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, 1998
                                      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 [X] NO[ ]

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant was approximately  $62.0 million as of March 23, 1999 (based upon the
$14.125 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 23, 1999, the  registrant  had  12,561,550  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  1999  annual  meeting  of
stockholders that will be filed no later than April 30, 1999.



                                       1



                              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 5 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                                  Page 8 herein
            Condition and Results of Operations

Item 7A  Quantitative and Qualitative Disclosures   
         About Market Risk                          Page 15 herein

Item 8                                                                         
         Financial Statements and Supplementary     
         Data                                       Page 16 herein

Item 9   Changes in and Disagreements with          
         Accountants on                             Page 16 herein
            Accounting and Financial Disclosure

                                    Part III
                                    --------

Item 10  Directors and Executive Officers of the    Pages 2-3 of Proxy Statement
         Registrant                                 

Item 11  Executive Compensation                     Pages 5-7 of Proxy Statement
                                                    

Item 12  Security Ownership of Certain Beneficial   
         Owners and                                 Page 9-10 of Proxy Statement
            Management

Item 13  Certain Relationships and Related          
         Transactions                               Page 4 of Proxy Statement

                              Part IV

Item 14  Exhibits, Financial Statement Schedules,   
         and Reports on Form 8-K                    Page 18 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.

                                       2



                                    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 thirteen years of operating,
the Company's fleet has grown to 2,608 tractors and 4,526 trailers,  and in 1998
revenue  grew to $370.5  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. ("Bud Meyer"),  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.  In
August 1998, the Company purchased certain assets of Gouge Trucking,  Inc., a $4
million truckload carrier located in North Carolina.  In October 1998,  Covenant
acquired all of the outstanding stock of Southern Refrigerated Transport,  Inc.,
a $23 million annual revenue  truckload  carrier and Tony Smith  Trucking,  Inc.
(Southern Refrigerated  Transport,  Inc. and Tony Smith Trucking,  Inc. shall be
referred to collectively as "SRT"), both located in southwest Arkansas.  Also in
October 1998, the Company formed a new division, Covenant Transport Logistics to
support the needs of certain large customers.

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;  Bud
Meyer  Truck  Lines,  Inc.,  a  Minnesota  corporation;   Southern  Refrigerated
Transport,  Inc., an Arkansas  corporation;  and Tony Smith  Trucking,  Inc., an
Arkansas  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  manufacturers,  retailers,  and other
transportation  companies.  Other transportation  companies primarily consist of
less than truckload and air freight carriers, third-party freight consolidators,
and freight forwarders who seek Covenant's  expedited and just-in-time  service.
In 1998, other  transportation  companies were Covenant's two largest customers,
and manufacturing was the largest industry served. No single customer  accounted
for 10% or more of the  Company's  revenue  during any of the last three  fiscal
years.

Covenant   conducts  its  operations  from  its   headquarters  in  Chattanooga,
Tennessee,  the Bud Meyer  headquarters  in Lake  City,  Minnesota,  and the SRT
headquarters in Ashdown,  Arkansas.  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

                                       3


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,
if necessary, to the tractors obtained in its acquisitions.

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. Since 1997, the Company has used
a document  imaging  system to reduce  paperwork and enhance access to important
information.

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 Company drivers in 1996,  1997, and 1998
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  ("DOT") 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.  At December 31, 1998,  teams operated over 49.2% of the Company's
tractors.  The  tractors of Bud Meyer and SRT are  operated  primarily by single
drivers. The single driver fleets operate fewer miles per tractor and experience
more empty miles but these higher  expenses  are being offset by higher  revenue
per  loaded  mile  because of  reduced  employee  expense  and the  benefits  of
increased density on Company lanes.

Covenant is not a party to a collective  bargaining  agreement and its employees
are not represented by a union. At December 31, 1998, the Company employed 4,003
drivers and 755 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 2,608  tractors  had an  average  age of 18  months  at
December  31,  1998,  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,  1998,  the  Company  owned  4,526  trailers.  Over 83% of the
Company's  trailers were 53-feet long by 102-inch  wide,  dry vans.  The Company
also  operated   approximately   567  53-foot  and   approximately  186  48-foot
temperature-controlled  trailers.  At year  end  the  trailers  had a  fleetwide
average age of 40 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

                                       4


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 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  Federal
Environmental Protection Agency 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 1998 than 1997,  and 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,  1998,
approximately  28.3% of the  Company's  projected  1999  purchases  of fuel were
subject to hedging contracts.

ITEM 2.           PROPERTIES

Covenant  maintains  eleven  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; Indianapolis, Indiana; and Ashdown, Arkansas. 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 1996,  the  Company's  headquarters  and main  terminal was relocated to
approximately  75 acres of property in  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  facilities are Oklahoma City, Dalton, Lake City, and Ashdown.
The  Company  leased  property in  Chattanooga,  Tennessee  and in Greer,  South
Carolina from related  parties until June 1998 when both leases were  terminated
without any further obligation by the Company.

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

                                       5


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, 1998, 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 sales price for the Company's Class A Common
Stock as reported by Nasdaq from January 1, 1997 to December 31, 1998.




        Period            High        Low

                               

Calendar Year 1997

  1st Quarter             $16.000     $11.250
  2nd Quarter             $18.125     $13.750
  3rd Quarter             $20.250     $16.250
  4th Quarter             $20.125     $14.750
Calendar Year 1998
  1st Quarter             $23.000     $14.375
  2nd Quarter             $23.313     $15.000
  3rd Quarter             $20.500      $9.188
  4th Quarter             $19.500      $9.250



As of March 26, 1999, the Company had approximately 46 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.

                                       6




ITEM 6.           SELECTED FINANCIAL AND OPERATING DATA


                    SELECTED  FINANCIAL AND OPERATING DATA 
                         (In thousands except per share
                           and operating data amounts)

                                          Years Ended December 31,
                                 ----        ----        ----        ----        ----  
                                 1994        1995        1996        1997        1998
                                 ----        ----        ----        ----        ----
                                                                  

Statement of Operations Data:
Revenue                          $131,926    $180,346    $236,267    $297,861    $370,546
Operating expenses:
  Salaries, wages, and 
  related expenses                 57,675      83,747     108,818     131,522     164,589
  Fuel, oil, and road expenses     27,282      37,802      55,340      64,910      68,292
  Revenue equipment rentals and
  purchased transportation          2,785       1,230         605       8,492      24,250
  Repairs                           2,285       3,569       4,293       5,885       8,366
  Operating taxes and licenses      3,479       4,679       6,065       7,514       9,393
  Insurance                         4,510       4,907       6,115       8,655      10,370
  General supplies and expenses     8,650       9,648      12,825      16,277      19,397
  Depreciation and                             
  amortization                      9,310      16,045      22,139      26,482      30,192
                                    -----      ------      ------      ------      ------
    Total operating expenses      115,976     161,627     216,200     269,737     334,849
                                  -------     -------     -------     -------     -------
    Operating income               15,950      18,719      20,067      28,124      35,697
Interest expense                    4,736       4,162       5,987       6,274       5,924
                                   ------      ------      ------      ------      ------
Income before income taxes         11,214      14,557      14,080      21,850      29,773
Income tax expense                  3,951       5,274       5,102       8,148      11,490
                                   ------      ------      ------      ------      ------
Net income (1)                   $  7,263    $  9,283    $  8,978    $ 13,702    $ 18,283
                                 ========    ========    ========    ========    ========

Basic and diluted earnings       
per share                        $   0.69   $    0.70    $   0.67    $   1.03    $   1.27
Weighted average common          
shares outstanding                 10,496      13,350      13,350      13,360      14,393

Adjusted weighted average
common shares outstanding      
and assumed conversions
outstanding                        10,496      13,350      13,353      13,360      14,440

