CELADON GROUP INC
10-K, 1996-09-26
ARRANGEMENT OF TRANSPORTATION OF FREIGHT & CARGO
Previous: INSURED MUNICIPALS INCOME TRUST SERIES 253, 497J, 1996-09-26
Next: MERRILL LYNCH MASSACHUSETTS MUNICIPAL BOND FUND, N-30D, 1996-09-26





<PAGE>
 
<PAGE>


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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

                     For the fiscal year ended June 30, 1996

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

                         Commission file number: 0-23192

                               CELADON GROUP, INC.
             (Exact name of Registrant as specified in its charter)

<TABLE>
<S>                                               <C>
                 DELAWARE                              13-3361050
       (State or other jurisdiction of              (I.R.S. Employer
       incorporation or organization)             Identification Number)

            9503 East 33rd Street
              Indianapolis, IN                            46236
  (Address of principal executive offices)              (Zip Code)

</TABLE>

       Registrant's telephone number, including area code: (317) 972-7000

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

           Securities registered pursuant to Section 12(g) of the Act:

                         Common Stock ($0.033 par value)

Indicate by check mark whether the Registrant (1) has filed all reports required
by  Section  13 or 15(d)  of the  Securities  Exchange  Act of 1934  during  the
preceding 12 months (or for such shorter period that the Registrant was required
to file such reports),  and (2) has been subject to such filing requirements for
the past 90 days. Yes        No   X
                     _____      _____

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 amendment to this
form 10-K. [ ]

As of September 17, 1996, the aggregate market value of the Common Stock held by
non-affiliates   of  the  Registrant   (4,402,888   shares)  was   approximately
$36,323,826  (based upon the closing price of such stock on September 17, 1996).
The number of shares  outstanding of the Common Stock ($0.033 par value) of the
Registrant as of the close of business on September 17, 1996 was 7,632,580.


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC
                                    FORM 10-K

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>

                                                                                          Page
                                                                                          ----
<S>                                                                                        <C>
PART I

        ITEM 1.       Business...............................................................3
        ITEM 2.       Properties............................................................14
        ITEM 3.       Legal Proceedings.....................................................15
        ITEM 4.       Submission of Matters to a Vote of Security Holders...................15


PART II

        ITEM 5.       Market for Registrant's Common Stock and Related
                        Stockholder Matters.................................................16
        ITEM 6.       Selected Financial Data...............................................17
        ITEM 7.       Management's Discussion and Analysis of Financial
                        Condition and Results of Operations.................................18
        ITEM 8.       Financial Statements and Supplementary Data...........................25
        ITEM 9.       Changes in and Disagreements with Accountants on
                        Accounting and Financial Disclosures................................58

PART III

        ITEM 10.      Directors and Executive Officers of the Registrant....................59
        ITEM 11.      Executive Compensation................................................63
        ITEM 12.      Security Ownership Principal Stockholders
                        and Management......................................................69
        ITEM 13.      Certain Relationships and Related Transactions........................72

PART IV

        ITEM 14.      Exhibits, Financial Statement Schedules and
                        Reports on Form 8-K.................................................75

SIGNATURES..................................................................................80

</TABLE>

                                        2


<PAGE>
 
<PAGE>



                                     PART I

ITEM 1. BUSINESS

GENERAL

    Celadon Group, Inc. (collectively with its subsidiaries,  the "Company"), is
an international  transportation  company primarily  offering full truckload and
flatbed trucking services. The Company specializes in providing long-haul,  full
truckload  service  between the United  States and Mexico.  In fiscal 1996,  the
Company's truckload division  transported  approximately  101,800 full truckload
shipments,  of which approximately  57,000 were shipments to and from the United
States - Mexican border. The flatbed division moved  approximately  24,100 loads
primarily within the United States.

    The Company, a Delaware corporation headquartered in Indianapolis,  Indiana,
was formed on July 24, 1986 through the  combination of two  companies,  Celadon
Trucking  Services,  Inc. and Celadon  Logistics,  Inc.,  both owned by the same
principal  stockholders.  The Company was traditionally engaged primarily in the
long-haul,  full truckload business.  The Company expanded its trucking presence
in Mexico during May 1995 by making an investment  in  Transportes  RQF, S.A. de
C.V.  ("RQF"),  a Mexican company formed to provide trucking  services.  In June
1995,  the  Company  acquired  Cheetah  Transportation  Company  and CLK,  Inc.,
including its  subsidiary  Cheetah  Brokerage,  Inc.  (collectively  "Cheetah").
Cheetah  provides  flatbed  trucking and brokerage  services  principally in the
United States.

