  opportunities to
improve our  profitability  over time as we continue to focus on our  in-between
loads.

Expenses and Profitability

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, elevated fuel costs, our costs of maintenance
and  our  insurance  and  claims  expense.   We  expect  our  costs  for  driver
compensation  and the  ownership  and financing of our new equipment to increase
significantly. On March 15, 2004 we implemented a three cent per mile driver pay
increase for our employee and independent contractor drivers. We also compensate
for  detention  time,  which was  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 during 2004, as we continue to
integrate new equipment  into our fleet.  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.  We also expect the  following  to
significantly  impact our  profitability:  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;  miles per tractor, which will
be affected by

                                                                         Page 11

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  hours-of-service
regulations.

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 June 30, 2004, we operated  approximately  3,540 tractors and 8,945 trailers.
Of our  tractors,  approximately  2,218 were owned,  1,035 were  financed  under
operating leases, and 287 were provided by independent contractors,  who own and
drive their own tractors.  Of our trailers,  approximately  1,334 were owned and
approximately   7,611  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 management's 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 as we continue to transition
from a four year trade cycle to a three year trade cycle for tractors. We expect
to complete the upgrade of our tractor fleet by the end of 2004.

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
                                         June 30,                                               June 30,
                                     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
    expenses                         37.6       38.1         related expenses                40.3        39.9
  Fuel expense                       20.2       18.2       Fuel expense (1)                  14.6        14.4
  Operations and maintenance          5.0        7.1       Operations and maintenance         5.3         7.4
  Revenue equipment rentals                                Revenue equipment rentals
    and purchased                                                and purchased
    transportation                   12.4       11.3             transportation              13.3        11.9
  Operating taxes and licenses        2.5        2.6       Operating taxes and licenses       2.6         2.7
  Insurance and claims                6.0        6.5       Insurance and claims               6.4         6.9
  Communications and utilities        1.0        1.2       Communications and utilities       1.2         1.2
  General supplies and                                     General supplies and
    expenses                          2.4        2.6         expenses                         2.5         2.7
  Depreciation and amortization       7.1        7.3       Depreciation and amortization      7.6         7.6
                                  ---------  ---------                                    ---------  ---------
    Total operating expenses         94.2       94.9         Total operating expenses        93.8        94.7
                                  ---------  ---------                                    ---------  ---------
    Operating income                  5.8        5.1         Operating income                 6.2         5.3
Other (income) expense, net           0.1        0.4     Other (income) expense, net          0.1         0.5
                                  ---------  ---------                                    ---------  ---------
    Income before income                                     Income before income
    taxes                             5.8        4.7         taxes                            6.1         4.9
Income tax expense                    2.8        2.5     Income tax expense                   3.0         2.6
                                  ---------  ---------                                    ---------  ---------
Net Income                            2.9%       2.2%    Net Income                           3.1%        2.3%
                                  =========  =========                                    =========  =========


(1)  Freight  revenue is total  revenue  less fuel  surcharge  revenue.  In this
     table,  fuel  surcharge  revenue is shown  netted  against the fuel expense
     category  ($9.8 million and $6.5 million in the three months ended June 30,
     2004, and 2003, respectively).

                                                                                        
                                      Six Months Ended                                      Six Months Ended
                                          June 30,                                              June 30,
                                     2004        2003                                        2004       2003
                                     ----        ----                                        ----         ----

Total revenue                       100.0%     100.0%    Freight revenue (2)                100.0%     100.0%
- -------------                      ---------  ---------  ---------------                   ---------  ---------
Operating expenses:                                      Operating expenses:
  Salaries, wages, and related                             Salaries, wages, and
    expenses                         37.7       38.6         related expenses                40.0       40.6
  Fuel expense                       20.1       19.5       Fuel expense (2)                  15.1       15.3
  Operations and maintenance          5.3        7.1       Operations and maintenance         5.6        7.5
  Revenue equipment rentals                                Revenue equipment rentals
    and purchased                                            and purchased
    transportation                   12.9       11.1         transportation                  13.7       11.6
  Operating taxes and licenses        2.5        2.5       Operating taxes and licenses       2.6        2.7
  Insurance and claims                6.0        6.2       Insurance and claims               6.4        6.5
  Communications and utilities        1.2        1.2       Communications and utilities       1.2        1.3
  General supplies and                                     General supplies and
    expenses                          2.4        2.5         expenses                         2.6        2.6
  Depreciation and amortization       7.8        7.5       Depreciation and amortization      8.3        7.9
                                  ---------  ---------                                    ---------  ---------
    Total operating expenses         95.9       96.1         Total operating expenses        95.6       95.9
                                  ---------  ---------                                    ---------  ---------
    Operating income                  4.1        3.9         Operating income                 4.4        4.1
Other (income) expense, net           0.2        0.4     Other (income) expense, net          0.3        0.5
                                  ---------  ---------                                    ---------  ---------
    Income before income                                     Income before income
       taxes                          3.9        3.4            taxes                         4.1        3.6
Income tax expense                    2.1        2.0     Income tax expense                   2.2        2.1
                                  ---------  ---------                                    ---------  ---------
Net Income                            1.8%       1.4%    Net Income                           1.9%       1.5%
                                  =========  =========                                    =========  =========



(2)  Freight  revenue is total  revenue  less fuel  surcharge  revenue.  In this
     table, fuel surcharge revenue is shown

                                                                         Page 13

     netted against the fuel expense  category  ($16.9 million and $14.0 million
     in the six months ended June 30, 2004, and 2003, respectively).