Balance Sheet Data:
Net property and equipment       $ 87,882   $ 127,408    $144,384    $161,621    $200,537
Total assets                      112,552     169,381     187,148     215,256     272,959
Long-term debt, less current      
maturities                         27,734      80,150      83,110      80,812      84,331
Stockholders' equity             $ 63,469   $  72,752    $ 81,730    $ 95,597    $141,522
                                                        

Selected Operating Data:
Pretax Margin (2)                    8.5%        8.1%        6.0%        7.3%        8.0%
Average revenue per loaded         
mile (3)                             1.09        1.09        1.10        1.13        1.18
Average revenue per total mile       1.03        1.03        1.04        1.07        1.10
Average length of haul in         
miles                               1,840       1,811       1,780       1,653       1,508
Average miles per tractor per    
year                              159,921     148,669     150,778     149,117     144,000
Average revenue per tractor    
per week                         $  3,165   $   2,942    $  2,994    $  3,059    $  3,045
Weighted average tractors for      
year (4)                              796       1,179       1,509       1,866       2,333
Total tractors at end of           
period (4)                          1,001       1,343       1,629       2,136       2,608
Total trailers at end of           
period (4)                          1,651       2,554       3,048       3,948       4,526



(1) Tenn-Ga Leasing, Inc.  ("Tenn-Ga"),  was 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  prior  to May  31,  1994.  Tenn-Ga  was an S
corporation and was not subject to federal and state corporate  income taxes. If
Tenn-Ga  had been  subject to  corporate  income  taxes in 1994,  the  Company's
consolidated  pro forma net income  would  have been  $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 were not combined
in future periods. 
(2)  Because obtaining equipment from owner-operators and under operating leases
effectively  shifts  financial  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.
(3)  Includes  fuel  surcharge in 1996 and 1997.  Excluding the fuel  surcharge,
the Company estimates that average revenue per loaded  mile  was $1.09 and $1.12
respectively.
(4)  Includes monthly rental tractors and excludes monthly rental trailers.

                                       7


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

Overview

During the three year period ended December 31, 1998, the Company  increased its
revenue at a compounded  annual  growth rate of 27.1%,  as revenue  increased to
$370.5  million in 1998 from $180.3  million in 1995. 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-year  period  ended 1998.  In August 1997,  the Company  acquired the
customer  relationships  of  Trans-Roads,  Inc.,  a $13 million  annual  revenue
carrier based near Atlanta,  Georgia. In October 1997, the Company purchased all
of the  outstanding  capital stock of Bud Meyer,  a $45 million  annual  revenue
temperature-controlled  carrier based in Lake City,  Minnesota.  In August 1998,
the Company acquired certain assets of Gouge Trucking, Inc., a $4 million annual
revenue  carrier  located  in North  Carolina.  In  October  1998,  the  Company
purchased  all  of  the  outstanding  capital  stock  of  Southern  Refrigerated
Transport,  Inc., a $23 million annual revenue  truckload carrier and Tony Smith
Trucking,  Inc., both located in southwest Arkansas.  Additionally,  the Company
formed a new  division,  Covenant  Transport  Logistics,  in October  1998.  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 has  increased  net income  approximately  33.4% to $18.3 million in
1998 from $13.7 million in 1997.  Several  factors  contributed to the increase,
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 benefited
from attracting and retaining more drivers.(*)

Changes in several operating  statistics and expense  categories are expected to
result from  actions the Company has taken in 1997 and 1998.  Both Bud Meyer and
SRT operate  predominately  single-driver  tractors, as opposed to the primarily
team-driver tractor fleet operated by Covenant's  long-haul,  dry van operation.
The single driver fleets  operate  fewer miles per tractor and  experience  more
empty miles.  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
had contracted with  approximately  175 owner-operators as of December 31, 1998.
Owner-operators  provide a tractor and a driver and bear all operating  expenses
in exchange for a fixed lease  payment per mile.  In addition,  the Company does
not have the capital outlay of purchasing the tractor. In 1997, the Company also
financed approximately 240 tractors under operating leases. In 1998, the Company
financed an additional 185 tractors and 69 trailers 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.

                                       8




The following  table sets forth the percentage  relationship of certain items to
revenue for each of the three years-ended December 31:

                                                 1996      1997      1998
                                                 ----      ----      ----
                                                                

    Revenue                                      100.0%    100.0%    100.0%
    Operating expenses:
      Salaries, Wages, and related expenses        46.1      44.2      44.4
      Fuel, oil and road expenses                  23.4      21.8      18.4
      Revenue equipment rentals and purchased      
      transportation                                0.2       2.9       6.5
      Repairs                                       1.8       2.0       2.3
      Operating taxes and licenses                  2.6       2.5       2.5
      Insurance                                     2.6       2.9       2.8
      General supplies and expenses                 5.4       5.5       5.2
      Depreciation and amortization                 9.4       8.9       8.1
                                                 ------    ------    ------
        Total operating expenses                   91.5      90.6      90.4
        Operating income                            8.5       9.4       9.6
    Interest expense                                2.5       2.2       1.6
                                                 ------    ------    ------
    Income before income taxes                      6.0       7.3       8.0
    Income tax expense                              2.2       2.7       3.1
                                                 ------    ------    ------    
    Net income                                     3.8%      4.6%      4.9%
                                                 ======    ======    ======


COMPARISON OF YEAR ENDED DECEMBER 31, 1998 TO YEAR ENDED DECEMBER 31, 1997

Revenue  increased $72.6 million (24.4%),  to $370.5 million in 1998 from $297.9
million  in 1997.  The  revenue  increase  was  primarily  generated  by a 25.0%
increase in weighted average  tractors,  to 2,333 in 1998 from 1,866 in 1997, as
the Company  expanded  internally to serve new customers and higher volumes from
existing customers,  as well as externally through the acquisitions of Bud Meyer
in October 1997,  Gouge Trucking,  Inc. in August 1998, and SRT in October 1998.
The Company's  average revenue per loaded mile increased to approximately  $1.18
in 1998 from $1.13 in 1997.  The  increase  was  attributable  to per-mile  rate
increases negotiated by the Company as well as higher revenue per loaded mile at
Bud Meyer.  The increase in average  revenue per loaded mile more than offset an
increase in the empty miles  percentage.  Revenue  per total mile  increased  to
approximately $1.10 in 1998 from $1.07 in 1997.

Salaries, wages, and related expenses increased $33.1 million (25.1%), to $164.6
in 1998 from $131.5  million in 1997.  As a  percentage  of  revenue,  salaries,
wages,  and  related  expenses  increased  to 44.4% in 1998 from  44.2% in 1997.
Driver wages as a percentage of revenue decreased to 32.3% in 1998 from 32.7% in
1997 primarily because the use of  owner-operators  more than offset a $.025 per
mile pay  increase  for  employee  drivers  that went into effect in April 1998.
Non-driving  employee payroll expense  increased to 5.5% of revenue in 1998 from
5.3% in 1997. Although the Company continued to reduce the number of non-driving
employees per tractor,  a larger number of  participants  in the Company's bonus
program contributed to the increase. Health insurance,  employer paid taxes, and
workers'  compensation  increased  to 6.3% of revenue in 1998 from 6.1% in 1997.
The increase as a  percentage  of revenue was  primarily  the result of a higher
state unemployment tax rate in 1998 as compared to the 1997 tax rate.

Fuel, oil, and road expenses  increased $3.4 million (5.2%), to $68.3 million in
1998 from $64.9 million in 1997. As a percentage of revenue, fuel, oil, and road
expenses  decreased to 18.4% in 1998 from 21.8% in 1997.  The increase  reflects
the greater  number of tractors in service in 1998. The decrease as a percentage
of revenue was primarily the result of improving fuel prices during 1998 as well
as the increased use of owner-operators who pay for fuel purchases.  The expense
for  owner-operators is reflected in the revenue equipment rentals and purchased
transportation expense category.  Fuel surcharges were not in effect during 1998
and amounted to nearly $.01 per mile or approximately $2.4 million during 1997.

