SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 20549

                                    FORM 10-K
(Mark One)
[  X  ]     ANNUAL REPORT  PURSUANT TO  SECTION 13 OR 15(d) OF THE  SECURITIES
      EXCHANGE ACT OF 1934 (FEE REQUIRED)
      For the Fiscal Year Ended December 31, 1997
                                       OR
[     ]    TRANSITION   REPORT   PURSUANT  TO  SECTION 13  OR  15(d)  OF  THE
      SECURITIES EXCHANGE ACT OF 1934 (NO FEE REQUIRED).
      For the transition period from                   to

Commission file number 0-24960

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

            Nevada                                      88-0320154
(State or Other Jurisdiction of            (I.R.S. Employer Identification No.)
 Incorporation or Organization)

     400 Birmingham Highway
     Chattanooga, Tennessee                               37419
(Address of Principal Executive Offices)                (Zip Code)

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

Securities Registered Pursuant to Section 12(b) of the Act:  None

Securities Registered Pursuant to Section 12(g) of the Act:  $0.01 Par Value
                                                           Class A Common Stock

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            NO

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant was approximately  $95.0 million as of March 16, 1998 (based upon the
$21.75 per share  closing  price on that date as reported by Nasdaq).  In making
this calculation the registrant has assumed,  without admitting for any purpose,
that all executive officers,  directors,  and their family members, and no other
persons, are affiliates.

As of March 16, 1998, the  registrant  had  11,011,250  shares of Class A Common
Stock and 2,350,000 shares of Class B Common Stock outstanding.

DOCUMENTS  INCORPORATED BY REFERENCE:  The information set forth under Part III,
Items 10, 11, 12, and 13 of this Report is  incorporated  by reference  from the
registrant's   definitive  proxy  statement  for  the  1998  annual  meeting  of
stockholders that will be filed no later than April 30, 1998.



                              Cross Reference Index

The following  cross  reference index indicates the document and location of the
information contained herein and incorporated by reference into the Form 10-K.

                                                           Document and
                                                           Location
                              Part I
Item 1  Business                                           Page 3 herein
Item 2  Properties                                         Page 5 herein
Item 3  Legal Proceedings                                  Page 6 herein
Item 4  Submission of Matters to a Vote of
        Security Holders                                   Page 6 herein
                              Part II
Item 5  Market for the Registrant's Common Equity
        and Related Stockholder Matters                    Page 6 herein
Item 6  Selected Financial Data                            Page 7 herein
Item 7  Management's Discussion and Analysis of
        Financial Condition and Results of Operations      Page 8 herein
Item 8  Financial Statements and Supplementary Data        Page 15 herein
Item 9  Changes in and Disagreements with Accountants on
           Accounting and Financial Disclosure             Page 15 herein
                             Part III
Item 10 Directors and Executive Officers of the            Page 2 of Proxy
        Registrant                                           Statement
Item 11 Executive Compensation                             Pages 5-7 of Proxy
                                                             Statement
Item 12 Security Ownership of Certain Beneficial           Page 8 of Proxy
        Owners and Management                                Statement
Item 13 Certain Relationships and Related                  Page 10 of Proxy
        Transactions                                         Statement
                              Part IV
Item 14 Exhibits, Financial Statement Schedules,
        and Reports on Form 8-K                            Page 16 herein




      This report contains  "forward-looking  statements" in paragraphs that are
marked with an  asterisk.  These  statements  are  subject to certain  risks and
uncertainties  that could cause actual results to differ  materially  from those
anticipated.  See "Management's  Discussion and Analysis of Financial  Condition
and Results of  Operations  -  Cautionary  Statement  Regarding  Forward-Looking
Statements" for additional  information and factors to be considered  concerning
forward-looking statements.




                                     PART I

ITEM 1.           BUSINESS

General

Covenant Transport,  Inc.  ("Covenant," or the "Company") is a truckload carrier
that offers just-in-time and other premium  transportation service for customers
throughout  the United  States.  Covenant  was  founded by David and  Jacqueline
Parker in 1985 with 25 tractors and 50 trailers.  In twelve years of  operating,
the Company's fleet has grown to 2,136 tractors and 3,948 trailers,  and in 1997
revenue  grew to $297.9  million.  In recent  years,  the Company has grown both
internally  and  through  acquisitions,  although  prior to 1997 most growth was
internal.   In  1995,   Covenant  acquired  the  assets  of  two  small  Dalton,
Georgia-based  truckload carriers that specialized in transporting carpet to the
Pacific  Northwest.  In August 1997,  the Company  accelerated  its  acquisition
strategy.  Covenant  first  acquired the customer  relationships  of $13 million
annual revenue  Trans-Roads,  Inc., a dry van  team-driver  operation based near
Atlanta,  Georgia.  In October  1997,  Covenant  acquired the stock of Bud Meyer
Truck Lines,  Inc., a $45 million annual revenue  truckload carrier that focuses
on  providing   temperature-controlled   transportation   service  for  shippers
primarily in the frozen food and consumer products industries.

The Company's corporate  structure includes Covenant  Transport,  Inc., a Nevada
holding  company  organized  in May  1994  and its  wholly  owned  subsidiaries:
Covenant Transport,  Inc., a Tennessee  corporation  organized in November 1985;
Covenant  Leasing,  Inc., a Nevada  corporation;  Intellectual  Property  Co., a
Nevada corporation,  Covenant  Acquisition Co., a Nevada shell corporation;  and
Bud Meyer Truck Lines, Inc., a Minnesota corporation. Covenant Leasing, Inc. was
formed in March  1997 with the  purpose of leasing  equipment  to the  operating
subsidiary.  Intellectual Property Co. was formed in March 1997 with the purpose
of holding of the intellectual property of the Company.

Operations

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

The Company's  primary  customers  include  retailers and manufacturers of goods
such as garments, consumer electronics, appliances, carpet, textiles, tires, and
frozen food.  Covenant  also  transports  freight of all kinds after it has been
consolidated   into   truckload    quantities   by   consolidators,    such   as
less-than-truckload and air freight carriers, third-party freight consolidators,
and  freight  forwarders.  No single  customer  accounted  for 4% or more of the
Company's revenue during any of the last three fiscal years.

Covenant  conducts its dry van dispatch from its  headquarters  in  Chattanooga,
Tennessee,  and its  temperature-controlled  dispatch  from the Bud Meyer  Truck
Lines  headquarters in Lake City,  Minnesota.  Fleet managers plan load coverage
according to customer  information  requirements  and relay  pick-up,  delivery,
routing,  and fueling  instructions to the Company's drivers. The fleet managers
attempt to route most of the Company's trucks over selected operating lanes. The
resulting  lane  density  assists  the  Company  in  balancing  traffic  between
eastbound  and  westbound  movements,  reducing  empty miles,  and improving the
reliability of delivery schedules.

Covenant  utilizes  proven  technology,  including the Qualcomm  OmnitracsTM and
SensortracsTM  systems,  to increase  operating  efficiency and improve customer
service and fleet management. The Omnitracs system is a satellite based tracking
and communications  system that permits direct communication between drivers and
fleet managers.  The Omnitracs system also updates the tractor's  position every
30 minutes to permit  shippers and the Company to locate  freight and accurately
estimate pick-up and delivery times. The Company uses the Sensortracs  system to
monitor  engine  idling time,  speed,  and  performance,  and other factors that
affect operating  efficiency.  All of the Company's  tractors have been equipped
with the Qualcomm systems since 1995, and the Company has added Qualcomm systems
to the Bud Meyer tractors.



As an  additional  service to  customers,  the Company  offers  electronic  data
interchange  ("EDI"),  which  allows  customers  and the Company to  communicate
electronically,   permitting   real-time   information   flow,   reductions   or
eliminations in paperwork, and fewer clerical personnel.  With EDI customers can
receive updates as to cargo position,  delivery times, and other information. It
also  allows   customers   to   communicate   electronically   delivery,   local
distribution, and account payment instructions.

In 1997, the Company installed a document imaging system to reduce paperwork and
enhance  employee  access to  important  information.  Management  believes  the
imaging  system has  streamlined  workflow  and reduced the number of  employees
required to perform certain record-intensive functions.

Drivers and Other Personnel

Driver  recruitment,  retention,  and  satisfaction  are essential to Covenant's
success, and the Company has made each of these factors a primary element of its
strategy.  Driver-friendly operations are emphasized throughout the Company. The
Company has implemented  automatic programs to signal when a driver is scheduled
to be routed  toward home,  and fleet  managers are  assigned  specific  tractor
units, regardless of geographic region, to foster positive relationships between
the drivers and their principal contact with the Company. In addition,  Covenant
has offered per-mile wage increases to drivers in 1996 and 1997 and continues to
aggressively  seek rate  increases  from customers in part to fund higher driver
pay.

Covenant  differentiates  its primary dry van  business  from many  shorter-haul
truckload  carriers by its use of driver teams.  Driver teams permit the Company
to provide  expedited  service  over its long  average  length of haul,  because
driver  teams are able to  handle  longer  routes  and drive  more  miles  while
remaining within Department of Transportation safety rules.  Management believes
that these teams contribute to greater equipment  utilization than most carriers
with  predominately  single  drivers.  The  use  of  teams,  however,  increases
personnel costs as a percentage of revenue and the number of drivers the Company
must recruit. In 1997, teams operated over 61% of the Company's tractors.

Covenant is not a party to a collective  bargaining  agreement and its employees
are not  represented by a union.  In August 1996, the Company ceased leasing its
personnel  from a third party  leasing  company and employed them  directly.  At
December  31,  1997,  the  Company  employed  3,426  drivers  and 539  nondriver
personnel. Management believes that the Company has a good relationship with its
personnel.

Revenue Equipment

Management  believes  that  operating  high-quality,  efficient  equipment is an
important part of providing excellent service to customers. The Company's policy
is to  operate  its  tractors  while  under  warranty  to  minimize  repair  and
maintenance  cost and reduce service  interruptions  caused by  breakdowns.  The
Company also orders most of its equipment with uniform  specifications to reduce
its parts inventory and facilitate maintenance.

The  Company's  fleet of 2,136  tractors  had an  average  age of 21  months  at
December  31,  1997,  and  all  tractors   remained  covered  by  manufacturer's
warranties.  Management believes that a late model tractor fleet is important to
driver  recruitment and retention and contributes to operating  efficiency.  The
Company utilizes conventional tractors equipped with large sleeper compartments.

At December 31, 1997,  the Company owned 3,948  trailers.  Most of the Company's
trailers were 53-feet long by 102-inch wide, dry vans. The Company also operated
326  53-foot and 183 48-foot  temperature-controlled  trailers.  At year end the
trailers had a fleetwide average age of 32.5 months.