COMPARISON  OF THREE  MONTHS  ENDED JUNE 30, 2004 TO THREE MONTHS ENDED JUNE 30,
2003

For the quarter ended June 30, 2004,  total revenue  increased $3.9 million,  or
2.7% to $149.8 million,  compared with $145.9 million in the 2003 period.  Total
revenue includes $9.8 million and $6.5 million of fuel surcharge  revenue in the
2004 and 2003 periods,  respectively.  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  remained  relatively  constant at $140.0  million in the three
months  ended  June 30,  2004,  and $139.5  million in the same  period of 2003.
Revenue per tractor per week  increased to $2,996 in the 2004 period from $2,892
in the 2003 period, primarily attributable to a 9.8% increase in rate per loaded
mile. The increase was partially  offset by a 4.3% decrease in average miles per
tractor  and  an  increase  in  non-revenue  miles.  Weighted  average  tractors
decreased  to 3,578 in the 2004  period from 3,699 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 increased $0.7 million, or 1.3%, to $56.4
million  in the  2004  period,  from  $55.7  million  in the 2003  period.  As a
percentage of freight revenue,  salaries,  wages, and related expenses increased
to 40.3% in the 2004 period, from 39.9% in the 2003 period. Driver pay increased
to 27.5% of freight  revenue in the 2004 period from 27.3% of freight revenue in
the 2003 period.  The increase was largely  attributable  to a pay increase that
went into effect  March 15,  2004 and was  partially  offset by our  utilizing a
larger percentage of single-driver  tractors,  where only one driver per tractor
is compensated. Management expects driver wages, excluding benefits, to increase
by  approximately  $13.0  million  pre-tax  on an  annualized  basis  due to our
implementation  of a three cent per mile pay increase.  Our payroll  expense for
employees,  other than over the road drivers,  remained  relatively  constant at
7.0% of freight  revenue in the 2004  period and 7.1% of freight  revenue in the
2003 period. Health insurance,  employer paid taxes, workers' compensation,  and
other employee benefits remained  relatively constant at 5.8% of freight revenue
in the 2004 period and 5.6% of freight revenue in the 2003 period.

Fuel expense,  net of fuel surcharge  revenue of $9.8 million in the 2004 period
and $6.5 million in the 2003 period,  increased $0.4 million,  or 2.1%, to $20.5
million  in the  2004  period,  from  $20.0  million  in the 2003  period.  As a
percentage of freight revenue,  net fuel expense  increased to 14.6% in the 2004
period from 14.4% in the 2003  period,  primarily  because of higher fuel prices
and lower fuel mileage due to government  mandated emissions standards that have
resulted in less fuel efficient  engines.  Fuel prices increased  sharply during
2003 and have  remained at high levels into 2004.  Fuel  surcharges  amounted to
$0.088 per revenue  mile in the 2004  period and $0.054 per revenue  mile in the
2003 period,  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 $2.8 million to $7.5 million in the
2004 period from $10.3  million in the 2003 period.  As a percentage  of freight
revenue,  operations and  maintenance  decreased to 5.3% in the 2004 period from
7.4% in the 2003 period.  The decrease resulted in part from the  implementation
of our equipment plan. Over the past twelve months, we have accepted delivery of
approximately   1,700   tractors  and  3,800   trailers  and  have  disposed  of
approximately  1,700 tractors and 2,900 trailers.  We are changing our four year
tractor  trade cycle back to a period of  approximately  three years,  which has
reduced the average age of our tractor  fleet.  Accordingly,  maintenance  costs
have decreased.  The average age of our tractor and trailer fleets  decreased to
18 and 30 months at June 30,  2004,  from 27 and 57 months as of June 30,  2003,
respectively.  The  maintenance  savings are expected to be partially  offset by
increased  driver  recruiting  expense  due to the greater  demand for  trucking
services and a tighter supply of drivers.