Revenue equipment rentals and purchased  transportation  increased $15.8 million
(185.5%), to $24.2 million in 1998 from $8.5 million in 1997. As a percentage of
revenue,  revenue  equipment rentals and purchased  transportation  increased to
6.5% in 1998 from 2.9% in 1997.  During 1998,  the Company  increased its use of
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.
Expenses such as driver  salaries,  fuel,  repairs,  depreciation,  and interest

                                       9



normally  associated with  Company-owned  equipment are  consolidated in revenue
equipment  rentals  and  purchased   transportation  when   owner-operators  are
utilized.  The Company contracted with an average of 134 owner-operators  during
1998.  The Company also  entered into  operating  leases for  approximately  240
tractors  during  the  fourth  quarter  of 1997 as well as 185  tractors  and 69
trailers during 1998. The equipment  leases will increase this expense  category
in the future, while reducing depreciation and interest. The Company also formed
a logistics  division in the fourth  quarter of 1998 that is being  reflected in
this expense category.(*)

Repairs increased $2.5 million (42.2%) to $8.4 million in 1998 from $5.9 million
in 1997. As a percentage of revenue, repairs increased to 2.3% in 1998 from 2.0%
in 1997.  The increase was  attributable  to an increase in fleet size, a slight
increase in fleet age, the costs  associated  with  preparing  certain Bud Meyer
equipment for trade-in,  as well as an increase in repairs related to the change
to a higher  deductible  limit under the Company 's  physical  damage  insurance
($5,000 compared to $2,500).

Operating taxes and licenses increased $1.9 million (25.0%),  to $9.4 million in
1998 from $7.5 million in 1997. As a percentage of revenue,  operating taxes and
licenses  remained  essentially  constant  at 2.5% in the 1998 period and in the
1997 period.

Insurance,  consisting primarily of premiums for liability, physical damage, and
cargo damage  insurance,  and claims,  increased $1.7 million (19.8%),  to $10.4
million in 1998 from $8.7 million in 1997. As a percentage of revenue, insurance
decreased  to 2.8% in 1998 from 2.9% in 1997 as the Company  continued to reduce
premiums per million dollars of revenue.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal  lease  expense,  driver  recruiting  expenses and  communications  and
utilities,  increased $3.1 million (19.2%),  to $19.4 million in 1998 from $16.3
million in 1997.  As a  percentage  of revenue,  general  supplies  and expenses
decreased to 5.2% in 1998 from 5.5% in 1997.  The 1998  decrease as a percentage
of revenue is related to the termination of the lease of the former headquarters
as well as the  fixed  nature  of a  portion  of  these  costs  which  was  more
effectively spread over higher revenue.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $3.7 million (14.0%),  to $30.2 million in 1998 from $26.5
million in 1997.  As a  percentage  of revenue,  depreciation  and  amortization
decreased to 8.1% in 1998 from 8.9% in 1997 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  and one  1998  asset
acquisitions, as well as goodwill from two 1997 and two 1998 acquisitions.

Interest  expense  decreased $0.3 million  (5.6%),  to $5.9 million in 1998 from
$6.3 million in 1997. As a percentage of revenue,  interest expense decreased to
1.6% in 1998 from 2.2% in 1997 as the result of utilizing more  owner-operators,
leasing more revenue  equipment and averaging lower debt balances related to the
Company's secondary stock offering in April 1998.

As a result of the foregoing,  the Company's  pretax margin  improved to 8.0% in
1998 from 7.3% in 1997.

The Company's  effective tax rate was 38.6% in 1998 and 37.3% in 1997 due to the
Company paying taxes to a greater number of states.

As a result of the factors  described  above,  net income increased $4.6 million
(33.4%),  to $18.3  million in 1998 (4.9% of revenue) from $13.7 million in 1997
(4.6% of revenue).

(*) May contain "forward looking" statements.

                                       10



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% in 1997 from 23.4% in 1996. The increase  reflects
the greater  number of tractors in service in 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 in 1997 and $1.7 million
in 1996.

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%  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-operator 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 2.0% 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
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% 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% in 1997 compared with 5.4% in 1996.

(*) May contain "forward looking" statements.

                                       11



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  (5.0%),  to $6.3 million in 1997 from
$6.0 million in 1996. As a percentage of revenue,  interest expense decreased to
2.1% 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).

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 a line of credit, cash flows from operations,
long-term   operating  leases,   and  a  small  portion  with  borrowings  under
installment  notes  payable to  commercial  lending  institutions  and equipment
manufacturers.  The Company's  primary sources of liquidity at December 31, 1998
were  funds  provided  by  operations,   borrowings  under  its  primary  credit
agreement,  which had maximum available  borrowing of $100.0 million at December
31, 1998 (the "Credit  Agreement")  and the proceeds from a stock  offering that
closed May 1998.  The Company  believes its sources of liquidity are adequate to
meet its current and projected needs.(*)

The  Company's  primary  sources of cash flow from  operations  in 1998 were net
income  increased by depreciation and  amortization,  and deferred income taxes.
The most  significant  use of cash provided by  operations  were to fund prepaid
expenses  (primarily  license  plates  for  revenue  equipment)  and to  finance
increases in receivables  and advances  associated  with growth in the business.
The Company's number of days sales in accounts receivable increased from 43 days
in 1997 to 48 days in 1998. Net cash provided by operating  activities was $39.9
million  in 1998 and $45.2  million in 1997.  The 1998  decrease  resulted  from
higher  receivables  associated  with a billing  delay  caused by the  Company's
imaging system (which has since been corrected).(*)

Net cash  used in  investing  activities  was  $59.1  million  in 1998 and $27.6
million in 1997. Such amounts were used primarily to acquire  additional revenue
equipment as the Company  expanded its  operations.  In addition,  approximately
$1.0 million  represented  the purchase price for the assets of Gouge  Trucking,
Inc.  of  which   approximately   $220,000   was   allocated   to  goodwill  and
covenants-not-to-compete,   and  approximately  $6.3  million   represented  the
purchase price for the  acquisition of SRT of which  approximately  $1.2 million
was allocated to goodwill.  The Company expects capital expenditures  (primarily
for revenue  equipment),  net of trade-ins,  to be approximately  $60 million in
1999 exclusive of acquisitions.(*)

The  Company  sold  1,540,000  shares  of  Class  A  Common  Stock  and  certain
stockholders of the Company sold 960,000 shares in a public offering that closed
in May 1998.  The Company  received net proceeds of $27.5  million in connection
with the offering.  The proceeds were used to reduce the Company's  indebtedness
under the revolving line of credit.  The indebtedness was incurred  primarily to
acquire revenue equipment.


(*) May contain "forward looking" statements.

                                       12



Net cash  provided by  financing  activities  was $19.5  million in 1998 and was
related primarily to proceeds from the sale of Company shares as well borrowings
under the  Credit  Agreement.  This  compared  with net cash  used in  financing
activities  of $18.5  million in 1997.  At December  31,  1998,  the Company had
outstanding  debt of $86.3  million,  primarily  consisting of $54 million drawn
under the Credit Agreement, $25 million in 10-year senior notes, $3.5 million in
term equipment financing, $3 million interest bearing note to the former primary
stockholder of SRT related to the  acquisition and $0.8 million in notes related
to non-compete agreements. Interest rates on this debt range 5.9% to 10.8%.