Competition

The United States trucking industry is highly competitive and includes thousands
of for-hire  motor  carriers,  none of which  dominates the market.  Service and
price are the  principal  means of  competition  in the trucking  industry.  The
Company targets primarily the market segment that demands just-in-time and other
premium services. Management



believes  that this  segment  generally  offers  higher  freight  rates than the
segment that is less  dependent  upon timely service and that the Company's size
and use of driver teams are important in competing in this segment.  The Company
competes to some extent with  railroads and  rail-truck  intermodal  service but
differentiates  itself from rail and rail-truck intermodal carriers on the basis
of service  because  rail and  rail-truck  intermodal  movements  are subject to
delays and  disruptions  arising from rail yard  congestion,  which  reduces the
effectiveness of such service on traffic with time-definite pick-up and delivery
schedules. 

Regulation

The  Company  is a common and  contract  motor  carrier of general  commodities.
Historically,  the Interstate  Commerce Commission (the "ICC") and various state
agencies regulated motor carriers' operating rights, accounting systems, mergers
and acquisitions,  periodic  financial  reporting,  and other matters.  In 1995,
federal legislation  preempted state regulation of prices,  routes, and services
of motor carriers and eliminated the ICC. Several ICC functions were transferred
to the Department of  Transportation  (the "DOT").  Management  does not believe
that  regulation  by the  DOT or by the  states  in  their  remaining  areas  of
authority has had a material effect on the Company's  operations.  The Company's
employee and independent contractor drivers also must comply with the safety and
fitness regulations promulgated by the DOT, including those relating to drug and
alcohol   testing  and  hours  of  service.   The  DOT  has  rated  the  Company
"satisfactory," which is the highest safety and fitness rating.

The  Company's  operations  are  subject to various  federal,  state,  and local
environmental  laws  and  regulations,  implemented  principally  by the EPA and
similar state regulatory agencies, governing the management of hazardous wastes,
other discharge of pollutants  into the air and surface and underground  waters,
and the disposal of certain  substances.  If the Company should be involved in a
spill or other accident involving hazardous  substances,  if any such substances
were found on the  Company's  property,  or if the  Company  were found to be in
violation of applicable laws and  regulations,  the Company could be responsible
for clean-up costs,  property damage,  and fines or other penalties,  any one of
which could have a materially  adverse  effect on the Company.  The Company does
not  have  on-site  underground  fuel  storage  tanks  at any of its  locations.
Management  believes that its operations are in material compliance with current
laws and regulations.

Fuel Availability and Cost

The Company  actively  manages its fuel costs by routing the  Company's  drivers
through  fuel centers with which the Company has  negotiated  volume  discounts.
Average fuel prices were lower in 1997 than 1996, and by the end of the year the
cost of fuel was below the level at which the Company  received fuel surcharges.
The Company  historically  has been able to pass through most  increases in fuel
prices  and  taxes to  customers  in the form of higher  rates  and  surcharges,
although short-term  fluctuations are not fully recovered. At December 31, 1997,
approximately  20% of the total  annual  purchases  of fuel by the  Company  was
subject to hedging contracts.

ITEM 2.           PROPERTIES

Covenant  maintains  ten  terminals  located  on  its  major  traffic  lanes  in
Chattanooga,  Tennessee; Lake City, Minnesota; Oklahoma City, Oklahoma; Fremont,
California;  Dalton, Georgia; Pomona, California; Dallas, Texas; El Paso, Texas;
Delanco,  New Jersey;  and Indianapolis,  Indiana.  The terminals provide driver
recruiting  centers,  a base for drivers in proximity  to their homes,  transfer
locations for trailer relays on  transcontinental  routes, and parking space for
equipment dispatch and maintenance. In addition the Chattanooga,  Oklahoma City,
Dalton,  and Lake City locations offer maintenance  service as an alternative to
commercial shops.

In  1996,  the  Company's  headquarters  and  main  terminal  was  relocated  to
approximately 75 acres of property near Chattanooga,  Tennessee.  The facilities
include an office building of approximately 82,000 square feet, which houses all
of the Company's  administrative and operations personnel,  the Company's 45,000
square-foot  principal  maintenance  facility,  and a truck wash.  The Company's
other  maintenance  facility is at Oklahoma City. The Company leased property in
Chattanooga,  Tennessee and in Greer, South Carolina from related parties during
1997.





ITEM 3.           LEGAL PROCEEDINGS


The Company from time to time is a party to  litigation  arising in the ordinary
course of its business,  substantially all of which involves claims for personal
injury and  property  damage  incurred in the  transportation  of  freight.  The
Company  maintains  insurance  covering losses in excess of a $2,500  deductible
from cargo loss and  physical  damage  claims,  and losses in excess of a $5,000
deductible from personal  injury and property  damage.  The Company  maintains a
fully insured workers' compensation plan for its employees.  Each of the primary
insurance  policies has a limit of $1.0 million per occurrence,  and the Company
carries excess  liability  coverage,  which  management  believes is adequate to
cover exposure to claims at any level reasonably anticipated. The Company is not
aware of any claims or threatened claims that might materially  adversely affect
its operations or financial position.

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

During the fourth  quarter of the year ended  December 31, 1997, no matters were
submitted to a vote of security holders.

                                     PART II

ITEM 5.     MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
            MATTERS

Price Range of Common Stock

The Company's  Class A Common Stock has been traded on the National Market under
the symbol  "CVTI."  The  following  table sets forth for the  calendar  periods
indicated the range of high and low bid  quotations  for the  Company's  Class A
Common Stock as reported by Nasdaq from January 1, 1996 to December 31, 1997.


                         Period              High         Low

                 Calendar Year 1996
                   1st Quarter              $17.75      $11.25
                   2nd Quarter               18.00       15.00
                   3rd Quarter               21.00       15.00
                   4th Quarter               19.25       13.00
                 Calendar Year 1997
                   1st Quarter               16.25       11.25
                   2nd Quarter              19.125       13.75
                   3rd Quarter               20.25       18.00
                   4th Quarter              20.125       15.25



The prices reported  reflect  interdealer  quotations  without retail  mark-ups,
mark-downs or  commissions,  and may not represent  actual  transactions.  As of
March 16, 1998, the Company had  approximately 150 stockholders of record of its
Class A Common Stock.  However,  the Company estimates that it has approximately
2,000 stockholders because a substantial number of the Company's shares are held
of record by brokers or dealers for their customers in street names.

Dividend Policy

The Company has never declared and paid a cash dividend on its common stock.  It
is the current  intention  of the  Company's  Board of  Directors to continue to
retain  earnings to finance the growth of the Company's  business rather than to
pay dividends.  The payment of cash dividends is currently limited by agreements
relating to the  Company's  $100 million  line of credit,  $25 million in senior
notes  due  October  2005,  and  the  operating  lease  covering  the  Company's
headquarters  and terminal  facility.  Future  payments of cash  dividends  will
depend  upon  the  financial  condition,   results  of  operations, and  capital
commitments of the Company,  restrictions under  then-existing  agreements,  and
other factors deemed relevant by the Board of Directors.







ITEM 6.           SELECTED FINANCIAL AND OPERATING DATA



Selected Financial Data
Year Ended December 31,        1993        1994      1995      1996      1997

(In thousands except per share
 and operating data amounts)
Statement of Operations Data:
Revenue                       $81,911    $131,926  $180,346  $236,267  $297,861
Operating expenses:
     Salaries, wages, and
       related expenses        34,629      57,675    83,747   108,818   131,522
     Fuel, oil and road
       expenses                17,573      27,282    37,802    55,340    64,910
     Revenue equipment rentals
       and purchased
       transportation           1,703       2,785     1,230       605     8,492
     Repairs                    1,363       2,285     3,569     4,293     5,885
     Operating taxes and
       licenses                 2,125       3,479     4,679     6,065     7,514
     Insurance(1)               3,374       4,510     4,907     6,115     8,655
     General supplies and
       expenses                 5,921       8,650     9,648    12,825    16,277
     Depreciation and
       amortization             5,850       9,310    16,045    22,139    26,482
                           -----------------------------------------------------
        Total operating
          expenses             72,538     115,976   161,627   216,200   269,737
                           -----------------------------------------------------
     Operating income           9,373      15,950    18,719    20,067    28,124
Interest expense                3,765       4,736     4,162     5,987     6,274
                           -----------------------------------------------------
Income before income taxes      5,608      11,214    14,557    14,080    21,850
Income tax expense              1,722       3,951     5,274     5,102     8,148
                           -----------------------------------------------------
Net income(2)                 $ 3,886    $  7,263  $  9,283  $  8,978  $ 13,702
                           =====================================================

Basic and diluted earnings
  per share                   $  0.39    $   0.69  $   0.70  $   0.67  $   1.03
Weighted average common
shares outstanding             10,000      10,496    13,350    13,350    13,360

Balance Sheet Data:
Net property and equipment    $46,975    $ 87,882  $127,408  $144,384  $161,621
Total assets                   61,628     112,552   169,381   187,148   215,256
Long-term debt, less
  current maturities           37,225      27,734    80,150    83,110    80,812
Stockholders' equity          $ 5,703    $ 63,469  $ 72,752  $ 81,730  $ 95,597

Selected Operating Data:
Operating ratio(3)               88.6%       87.9%     89.6%     91.5%     90.6%
Pretax Margin(3)                  6.8%        8.5%      8.1%      6.0%      7.3%
Average revenue per loaded
  mile(4)                     $  1.05    $   1.09  $   1.09  $   1.10  $   1.13
Deadhead miles percentage         6.0%        5.4%      5.6%      5.2%      5.5%
Average length of haul in
  miles                         1,821       1,840     1,811     1,780     1,653
Average miles per tractor
  per year                    157,756     159,921   148,669   150,778   149,117
Average revenue per tractor
  per week                    $ 3,008    $  3,165  $  2,942  $  2,994  $  3,059
Weighted average tractors
  for year(5)                     518         796     1,179     1,509     1,866
Total tractors at end of
  period(5)                       621       1,001     1,343     1,629     2,136
Total trailers at end of
  period(5)                       966       1,651     2,554     3,048     3,948


(1) Includes uninsured losses for 1993 of $300,000.
(2) Since its  inception  in 1991,  Tenn-Ga  Leasing,  Inc.  (Tenn-Ga),  a
revenue  equipment  leasing  company  formed  by a  related  party to serve as a
financing  alternative  for a portion of the Company's  revenue  equipment,  has
operated as an S corporation  and was not subject to federal and state corporate
income  taxes.  If Tenn-Ga had been  subject to  corporate  income taxes for the
periods  presented,  the Company's  consolidated pro forma net income would have
been  $3,637,000  in 1993 and  $7,038,000  in 1994. As a result of the Company's
acquisition of substantially all of Tenn-Ga's assets effective May 31, 1994, the
results of the  Company and Tenn-Ga  are not  combined  in future  periods.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."  
(3) Operating expenses  expressed as a percentage of revenue.  Because obtaining
equipment from  owner-operators  and under operating leases  effectively  shifts
financing  expenses from interest to "above the line"  operating  expenses,  the
Company  intends to evaluate its  efficiency  using pretax margin and net margin
rather than operating ratio. (4) Includes fuel surcharge in 1997.  Excluding the
fuel surcharge,  the Company  estimates that average revenue per loaded mile was
$1.12.  (5)  Includes  monthly  rental  tractors  and  excludes  monthly  rental
trailers.