     The  Company  entered  the  freight  forwarding  business  in July  1990 by
acquiring (the "Randy Acquisition  Corp.")  International  Freight Holding Corp.
and its subsidiaries (collectively, "Randy International, Inc."). On October 31,
1994, the Company  expanded its freight  forwarding  business by entering into a
partnership  agreement with Jacky Maeder,  Ltd. (the United States subsidiary of
Jacky Maeder AG), for the purpose of combining  their  respective  United States
freight forwarding  business operating as Celadon/Jacky  Maeder Company ("CJM").
In March 1995,  the Company  broadened  its United  Kingdom  freight  forwarding
business through the acquisition of Guestair,  Ltd. In December 1995,  following
an analysis of results to date and an assessment of future prospects,  the Board
of Directors authorized the disposal of the freight forwarding division.

    In the  fourth  quarter  of 1996,  the  Company  continued  its  program  to
concentrate on its core business in truckload and flatbed  trucking  services by
reducing  unrelated  activities.  In March  1994,  the  Company  had started the
operation  of a  package  delivery  business.  This  business  operated  in  the
Logistics segment, under the name Celadon Express, Inc. ("Express") and was sold
in June 1996.  In May 1995,  the  Company's  logistics  division  commenced  the
operation of Celsur, Inc. ("Celsur"), a warehousing,  logistics and distribution
business operating in South America. In July 1996, Celsur was sold to the former
President of Celadon  Group,  Inc. for $3.1 million  payable in a combination of
cash and 100,000  shares of common stock of the Company.  Following  the sale of
the two subsidiaries the Company  determined that it would discontinue  offering
logistics services as a separate product line.

                                        3


<PAGE>
 
<PAGE>



    TRUCKING

    The  Company's  trucking  strategy  is  driven by a keen  focus on  service,
technology, and logistics.

    Service.  The Company  specializes in providing  premium  truckload  service
principally to and from the United  States-Mexican  border.  The Company targets
large  service-sensitive  customers with time-definite delivery requirements and
develops  tailored  programs to customer specific needs within the United States
and Mexico.  Service to these customers is enhanced by the Company's strategy of
team-driver  service,  a  high   trailer-to-tractor   ratio,  the  use  of  well
maintained,  late-model  tractors and trailers,  and 24-hour a day,  seven-day a
week  dispatch  and  reporting  services.  In order to  supplement  its  premium
cross-border  service,  the Company has also developed  strategic  relationships
with several key Mexican companies,  and in May 1995,  further  strengthened its
position with the  investment in RQF. These  relationships  allow the Company to
more  effectively  monitor  shipper-to-consignee  movements  between  the United
States and Mexico,  balance its  northbound and  southbound  freight flows,  and
increase the productivity and utilization of its trailers.

    Technology.  The  Company  has  invested in  technological  applications  to
provide a strong platform for enhanced service and future growth. In particular,
the Company has integrated information systems with QUALCOMM,  Inc. ("QUALCOMM")
satellite  communication system (installed in all of the Company's over the road
fleet including RQF). This technology provides numerous  competitive  advantages
in the area of customer service, driver satisfaction, time-definite service, and
reduced maintenance costs. Additionally,  management believes the linkage of the
Company's trucking system with RQF may provide it with a distinct advantage over
many of its competitors, especially in the area of logistics management.

    Logistics.  While the long-haul  truckload market remains  competitive,  the
Company  attempts  to  differentiate  itself by offering  value-added  services,
including a full  service  approach to  managing,  tracking  and  reporting  the
transportation  of goods  across  borders  and within the  United  States.  This
expertise permits customers to rely on the Company to provide many services that
were previously performed by the customer. Moreover, the Company's relationships
with RQF, and several of the other Mexican trucking companies, allow the Company
to offer full  service  logistics  management  of  cross-border  shipments.  The
Company's logistic management service provides an opportunity for the Company to
realize   greater   revenue  per  truck  mile  as  well  as  an  opportunity  to
differentiate itself when competing for new customer contracts.