The Credit Agreement is with a group of banks and has a maximum  borrowing limit
of $100.0 million.  Borrowings  related to revenue  equipment are limited to the
lesser of 90% of net book value of revenue  equipment or $55.0 million.  Working
capital borrowings are limited to 85% of eligible accounts  receivable.  Letters
of credit are limited to an aggregate  commitment of $10.0  million.  The Credit
Agreement includes a "security  agreement" such that the Credit Agreement may be
collateralized  by virtually  all assets of the Company if a covenant  violation
occurs. A commitment fee of .25% per annum is due on the daily unused portion of
the Credit Agreement.  The Company,  including all subsidiaries,  are parties to
the Credit Agreement and related documents.

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 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 are based on the banks' base
rate or LIBOR and accrue  interest based on one, two, or three month LIBOR rates
plus an applicable  margin that is adjusted  quarterly  between 0.325% and 0.75%
based on cash flow  coverage.  At December 31, 1998,  the margin was .425%.  The
Company has entered into interest rate swap  agreements  that fixed the interest
rate on $35 million of borrowing  under the Credit  Agreement  at rates  between
5.95% and 6.13% plus applicable  margin.  The swaps expire between  February 26,
1999 and October 29, 1999.

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 31, 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 the  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, 1998.

Inflation and Fuel Costs

Most of the Company's operating expenses are inflation-sensitive, with inflation
generally producing increased costs of operations.  During the past three years,
the most significant  effects of inflation have been on revenue equipment prices
and the compensation  paid to the drivers.  Innovations in equipment  technology
and  comfort  have  resulted  in higher  tractor  prices,  and there has been an
industry-wide  increase in wages paid to attract and retain  qualified  drivers.
The Company  historically has limited the effects of inflation through increases
in freight  rates and certain cost control  efforts.  In addition to  inflation,
fluctuations in fuel prices can affect  profitability.  Fuel expense comprises a
larger  percentage of revenue for 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, 1998,  approximately 28.3% of the total
purchases  of fuel by the Company were  subject to hedging  contracts.  In March
1999, the percentage  will decrease to  approximately  20% and will be in effect
for the remainder of 1999 unless further action is taken by the Company.(*)

(*) May contain "forward looking" statements.

                                       13


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 1996, 1997 and 1998.
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.  The results in 1998 also were
affected by the acquisition of Bud Meyer and SRT, which operate primarily single
driver fleets and thus generate  fewer miles per tractor.  Results of any one or
more quarters are not  necessarily  indicative  of annual  results or continuing
trends.




                              First        Second       Third      Fourth
                             Quarter      Quarter      Quarter     Quarter
                             -------      -------      -------     -------       
                                                            
             1996            35,067       38,462       38,989      38,036

             1997            34,389       37,325       38,850      38,314

             1998            34,828       35,796       36,455      36,813


Year 2000

The Year 2000  ("Y2K")  issue  concerns  the  inability  of computer  systems to
recognize and process  date-sensitive  information  after 1999 due to the use of
only the last two digits to refer to a year.  This  problem  could  affect  both
information  systems  (software and hardware) and other equipment that relies on
microprocessors.  Management  has  completed a  Company-wide  evaluation of this
impact on its computer systems, applications, and other date-sensitive equipment
and has hired a nationally-recognized  consulting firm to perform a status study
of the Company's  processes and activities related to the Company's Y2K project.
All known remediation efforts and testing of  systems/equipment  are expected to
be  completed  by July 30,  1999.  The cost of the  assessment  and  remediation
efforts for the  modifications  and updates to existing software is estimated to
be approximately  $250,000. The Company is also in the process of monitoring the
progress of material third parties,  including shippers and suppliers,  in their
efforts to become Y2K compliant and expects this project to be completed by July
30, 1999.

The Company's  primary  information  technology  systems ("IT Systems")  include
hardware and software for billing,  dispatch, EDI, fueling, payroll,  telephone,
vehicle  maintenance,  inventory,  and  satellite  communications  systems.  The
majority of the Company's IT Systems are purchased  from and maintained by third
parties. A primary IT System designed by a third party is the satellite tracking
system,  which  tracks  equipment  locations,   provides  dispatch  and  routing
information,  and allows  in-cab  communications  with  drivers.  The  Company's
operating system that manages payroll,  billing, and dispatch has been purchased
from the supplier in March 1999 on a long term lease.  The  Company's  financial
reporting  system is provided by a third party. The Company has been informed by
the providers of these systems that they are Y2K compliant.  Another significant
IT System  provided  by a third  party  transmits  payroll  funds to drivers and
allows  drivers to purchase fuel and other items outside the Company's  terminal
locations.  The Company has been informed by this provider that it expects to be
Y2K compliant by June 1999. Although the Company believes it is Y2K compliant in
its EDI applications, the Company has not completed its review of Y2K compliance
of EDI applications of its shippers.(*)


(*) May contain "forward looking" statements.

                                       14



The Company has reviewed its risks associated with  microprocessors  embedded in
facilities and equipment ("Non-IT Systems"). The primary Non-IT Systems includes
microprocessors  in tractor engines and other components,  terminal  facilities,
satellite   communications  units,  and   telecommunications  and  other  office
equipment.  The  Company's  assessment  of  its  revenue  equipment,   satellite
communications  units, and office equipment Non-IT Systems has revealed low risk
of material replacement  requirements.  Such equipment is relatively new and was
designed to be Y2K  compliant.  The Company is  continuing  to assess its Non-IT
Systems  in  its  terminal   facilities   but  believes   that  the  risk  of  a
service-interrupting failure in these systems is low.(*)

The  Company  could be faced  with  severe  consequences  if Y2K  issues are not
identified  and resolved in a timely  manner by the Company and  material  third
parties.   The  Company's  primary  risk  relating  to  Y2K  compliance  is  the
possibility  of service  disruption  from  third-party  suppliers  of  satellite
communications,   telephone,  fueling,  and  financial  services.  A  worst-case
scenario  would  result in the short term  inability  of the  Company to deliver
freight for its  shippers.  This would  result in lost  revenues;  however,  the
amount  would be  dependent  on the length and nature of the  disruption,  which
cannot be predicted or  estimated.  The Company is in the process of  developing
contingency plans in case business  interruptions do occur.  Management  expects
plans to be completed by June 30, 1999.(*)

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

Commodity Price Risk

Prices and  availability  of all  petroleum  products are subject to  political,
economic,  and market factors that are generally outside the Company's  control.
Accordingly,  the price and  availability  of diesel fuel can be  unpredictable.
Because the Company's  operations  are dependent  upon diesel fuel,  significant
increases  in diesel  fuel  costs  could  materially  and  adversely  affect the
Company's results of operations and financial  condition.  For 1998, diesel fuel
expenses represented 16.8% of the Company's total operating expenses. Based upon
the  Company's  1998 fuel  consumption,  a ten  percent  increase in the average
annual  price per gallon of diesel  fuel would  increase  the  Company's  annual
diesel  fuel  expense  by $5.3  million  before  considering  the effect of fuel
hedging.   The  Company  uses  derivative   instruments,   including   purchased
commitments through supplier,  to reduce a portion of its exposure to fuel price
fluctuations.   At  December  31,  1998,  the  notional   amount  for  purchased
commitments  during 1999 was 13.2 million  gallons.  Net unrealized  losses were
approximately $2.9 million.  At December 28, 1998, the national average price of
diesel fuel as provided by the U.S.  Department of Energy was $0.986 per gallon.
At December 31, 1998, a ten percent  change in fuel prices would impact 1999 net
unrealized losses by approximately $1.1 million.