Revenue equipment rentals and purchased  transportation  increased $2.0 million,
or 12.2%,  to $18.6  million in the 2004 period,  from $16.6 million in the 2003
period. As a percentage of freight revenue, revenue equipment rentals

                                                                         Page 14

and purchased  transportation expense increased to 13.3% in the 2004 period from
11.9% in the 2003  period.  The  increase is due  principally  to an increase in
revenue equipment rental payments slightly offset by a decrease in the amount of
independent contractor fleet compensation.  Tractor and trailer equipment rental
expense  increased  $3.0  million to $8.8 million in the three months ended June
30,  2004  compared to $5.8  million in the same period of 2003.  As of June 30,
2004, we had financed  approximately  1,035  tractors and 7,611  trailers  under
operating  leases as compared to 890 tractors and 3,835 trailers under operating
leases as of June 30, 2003. Payments to independent  contractors  decreased $1.1
million  to $9.5  million  in the 2004  period  from  $10.6  million in the 2003
period,  mainly  due to a decrease  in the  independent  contractor  fleet to an
average  of 320  during  the 2004  period  versus an  average of 354 in the 2003
period.

Operating taxes and licenses  remained  essentially  constant at $3.7 million in
the 2004 and 2003 periods.  As a percentage of freight revenue,  operating taxes
and licenses also remained  essentially  constant at 2.6% in the 2004 period and
2.7% in the 2003 period.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, decreased
$0.6  million,  or 5.8%, to $9.0 million in the 2004 period from $9.6 million in
the 2003 period.  This  decrease is  predominantly  the result of fewer and less
severe  incidents  during the  second  quarter  of 2004  partially  offset by an
industry-wide  increase in  insurance  rates,  which we addressed by adopting an
insurance program with significantly higher deductible exposure. As a percentage
of freight  revenue,  insurance and claims  decreased to 6.4% in the 2004 period
from 6.9% in the 2003 period.  During the first  quarter of 2004, we renewed our
casualty  program through February 2005. We are self-insured for personal injury
and property damage claims for amounts up to $2.0 million per occurrence for the
first $5.0 million of exposure.  Insurance and claims expense will vary based on
the  frequency  and severity of claims,  the premium  expense,  and the level of
self-insured  retention  and may cause our  insurance  and claims  expense to be
higher or more volatile in future periods than in historical periods.

Communications  and  utilities  expense  remained  essentially  constant at $1.5
million in the 2004 period and $1.7 million in the 2003 period.  As a percentage
of freight  revenue,  communications  and utilities  also  remained  essentially
constant at 1.2% in the 2004 and 2003 periods.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities  expenses,  decreased $0.3 million, or 7.9%, to $3.5 million
in the 2004 period,  from $3.8 million in the 2003  period.  As a percentage  of
freight  revenue,  general  supplies and expenses  decreased to 2.5% in the 2004
period from 2.7% in the 2003 period.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  remained relatively constant at $10.7 million in the 2004 period and
$10.6  million  in  the  2003  period.  As  a  percentage  of  freight  revenue,
depreciation and amortization  remained  relatively constant at 7.6% in the 2004
and 2003 periods.  Depreciation and  amortization  expense is net of any gain or
loss on the disposal of tractors and trailers.  Loss on the disposal of tractors
and trailers was approximately $0.5 million in the 2004 period and approximately
$25,000 in the 2003 period.

Amortization  expense  relates to deferred debt costs incurred and covenants not
to  compete  from five  acquisitions.  Goodwill  amortization  ceased  beginning
January 1, 2002, in accordance with SFAS No. 142,  Goodwill and Other Intangible
Assets,  and we  evaluate  goodwill  and  certain  intangibles  for  impairment,
annually.  During the  second  quarter of 2004,  we tested our  goodwill  ($11.5
million) for impairment and found no impairment.

Our  ownership/lease  costs of revenue  equipment were unusually high during the
three month  period  ending June 30, 2004 as we traded a  substantial  amount of
equipment.   The  majority  of  the  increase  related  to  trade-in   equipment
preparation costs and increased  depreciation  associated with the fleet upgrade
that was completed  during the period.  Our  ownership/lease  costs include both
leased and owned  equipment  and are  reflected in the combined  cost of revenue
equipment  rentals,  depreciation  and interest.  Excluding  the unusually  high
trade-in   equipment   preparation   costs,   we  expect  an   increase  in  our
ownership/lease costs of approximately one-half cent per mile going forward, due
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 and to improve  customer  service.  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

                                                                         Page 15


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.

Other expense,  net,  decreased $0.6 million,  or 88.0%,  to $76,000 in the 2004
period  from $0.6  million in the 2003  period.  The  decrease  is due to a $0.5
million pre-tax,  non-cash gain in the 2004 period related to the accounting for
interest  rate  derivatives   under  SFAS  No.  133,   compared  to  a  loss  of
approximately  $81,000 in the 2003 period.  As a percentage of freight  revenue,
other expense,  net,  decreased to 0.1% in the 2004 period from 0.5% in the 2003
period.  The other expense category includes interest expense,  interest income,
and pre-tax non-cash gains or losses related to the accounting for interest rate
derivatives under SFAS No. 133.