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

Overview

During the three year period ended December 31, 1997, the Company  increased its
revenue at a compounded  annual  growth rate of 31.2%,  as revenue  increased to
$297.9  million in 1997 from $131.9  million in 1994. A significant  increase in
fleet size to meet  customer  demand as well as an increase in the freight rates
contributed to revenue growth over this period.

In addition to internal growth,  the Company completed four acquisitions  during
the three years ended in 1997. In 1995, the Company  purchased certain assets of
two small truckload carriers based in Dalton, Georgia. The two carriers together
generated  less than $8 million in revenue,  but each  provided the Company with
significant  customer  relationships.  In August 1997, the Company  acquired the
customer  relationships  of Trans-Roads,  Inc., a $13 million annual revenue dry
van carrier based near Atlanta,  Georgia. In October 1997, the Company purchased
all the outstanding  capital stock of Bud Meyer Truck Lines, Inc., a $45 million
annual revenue temperature-controlled carrier based in Lake City, Minnesota. The
Company  intends to continue to grow both  internally and through  acquisitions,
with the main  constraint  on internal  growth  being the ability to recruit and
retain sufficient numbers of qualified drivers.

The Company's  improved net income  approximately  53%, to $13.7 million in 1997
from $9.0  million in 1996.  Several  factors  contributed  to the  improvement,
including  declining  fuel  prices and  negotiating  higher  freight  rates from
substantially  all  customers.  Although  higher driver  compensation  partially
offset the increased freight rates,  management  believes the Company benefitted
from attracting and retaining more drivers.

Changes in several operating  statistics and expense  categories are expected to
result from actions taken in 1997. Bud Meyer Truck Lines operates  predominantly
single-driver  tractors,  as opposed to the primarily  team-driver tractor fleet
operated by Covenant's  long-haul,  dry van  operation.  The single driver fleet
operates fewer miles per tractor and experiences  more empty miles. In addition,
Bud Meyer's  operations  must bear additional expenses of fuel for refrigeration
units, pallets, and depreciation and interest expense of more expensive trailers
associated  with  temperature-controlled  service.  The additional  expenses and
lower  productive  miles are offset by generally  higher revenue per loaded mile
and the reduced employee expense of compensating only one driver.  The Company's
operating  statistics  and expenses are expected to shift in future periods with
the mix of single, team, and temperature-controlled operations.(*)

The Company also  initiated the use of  owner-operators  of tractors in 1997 and
contracted with  approximately 100  owner-operators  at December 31, 1997. Owner
operators  provide a tractor  and  driver  and bear all  operating  expenses  in
exchange  for a fixed  lease  payment per mile.  The  Company  does not have the
capital  outlay of purchasing  the tractor.  In 1997,  the Company also financed
approximately  240  tractors  under  operating  leases.  The lease  payments  to
owner-operators  and the financing of tractors under operating  leases appear as
operating expenses under revenue equipment rentals and purchased transportation.
Expenses associated with owned equipment, such as interest and depreciation, are
not  incurred,  and for  owner-operator  tractors,  driver  compensation,  fuel,
communications, and other expenses are not incurred. Because obtaining equipment
from  owner-operators  and under operating leases  effectively  shifts financing
expenses  from  interest  to "above the line"  operating  expenses,  the Company
intends to evaluate its  efficiency  using pretax  margin and net margin  rather
than operating ratio.(*)


(*) May contain "forward-looking" statements.




The following  table sets forth the percentage  relationship of certain items to
revenue for the years ended December 31, 1995, 1996, and 1997:


                                              1995          1996          1997
                                            -----------------------------------
                                                               
  Revenue                                   100.0%        100.0%        100.0%
  Operating expenses:
  Salaries, wages, and related expenses       46.4          46.1          44.2
  Fuel, oil, and road expenses                21.0          23.4          21.8
  Revenue equipment rentals and
    purchased transportation                   0.7           0.2           2.9
  Repairs                                      2.0           1.8           2.0
  Operating taxes and licenses                 2.6           2.6           2.5
  Insurance                                    2.7           2.6           2.9
  General supplies and expenses                5.3           5.4           5.5
  Depreciation and amortization                8.9           9.4           8.9
                                    -------------------------------------------
  Total operating expenses                    89.6          91.5          90.6
                                    -------------------------------------------
  Operating income                            10.4           8.5           9.4
  Interest expense                             2.3           2.5           2.1
                                    -------------------------------------------
  Income before income taxes                   8.1           6.0           7.3
  Income tax expense                           2.9           2.2           2.7
                                    -------------------------------------------
  Net income                                  5.2%          3.8%          4.6%
                                    ===========================================



Comparison of Year Ended December 31, 1997 to Year Ended December 31, 1996

Revenue  increased  $61.6 million  (26.1%) to $297.9 million in 1997 from $236.3
million in 1996. The revenue increase was attributable to three primary factors.
First,  the  Company  added  tractors  to meet  demand  from  new  and  existing
customers.  Second,  the Company  negotiated  rate  increases  with customers of
approximately  $.04 per loaded mile, net of fuel surcharges.  Third, the Company
acquired the customer  relationships of Trans-Roads,  Inc., a $13 million annual
revenue dry van  carrier in August  1997 and all the capital  stock of Bud Meyer
Truck Lines, Inc., a $45 million annual revenue  temperature-controlled  carrier
in October 1997.  Covenant  operated 1,866 weighted average tractors during 1997
as compared with 1,509 during 1996, a 23.7% increase.

Salaries,  wages and related expenses increased $22.7 million (20.9%), to $131.5
in 1997 from $108.8  million in 1996.  As a  percentage  of  revenue,  salaries,
wages,  and  related  expenses  decreased  to 44.2% in 1997 from  46.1% in 1996.
Driver wages as a percentage of revenue increased to 35.0% in 1997 from 33.5% in
1996  primarily  as a result of the pay  increase  that went into  effect in May
1997.  Non-driving employee payroll expense decreased to 5.3% of revenue in 1997
from  5.4%  in  1996.  Health  insurance,  employer  paid  taxes,  and  workers'
compensation  decreased  to 6.1% of revenue in 1997 from 6.8% in 1996.  This was
primarily  attributed to reduced worker's  compensation  premiums  negotiated in
August 1997 with a fixed rate for a three-year period.

Fuel, oil, and road expenses increased $9.5 million (17.3%), to $64.9 million in
1997 from $55.3 million in 1996. As a percentage of revenue, fuel, oil, and road
expenses  decreased to 21.8% of revenue in 1997 from 23.4% in 1996. The increase
reflects the greater  number of tractors in service during 1997. The decrease as
a percentage of revenue was  primarily a result of improving  fuel prices during
1997. In addition to decreased fuel prices,  the fuel expense was further offset
by fuel surcharges charged to customers totaling $2.4 million.

Revenue  equipment rentals and purchased  transportation  increased $7.9 million
(1336.8%), to $8.5 million in 1997 from $0.6 million in 1996. As a percentage of
revenue,  revenue  equipment rentals and purchased  transportation  increased to
2.9% of  revenue  in 1997  from  0.2% in 1996.  Revenue  equipment  rentals  and
purchased  transportation  historically had represented payments under operating
leases or short-term rentals of tractors and trailers.  During 1997, the Company
began  using  owner-operators  of revenue  equipment,  who provide a tractor and
driver and cover all of their operating expenses in exchange for a fixed payment
per  mile.  Accordingly,  expenses  such  as  driver  salaries,  fuel,  repairs,
depreciation,  and interest normally associated with Company-owned equipment are
consolidated  in revenue  equipment  rentals and purchased  transportation  when
owner-operators are utilized.  The Company had contracted with




approximately 100 owner-operators at December 31, 1997. In the fourth quarter of
1997, the Company also entered into a sale and leaseback of 227 tractors,  which
will  increase  this  expense in the future,  while  reducing  depreciation  and
interest.(*)

Repairs  increased  $1.6  million  (37.1%),  to $5.9  million  in 1997 from $4.3
million in 1996.  As a  percentage  of  revenue,  repairs  increased  to 2.0% of
revenue in 1997 from 1.8% in 1996. The increase was  attributable to an increase
in fleet size,  a slight  increase in fleet age,  and to repairs made to improve
the condition of equipment prior to sales and trades of older equipment acquired
in the Bud Meyer Truck Lines transaction.

Insurance,  consisting primarily of premiums for liability, physical damage, and
cargo damage  insurance,  and claims,  increased $2.5 million  (41.5%),  to $8.7
million in 1997 from $6.1 million in 1996. As a percentage of revenue, insurance
increased to 2.9% of revenue in 1997 from 2.6% in 1996.  An increase in accident
claims more than offset a reduction  in  insurance  premiums  per million
dollars of revenue.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal lease expense,  driver recruiting expenses,  communications,  and agent
commissions, increased $3.5 million (26.9%), to $16.3 million in 1997 from $12.8
million in 1996.  As a  percentage  of revenue,  general  supplies  and expenses
remained  essentially  constant at 5.5% of revenue in 1997 compared with 5.4% in
1996.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $4.3 million (19.6%),  to $26.5 million in 1997 from $22.1
million in 1996.  As a  percentage  of revenue,  depreciation  and  amortization
decreased to 8.9% in 1997 from 9.4% in 1996 as the Company  utilized  more owner
operators,  leased more revenue  equipment,  and realized an increase in revenue
per  tractor  per week,  which more  efficiently  spread  this fixed cost over a
larger  revenue  base.  Amortization  expense  relates  to  deferred  debt costs
incurred and covenants not to compete from two 1995 asset acquisitions,  as well
as goodwill from two 1997 acquisitions.

Interest  expense  increased $0.3 million  (0.5%),  to $6.3 million in 1997 from
$6.0 million in 1996. As a percentage of revenue,  interest expense decreased to
2.1% of revenue in 1997 from 2.5% in 1996. Lower average debt balances more than
offset slightly higher average  interest rates (7.2 % in 1997 compared with 7.0%
in 1996) contributed to improving this expense item.

As a result of the foregoing,  the Company's  pretax margin  improved to 7.3% in
1997 from 6.0% in 1996.

The Company's effective tax rate was 37.2% in 1997 and 36.2% in 1996.

As a result of the factors  described  above,  net income increased $4.7 million
(52.6%),  to $13.7  million in 1997 (4.6% of revenue)  from $9.0 million in 1996
(3.8% of revenue).

Comparison of Year Ended December 31, 1996 to Year Ended December 31, 1995

Revenue  increased $56.0 million (31.0%),  to $236.3 million in 1996 from $180.3
million in 1995. The revenue  increase was primarily  generated by business from
new customers and higher volume from  existing  customers.  Average  revenue per
loaded mile was $1.10 in 1996 ($1.09 net of fuel  surcharge of $1.6 million) and
$1.09 in 1995.  Average  miles per  tractor  increased  to  150,778 in 1996 from
148,669 in 1995, as the trucking economy improved. Deadhead decreased to 5.2% of
total miles from 5.6%.  Covenant operated 1,509 weighted average tractors during
1996 as compared with 1,179 during 1995, a 28.0% increase.