Interest Rate Risk

The Credit  Agreement,  provided  there has been no  default,  carries a maximum
variable  interest  rate of LIBOR for the  corresponding  period plus 0.75%.  At
December  31,  1998,  the  Company  had drawn  $54.0  million  under the  Credit
Agreement.  Approximately  $19.0  million was subject to variable  rates and the
remaining  $35.0  million  was  subject  to  interest  rate swaps that fixed the
interest rates at 5.95% and 6.13% plus  applicable  margin per annum.  The swaps
expire between February 26, 1999 and October 29, 1999. Assuming the December 31,
1998 variable rate borrowings, each one percentage point increase in LIBOR would
increase the  Company's  pretax  interest  expense by  $190,000.  

The Company does not trade in these  derivatives  with the  objective of earning
financial gains on price  fluctuations,  nor does it trade in these  instruments
when there are no underlying transaction related exposures.


(*) May contain "forward looking" statements.

                                       15



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  21 to 32 of this  report.  The  supplementary  quarterly  financial  data
follows:




Quarterly Financial Data:
(In thousands except for share
data amounts)
                                  Fourth      Third     Second     First
                                  Quarter     Quarter   Quarter    Quarter
                                   1998       1998      1998       1998
                                  -------    -------    -------    -------
                                                          
Revenue                           $106,146    $95,566   $89,010    $79,824
Operating income                    10,723     10,293     8,901      5,781
Income before taxes                  9,185      8,910     7,358      4,320
Income taxes                         3,582      3,463     2,799      1,645
Net income                           5,603      5,447     4,559      2,675
Net income per share               $  0.38    $  0.37   $  0.32    $  0.20

                                  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
Net income per share              $   0.32    $  0.31   $  0.27    $  0.14



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,  1998,  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  Pages 2 to 3 and  Page 12 of the  Registrant's  Proxy
Statement for the 1999 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  Pages  9 and 10 of the  Proxy  Statement  is
incorporated herein by reference.

                                       16
                                       


ITEM 13.          CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The  information  respecting  certain  relationships  and  transactions  of
management set forth under the captions  "Compensation  Committee Interlocks and
Insider  Participation" and "Certain and Relationships and Related Transactions"
on Page 4 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  consolidated  financial  statements are set forth at the
following pages of this report:

Report of Independent Accountants...........................................20
Consolidated Balance Sheets.................................................21
Consolidated Statements of Income...........................................22
Consolidated Statements of Stockholders' Equity.............................23
Consolidated Statements of Cash Flows.......................................24
Notes to Consolidated Financial Statements..................................25

         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, 1998.

(c)      Exhibits

Exhibit
Number      Description
3.1+        Restated Articles of Incorporation.
3.2+        Amended By-Laws dated September 27, 1994.
4.1+        Restated Articles of Incorporation.
4.2+        Amended By-Laws dated September 27, 1994.
10.3++      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.
10.8+       Incentive Stock Plan filed as Exhibit 10.9.
10.9+       401(k) Plan filed as Exhibit 10.10.
10.12+++    Note  Purchase  Agreement  dated  October 15, 1995,  among  Covenant
            Transport, Inc., a Tennessee corporation and CIG & Co.
10.13+++    First  Amendment to Credit  Agreement  and Waiver dated  October 15,
            1995.
10.14++++   Participation   Agreement  dated  March  29,  1996,  among  Covenant
            Transport, Inc., a Tennessee corporation,  Lease Plan USA, Inc., and
            ABN-AMRO Bank, N.V., Atlanta Agency.
10.15++++   Second  Amendment  to Credit  Agreement  and Waiver  dated April 12,
            1996.
10.16++++   First Amendment to Note Purchase Agreement and Waiver dated April 1,
            1996.
10.17+++++  Third Amendment to Credit Agreement and Waiver dated March 31, 1997,
            filed as Exhibit 10.11.
10.18+++++  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.

                                       17



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.
10.22       Stock  Purchase  Agreement  made and  entered  into as of October 5,
            1998, by and among Covenant  Transport,  Inc., a Nevada corporation;
            Smith Charitable Remainder Trust; Southern  Refrigerated  Transport,
            Inc.,  an  Arkansas  corporation;  Tony  Smith  Trucking,  Inc.,  an
            Arkansas corporation; and Tony and Kathy Smith, husband and wife and
            residents of Arkansas.
21          List of subsidiaries.
23.1        Consent of PricewaterhouseCoopers LLP, independent accountants.
27          Financial Data Schedule.
- --------------
+     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.
++    Filed as an exhibit to the  registrant's  Form 10-Q for the quarter  ended
      March 31, 1995, and incorporated herein by reference.
+++   Filed as an  exhibit  to the  registrant's  Form  10-K for the year  ended
      December 31, 1995, and incorporated herein by reference.
++++  Filed as an exhibit to the  registrant's  Form 10-Q for the quarter  ended
      March 31, 1996, and incorporated herein by reference.
+++++ Filed as an exhibit to the  registrant's  Form 10-Q for the quarter  ended
      March 31, 1997, and incorporated herein by reference.
#     Files as an exhibit to the registrant's Annual Report on Form 10-K for the
      period ended December 31, 1997, and incorporated herein by reference.

                                       18



                                  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, 1999        
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, President, and 
David R. Parker           Chief Executive Officer (principal
                          executive officer)                      March 26, 1999

/s/ Joey B. Hogan         Treasurer and Chief Financial Officer
Joey B. Hogan             (principal financial and accounting
                          officer)                                March 26, 1999

/s/ R. H. Lovin, Jr.
R. H. Lovin, Jr.          Director                                March 26, 1999

/s/ Michael W. Miller
Michael W. Miller         Director                                March 26, 1999

/s/ William T. Alt
William T. Alt            Director                                March 26, 1999

/s/ Robert E. Bosworth
Robert E. Bosworth        Director                                March 26, 1999

/s/ Hugh O. Maclellan, Jr.
Hugh O. Maclellan, Jr.    Director                                March 26, 1999

/s/ Mark A. Scudder
Mark A. Scudder           Director                                March 26, 1999


                                       19



                       REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and
Shareholders of Covenant Transport, Inc.

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements  of  income,  stockholders'  equity  and of cash  flows
present fairly,  in all material  respects,  the financial  position of Covenant
Transport,  Inc. and its  subsidiaries  at December  31, 1997 and 1998,  and the
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1998,  in  conformity  with  generally  accepted
accounting principles.  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 of these
statements  in accordance  with  generally  accepted  auditing  standards  which
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,  assessing the  accounting  principles
used and  significant  estimates made by management,  and evaluating the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for the opinion expressed above.

PricewaterhouseCoopers LLP

Knoxville, Tennessee
February 3, 1999

                                       20








                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                          DECEMBER 31, 1997 AND 1998


                                                    1997              1998
                                                    ----              ----
                                                                                        
      ASSETS
      ------
Current assets:
  Cash and cash equivalents                     $  2,609,520      $ 2,926,135
  Accounts receivable, net of allowance of
  $810,000 in 1997 and $1,064,788 in 1998         37,792,308       51,789,018
  Drivers advances and other receivables             964,575         2,476,044
  Tire and parts inventory                         1,120,684         1,928,639
  Prepaid expenses                                 3,773,556         5,324,921
  Deferred income taxes                            1,111,000         1,674,485
                                                ------------      ------------
Total current assets                              47,371,643        66,119,242

Property and equipment, at cost                  228,931,936       282,358,419
Less accumulated depreciation and amortization    67,310,934        81,821,335
                                                 -----------      ------------
Net property and equipment                       161,621,002       200,537,084
Other                                              6,263,491         6,302,525
                                                ------------      ------------
Total assets                                    $215,256,136      $272,958,851
                                                ============      ============

      LIABILITIES AND STOCKHOLDERS' EQUITY
      ------------------------------------ 
Current liabilities:
  Current maturities of long-term debt             1,565,639         1,943,485
  Accounts payable                                 5,328,346         3,485,098
  Accrued expenses                                 9,073,554        12,913,953
  Accrued income tax                                 724,815         1,404,172
                                                ------------      ------------
    Total current liabilities                                       19,746,708