Our income tax  expense was $4.3  million and $3.7  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  increased
approximately  $1.2 million to $4.4 million in the 2004 period from $3.2 million
in the 2003 period.  We believe that a favorable  relationship  between  freight
demand  and the  industry  wide  supply  of  tractor  trailer  capacity  and our
dedication to improving our efficiency,  consistent with the factors  previously
listed,  contributed to our increase in earnings.  As a result of the foregoing,
our net  margin  increased  to 3.1% in the  2004  period  from  2.3% in the 2003
period.


COMPARISON OF SIX MONTHS ENDED JUNE 30, 2004 TO SIX MONTHS ENDED JUNE 30, 2003

For the six months ended June 30, 2004, total revenue increased $3.7 million, or
1.3% to $287.5 million,  compared with $283.8 million in the 2003 period.  Total
revenue  includes $16.9 million and $14.0 million of fuel  surcharge  revenue in
the  2004  and  2003  periods,  respectively.  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 remained relatively constant at $270.6 million in the six months
ended June 30, 2004, and $269.8 million in the same period of 2003.  Revenue per
tractor per week  increased to $2,871 in the 2004 period from $2,792 in the 2003
period,  primarily  attributable  to a 7.6%  increase  in rate per  loaded  mile
partially offset by a 3.1% decrease in average miles per tractor and an increase
in non-revenue  miles.  Weighted average tractors decreased to 3,612 in the 2004
period from 3,706 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 $1.1 million, or 1.0%, to $108.3
million  in the 2004  period,  from  $109.5  million  in the 2003  period.  As a
percentage of freight revenue,  salaries,  wages, and related expenses decreased
to 40.0% in the 2004 period, from 40.6% in the 2003 period. Driver pay decreased
to 27.0% of freight  revenue in the 2004 period from 27.2% 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.  This  decrease was offset by a pay increase  that went into effect
March 15, 2004. Management expects driver wages, excluding benefits, to increase
by  approximately  $13.0  million  pre-tax  on an  annualized  basis  due to our
implementation  of a three cent per mile pay increase.  Our payroll  expense for
employees,  other than over the road drivers,  remained  relatively  constant at
7.1% of freight  revenue in the 2004  period and 7.2% of freight  revenue in the
2003 period. Health insurance,  employer paid taxes, workers' compensation,  and
other employee benefits remained  relatively constant at 5.9% of freight revenue
in the 2004 period and 6.1% of freight revenue in the 2003 period.

Fuel expense,  net of fuel surcharge revenue of $16.9 million in the 2004 period
and $14.0 million in the 2003 period,  decreased $0.4 million, or 0.9%, to $40.9
million  in the  2004  period,  from  $41.3  million  in the 2003  period.  As a
percentage of freight revenue,  net fuel expense  decreased to 15.1% in the 2004
period from 15.3% in the 2003 period,  primarily because of higher freight rates
and lower  miles per  tractor  partially  offset by higher fuel prices and lower
fuel mileage due to government  mandated emissions  standards that have resulted
in less fuel efficient  engines.  Fuel prices increased  sharply during 2003 and
have remained at high levels into 2004. Fuel surcharges amounted to

                                                                         Page 16


$0.077 per revenue  mile in the 2004  period and $0.060 per revenue  mile in the
2003 period,  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 $5.1 million to $15.2 million in the
2004 period from $20.3  million in the 2003 period.  As a percentage  of freight
revenue,  operations and  maintenance  decreased to 5.6% in the 2004 period from
7.5% in the 2003 period.  The decrease resulted in part from the  implementation
of our equipment plan. Over the past twelve months, we have accepted delivery of
approximately   1,700   tractors  and  3,800   trailers  and  have  disposed  of
approximately  1,700 tractors and 2,900 trailers.  We are changing our four year
tractor  trade cycle back to a period of  approximately  three years,  which has
reduced the average age of our tractor  fleet.  Accordingly,  maintenance  costs
have decreased.  The average age of our tractor and trailer fleets  decreased to
18 and 30 months at June 30,  2004,  from 27 and 57 months as of June 30,  2003,
respectively.  The  maintenance  savings are expected to be partially  offset by
increased  driver  recruiting  expense  due to the greater  demand for  trucking
services and a tighter supply of drivers.

Revenue equipment rentals and purchased  transportation  increased $5.8 million,
or 18.4%,  to $37.2  million in the 2004 period,  from $31.4 million in the 2003
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased  transportation  expense  increased  to 13.7% in the 2004  period from
11.6% in the 2003  period.  The  increase is due  principally  to an increase in
revenue equipment rental payments.  Tractor and trailer equipment rental expense
increased  $5.9  million to $16.6  million in the six months ended June 30, 2004
compared to $10.7  million in the same period of 2003.  As of June 30, 2004,  we
had financed  approximately  1,035 tractors and 7,611  trailers under  operating
leases as compared to 890 tractors and 3,835 trailers under operating  leases as
of June 30, 2003. Payments to independent  contractors decreased $0.2 million to
$20.1  million in the 2004  period  from $20.3  million in the 2003  period.  We
utilized an average of 357 independent contractors during the 2004 period versus
an average  of 354 in the 2003  period.  However,  the  independent  contractors
averaged fewer miles in the 2004 period as compared to the 2003 period.