Salaries,  wages and related expenses increased $25.1 million (29.9%), to $108.8
million  in 1996  from  $83.7  million  in 1995.  As a  percentage  of  revenue,
salaries, wages, and related expenses decreased to 46.1% of revenue in 1996 from
46.4% in 1995.  Driver  wages as a percentage  of revenue  increased to 33.5% in
1996  from  32.8% in 1995  primarily  as a result of the  tenure of our  driving
employees and a small pay increase in August 1996.  Non-driving employee payroll
expense  increased  to 5.4%  of  revenue  in 1996  from  5.1%  in  1995.  Health
insurance,  employer paid taxes, and workers' compensation  decreased to 6.8% of
revenue in 1996 from 8.2% in 1995.

(*) May contain "forward-looking statements.




Fuel, oil, and road expenses  increased $17.5 million (46.4%),  to $55.3 million
in 1996 from $37.8 in 1995.  As a  percentage  of revenue,  fuel,  oil, and road
expenses  increased to 23.4% of revenue in 1996 from 21.0% in 1995. The increase
was  primarily a result of increased  fuel prices  during all of 1996.  The fuel
expense was partially  offset by fuel surcharges  charged to customers  totaling
$1.6 million. Additionally,  motel cost increased in 1996 as compared to 1995 as
the result of an increase in per motel allowance given to the drivers.

Revenue  equipment  rentals  and  purchased  transportation  decreased  $625,000
(50.8%),  to  $605,000 in 1996 from $1.2  million in 1995.  As a  percentage  of
revenue,  revenue  equipment rentals and purchased  transportation  decreased to
0.2% of  revenue  in 1996  from  0.7% in 1995.  The  Company  had  more  revenue
equipment under operating leases during 1995.

Repairs increased $724,000 (20.3%), to $4.3 million in 1996 from $3.6 million in
1995. As a percentage of revenue,  repairs  decreased to 1.8% of revenue in 1996
from 2.0% in 1995.  The decreases  were  primarily due to a change in oil change
intervals in 1996.

Insurance,  consisting primarily of premiums for liability,  physical damage and
cargo damage insurance,  increased $1.2 million (24.6%), to $6.1 million in 1996
from $4.9 million in 1995.  As a percentage of revenue,  insurance  decreased to
2.6% of revenue in 1996 from 2.7% in 1995,  as the Company  continued  to reduce
premiums.

General  supplies  and  expenses,  consisting  primarily  of  driver  recruiting
expenses, communications and agent commissions,  increased $3.2 million (32.9%),
to $12.8  million in 1996 from $9.6 million in 1995. As a percentage of revenue,
general supplies and expenses  increased to 5.4% of revenue in 1996 from 5.3% in
1995.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $6.1 million (38.0%),  to $22.1 million in 1996 from $16.0
million in 1995.  As a  percentage  of revenue,  depreciation  and  amortization
increased  to 9.4% in 1996 from 8.9% in 1995, as the Company's  average  cost of
revenue  equipment  increased in 1996, all tractors were equipped with satellite
communication  units for all of 1996,  and the Company  reduced its  reliance of
revenue equipment rentals.  Amortization  expense relates to deferred debt costs
incurred and covenants not to compete from two 1995 asset acquisitions .

Interest expense  increased $1.8 million  (43.9%),  to $6.0 million in 1996 from
$4.2 million in 1995. As a percentage of revenue,  interest expense increased to
2.5% of  revenue  in 1996 from 2.3% in 1995,  as higher  average  debt  balances
($85.6  million  in 1996  compared  with  $58.4  million in 1995) were not fully
offset by lower average interest rates (7.0% in 1996 compared with 7.3% in 1995)
and a larger revenue base.

As a result of the foregoing,  the Company's  pretax margin decreased to 6.0% in
1996 from 8.1% in 1995.

The Company's effective tax rate was 36.2% in 1996 and 1995.

Primarily as a result of the factors  described  above,  net income decreased to
$9.0  million  in 1996  (3.8% of  revenue)  from $9.3  million  in 1995 (5.2% of
revenue).

Liquidity and Capital Resources

The growth of the Company's business has required significant investments in new
revenue equipment.  The Company  historically has financed its revenue equipment
requirements  with  borrowings  under  installment  notes  payable to commercial
lending  institutions  and equipment  manufacturers,  borrowings under a line of
credit,  cash  flows  from  operations,  and  long-term  operating  leases.  The
Company's  primary sources of liquidity at December 31, 1997 were funds provided
by operations  and  borrowings  under its primary  credit  agreement,  which had
maximum  available  borrowing  of $100 million at December 31, 1997 (the "Credit
Agreement").  The Company believes its sources of liquidity are adequate to meet
its current and projected needs. (*)

The  Company's  primary  source  of cash  flow  from  operations  is net  income
increased by depreciation and deferred income taxes. The Company's principal use
of cash in operations is to finance  receivables  and advances  associated  with
growth  in the  business.  The  Company's  number  of  days  sales  in  accounts
receivable decreased from 46 days in 1996 to 43 days in 1997.

(*) May contain "forward-looking" statements.



Net cash  provided by  operating  activities  was $45.2  million in 1997,  $39.1
million in 1996,  and $9.1 million in 1995.

The primary source of funds in 1997 was net income of $13.7 million increased by
non-cash adjustments  including  depreciation of $27.4 million,  deferred income
taxes of $5.1 million,  and accounts payable of $2.1 million. The primary use of
funds was an increase in accounts receivable of $1.7 million.

Net cash used in investing  activities was $27.6 million in 1997,  $38.9 million
in 1996, and $55.7 million in 1995.  Such amounts were used primarily to acquire
additional  revenue  equipment  as  the  Company  expanded  its  operations.  In
addition,  in 1997,  the Company used $5.6 million of such amount to  consummate
the acquisition of Trans-Road,  Inc. and Bud Meyer Truck Lines, Inc. The Company
expects  capital  expenditures   (primarily  for  revenue  equipment),   net  of
trade-ins, to be approximately $55.0 million in 1998.(*)

Net cash used in  financing  activities  was  $18.5  million  in 1997.  Net cash
provided by financing  activities were $2.8 million in 1996 and $42.1 million in
1995. The cash provided by financing  activities in 1997, 1996, and 1995 related
primarily to borrowings  under the Credit  Agreement.  At December 31, 1997, the
Company had  outstanding  debt of $82.4  million,  primarily  consisting  of $52
million drawn under the Credit  Agreement and the $25 million in 10-year  senior
notes. Interest rates on this debt range from 6.25% to 12.5%.

The Credit Agreement is with a group of banks and has a maximum  borrowing limit
of $100  million.  Borrowings  related to revenue  equipment  are limited to the
lesser of 90% of the net book value of revenue equipment or $55 million. Working
capital borrowings are limited to 85% of eligible accounts  receivable.  Letters
of credit are limited to an  aggregate  commitment  of $10  million.  The Credit
Agreement includes a "security  agreement" such that the Credit Agreement may be
collateralized  by virtually  all assets of the Company if a covenant  violation
occurs.  A commitment fee of 0.225% per annum is due on the daily unused portion
of the  Credit  Agreement.  The  Credit  Agreement  is  guaranteed  by  Covenant
Transport,  Inc.  a Nevada  corporation,  Intellectual  Property  Co.,  a Nevada
corporation,  Bud Meyer Truck Lines, Inc., a Minnesota corporation, and Covenant
Acquisition Co., a Nevada corporation.

The Credit Agreement revolves for two years and then has a four-year term out if
not renewed.  Payments for interest are due quarterly in arrears with  principal
payments  due  in 12  equal  quarterly  installments  beginning  on  the  second
anniversary  of the date of the Credit  Agreement (or any renewal).  The Company
renewed the loan in December 1997 and anticipates  renewing the Credit Agreement
on an annual basis.  Borrowings  under the Credit  Agreement may be based on the
banks' base rate or LIBOR and accrue  interest based on one, two, or three month
LIBOR rates plus an applicable margin that is adjusted  quarterly between 0.375%
and 1% based on cash flow coverage and a defined debt to  capitalization  ratio.
At December 31, 1997, the margin was 0.5%.

In October 1995,  the Company placed $25 million in 10-year senior notes with an
insurance company. The notes bear interest at 7.39%, payable semi-annually,  and
mature  on  October  1,  2005.  Principal  payments  are  due  in  equal  annual
installments  beginning in the seventh year of the notes.  Proceeds of the notes
were used to reduce borrowings under the Credit Agreement.

In  December  1997,  the  Company  engaged in a  sale-and-leaseback  transaction
involving  199 of the Company's  tractors  that had been newly  acquired or were
awaiting  delivery.  The proceeds of the sale were used to reduce debt under the
Credit Agreement.  The Company entered into a three-year lease of the equipment,
with a 5.15%  implied  interest  rate and a  residual  value  guaranteed  by the
Company at a level equal to the Company's salvage value on owned tractors.

The Company's  headquarters facility was completed in December 1996. The cost of
the  approximately  75  acres  and  construction  of the  headquarters  and shop
buildings  was  approximately  $15  million.  The Company  financed the land and
improvements under a "build to suit" operating lease.

The  Credit  Agreement,  senior  notes,  and  headquarters  and  terminal  lease
agreement  contain certain  restrictions and covenants  relating to, among other
things, dividends, tangible net worth, cash flow, acquisitions and dispositions,
and  total  indebtedness.  All of these  instruments  are  cross-defaulted.  The
Company was in compliance with the agreements at December 31, 1997.




Inflation and Fuel Costs

Most of the Company's operating expenses are inflation-sensitive, with inflation
generally producing  increased costs of operation.  During the past three years,
the most significant  effects of inflation have been on revenue equipment prices
and the compensation  paid to drivers.  Innovations in equipment  technology and
comfort  have  resulted  in  higher  tractor  prices,  and  there  has  been  an
industry-wide  increase in wages paid to attract and retain  qualified  drivers.
The Company  historically has limited the effects of inflation through increases
in freight  rates and certain cost control  efforts.  The failure to obtain rate
increases  in the  future  could  have an adverse  effect on  profitability.  In
addition to  inflation,  fluctuations  in fuel prices can affect  profitability.
Fuel expense  comprises a larger  percentage  of revenue for Covenant  than many
other carriers  because of Covenant's  long average length of haul.  Most of the
Company's contracts with customers contain fuel surcharge  provisions.  Although
the Company  historically has been able to pass through most long-term increases
in fuel  prices  and taxes to  customers  in the form of  surcharges  and higher
rates,  shorter-term  increases are not fully  recovered.  At December 31, 1997,
approximately  20% of the total  annual  purchases  of fuel by the  Company  was
subject to hedging contracts.(*)

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. First quarter net income historically has been lower than net
income in each of the other three  quarters of the year  because of the weather.
The Company's 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 the  Company's  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 the
Company's dry van operation. During September and October, business increases as
a  result  of  increased  retail  merchandise  shipped  in  anticipation  of the
holidays.(*)

The table  below sets  forth  quarterly  information  reflecting  the  Company's
equipment  utilization  (miles per tractor per period)  during 1995,  1996,  and
1997.  The  Company   believes  that  equipment   utilization   more  accurately
demonstrates the seasonality of its business than changes in revenue,  which are
affected by the timing of  deliveries of new revenue  equipment.  Results of any
one or more  quarters  are not  necessarily  indicative  of  annual  results  or
continuing trends.