Long-term debt, less current maturities           80,811,783        84,331,368
Deferred income taxes                             22,155,000        27,358,848
                                                 ------------     ------------
Total liabilities                                119,659,137       131,436,924

Stockholders' equity:
  Class A common stock, $.01 par value;
  20,000,000 shares authorized; 11,010,250
  and 12,560,250 shares issued and 
  outstanding as of 1997 and 1998, respectively      110,103           125,603

  Class B common stock, $.01 par value;
  5,000,000 shares authorized; 2,350,000 shares         
  issued and outstanding as of 1997 and 1998          23,500            23,500   
  Additional paid-in-capital                      50,634,369        78,260,928
  Retained earnings                               44,829,027        63,111,896
                                                ------------      ------------
Total stockholders' equity                        95,596,999       141,521,927
                                                ------------      ------------
Total liabilities and stockholders' equity      $215,256,136      $272,958,851
                                                ============      ============



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

                                       21






                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF INCOME
                YEARS ENDED DECEMBER 31, 1996, 1997, AND 1998



                                             1996            1997            1998
                                             ----            ----            ----
                                                                             
Revenue                                      $236,266,945    $297,861,080    $370,545,721

Operating expenses:
  Salaries, wages, and related expenses       108,817,623     131,521,804     164,589,088
  Fuel, oil, and road expenses                 55,340,234      64,910,201      68,291,653
  Revenue equipment rentals and purchased      
  transportation                                  604,924       8,492,445      24,249,704
  Repairs                                       4,293,141       5,884,881       8,366,205
  Operating taxes and licenses                  6,064,652       7,514,241       9,393,176
  Insurance                                     6,114,526       8,655,465      10,369,687
  General supplies and expenses                12,825,287      16,276,834      19,397,219
  Depreciation and amortization, including
  gain on disposition of equipment             22,139,456      26,481,578      30,192,060
                                             ------------    ------------    ------------
    Total operating expenses                  216,199,843     269,737,449     334,848,792
                                             ------------    ------------    ------------
      Operating income                         20,067,102      28,123,631      35,696,929
Interest expense                                5,987,148       6,273,324       5,924,486
                                             ------------     -----------    ------------
Income before income taxes                     14,079,954      21,850,307      29,772,443
Income tax expense                              5,102,000       8,148,000      11,489,574
                                             ------------    ------------    ------------
Net income                                   $  8,977,954    $ 13,702,307    $ 18,282,869
                                             ============    ============    ============

Basic and diluted earnings per share:
Net income                                          $0.67           $1.03           $1.27
                                             ============    ============    ============

Weighted average shares outstanding            13,350,000      13,360,000      14,393,000

Adjusted weighted average shares 
outstanding and assumed conversions          
outstanding                                    13,352,528      13,360,000      14,440,000
                                             ============    ============    ============





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

                                       22 







                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
            FOR THE YEARS ENDED DECEMBER 31, 1996, 1997, and 1998




                                 Series I    Class A      Class B      Additional                 Total
                                 Preferred   Common       Common       Paid-In      Retained      Stockholders'
                                 Stock       Stock        Stock        Capital      Earnings      Equity
                                 ---------   ---------    --------     ---------    ---------     --------
                                                                                

Balances at January 1, 1996      $      --   $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

Exercise of employee           
stock options                           --         100          --         156,650           --         156,748

Secondary offering,            
net of offering expenses                --      15,400          --      27,469,909           --      27,485,311


Net income                              --          --          --              --   18,282,869      18,282,869
                                 ---------   ---------    --------     -----------  -----------   -------------

Balances at December 31, 1998    $      --   $ 125,603    $ 23,500     $78,260,928  $63,111,896   $ 141,521,927
                                 =========   =========    ========     ===========  ===========   =============


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

                                       23






                  COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
            FOR THE YEARS ENDED DECEMBER 31, 1996, 1997, AND 1998


                                            1996             1997             1998
                                            -----            ----             ----
                                                                             
Cash flows from operating activities:
Net income                                  $  8,977,954     $ 13,702,307     $ 18,282,869
Adjustments to reconcile net income to
net cash provided by operating activities:
    Provision for losses on receivables          407,655          457,665          455,953
    Depreciation and amortization             22,781,481       27,363,501       32,074,888
    Deferred income tax expense                4,050,000        4,354,000        4,146,233
    Gain on disposition of property and       
    equipment                                  (642,025)        (881,922)      (1,882,829)
    Changes in operating assets and 
    liabilities:
      Receivables and advances                 3,010,662      (2,580,948)     (12,554,211)
      Prepaid expenses                       (1,088,845)          200,113      (1,074,453)
      Tire and parts inventory                  (78,626)        (155,794)        (617,349)
      Accounts payable and accrued        
      expenses                                 1,707,242        2,786,653        1,071,815
                                            ------------      -----------     ------------
Net cash flows provided by operating        
activities                                    39,125,498       45,245,575       39,902,916

Cash flows from investing activities:
  Acquisition of property and equipment     (49,142,303)     (54,027,486)     (80,302,553)
  Proceeds from disposition of property   
  and equipment                               10,219,276       32,023,244       27,760,409
  Acquisition of intangibles                          --      (1,250,000)        (220,000)
  Acquisition of business- Bud Meyer(1)               --      (4,350,442)               --
  Acquisition of business- SRT(2)                     --               --      (6,295,405)
                                            ------------     ------------     ------------
Net cash flows from investing activities    (38,923,027)     (27,604,684)     (59,057,549)

Cash flows from financing activities:
  Proceeds from equity offering                       --               --       27,485,311
  Exercise of stock option                            --          164,876          156,748
  Proceeds from issuance of long-term debt     3,000,000               --       84,000,000
  Repayments of long-term debt                  (40,000)     (18,563,513)     (92,093,557)
  Deferred debt issuance cost                  (132,216)        (124,277)         (77,254)
                                            ------------     ------------     ------------
Net cash flows provided by/(used in)         
financing activities                            2,827,784     (18,522,914)       19,471,248
                                            ------------     ------------     ------------

Net change in cash and cash equivalents        3,030,255        (882,023)          316,615

Cash and cash equivalents at beginning       
of period                                        461,288        3,491,543        2,609,520
                                            ============     ============     ============
Cash and cash equivalents at end of                    
period                                      $  3,491,543     $  2,609,520     $  2,926,135
                                            ============     ============     ============

Supplemental disclosure of cash flow
 information:
  Cash paid during the year for:
    Interest                                $  5,905,000      $ 6,147,050     $  6,021,291
                                            ============      ===========     ============
    Income taxes                            $    795,000      $ 2,927,376     $  5,675,225
                                            ============      ===========     ============


(1)  Acquisition  of  business  presented  net of  acquired cash of $347,688 and
receivable from officer of acquired company of $501,870.
(2)  Acquisition  of  business  presented net of acquired cash of $1,454,595 and
a  note  payable to former shareholder of Southern Refrigerated Transport,  Inc.
and Tony Smith Trucking, Inc. in the amount of $3,000,000.

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

                                       24




                  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 offers premium transportation  services, such as team and
refrigerated services, to customers throughout the United States.

Principles of Consolidation - The consolidated  financial statements include the
accounts of the Company,  a holding company  incorporated in the state of Nevada
in 1994, and its wholly-owned operating subsidiaries,  Covenant Transport, Inc.,
a Tennessee corporation,  Bud Meyer Truck Lines, Inc., ("Bud Meyer") a Minnesota
corporation,  Southern  Refrigerated  Transport,  Inc., an Arkansas corporation,
Tony Smith Trucking, Inc. (Southern Refrigerated Transport,  Inc. and Tony Smith
Trucking,  Inc. shall be referred to collectively as "SRT"),  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 delivered 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.
Replacement tires are expensed when placed in service.