Operating taxes and licenses  remained  essentially  constant at $7.2 million in
the 2004 and 2003 periods.  As a percentage of freight revenue,  operating taxes
and licenses also remained  essentially  constant at 2.6% in the 2004 period and
2.7% in the 2003 period.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, decreased
$0.3 million, or 1.9%, to $17.3 million in the 2004 period from $17.6 million in
the 2003 period.  This  decrease is  predominantly  the result of fewer and less
severe  incidents  during the six month  period  ending June 30, 2004  partially
offset by an industry-wide  increase in insurance  rates,  which we addressed by
adopting an insurance program with significantly higher deductible exposure.  As
a percentage  of freight  revenue,  insurance  and claims  remained  essentially
constant  at 6.4% in the 2004  period  and 6.5% in the 2003  period.  During the
first quarter of 2004, we renewed our casualty program through February 2005. We
are  self-insured  for personal injury and property damage claims for amounts up
to $2.0 million per occurrence for the first $5.0 million of exposure. Insurance
and claims expense will vary based on the frequency and severity of claims,  the
premium  expense,  and the  level of  self-insured  retention  and may cause our
insurance  and claims  expense to be higher or more  volatile in future  periods
than in historical periods.

Communications  and  utilities  expense  remained  essentially  constant at $3.3
million in the 2004 period and $3.4 million in the 2003 period.  As a percentage
of freight  revenue,  communications  and utilities  also  remained  essentially
constant at 1.2% in the 2004 period and 1.3% in the 2003 period.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal  facilities expenses remained  essentially  constant at $7.0 million in
the 2004 and 2003 periods. As a percentage of freight revenue,  general supplies
and expenses  also  remained  essentially  constant at 2.6% in the 2004 and 2003
periods.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased  $1.3 million or 6.0% to $22.5  million in the 2004 period
from $21.2  million in the 2003  period.  As a  percentage  of freight  revenue,
depreciation and amortization  expense increased to 8.3% in the 2004 period from
7.9% in the 2003 period.

                                                                         Page 17

Depreciation and amortization expense is net of any gain or loss on the disposal
of tractors  and  trailers.  Loss on the  disposal of tractors  and trailers was
approximately  $1.4 million in the 2004 period compared to a gain of $209,000 in
the 2003 period.

Our  ownership/lease  costs of revenue  equipment were unusually high during the
six month  period  ending  June 30,  2004 as we traded a  substantial  amount of
equipment.   The  majority  of  the  increase  related  to  trade-in   equipment
preparation costs and increased  depreciation  associated with the fleet upgrade
that was completed  during the period.  Our  ownership/lease  costs include both
leased and owned  equipment  and are  reflected in the combined  cost of revenue
equipment rentals,  depreciation and interest. With the majority of our trade-in
equipment  preparation costs completed,  we expect our ownership/lease  costs of
revenue  equipment to decrease by approximately  one cent per mile by the end of
the year as compared to the first six months of 2004.  Excluding  the  unusually
high  trade-in  equipment  preparation  costs,  we  expect  an  increase  in our
ownership/lease costs of approximately one-half cent per mile going forward, due
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 and to improve  customer  service.  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.

Other expense,  net,  decreased $0.5 million,  or 43.6%,  to $0.7 million in the
2004 period from $1.2 million in the 2003 period.  The decrease is due to a $0.5
million pre-tax,  non-cash gain in the 2004 period related to the accounting for
interest  rate  derivatives   under  SFAS  No.  133,   compared  to  a  loss  of
approximately  $60,000 in the 2003 period.  The other expense category  includes
interest expense,  interest income, and pre-tax non-cash gains or losses related
to the accounting for interest rate derivatives under SFAS No. 133.

Our income tax  expense was $6.0  million and $5.7  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  increased
approximately  $1.1 million to $5.1 million in the 2004 period from $4.0 million
in the 2003 period.  We believe that a favorable  relationship  between  freight
demand  and the  industry  wide  supply  of  tractor  trailer  capacity  and our
dedication to improving our efficiency,  consistent with the factors  previously
listed,  contributed to our increase in earnings.  As a result of the foregoing,
our net  margin  increased  to 1.9% in the  2004  period  from  1.5% in the 2003
period.