TRUCKLOAD DIVISION

    The truckload  division which includes RQF accounted for approximately  87%,
100%,  and 100% of the Company's  operating  income from  continuing  operations
(before corporate expenses) for fiscal 1996, 1995, and 1994,  respectively.  The
truckload division, based in Indianapolis,  Indiana,  operates a fleet, which as
of June 30, 1996  consisted of 1,164  tractors and 3,963  trailers  based in the
United States, using non-union, Company-employed drivers. The truckload division
derived  approximately  62%  of  its  revenue  in  fiscal  1996  from  shipments
transported to and from the United  States-Mexican  border. In order to maintain
and  strengthen  its  position  in this  market,  the  Company  maintains a high
trailer-to-tractor ratio compared to the industry average enabling

                                        4


<PAGE>
 
<PAGE>



it to provide trailer availability in Mexico for northbound freight; it operates
nine terminal  locations,  including  facilities  in Laredo and El Paso,  Texas,
which are the two  largest  inland  freight  gateway  cities  between the United
States and Mexico; and it provides services between the United States and Mexico
through  operating  arrangements  and  utilization of  approximately  16 Mexican
truckload carriers.  In addition,  through RQF, the Company operated 49 tractors
at June 30, 1996 and had terminal  facilities  in Mexico City and Nuevo  Laredo,
Mexico.

    Chrysler  Corporation  ("Chrysler")  is the Company's  largest  customer and
accounted for  approximately 54% of the truckload  division's  revenue in fiscal
1996.  The Company  transports  Chrysler  original  equipment  automotive  parts
primarily  between  the  United  States and  Mexico  and  Chrysler  after-market
replacement parts and accessories within the United States.

FLATBED TRUCKING DIVISION

    The flatbed segment of the truckload division was purchased on June 29, 1995
for  approximately  $5 million.  The flatbed segment  operates under the name of
Cheetah  Transportation Company ("Cheetah") and is headquartered in Mooresville,
N.C.  Cheetah  operates  through  a  network  of agents  and  approximately  200
independent  owner-operators  to  provide  flatbed  services  to a wide range of
customers.  The  segment's  largest  customer  is the U.S.  Government.  Flatbed
services are typically  characterized by unique, special purpose freight such as
military vehicles, large machinery, pipe and steel coils. Special permitting for
the transportation of high-wide or overweight loads is occasionally required.

    INDUSTRY OVERVIEW

    The full truckload market in the United States is defined by the quantity of
goods, generally over 10,000 pounds, shipped by a single customer and is divided
into several  segments by the type of trailer  carrying  goods.  These  segments
include dry van, temperature-controlled, flatbed, and tank carriers.

    The full truckload  market is further  segmented by the level of service and
pricing demanded by customers. The Company primarily competes in the dry van and
flatbed,  service-sensitive  segment of this market.  Shippers of high value and
time-sensitive  goods tend to be more concerned  with the service  capability of
the carrier rather than simply  obtaining the lowest priced  transportation.  In
many cases,  carriers  choose either to provide premium service and charge rates
consistent  with that service or to compete  primarily on the basis of price. In
general,  the trucking  industry  experienced a slowdown as a consequence of the
United  States  economy in the spring of 1995 and  continuing  through the first
half of 1996.

    The Company  transports general commodity goods in the United States, to and
from  destinations in Canada  (primarily  eastern  Canada),  and to and from the
United  States-Mexican  border.  The volume of truckload freight shipped between
the United States and Mexico had increased significantly,  primarily as a result
of significant  market-oriented  economic reform in Mexico and increasing  North
American  economic  interdependence.  On December 20, 1994, the Mexican peso was
devalued.  Subsequently,  imports  into  Mexico  of United  States  manufactured
consumer goods declined,  while exports increased as a result of the weaker peso
which improved the Company's balance of northbound freight movements.

                                        5


<PAGE>
 
<PAGE>



    According to current United States and Mexican law,  tractors  registered in
the  United  States  or  Mexico  may  be  operated  only  in  their  country  of
registration,  whereas  trailers are permitted to cross the border.  Thus,  most
cross-border  shipments between the United States and Mexico are shipped to drop
off  points  near the United  States-Mexican  border  where  either a Mexican or
United  States  company  picks them up and  transports  them into  Mexico or the
United States, as the case may be.