Intangible Assets - The Company periodically  evaluates the net realizability of
the carrying amount of intangible assets.  Non-compete  agreements are amortized
over the life of the agreement,  deferred loan costs are amortized over the life
of the loan and goodwill is amortized over periods ranging from 20 to 40 years.

Property and Equipment - Depreciation is calculated on the straight-line  method
over the estimated useful lives of the assets.  Revenue equipment is depreciated
over five to seven years with salvage  values  ranging  from 25% to 33 1/3%.  In
accordance  with  industry  practices,  gains or losses on  disposal  of revenue
equipment are included in depreciation in the statements of income.

Impairment of Long-Lived  Assets - The Company ensures that long-lived assets to
be disposed  of are  reported  at the lower of the  carrying  amount or the fair
market value less costs to sell.  The Company  evaluates  the carrying  value of
long-lived assets for impairment  losses by analyzing the operating  performance
and future cash flows for those assets.  The Company  adjusts the net book value
of the  underlying  assets if the sum of  expected  cash flows is less than book
value.

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 any 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.

Interest  Rate Swaps - Interest  rate swaps are entered into as a hedge  against
interest  exposure of variable rate debt. The differences to be paid or received
on swaps are  included  in  interest  expense.  The fair value of the  Company's
interest rate swap agreements is based on dealer quotes.  These values represent
the amounts the Company would receive or pay to terminate the agreements  taking
into consideration current interest rates.

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.

                                       25


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.

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 133, Accounting for Derivative  Instruments
and Hedging  Activities.  The  statement  established  accounting  and reporting
standards  requiring  that  every  derivative   instrument   (including  certain
derivative  instruments  embedded in other contracts) be recorded on the balance
sheet as either an asset or liability  measured at its fair value.  SFAS No. 133
requires that changes in the derivative's fair value be recognized  currently in
earnings  unless  specific  hedge  accounting  criteria are met. The Company may
engage in hedging  activities using futures,  forward  contracts,  options,  and
swaps to hedge the impact of market  fluctuations on energy commodity prices and
interest rates.  The Company is currently  assessing the effect,  if any, on its
financial  statements of implementing SFAS No. 133. The Company will be required
to adopt the standard in 2000.




2.  OTHER ASSETS

A summary of other assets as of December 31, 1997 and 1998 is as follows:

                                           1997                 1998
                                           ----                 -----
                                                                    
Covenants not to compete                   $   1,575,000        $  1,400,000
Deferred  costs                                  614,812             692,193
Goodwill                                       2,488,832           3,842,441
Less accumulated amortization of           
intangibles                                    (588,542)           (950,409)
Split dollar life insurance                      556,877             608,553
Cash surrender value of life                   
insurance                                        106,078             239,750
Other                                          1,510,434             469,997
                                             -----------        ------------
                                           $   6,263,491        $ ,6,302,525
                                           =============        ============  

3.  PROPERTY AND EQUIPMENT

A summary of property and  equipment,  at cost, as of December 31, 1997 and 1998
is as follows:

                                           1997                 1998
                                           ----                 ----
Revenue equipment                          $ 207,990,788        $256,766,668
Land and improvements                          4,425,629           7,611,058
Buildings and leasehold improvements           3,135,866           2,641,786
Communications equipment                       8,466,052          10,021,341
Other                                          4,913,601           5,317,566
                                           -------------        ------------
                                           $ 228,931,936        $282,358,419
                                           =============        ============



                                       26





4.  LONG-TERM DEBT

Long-term debt consists of the following at December 31, 1997 and 1998:

                                           1997                 1998
                                           ----                 ----
                                                                    
Borrowings under $100 million             
credit agreement                           $  52,000,000        $  54,000,000
10-year senior notes                          25,000,000           25,000,000
Notes to unrelated individuals for
non-compete agreements                         1,060,000              810,000
Equipment and vehicle obligations
with commercial lending
institutions, with fixed interest              4,317,422            3,464,853
rates ranging from 5.9% to 10.8% at 1998
Note payable to former SRT shareholder
interest bearing interest at 6.5% with                           
 interest payable quarterly                       --            3,000,000
                                           -------------        -------------
                                              82,377,422           86,274,853
Less current maturities                        1,565,639            1,943,485
                                           -------------        -------------
                                           $  80,811,783        $  84,331,368
                                           =============        =============


The Company is party to a credit  agreement  with a group of banks with  maximum
borrowings of $100 million with $25 million additional  borrowing available upon
satisfaction of certain  criteria.  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 that floats  between 0.10% and
0.25% per annum based on a ratio of total debt to trailing cash flow coverage is
due on the daily unused portion of the credit  agreement.  At December 31, 1998,
the fee was 0.125% per annum.  The credit  agreement is  guaranteed  by Covenant
Transport, Inc., a Nevada corporation,  Bud Meyer Truck Lines, Inc., a Minnesota
corporation,  Southern  Refrigerated  Transport,  Inc., an Arkansas corporation,
Tony Smith Trucking,  Inc., an Arkansas corporation,  Covenant Leasing,  Inc., a
Nevada  corporation,   Covenant  Acquisition  Co.,  a  Nevada  corporation,  and
Intellectual Property 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  generally  accrue  interest based on one, two, or three month
LIBOR rates plus an applicable  margin that is adjusted  quarterly between .325%
and .75%  based on a ratio of total  debt to  trailing  cash flow  coverage.  At
December 31, 1998, the margin was .425%.

A $25 million  interest rate swap  agreement was completed in February 1997 that
expires February 1999 at 6.125% plus the applicable margin.  During October 1997
the Company  entered into an interest 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.  The  fair  value of the two  interest  swap
agreements  was  ($53,047)  and  ($39,191) at December 31, 1998.  All  remaining
borrowings under the credit agreement are at one, two, or three month LIBOR.

Senior notes with an insurance  company are due October 2005. The term agreement
requires payments for interest  semi-annually in arrears with principal payments
due in four equal annual  installments  beginning October 1, 2002. The notes are
collateralized  by all  accounts of the Company.  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.

                                       27






Maturities of long term debt at December 31, 1998 are as follows:
                        
              1999           $  1,943,485
              2000           $ 55,249,307
              2001           $    904,354
              2002           $    177,707
              2003           $         --


5.  RELATED PARTY TRANSACTIONS

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

During 1997 and 1998, the Company sold certain of its used tractors and trailers
to  corporations  owned by related  parties for an  aggregate  of  approximately
$1,161,000  in 1997 and  $768,000 in 1998.  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.  The principal and related  interest at the rate of 7% was
paid in full in May 1998. The Company also  contracted  with a related party for
airplane services in the amount of $262,940 during 1998.



6.  LEASES

The Company has operating lease commitments for office and terminal  properties,
revenue  equipment,  exclusive of  owner/operator  rentals,  computer and office
equipment,  and month-to-month  equipment rentals,  summarized for the following
fiscal years:
                        
              1999           $ 9,851,221
              2000           $ 8,559,603
              2001           $ 3,934,513
              2002           $ 1,021,833
              2003           $ 1,021,833




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

                                     1996          1997          1998
                                     ----          ----         ----
                                                            
Revenue equipment rentals            $   338,283   $ 1,618,973   $ 5,640,365
Owner/operator rentals                        --     6,860,853    18,166,671
Terminal rentals                         606,424     1,503,523     1,277,164
Other equipment rentals                  505,062     1,181,589     1,289,497
                                     -----------   -----------   -----------
                                     $ 1,449,769   $11,164,938   $26,373,697
                                     ===========   ===========   ===========


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 lessor to fix the
rental payments from January 1997 until July 2000 at  approximately  $77,000 per
month.