LIQUIDITY AND CAPITAL RESOURCES

Our business  requires  significant  capital  investments.  We historically have
financed our capital  requirements with borrowings under a line of credit,  cash
flows from  operations and long-term  operating  leases.  Our primary sources of
liquidity at June 30, 2004,  were funds provided by  operations,  proceeds under
the  Securitization  Facility,  borrowings under our Credit  Agreement,  each as
defined in Note 7 to our consolidated financial statements contained herein, and
operating leases of revenue equipment.

Over the past several years, we have financed a large and increasing  percentage
of our revenue  equipment  through  operating  leases.  This has reduced the net
value  of  revenue  equipment  reflected  on  our  balance  sheet,  reduced  our
borrowings  and increased our net cash flows  compared to purchasing  all of our
revenue equipment. Certain items could fluctuate depending on whether we finance
our revenue equipment through  borrowings or through operating leases. We expect
capital expenditures,  primarily for revenue equipment (net of trade-ins), to be
approximately  $55.0 to $60.0  million in 2004,  exclusive  of  acquisitions  of
companies, and including assets financed with leases, as we transition back to a
three-year  trade  cycle for  tractors  and a seven year trade  cycle on dry van
trailers.  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.

                                                                         Page 18

Net cash provided by operating  activities  was $14.3 million in the 2004 period
and $35.1  million in the 2003  period.  Our  primary  sources of cash flow from
operations in the 2004 period were net income and depreciation and amortization.

Net cash  used in  investing  activities  was $8.7  million  in the 2004  period
related to the purchase of tractors.  Net cash provided by investing  activities
was $3.9  million in the first six months of 2003 and was derived  from the sale
of revenue equipment during the period.

Net cash used in financing  activities was $3.0 million in the 2004 period,  and
$36.2  million in the 2003  period.  During the six month  period ended June 30,
2004, we reduced  outstanding balance sheet debt by $1.2 million and repurchased
$1.9 million of company stock, using proceeds from the Credit Agreement. At June
30, 2004, we had outstanding debt of $60.5 million,  consisting of $49.2 million
in the Securitization  Facility,  $10.0 million drawn under the Credit Agreement
and a $1.3 million  interest  bearing note to the former primary  stockholder of
SRT. Interest rates on this debt range from 1.3% to 6.5%.

In May 2004, the Board of Directors authorized a stock repurchase plan for up to
1.0  million  company  shares to be  purchased  in the open  market  or  through
negotiated transactions subject to criteria established by the board. During the
second quarter of 2004, the Company  purchased a total of 121,500 shares with an
average price of $15.75. The stock repurchase plan referenced herein expires May
31, 2005 and cancels and replaced the Company's stock repurchase program adopted
by the Board of Directors in 2000.

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. We sold the trailers,  which consisted 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.  The  transaction was completed in the
first quarter of 2004 and the leases begin to expire in June 2010.

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.


                                                                                          
                                                                                                                  There-
Payments Due By Period                   Total        2004        2005        2006         2007        2008        after
(in thousands)
                                      -------------------------------------------------------------------------------------

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
                                      =====================================================================================

                                                                         Page 19



(1)  Approximately  $48.4 million of this amount represents proceeds drawn under
     our  Securitization  Facility at December 31, 2003.  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 prior notice.

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 June 30,
2004, we had financed  approximately  1,035  tractors and 7,611  trailers  under
operating  leases.  Vehicles held under operating  leases are not carried on our
balance  sheet,  and lease payments in respect of such vehicles are reflected in
our income statements in the line item "Revenue  equipment rentals and purchased
transportation."  Our revenue  equipment rental expense was $16.6 million in the
2004 period,  compared to $10.7 million in the 2003 period.  The total amount of
remaining payments under operating leases as of June 30, 2004, was approximately
$144.6 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 June 30, 2004,  the maximum amount of the residual value
guarantees was approximately  $47.8 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.

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

                                                                         Page 20

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 would be adversely affected.

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 June 30, 2004, the maximum amount of
the residual value guarantees was approximately $47.8 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.  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. These strategies
have  been  examined  by the IRS in an audit of our  2001  and 2002  income  tax
returns. It is possible that certain strategies might be disallowed resulting in
an  increased  liability  for income  taxes.  We have  received an IRS Notice of
Proposed  Assessment,  which  asserts that three of our tax planning  strategies
have been disallowed, and as a result, we have filed an appeal in the matter. We
have not yet been contacted by the IRS Appeals Division to schedule a hearing to
resolve this issue.  In April 2004, we submitted a $5.0 million cash bond to the
Internal  Revenue  Service to  mitigate  any future  interest  expense.  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 and are determined in accordance with SFAS No. 109, Accounting for
Income Taxes. Deferred tax assets (tax benefits expected to be

                                                                         Page 21

realized in the future) 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
deferred  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 six months ended June 30, 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  assumes that we will be able to
generate, based on certain estimates and assumptions,  sufficient future taxable
income in certain tax  jurisdictions to utilize these deferred tax benefits.  If
these estimates and related assumptions change in the future, we may be required
to reduce the value of the deferred tax assets  resulting in  additional  income
tax  expense.  We believe  that it is more likely than not that the deferred tax
assets,  net of  valuation  allowance,  will be  realized,  based on  forecasted
income.  However,  there can be no assurance  that we will meet our forecasts of
future  income.  We evaluate  the  deferred  tax assets on a periodic  basis and
assess the need for additional valuation allowances.