                First Quarter  Second Quarter Third Quarter  Fourth Quarter
                                                 

     1995           35,467         38,029         38,186         36,941
     1996           35,067         38,462         38,989         38,036
     1997           34,389         37,325         38,850         38,314




Year 2000

The Company is aware of the current concerns  throughout the business  community
of reliance upon computer  systems that do not properly  recognize the year 2000
in  date  formats,  often  referred  to as the  "Year  2000  Problem."  Computer
operations are a significant function within the Company and daily operations of
the Company depend on the  successful  operation of its computer  systems.  As a
result the Company is currently  assessing Year 2000 preparedness and developing
a plan to help ensure continuity of operations.

The Company relies upon software  purchased from third party vendors rather than
internally generated software.  In its analysis of the software,  and based upon
its ongoing  discussions  with vendors,  the Company has determined that most of
its software already reflects changes  necessary to avoid the Year 2000 Problem.
The Company intends to continue to work and complete  testing to ensure existing
systems are Year 2000 compliant and does not expect a materially  adverse impact
on its financial condition or operations.(*)


(*) May contain "forward-looking" statements.



Earnings Per Share.  Effective  December 31, 1997, the Company adopted Statement
of Financial  Accounting  Standards  No. 128,  Earnings Per Share.  The standard
replaces the  presentation  of primary EPS with a presentation  of basic EPS and
replaces the  presentation  of fully diluted EPS with diluted EPS.  Basic income
per share is computed by dividing net income  available for common  shareholders
by the weighted  average number of shares of common stock  outstanding.  Diluted
income per share is  computed by dividing  adjusted  net income by the  weighted
average  number of shares of common  stock and assumed  conversions  of dilutive
securities  outstanding  during  the  respective  periods.  Dilutive  securities
represented by options have been included in the  computation.  The Company uses
the treasury stock method for calculating the dilutive effect of options.

Recent  Accounting  Pronouncements  - Effective  December 31, 1997,  the Company
implemented  Statement of Financial  Accounting Standards No. 129, Disclosure of
Information  about Capital  Structure.  The Statement  consolidates  disclosures
required  by several  existing  pronouncements  regarding  an  entity's  capital
structure.  The  Company's  disclosures  are  already  in  compliance  with such
pronouncements  and,  accordingly,  SFAS No. 129 does not  require any change to
existing disclosures.

In June 1997,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 130,  Reporting  Comprehensive  Income. The
Statement  establishes  standards  for  reporting  comprehensive  income and its
components in a full set of financial statements. The Statement is effective for
fiscal years beginning after December 15, 1997.

In June 1997,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  No.  131,  Disclosures  About  Segments  of an
Enterprise and Related Information. This Statement establishes standards for the
way that public business enterprises report information about operating segments
in  annual  financial   statements  and  interim  financial  reports  issued  to
shareholders.  It also  establishes  standards  for  related  disclosures  about
products and services,  geographic areas, and major customers.  The Statement is
effective  for fiscal years  beginning  after  December 31, 1997. In the initial
year  of  application,  comparative  information  for  earlier  years  is  to be
restated.  The Company is evaluating  SFAS No. 131 to determine  the impact,  if
any, on its reporting and disclosure requirements.

Cautionary Statement Regulating Forward-Looking Statements

The  Company  may  from  time-to-time  make  written  or  oral   forward-looking
statements.  Written  forward-looking  statements may appear in documents  filed
with the Securities and Exchange Commission,  in press releases,  and in reports
to stockholders. The Private Securities Litigation Reform Act of 1995 contains a
safe harbor for  forward-looking  statements.  The  Company  relies on this safe
harbor in making  such  disclosures.  In  connection  with  this  "safe  harbor"
provision,  the Company is hereby identifying important factors that could cause
actual results to differ materially from those contained in any  forward-looking
statement  made by or on behalf of the Company.  Factors that might cause such a
difference include, but are not limited to, the following:

Economic  Factors;  Fuel Prices.  Negative  economic factors such as recessions,
downturns in customers' business cycles,  surplus  inventories,  inflation,  and
higher interest rates could impair the Company's operating results by decreasing
equipment  utilization or increasing  costs of operations.  High fuel prices can
have a negative impact on the Company's profitability.

Resale of Used Revenue Equipment. The Company historically has recognized a gain
on the  sale of its  revenue  equipment,  however  if the  resale  value  of the
Company's revenue equipment were to decline, the Company could find it necessary
to dispose of its  equipment  at lower  prices or retain  some of its  equipment
longer, with a resulting increase in operating expenses.

Recruitment,  Retention, and Compensation of Qualified Drivers.  Competition for
drivers is intense in the trucking industry. There was in 1997, and historically
has been, an industry-wide  shortage of qualified  drivers.  This shortage could
force the Company to  significantly  increase the compensation it pays to driver
employees or curtail the Company's growth.

Competition.  The trucking  industry is highly  competitive and fragmented.  The
Company  competes with other  truckload  carriers,  private  fleets  operated by
existing and potential  customers,  railroads,  rail-intermodal  service, and to
some extent with air-freight service. Competition is based primarily on service,
efficiency,  and freight rates. Many competitors




offer  transportation  service at lower rates than the  Company.  The  Company's
results  could suffer if it cannot  obtain  higher rates than  competitors  that
offer a lower level of service.

Acquisitions.  A significant portion of the Company's growth since June 1995 has
occurred through  acquisitions,  and acquisitions are an important  component of
the Company's  growth strategy.  Management must continue to identify  desirable
target companies and negotiate,  finance,  and close acceptable  transactions or
the Company's growth could suffer.

ITEM 8.          FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


The Company's audited  consolidated  balance sheets,  statements of income, cash
flows, and  stockholders'  equity,  and notes related thereto,  are contained at
Pages  19 to 31 of this  report.  The  supplementary  quarterly  financial  data
follows:

Quarterly Financial Data:

                                  Fourth       Third       Second       First
                                  Quarter     Quarter      Quarter     Quarter
                                    1997        1997        1997         1997
                               ----------- ----------- ------------ -----------
                                                        
Revenue                        $   89,905  $   75,308  $    70,060  $   62,588
Operating income                    8,837       7,888        7,118       4,282
Income before taxes                 6,791       6,504        5,641       2,914
Income taxes                        2,578       2,406        2,088       1,076
Net income                          4,213       4,098        3,553       1,838
Basic and diluted earnings
  per share                    $     0.32  $     0.31  $      0.27  $     0.14

                                  Fourth       Third       Second       First
                                  Quarter     Quarter      Quarter     Quarter
                                    1996        1996        1996         1996
                               ----------- ----------- ------------ -----------
Revenue                        $   64,161  $   63,022  $    59,626  $   49,458
Operating income                    5,084       6,768        6,092       2,122
Income before taxes                 3,540       5,186        4,600         754
Income taxes                        1,286       1,868        1,676         272
Net income                          2,254       3,318        2,924         482
Basic and diluted earnings
  per share                    $     0.17  $     0.25  $      0.22  $     0.04




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

No reports on Form 8-K have been filed  within the  twenty-four  months prior to
December  31,  1997,  involving  a change of  accountants  or  disagreements  on
accounting and financial disclosure.

                                    PART III

ITEM 10.          DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information  respecting executive officers and directors set forth under the
captions "Election of Directors  Information  Concerning Directors and Executive
Officers" and "Compliance  with Section 16(a) of the Securities  Exchange Act of
1934" on Page 2 and Page 10 of the  Registrant's  Proxy  Statement  for the 1998
annual  meeting of  stockholders,  which will be filed with the  Securities  and
Exchange  Commission  in  accordance  with  Rule  14a-b  promulgated  under  the
Securities  Exchange  Act  of  1934,  as  amended  (the  "Proxy  Statement")  is
incorporated by reference.




ITEM 11.          EXECUTIVE COMPENSATION

The information  respecting  executive  compensation set forth under the caption
"Executive  Compensation" on Pages 5 to 7 of the Proxy Statement is incorporated
herein  by  reference;  provided,  that the  "Compensation  Committee  Report on
Executive  Compensation" contained in the Proxy Statement is not incorporated by
reference.

ITEM 12.          SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                  MANAGEMENT

The information  respecting  security ownership of certain beneficial owners and
management  set  forth  under  the  caption  "Security  Ownership  of  Principal
Stockholders  and  Management" on Page 8 of the Proxy  Statement is incorporated
herein by reference.

ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information  respecting certain relationships and transactions of management
set forth under the  captions  "Compensation  Committee  Interlocks  and Insider
Participation"   on  Page  4  and   "Certain  and   Relationships   and  Related
Transactions"  on Page 10 of the  Proxy  Statement  is  incorporated  herein  by
reference.

                                     PART IV

ITEM 14.         EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM
                 8-K

(a)      1.       Financial Statements.

The Company's audited financial  statements are set forth at the following pages
of this report:



Page
Report of Independent Accountants..........................................19
Consolidated Balance Sheets................................................20
Consolidated Statements of Operations......................................21
Consolidated Statements of Stockholders' Equity............................22
Consolidated Statements of Cash Flows......................................23
Notes to Consolidated Financial Statements.................................24

         2.       Financial Statement Schedules.

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

(b)      Reports on Form 8-K

There were no reports on Form 8-K filed during the fourth quarter ended December
31, 1997.

(c)      Exhibits


Exhibit
Number      Description
      
3.1   <F1>  Restated Articles of Incorporation.
3.2   <F1>  Amended By-Laws dated September 27, 1994.
4.1   <F1>  Restated Articles of Incorporation.
4.2   <F1>  Amended By-Laws dated September 27, 1994.
10.3  <F2>  Credit Agreement dated January 17, 1995, among Covenant
            Transport,  Inc., a Tennessee  corporation,  ABN-AMRO  Bank N.V., as
            agent, and certain other banks filed as Exhibit 10.
10.4  <F1>  Lease dated January 1, 1990, between David R. and Jacqueline F.
            Parker and Covenant Transport, Inc., a Tennessee corporation,
            with respect to the Chattanooga, Tennessee headquarters filed as
            Exhibit 10.5.
10.5  <F1>  Lease dated June 1, 1994,  between David R. and Jacqueline F. Parker
            and Covenant Transport, Inc., a Tennessee corporation,  with respect
            to terminal facility in Greer, South Carolina filed as Exhibit 10.6.