Covenant  leased   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 leased a property at Greer,
South  Carolina  for annual  rent of  $12,000  from the  principal  stockholder.
Effective  June  1998,  these  two  leases  were  terminated  by  the  principal
stockholder without any penalties or additional payments coming due.

Included in terminal rentals are payments of $237,664, $224,172, and $78,905 for
the  years  ended  December  31,  1996,  1997,  and 1998,  respectively,  to the
principal stockholder of the Company.

                                       28






7.  INCOME TAX EXPENSE

  Income tax expense for the years ended  December 31, 1996,  1997,  and 1998 is
comprised of:

                                     1996            1997           1998
                                     ----            ----           ----
                                                               
                                      
Federal, current                     $  795,000      $3,940,000     $ 5,076,047
Federal, deferred                     3,984,000       3,531,000       4,196,206
State, current                          257,000         263,000       1,773,164
State, deferred                          66,000         414,000         444,157
                                     ----------      ----------      ----------
                                     $5,102,000      $8,148,000     $11,489,574
                                     ==========      ==========     ===========

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, 1996, 1997 and 1998 as follows:

                                     1996            1997           1998
                                     ----            ----           ----
Computed "expected" income tax       
expense                              $4,928,000      $7,648,000     $10,420,000
Adjustments in income taxes
resulting from:
  State income taxes, net of            
  federal income tax effect             183,000         440,000         944,574
  Permanent differences and other, 
  net                                   (9,000)          60,000         125,000
                                     ----------       ---------     -----------
Actual income tax expense            $5,102,000      $8,148,000     $11,489,574
                                     ==========      ==========     ===========


The temporary  differences and the approximate tax effects that give rise to the
Company's  net  deferred  tax  liability  at  December  31, 1997 and 1998 are as
follows:



                                          1997               1998
                                          ----               ----
                                                       
Deferred tax assets:
  Accounts receivable                     $   292,000        $   181,436
  Accrued expenses                          1,111,000          1,674,485
  Loss carryforwards                        3,595,000                  0
  Alternative minimum tax credits           5,473,000          4,778,446
  Investment tax credits                       82,000             82,000
  carryforward
  Intangible assets                           126,000            221,513
                                          -----------        -----------
                                           10,679,000          6,937,880
Deferred tax liability:
Depreciation                               31,723,000         32,622,243
                                          -----------        -----------
Net deferred tax liability                 21,044,000         25,684,363
Portion reflected as current asset          1,111,000          1,674,485
                                          ===========        ===========
Deferred tax liability                    $22,155,000        $27,358,848
                                          ===========        ===========



The Company has  available  for federal  income tax purposes an  investment  tax
credit carryforward of $82,000, which expires in 2001.

                                       29



8.  CONTINGENCIES AND COMMITMENTS

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  these  risks and  believes  the risk of
incurring material losses is remote.

The Company has entered into  minimum  purchase  agreements  for the purchase of
diesel  fuel.  Price is  determined  on a quarterly  basis based on the weighted
average cost over the previous quarter. The agreements expire in 1999.




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 Income:

                                     1996            1997           1998
                                     ----            ----           ----
                                                               
Numerator:

  Net Income                         $ 8,977,954     $13,702,307    $18,282,869

Denominator:

  Denominator for basic earnings
    per share - weighted-average     
    shares                            13,350,000      13,360,000    14,393,000

Effect of dilutive securities:

  Employee stock options                   2,528              --        47,000
                                     ===========     ===========    ==========

Denominator for diluted earnings
per share - adjusted
weighted-average shares and assumed   13,352,528      13,360,000    14,440,000
conversions                           ==========     ===========    ==========
Basic earnings per share:            $      0.67     $      1.03    $     1.27
                                     ===========     ===========    ==========
Diluted earnings per share           $      0.67     $      1.03    $     1.27
                                     ===========     ===========    ==========


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  $464,000,  $538,000,  and $873,000 in 1996,
1997, and 1998, respectively, to the profit sharing and savings plan.

11.  INCENTIVE STOCK PLAN

The Company has two employee stock plans. Awards may be in the form of incentive
stock awards or other forms.  The Company has reserved 859,750 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

                                       30



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.
During 1998 the Company  granted  options to purchase  298,250  shares which are
exercisable at the fair market value on the date of the grant (weighted  average
of $12.21) and vest at varying dates through  November  2003. The options expire
10 years from the date of grant. The following table details the activity of the
incentive stock option plan:




                                      1996            1997           1998
                                     ----            ----           ----
                                                                 

Balance January 1                       117,000       383,250       501,500
Granted                                 267,500       149,000       298,250
Exercised                                    --      (10,250)      (10,000)
Canceled                                (1,250)      (20,500)      (20,000)
                                     ----------      --------      --------
Balance December 31                     338,250       501,500       769,750
                                     ----------     --------      --------
Exercisable December 31                  82,500       151,000       212,800


For the year ended December 31,1997, 10,250 options were exercised at an average
price of $16.09.  For the year  ended  December  31,1998,  10,000  options  were
exercised at an average price of $15.68. As of December 31,1998, the Company has
769,750  options  outstanding  with  exercise  prices which range from $10.38 to
$19.06 with an average  price of $14.56 and average  remaining  life of 8 years.
The average  exercise price of options  exercisable at December 31, 1996,  1997,
and 1998 was $16.50, $15.98, and $15.90, respectively.

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 No. 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:  risk-free  interest rate of 5.5%, for 1995 to 1997 grants and 5.0%
for 1998 grants;  expected life of 5 years;  dividend rate of zero percent;  and
expected  volatility of 18.5% for 1995, 1996 and 1997 and 42.0% for 1998.  Using
these assumptions,  the fair value of the employee stock options granted in 1997
and 1998 is $600,000 and $1.2 million, 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,
1997 and 1998:




                                           1997                 1998
                                           ----                 ----
                                                             
Net Income:
  As reported                              $13,702,307          $18,282,869
  Pro forma                                 13,402,696           17,736,350
Net income per share:
  As reported                              $      1.03          $      1.27
  Pro forma                                       1.00                 1.23


12. BUSINESS COMBINATIONS

In October 1997 the Company purchased all of the outstanding stock of Bud Meyer.
The acquisition of Bud Meyer 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.

                                       31


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

In October 1998 the Company  purchased all of the outstanding  stock of SRT. The
acquisition  of SRT  has  been  accounted  for  under  the  purchase  method  of
accounting.  Accordingly, the operating results of SRT have been included in the
consolidated operating results since the date of acquisition. The purchase price
of  $10,750,000,  net of cash  received of  $1,454,595  and note  payable in the
amount of $3 million to a former  shareholder  of SRT has been  allocated to the
net assets acquired based on appraised fair values at the date of acquisition as
follows:
   
      Property and equipment               $   15,929,256
      Current assets                            3,222,351
      Goodwill                                  1,233,609
      Accounts payable and accrued            (1,604,693)
      expenses
      Deferred taxes                            (494,130)
      Notes payable                          (11,990,988)
                                           ==============
                                           $    6,295,405
                                           ==============

The unaudited pro forma operating data for the Company, assuming the acquisition
of Bud Meyer  occurred  January  1, 1996 and  assuming  the  acquisition  of SRT
occurred January 1,1997.



                                      1996            1997           1998
                                     ----            ----           ----
                                                                 
                                     (unaudited)     (unaudited)    (unaudited)
Revenues                             $281,269,621    $356,918,523   $390,978,491

Net Income                              9,531,607      13,991,530     18,745,805

Net earnings per share

    Basic and diluted                $       0.71    $       1.05   $       1.30


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 1998, the Company purchased certain assets of Gouge Trucking, Inc. for
$1,047,405, of which $100,000 will be paid out over the next year.

                                       32