INFLATION, NEW EMISSIONS CONTROL REGULATIONS AND FUEL COSTS

Most of our operating expenses are inflation-sensitive, with inflation generally
producing  increased costs of operations.  During the past three years, the most
significant  effects of inflation have been on revenue  equipment prices and the
compensation  paid  to the  drivers.  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. The cost of fuel also has
risen  substantially  over  the past  three  years.  We  believe  this  increase
primarily reflects world events rather than underlying inflationary pressure. We
attempt to limit the effects of inflation  through  increases in freight  rates,
certain  cost  control  efforts  and the  effects of fuel  prices  through  fuel
surcharges.

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 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.   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.

                                                                         Page 22
<Page>
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.

                                                                         Page 23

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

COMMODITY PRICE RISK

Prices and  availability  of all  petroleum  products are subject to  political,
economic, and market factors that are generally outside our control. Because our
operations are dependent upon diesel fuel,  significant increases in diesel fuel
costs  could  materially  and  adversely  affect our results of  operations  and
financial  condition.  Historically,  we have been able to  recover a portion of
long-term fuel price  increases  from customers in the form of fuel  surcharges.
The price and  availability of diesel fuel can be  unpredictable  as well as the
extent to which fuel surcharges could be collected to offset such increases. For
the six months ended June 30, 2004,  diesel fuel expenses net of fuel  surcharge
represented 15.8% of our total operating  expenses and 15.1% of freight revenue.
At June 30,  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
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 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 1.0% at June 30, 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.  Due to the  counter-parties'  embedded  options to  cancel,  these
derivatives  are not  designated as hedging  instruments  under SFAS No. 133 and
consequently are marked to fair value through earnings,  in other expense in the
accompanying statement of operations.  At June 30, 2004, the fair value of these
interest rate swap agreements was a liability of $0.7 million. At June 30, 2004,
we had variable,  base rate  borrowings of $10.0 million  outstanding  under the
Credit Agreement.

Our  Securitization  Facility  carries a  variable  interest  rate  based on the
commercial paper rate plus an applicable  margin of 0.41% per annum. At June 30,
2004, borrowings of $49.2 million had been drawn on the Securitization Facility.
Assuming variable rate borrowings under the Credit Agreement and  Securitization
Facility at June 30, 2004 levels,  a one  percentage  point increase in interest
rates could increase our annual interest expense by approximately $392,000.

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.

                                                                         Page 24

ITEM 4. CONTROLS AND PROCEDURES

As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended
(the  "Exchange  Act"),  the  Company  has  carried  out  an  evaluation  of the
effectiveness of the design and operation of the Company's  disclosure  controls
and  procedures  as of the  end of the  period  covered  by  this  report.  This
evaluation was carried out under the supervision and with the  participation  of
the Company's  management,  including its Chief Executive  Officer and its Chief
Financial Officer.  Based upon that evaluation,  our Chief Executive Officer and
Chief  Financial  Officer  concluded  that  our  controls  and  procedures  were
effective  as of the end of the  period  covered by this  report.  There were no
changes in our internal  control over financial  reporting that occurred  during
the period  covered by this  report  that have  materially  affected or that are
reasonably  likely to  materially  affect the  Company's  internal  control over
financial reporting.

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

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

                                                                         Page 25


                                     PART II
                                OTHER INFORMATION

Item 1.   Legal Proceedings.

          From  time  to time we are a party  to  ordinary,  routine  litigation
          arising in the  ordinary  course of business,  most of which  involves
          claims for personal  injury and property damage incurred in connection
          with the transportation of freight. The Company maintains insurance to
          cover  liabilities  arising  from the  transportation  of freight  for
          amounts in excess of certain self-insured retentions.

          On October 26,  2003,  a pickup truck  collided  with a trailer  being
          operating by Southern Refrigerated Transport, Inc. ("SRT"), one of our
          subsidiaries.  A lawsuit was filed in the United States District Court
          for the Southern  District of Mississippi (the "Court") 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.  One of the demand letters is seeking $15.0
          million  and a second  demand  letter  is  seeking  $12.0  million.  A
          memorandum  of  settlement  with  the  beneficiaries  of  one  of  the
          decedents  was entered into on June 28, 2004. A formal  agreement  for
          full and final  settlement  has recently  been entered into with those
          beneficiaries.  As to the claims arising from that decedent, an Agreed
          Order  providing  for  dismissal  of the  Company  has been  signed by
          counsel for the parties  and filed with the Court.  It is  anticipated
          that the Court will issue a Judgment of Dismissal with Prejudice as to
          those claims.  The $12.0 million  demand  letter  referenced  above is
          rendered moot by this settlement  effectively reducing the outstanding
          demands  against the Company from $27.0 million to $15.0  million.  We
          continue  to defend  the case and  expect all  matters  involving  the
          occurrence to be resolved at a level substantially below our aggregate
          coverage limits of our insurance policies.