10.8  <F1>  Incentive Stock Plan filed as Exhibit 10.9.
10.9  <F1>  401(k) Plan filed as Exhibit 10.10.
10.12 <F3>  Note  Purchase  Agreement  dated  October 15, 1995,  among  Covenant
            Transport, Inc., a Tennessee corporation and CIG & Co.
10.13 <F3>  First  Amendment to Credit  Agreement  and Waiver dated  October 15,
            1995.
10.14 <F4>  Participation Agreement dated March 29, 1996, among Covenant
            Transport, Inc., a Tennessee corporation, Lease Plan USA, Inc.,
            and ABN-AMBO Bank, N.V., Atlanta Agency.
10.15 <F4>  Second  Amendment  to Credit  Agreement  and Waiver  dated April 12,
            1996.
10.16 <F4>  First Amendment to Note Purchase Agreement and Waiver dated April
            1, 1996.
10.17 <F5>  Third Amendment to Credit Agreement and Waiver dated March 31,
            1997, filed as Exhibit 10.11.
10.18 <F5>  Waiver to Note Purchase Agreement dated March 31, 1997, filed as
            Exhibit 10.12.
10.19       Second Amendment to Note Purchase Agreement dated December 30,
            1997.
10.20       Fourth Amendment to Credit Agreement dated December 31, 1997.
10.21       Stock Purchase Agreement made and entered into as of October 10,
            1997, by and among Covenant Transport, Inc., a Nevada
            corporation; Russell Meyer; and Bud Meyer Truck Lines, Inc., a
            Minnesota corporation.
21          List of subsidiaries.
23.1        Consent of Coopers & Lybrand L.L.P., independent accountants.
27          Financial Data Schedule.
- --------------
<FN>
<F1>  Filed as an exhibit to the registrant's Registration Statement on Form
      S-1, Registration No. 33-82978,  effective October 28, 1994, and
      incorporated herein by reference.
<F2>  Filed as an exhibit to the  registrant's  Form 10-Q for the quarter  ended
      March 31, 1995, and incorporated herein by reference.
<F3>  Filed as an  exhibit  to the  registrant's  Form  10-K for the year  ended
      December 31, 1995, and incorporated herein by reference.
<F4>  Filed as an exhibit to the  registrant's  Form 10-Q for the quarter  ended
      March 31, 1996, and incorporated herein by reference.
<F5>  Filed as an exhibit to the  registrant's  Form 10-Q for the quarter  ended
      March 31, 1997, and incorporated herein by reference.
</FN>







                                   SIGNATURES


Pursuant to the  requirements  of Section 13 or 15(d) of the  Securities  Act of
1934,  the  registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.

                                                COVENANT TRANSPORT, INC.

Date:        March 26, 1998                     By: /s/ Joey B. Hogan
     ------------------------------                ----------------------
                                                Joey B. Hogan
                                                Treasurer and Chief
                                                Financial Officer

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


     Signature                       Position                       Date

/s/ David R. Parker     Chairman of the Board,
David R. Parker         President, and Chief Executive
                        Officer (principal executive officer)   March 26, 1998

/s/ Joey B. Hogan       Treasurer and Chief Financial Officer
Joey B. Hogan           (principal financial and accounting
                        officer)                                March 26, 1998

/s/ R. H. Lovin, Jr.
R. H. Lovin, Jr.        Director                                March 26, 1998

/s/ Michael W. Miller
Michael W. Miller       Director                                March 26, 1998

/s/ William T. Alt
William T. Alt          Director                                March 26, 1998

/s/ Hugh O. Maclellan, Jr.
Hugh O. Maclellan, Jr.  Director                                March 26, 1998

/s/ Mark A. Scudder
Mark A. Scudder         Director                                March 26, 1998





                        REPORT OF INDEPENDENT ACCOUNTANTS

The Board of Directors
Covenant Transport, Inc.

We have  audited  the  accompanying  consolidated  balance  sheets  of  Covenant
Transport,  Inc. and its subsidiaries  (the Company) as of December 31, 1996 and
1997 and the related consolidated statements of operations, stockholders' equity
and cash flows for each of the three  years in the  period  ended  December  31,
1997.  These  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all  material  respects,   the  consolidated   financial  position  of  Covenant
Transport,  Inc.  and  subsidiaries  as of December  31, 1996 and 1997,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 1997, in conformity  with generally
accepted accounting principles.




                                                COOPERS & LYBRAND L.L.P.


Knoxville, Tennessee
January 31, 1998







                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS



DECEMBER 31, 1996 AND 1997
                                                    1996              1997
                                                 ------------      ------------
                                                            

                     ASSETS
Current assets:
  Cash and cash equivalents                     $  3,491,543      $  2,609,520
  Accounts receivable, net of allowance of
    $500,000 in 1996 and $810,000 in 1997         29,955,577        37,792,308
  Drivers advances and other receivables           3,230,857           964,575
  Tire and parts inventory                           880,086         1,120,684
  Prepaid expenses                                 3,781,003         3,773,556
  Deferred income taxes                              248,000         1,111,000
                                                 ------------      ------------
Total current assets                              41,587,066        47,371,643

Property and equipment, at cost                  183,136,067       228,931,936
Less accumulated depreciation and amortization    38,752,116        67,310,934
                                                 ------------      ------------
Net property and equipment                       144,383,951       161,621,002
Other                                              1,177,158         6,263,491
                                                 ------------      ------------

Total assets                                    $187,148,175      $215,256,136
                                                 ============      ============

      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt                50,000         1,565,639
  Accounts payable                                 3,892,208         5,328,346
  Accrued expenses                                 4,480,151         9,073,554
  Accrued income tax                                      --           724,815
                                                 ------------      ------------
   Total current liabilities                       8,422,359        16,692,354

Long-term debt, less current  maturities          83,110,000        80,811,783
Deferred income taxes                             13,886,000        22,155,000
                                                 ------------      ------------
Total liabilities                                105,418,359       119,659,137

Stockholders' equity:
  Class A Common Stock, $.01 par value;
    20,000,000 shares authorized; 11,000,000
    and 11,010,250 shares issued and outstanding
    as of 1996 and 1997, respectively                110,000           110,103
  Class B common stock, $.01 par value;
    5,000,000 shares authorized; 2,350,000 shares
    issued and outstanding as of 1996 and 1997,
    respectively                                      23,500            23,500
  Additional paid-in-capital                      50,469,596        50,634,369
  Retained earnings                               31,126,720        44,829,027
                                                 ------------      ------------
Total stockholders' equity                        81,729,816        95,596,999
                                                 ============      ============
Total liabilities and stockholders' equity      $187,148,175      $215,256,136
                                                 ============      ============

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







                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  YEARS ENDED DECEMBER 31, 1995, 1996, AND 1997


                                               1995        1996        1997
                                             ----------  ----------  ----------
                                                           
Revenue                                   $180,345,922 $236,266,945 $297,861,080
Operating expenses:
  Salaries, wages, and related expenses     83,746,833  108,817,623  131,521,804
  Fuel, oil, and road expenses              37,801,823   55,340,234   64,910,201
  Revenue equipment rentals and purchased
     transportation                          1,230,163      604,924    8,492,445
  Repairs                                    3,568,778    4,293,141    5,884,881
  Operating taxes and licenses               4,679,137    6,064,652    7,514,241
  Insurance                                  4,907,330    6,114,526    8,655,465
  General supplies and expenses              9,647,976   12,825,287   16,276,834
  Depreciation and amortization, including
    gain on disposition equipment           16,045,415   22,139,456   26,481,578
                                             ----------  ----------  ----------
    Total operating expenses               161,627,455  216,199,843  269,737,449
                                             ----------  ----------  ----------

     Operating income                       18,718,467   20,067,102   28,123,631
Interest expense                             4,161,668    5,987,148    6,273,324
                                            ----------   ----------  ----------
Income before income taxes                  14,556,799   14,079,954   21,850,307
Income tax expense                           5,274,000    5,102,000    8,148,000
                                             ==========  ==========  ==========
Net income                                $  9,282,799 $  8,977,954 $ 13,702,307
                                             ==========  ==========  ==========

Basic and diluted earnings per share:
Net income                                $       0.70 $       0.67 $       1.03
                                             ==========  ==========  ==========







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







                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
            FOR THE YEARS ENDED DECEMBER 31, 1995, 1996, and 1997




                           Class A  Class B  Additional                Total
                           Common    Common   Paid-In      Retained    Stockholders'
                            Stock    Stock    Capital      Earnings    Equity
                          ----------------------------------------------------
                                                        
Balances at
  January 1, 1995         $110,000  $23,500  $ 50,469,596  $12,865,967 $63,469,063

Net income                      --       --            --    9,282,799   9,282,799
                          --------------------------------------------------------
Balances at
  December 31, 1995        110,000   23,500    50,469,596   22,148,766  72,751,862

Net income                      --       --            --    8,977,954   8,977,954
                          --------------------------------------------------------

Balances at
  December 31, 1996        110,000   23,500    50,469,596   31,126,720  81,729,816

Exercise of employee
  stock options                103       --       164,773           --     164,876

Net income                      --       --            --   13,702,307  13,702,307
                          --------------------------------------------------------

Balances at
  December 31, 1997       $110,103  $23,500  $ 50,634,369  $44,829,027 $95,596,999
                          ========================================================



















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







                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1995, 1996, AND 1997


                                             1995         1996         1997
                                          -------------------------------------
                                                          
Cash flows from operating activities:
Net income                              $  9,282,799  $ 8,977,954  $ 13,702,307
Adjustments to reconcile net income to
 net cash provided by operating
 activities:
    Provision for losses on receivables      150,000      407,655       457,665
    Depreciation and amortization         16,787,219   22,781,481    27,363,501
    Deferred income tax expense            4,673,000    4,050,000     4,354,000
    Gain on disposition of
     property and equipment                 (741,804)    (642,025)     (881,922)
    Changes in operating assets and
     liabilities:
      Receivables and advances           (19,610,235)   3,010,662    (2,580,948)
      Prepaid expenses                    (1,298,535)  (1,088,845)      200,113
      Tire and parts inventory              (301,696)     (78,626)     (155,794)
      Accounts payable, accrued
       expenses, and accrued income
       taxes                                 185,885    1,707,242     2,785,653
                                          -------------------------------------
Net cash flows provided by operating
 activities                                9,126,633   39,125,498    45,245,575

Cash flows from investing activities:
  Acquisition of property and equipment  (72,431,927) (49,142,303)  (54,027,486)
  Proceeds from disposition of property
   and equipment                          16,942,319   10,219,276    32,023,244
  Acquisition of intangibles                      --           --    (1,250,000)
  Acquisition of business- Bud Meyer<F1>          --           --    (4,350,442)
  Covenant not to compete                   (200,000)          --            --
                                          -------------------------------------
Net cash flows from investing activities (55,689,608) (38,923,027)  (27,604,684)

Cash flows from financing activities:
  Exercise of stock options                       --           --       164,876
  Proceeds from issuance of long-term
   debt                                   84,000,000    3,000,000           --
  Repayments of long-term debt           (41,494,926)     (40,000)  (18,563,513)
  Deferred debt issuance cost               (358,172)    (132,216)     (124,277)
                                          -------------------------------------
Net cash flows provided/(used) by
 financing activities                     42,146,902    2,827,784   (18,522,914)
                                          -------------------------------------

Net change in cash and cash equivalents   (4,416,073)   3,030,255      (882,023)

Cash and cash equivalents at beginning
 of period                                 4,877,361      461,288     3,491,543
                                          -------------------------------------
Cash and cash equivalents at end of
 period                                 $    461,288  $ 3,491,543  $  2,609,520
                                          =====================================
Supplemental disclosure of cash flow
 information:
  Cash paid during the year for:
    Interest                            $  3,607,927  $ 5,905,000  $  6,147,050
                                          =====================================
    Income taxes                        $    601,000  $   795,000  $  2,927,376
                                          =====================================

<FN>
<F1> Acquisition  of business  presented  net of acquired  cash of $347,688  and
     receivable from officer of acquired company of $501,870.
</FN>



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





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


1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business - Covenant  Transport,  Inc.  (the  Company) is a long-haul
truckload carrier that transports  time-sensitive  freight on express delivery
schedules.