Item 2.   Changes in Securities and Use of Proceeds.

       Purchases of Equity Securities by the Issuer and Affiliated Purchasers(1)


                                                           
                                                     Total Number of      Maximum Number (or
                         Total         Average      Shares Purchased     Approx. Dollar Value)
Period                 Number of      Price Paid   as Part of Publicly   of Shares that May Yet
                         Shares       Per Share      Announced Plans      Be Purchased Under
                       Purchased                      or Programs        the Plans or Programs
 ------------------- ------------- ------------- --------------------- --------------------------
 April 1, 2004 -
 April 30, 2004              0          N/A                  0                 1,000,000
 ------------------- ------------- ------------- --------------------- --------------------------
 May 1, 2004 -
 May 31, 2004           43,200        $15.56            43,200                   956,800
 ------------------- ------------- ------------- --------------------- --------------------------
 June 1, 2004 -
 June 30, 2004          78,300        $15.85            78,300                   878,500
 ------------------- ------------- ------------- --------------------- --------------------------
 Total                 121,500        $15.75           121,500                   878,500
 ------------------- ------------- ------------- --------------------- --------------------------

(1)  On May 21,  2004,  the  Company  announced  that  the  Board  of  Directors
     authorized the Company to repurchase up to one million  (1,000,000)  shares
     of its Class A common stock,  subject to criteria  established by the Board
     of Directors. The stock may be purchased on the open market or in privately
     negotiated  transactions  at any time until May 31, 2005, at which time, or
     prior thereto,  the board may elect to extend the repurchase program.  This
     program canceled and replaced the program adopted by the Board of Directors
     in 2000.

                                                                         Page 26

Item 3.   Defaults Upon Senior Securities.
          Not applicable

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

          The Annual Meeting of  Stockholders  of Covenant  Transport,  Inc. was
          held on May 27, 2004, for the purpose of electing seven  directors for
          one-year  terms.  Proxies for the meeting were  solicited  pursuant to
          Section  14(a) of the Exchange Act, and there was no  solicitation  in
          opposition to management's nominees. Each of management's nominees for
          director as listed in the Proxy Statement was elected.

          The voting tabulation on the election of directors was as follows:


                                                                            
                                         Shares Voted          Shares Voted             Shares Voted
                                             "FOR"             "AGAINST"                "ABSTAIN"
      David R. Parker                     13,593,710                  -                  3,054,983
      Mark A. Scudder                     13,511,198                  -                  3,137,495
      William T. Alt                      13,478,498                  -                  3,170,195
      Hugh O. Maclellan, Jr.              15,779,008                  -                    869,685
      Robert E. Bosworth                  15,779,108                  -                    869,585
      Bradley A. Moline                   13,506,092                  -                  3,142,601
      Niel B. Nielson                     16,199,862                  -                    448,831



Item 5.    Other Information.
           Not applicable

Item 6.    Exhibits and Reports on Form 8-K.

(a) Exhibits


                           
Exhibit
Number               Reference   Description
3.1                  (1)         Restated Articles of Incorporation
3.2                  (1)         Amended Bylaws dated September 27, 1994.
4.1                  (1)         Restated Articles of Incorporation
4.2                  (1)         Amended Bylaws dated September 27, 1994.
10.1                  #          Amendment No. 6 to Loan Agreement dated July 8, 2004 among Three Pillars Funding,  LLC
                                 (f/k/a Three Pillars  Funding  Corporation),  SunTrust  Capital  Markets,  Inc. (f/k/a
                                 SunTrust  Equitable  Securities  Corporation),   CVTI  Receivables  Corporation,   and
                                 Covenant Transport, Inc. effective June 1, 2004.
10.2                  #          Form of Indemnification  Agreement between Covenant  Transport,  Inc. and each officer
                                 and director, effective May 1, 2004.
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)  Reports on Form 8-K

                                                                         Page 27

     On April 21, 2004, the Company furnished a Form 8-K with the SEC under Item
     12  (Results  of  Operations  and  Financial  Condition)  a  press  release
     announcing its financial and operating  results for the quarter ended March
     31, 2004.

     On June 1,  2004,  the  Company  filed a Form 8-K  with the SEC to  provide
     notice to the SEC of the Company's  change in 401(k) provider and the black
     out period that resulted due to the change.

                                                                         Page 28








                                    SIGNATURE

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

                           COVENANT TRANSPORT, INC.


Date: August 4, 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.