Principles of Consolidation - The consolidated  financial statements include the
accounts of the Company,  a holding company  incorporated in the state of Nevada
in  1994,  and  its  wholly-owned  subsidiaries,  Covenant  Transport,  Inc.,  a
Tennessee  corporation,  Bud Meyer Truck Lines,  Inc., a Minnesota  corporation,
Covenant Leasing, Inc., a Nevada corporation, Covenant Acquisition Co., a Nevada
corporation,   and  Intellectual   Property  Co.,  a  Nevada  corporation.   All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

Revenue  Recognition  -  Revenue,  drivers'  wages  and other  direct  operating
expenses are recognized on the date shipments are completed to the customer.

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

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

Property and Equipment - Depreciation and amortization of property and equipment
is calculated on the straight-line method over the estimated useful lives of the
assets.  Salvage  values of 25% to 33 1/3% and lives of five to seven  years are
used in the calculation of depreciation for revenue equipment.

In  accordance  with  industry  practices,  the gains or losses on  disposal  of
revenue   equipment  are  included  in  depreciation  and  amortization  in  the
statements of operations.

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

Insurance and Other Claims - Losses  resulting from claims for personal  injury,
property  damage,  cargo  loss and  damage,  and other  sources  are  covered by
insurance,  subject to deductibles.  Losses  resulting from uninsured claims are
recognized when such losses are known and estimable.

Concentrations of Credit Risk - The Company performs ongoing credit  evaluations
of its customers and does not require  collateral  for its accounts  receivable.
The Company maintains reserves which management believes are adequate to provide
for potential credit losses.  The Company's  customer base spans the continental
United States.

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

Earnings Per Share.  Effective  December 31, 1997, the Company adopted Statement
of Financial  Accounting  Standards  No. 128,  Earnings Per Share.  The standard
replaces the  presentation  of primary EPS with a presentation  of basic EPS and
replaces the  presentation  of fully diluted EPS with diluted EPS.  Basic income
per share is computed by dividing net income  available for common  shareholders
by the weighted  average number of shares of common stock  outstanding.  Diluted
income per share is  computed by dividing  adjusted  net income by the  weighted
average  number of shares of common  stock and assumed  conversions  of dilutive
securities  outstanding  during  the  respective  periods.  Dilutive  



securities  represented  by options have been included in the  computation.  The
Company uses the treasury stock method for  calculating  the dilutive  effect of
options.

Recent  Accounting  Pronouncements  - Effective  December 31, 1997,  the Company
implemented  Statement of Financial  Accounting Standards No. 129, Disclosure of
Information  about Capital  Structure.  The Statement  consolidates  disclosures
required  by several  existing  pronouncements  regarding  an  entity's  capital
structure.  The  Company's  disclosures  are  already  in  compliance  with such
pronouncements  and,  accordingly,  SFAS No. 129 does not  require any change to
existing disclosures.

In June 1997,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 130,  Reporting  Comprehensive  Income. The
Statement  establishes  standards  for  reporting  comprehensive  income and its
components in a full set of financial statements. The Statement is effective for
fiscal years beginning after December 15, 1997.

In June 1997,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  No.  131,  Disclosures  About  Segments  of an
Enterprise and Related Information. This Statement establishes standards for the
way that public business enterprises report information about operating segments
in  annual  financial   statements  and  interim  financial  reports  issued  to
shareholders.  It also  establishes  standards  for  related  disclosures  about
products and services,  geographic areas, and major customers.  The Statement is
effective  for fiscal years  beginning  after  December 31, 1997. In the initial
year  of  application,  comparative  information  for  earlier  years  is  to be
restated.  The Company is evaluating  SFAS No. 131 to determine  the impact,  if
any, on its reporting and disclosure requirements.

2.  OTHER ASSETS




A summary of other assets as of December 31, 1996 and 1997 is as follows:

                                                  1996             1997
                                              -------------    --------------
                                                         
    Covenants not to compete, net             $    252,500     $   1,232,083
    Deferred debt costs, net                       262,486           398,961
    Goodwill, net                                       --         2,459,058
    Split dollar life insurance                    425,279           556,877
    Cash surrender value of life insurance         106,078           106,078
    Insurance deposit                                   --           873,477
    Other                                          130,815           636,957
                                              =============    ==============
                                              $  1,177,158     $   6,263,491
                                              =============    ==============


3.  PROPERTY AND EQUIPMENT





A summary of property and  equipment,  at cost, as of December 31, 1996 and 1997
is as follows:

                                                  1996             1997
                                              -------------    --------------
                                                          
    Revenue equipment                         $168,059,349     $ 207,990,788
    Land and improvements                        3,687,215         4,425,629
    Buildings and leasehold improvements         1,706,048         3,135,866
    Communications equipment                     6,428,634         8,466,052
    Other                                        3,123,425         4,911,801
    Construction in process                        131,396             1,800
                                              -------------    --------------
                                              $183,136,067     $ 228,931,936
                                              =============    ==============





4.   LONG-TERM DEBT




Long term debt consists of the following at December 31, 1996 and 1997:

                                                    1996              1997
                                               --------------------------------
                                                             
Borrowings under $100 million credit agreement $ 58,000,000      $ 52,000,000
10-year senior notes                             25,000,000        25,000,000
Notes to unrelated individuals non-compete
  agreements                                        160,000         1,060,000
Equipment and vehicle obligations with
  commercial lending institutions, with fixed
  interest rates ranging from 5.875% to
  12.50% at 1997                                         --         4,317,422
                                              --------------------------------
                                              $  83,160,000      $ 82,377,422
Less current maturities                              50,000         1,565,639
                                              --------------------------------
                                              $  83,110,000        80,811,783
                                              ================================



The Company is party to a credit  agreement  with a group of banks with  maximum
borrowings of $100 million.  Borrowings related to revenue equipment are limited
to the lesser of 90% of the net book value of revenue  equipment or $55 million.
Working capital  borrowings are limited to 85% of eligible accounts  receivable.
Letters of credit are limited to an aggregate  commitment  of $10  million.  The
credit agreement includes a "security  agreement" such that the credit agreement
may be  collateralized  by  virtually  all  assets of the  Company if a covenant
violation  occurs.  A  commitment  fee of  0.225%  per annum is due on the daily
unused portion of the credit  agreement.  The credit  agreement is guaranteed by
Covenant  Transport,  Inc. a Nevada  corporation,  Intellectual  Property Co., a
Nevada corporation,  Bud Meyer Truck Lines, Inc., a Minnesota  corporation,  and
Covenant Acquisition Co., a Nevada corporation.

The credit agreement revolves for 1998 and 1999 and then has a term out in 2000.
Payments for interest are due quarterly in arrears with  principal  payments due
in 12 equal quarterly  installments  beginning on the second  anniversary of the
date of the credit agreement.  The Company renewed the loan in December 1997 and
anticipates renewing the line of credit on an annual basis. Borrowings under the
credit  agreement  may be based on the  banks'  base  rate or LIBOR  and  accrue
interest based on one, two, or three month LIBOR rates plus an applicable margin
that is adjusted quarterly between 0.375% and 1% based on cash flow coverage and
a defined debt to  capitalization  ratio.  At December 31, 1997,  the margin was
0.5%.

During  February  and May 1995,  the Company  entered  into  interest  rate swap
agreements  that fixed  interest  rates on $28  million  and $10  million of the
borrowings under the credit agreement at 6.9% and 5.8%,  respectively,  plus the
applicable  margin  under the  credit  agreement  for two years.  A $25  million
interest rate swap agreement was completed in 1996 that expires in February 1999
at 5.9% plus the applicable margin. During October 1997 the Company entered into
an interest rate swap agreement with a fixed interest rate on $10 million of the
borrowing under the credit agreement at 5.95% plus the applicable margin for two
years.  All remaining  borrowings under the credit agreement are at one, two, or
three month LIBOR.

During August 1995,  the Company  placed $25 million in senior notes due October
2005  with an  insurance  company.  The term  agreement  requires  payments  for
interest  semi-annually  in arrears  with  principal  payments due in four equal
annual  installments  beginning  October 1, 2002.  Interest accrues at 7.39% per
annum.

The credit  agreement and senior note  agreement  subject the Company to certain
restrictions  and covenants  related to, among others,  dividends,  tangible net
worth, cash flow, acquisitions and dispositions, and total indebtedness.

The notes for non-compete  agreements  resulted from purchases of certain assets
of two  companies  completed  in 1995 and the  purchase  of certain  assets of a
company completed in 1997. Revenue equipment,  customer lists, and covenants not
to  compete  were  purchased  for  amounts  totaling  $1,919,532  for  the  1995
purchases.  Customer  list and  covenants  not to  compete  were  purchased  for
$2,033,000 for the 1997 purchase.



The maturities of long term debt at December 31, 1997 are as follows:

            1998              $   1,565,639
            1999              $   1,521,875
            2000              $  53,207,847
            2001              $     904,354
            2002              $     177,707

5.  RELATED PARTY TRANSACTIONS

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

During 1996 and 1997, the Company sold certain of its used tractors and trailers
to  corporations  owned by related  parties for an  aggregate  of  approximately
$103,000 in 1996 and  $1,161,000  in 1997.  In all cases,  the Company  received
amounts  equal to, or in excess  of,  the  trade-in  amounts  guaranteed  by the
tractor manufacturer or fair values listed in industry trailer publications.

In June 1997 the Company  obtained a  promissory  note in the amount of $480,000
from a related party.  Principal and related interest at the rate of 7% shall be
due on or before June 2001.

6.  LEASES

The Company has operating lease  commitments for office and terminal  properties
and  revenue  equipment,   exclusive  of  owner/operator   rentals,  trip  lease
agreements,  and month-to-month  equipment rentals,  in the following amounts at
December 31, 1997:

Year ending December 31:

            1998              $ 6,643,899
            1999              $ 6,375,157
            2000              $ 5,173,901
            2001              $ 1,626,579
            2002              $ 1,141,460

Total rental  expense is summarized as follows for the years ended  December 31,
1995, 1996, and 1997:

                                       1995          1996          1997
                                  ------------------------------------------
    Revenue equipment rentals     $   914,034    $   338,283   $  1,618,973
    Owner/operator rentals             70,926             --      6,860,853
    Terminal rentals                  531,948        606,424      1,503,523
    Other equipment rentals           451,092        505,062      1,181,589
                                  ==========================================
                                  $ 1,968,000    $ 1,449,769   $ 11,164,938
                                  ==========================================


During  April  1996,  the  Company  entered  into  an  agreement  to  lease  its
headquarters  and terminal in Chattanooga  under an operating  lease.  The lease
provides for rental  payments to be variable based upon LIBOR interest rates for
five years.  The Company  entered into an  agreement  with the lessee to fix the
rental payments from January 1997 until July 2000 at  approximately  $87,000 per
month.

Covenant  leases   property  in   Chattanooga,   Tennessee  from  the  principal
stockholder  of the  Company.  Effective  July 1, 1997,  the monthly  rental was
approximately  $15,000 per month.  The Company  also leases a property at Greer,
South Carolina for annual rent of $12,000 from the principal stockholder.

Included in terminal  rentals are payments of $239,344,  $237,664,  and $224,172
for the years ended  December 31, 1995,  1996,  and 1997,  respectively,  to the
principal stockholder of the Company for the rental of terminal facilities.



7.  INCOME TAX EXPENSE

  Income tax expense for the years ended  December 31, 1995,  1996,  and 1997 is
comprised of:

                                             1995         1996         1997
                                           ------------------------------------
  Federal, current                        $  601,000   $  795,000   $3,530,000
  Federal, deferred                        4,380,000    3,984,000    3,941,000
  State, current                                  --      257,000      263,000
  State, deferred                            293,000       66,000      414,000
                                           ====================================
                                          $5,274,000   $5,102,000   $8,148,000
                                           ====================================


Income tax  expense  varies from the amount  computed  by  applying  the federal
corporate  income tax rate of 35% to income  before  income  taxes for the years
ended December 31, 1995, 1996 and 1997 as follows:

                                             1995         1996         1997
                                           -------------------------------------
Computed "expected" income tax expense    $  5,095,000  4,928,000    7,648,000
  Adjustments in income taxes resulting
  from:
   State income taxes, net of federal
    income tax effect                          189,000    183,000      440,000
   Permanent differences and other, net        (10,000)    (9,000)      60,000
                                          =====================================
    Actual income tax expense             $  5,274,000  5,102,000    8,148,000
                                          =====================================


The temporary  differences and the approximate tax effects that give rise to the
Company's  net  deferred  tax  liability  at  December  31, 1996 and 1997 are as
follows:

                                                 1996               1997
                                           -----------------   ----------------
Deferred tax assets:
  Allowance for doubtful accounts          $        180,000    $       292,000
  Accrued expenses                                   68,000          1,111,000
  Loss carryforwards                              9,186,000          3,595,000
  Alternative minimum tax credits                 2,969,000          5,473,000
  Contributions                                     309,000                 --
  Investment tax credits carryforward                82,000             82,000
  Intangible Assets                                  29,000            126,000
                                           -----------------   ----------------
                                                 12,823,000         10,679,000
Deferred tax liability:
  Depreciation                                   26,461,000         31,723,000
                                           -----------------   ----------------
  Net deferred tax liability                     13,638,000         21,044,000
  Portion reflected as current asset                248,000          1,111,000
                                           =================   ================
  Net deferred tax liability               $     13,886,000    $    22,155,000
                                           =================   ================

The Company has available for federal income tax purposes net operating loss and
investment tax credit carryforwards, respectively, which expire as follows:

                                                 Net             Investment
                                            Operating Loss       Tax Credit
                                           -----------------   ----------------

2001                                       $             --    $        82,000
2003                                                     --                 --
2005                                                     --                 --
2007                                                     --                 --
2009                                                     --                 --
2010                                              1,922,000                 --
2011                                              8,065,000                 --
                                           =================   ================
                                           $      9,987,000    $        82,000
                                           =================   ================



8.  CONTINGENCIES

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

Financial  risks which  potentially  subject the  Company to  concentrations  of
credit  risk  consist  of  deposits  in banks in excess of the  Federal  Deposit
Insurance  Corporation limits. The Company's sales are generally made on account
without  collateral.  Repayment  terms  vary based on  certain  conditions.  The
Company maintains reserves which management believes are adequate to provide for
potential credit losses.  The majority of the Company's  customer base spans the
United  States.  The  Company  monitors  this  risk  and  historically  has  not
experienced any losses on these financial instruments.

9.  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  Statement  of
Operations:

                                         1995       1996        1997
                                      ---------- ------------ ------------
          Numerator:
            Net Income               $ 9,282,799 $  8,977,954 $ 13,702,307
          Denominator:
            Denominator for basic
             earnings per share --
             weighted-average shares  13,350,000   13,350,000   13,360,000
            Effect of dilutive
             securities:
             Employee stock options           --        2,528           --
                                      ---------- ------------ ------------
          Denominator for diluted
           earnings per share --
           adjusted weighted-average
           shares and assumed
           conversions                13,350,000   13,352,528   13,360,000
                                      ========== ============ ============
          Basic earnings per share:  $      0.70 $       0.67 $       1.03
                                      ====================================
          Diluted earnings per share:$      0.70 $       0.67 $       1.03
                                      ====================================


10.  DEFERRED PROFIT SHARING EMPLOYEE BENEFIT PLAN

The  Company  has a  deferred  profit  sharing  and  savings  plan  that  covers
substantially  all employees of the Company with at least six months of service.
Employees  may  contribute  up to 17% of their  annual  compensation  subject to
Internal Revenue Code maximum  limitations.  The Company may make  discretionary
contributions  as  determined  by a  committee  of the Board of  Directors.  The
Company  contributed  approximately  $326,000,  $464,000,  and $538,000 in 1995,
1996, and 1997, respectively, to the profit sharing and savings plan.

11.  INCENTIVE STOCK PLAN

The Company has adopted an  incentive  stock plan.  Awards may be in the form of
incentive stock awards or other forms.  The Company has reserved  659,750 shares
of Class A Common  Stock  for  distribution  at the  discretion  of the Board of
Directors.  During October 1994, the Company granted options to purchase 122,500
shares  which  are  exercisable  at the fair  market  value on the date of grant
($16.50) and vest at varying dates through  October 1999.  During June 1996, the
Company granted options to purchase  267,500 shares which are exercisable at the
fair  market  value on the  date of grant  ($15.50)  and vest at  varying  dates
through June 2001.  During 1997 the Company granted options to purchase  149,000
shares which are  exercisable  at the fair market value on the date of the grant
(weighted




average of $16.43) and vest at varying dates through  December 2002. The options
expire 10 years from the date of grant. The following table details the activity
of the incentive stock option plan:

                                  1995          1996          1997
                                  ----          ----          ----
          Balance January 1      119,000       117,000       383,250
          Granted                     --       267,500       149,000
          Exercised                   --            --       (10,250)
          Canceled                (2,000)       (1,250)      (20,500)
                               ------------ ------------- -------------
          Balance December 31    117,000       383,250       501,500
                               ============ ============= =============
          Exercisable
            December 31           48,000        82,500       151,000

For the year ended  December  31,  1997,  10,250  options  were  exercised at an
average  price of $16.09.  As of  December  31,  1997,  the  Company has 501,500
options  outstanding with exercise prices which range from $15.25 to $18.81 with
an average price of $15.99 and average remaining life of 8 years.

The Company  accounts for its stock-based  compensation  plans under APB No. 25,
under which no  compensation  expense has been  recognized  because all employee
stock options have been granted with the exercise  price equal to the fair value
of the Company's Class A Common Stock on the date of grant.  The Company adopted
SFAS 123 for disclosure purposes only in 1996. Under SFAS No. 123, fair value of
options  granted are  estimated as of the date of grant using the  Black-Scholes
option pricing model and the following  weighted  average  assumptions for 1997:
risk-free  interest rate of 5.50%,  expected  life of 5 years,  dividend rate of
zero percent,  and expected volatility of 18.53%.  Using these assumptions,  the
fair value of the employee  stock  options  granted in 1996 and 1997 is $700,000
and $600,000 respectively, which would be amortized as compensation expense over
the vesting  period of the options.  Had  compensation  cost been  determined in
accordance  with SFAS No. 123,  utilizing the assumptions  detailed  above,  the
Company's  net income and net  income per share  would have been  reduced to the
following pro forma amounts for the years ended December 31, 1996, and 1997:


                                  1996                       1997
Net income:
   As reported              $    8,977,954             $    13,702,307
   Pro forma                     8,837,954                  13,402,696
Net income per share:
   As reported              $         0.67             $          1.03
   Pro forma                          0.66                        1.00

12.  BUSINESS COMBINATIONS

In October 1997 the Company  purchased all of the outstanding stock of Bud Meyer
Truck Lines,  Inc. The  acquisition  of Bud Meyer Truck Lines has been accounted
for under the purchase method of accounting.  Accordingly, the operating results
of Bud Meyer have been included in the consolidated  operating results since the
date of acquisition.  The purchase price of $5,200,000,  net of cash received of
$347,688 and a receivable  from an officer of Bud Meyer to the acquired  company
of $501,870  has been  allocated to the net assets  acquired  based on appraised
fair values at the date of acquisition as follows:

Property and equipment                    $   21,300,395
Current assets                                 4,430,017
Goodwill                                       1,513,832
Other assets                                     906,836
Accounts payable and accrued expenses         (3,968,703)
Deferred taxes                                (3,051,000)
Notes payable                                (16,780,935)
                                          ----------------
                                          $    4,350,422
                                          ================



The unaudited  consolidated  pro forma operating data for the Company,  assuming
the acquisition of Bud Meyer occurred January 1, 1996.

                                      1996              1997
                                 ---------------  ---------------
                                    (unaudited)     (unaudited)
Revenues                         $   281,269,621  $  332,007,120
Net income                             9,531,607      13,166,040
Net earnings per share
  Basic and diluted              $          0.71  $         0.99

The unaudited pro forma information is presented for informational purposes only
and is not  necessarily  indicative  of the  operating  results  that would have
occurred had the  acquisitions  been  consummated  as of the above date, nor are
they indicative of future operating results.

In August 1997, the Company purchased  certain  intangible assets of Trans-Road,
Inc. for $2,250,000, of which $1,000,000 will be paid out over the next five 
years.