    The Company  focuses on  transporting  freight for customers with long-haul,
time-sensitive delivery requirements.  These requirements often include the need
to have cargo  transported  by two-person  driver teams rather than solo drivers
and in certain high volume dedicated  traffic lanes relay teams of solo drivers.
The use of driver  teams or relay teams  permits  freight to be moved with fewer
interruptions,  allowing  shipments  to move more  quickly  and  increasing  the
utilization of tractors.  The need to have shipments move as rapidly as possible
has increased with the rise of just-in-time  inventory  control.  Competition in
this segment of the market is generally based more on the ability of the carrier
to  consistently  deliver  the  shipments  on time,  rather than on the basis of
price.

                                        6


<PAGE>
 
<PAGE>



    OPERATIONS

    The following table sets forth certain unaudited  operating data relating to
the trucking  revenue and  operations  of the Company for the periods and at the
dates indicated:

<TABLE>
<CAPTION>

                                                   Fiscal year ended June 30,
                                                 ------------------------------
                                                 1996        1995         1994
                                                 ----        ----         ----

<S>                                              <C>         <C>          <C>  
Truckload:(2)
Operating ratio (1) .........................    96.5%       89.1%        87.6%
Average miles per trip ......................   1,230        1,199        1,183
Average revenue per revenue mile ............   $1.15        $1.17        $1.15
Empty miles as a percent of revenue miles ...    9.1%         9.7%         7.8%
Total tractors operated at period end .......   1,213          923          742
Total trailers operated at period end .......   3,973        2,738        2,586

Flatbed:(3)

Operating ratio (1) .........................    95.8%
Average miles per trip ......................     553
Average revenue per revenue mile ............   $1.38
Total tractors operated at period end .......     201
Total trailers operated at period end .......     221

</TABLE>

- ---------

(1) Represents operating expenses as a percentage of operating revenue.

(2) Prior to 1996 excludes data related to RQF which was acquired in the fourth
    quarter of fiscal 1995.

(3) Reflects the operations of Cheetah which was acquired in June 1995.

                                        7


<PAGE>
 
<PAGE>



    In order to maximize its equipment utilization,  the Company seeks customers
that regularly ship multiple  loads from locations  along the Company's  primary
existing traffic lanes.  Customer shipping patterns are regularly monitored and,
as they expand or change,  the Company attempts to obtain  additional  customers
that will complement the new traffic lane.

    The Company's  primary traffic lane is between the Midwest United States and
the Mexican border, principally through Laredo and El Paso, Texas. To facilitate
its operation in its primary traffic lane, the Company  provides service between
the United States and Mexico  utilizing RQF and  approximately  15 other Mexican
carriers.  In fiscal 1994,  the Company  entered into a five-year  marketing and
operating  arrangement  with Hercel for the purpose of coordinating the movement
of equipment,  the follow up on sales leads and marketing  opportunities and the
settlement  of  amounts  due  between  the two  companies.  In June  1996,  this
agreement was amended and the Company now has relationships with several Mexican
carriers.

    In May 1995, the Company made an investment in Transportes RQF, S.A. de C.V.
("RQF"), a previously inactive entity. RQF operated 49 tractors at June 30, 1996
and has terminals in Mexico City and Nuevo Laredo,  Mexico.  For its investment,
the Company acquired 75% of the stock of RQF.

    In June 1995, the Company acquired all of the issued and outstanding  Common
Stock of Cheetah  Transportation Company ("Cheetah") and CLK, Inc. ("CLK"). CLK,
through its wholly owned subsidiary  Cheetah  Brokerage  Company,  operates as a
freight broker.  Operating since 1984,  Cheetah is located in Mooresville,  N.C.
and provides primarily flatbed services exclusively through owner operators.  At
June 30, 1996, Cheetah's fleet of owner operators totaled approximately 200. The
principal products handled by Cheetah include equipment, building materials, and
wire cable.  The Company's  strategy is to provide its  truckload  customer base
with  flatbed  services  in the  continental  United  States  and,  through  the
operations of RQF, to and from United States and Mexico.

    CUSTOMERS

    The principal types of freight transported by the Company include automotive
parts, paper products,  manufacturing parts, semi-finished products, appliances,
and toys.  The Company's  customers  frequently  ship in the  North-South  trade
lanes. The Company's  truckload  division  currently services in excess of 3,000
trucking  customers.  Its largest  customer is  Chrysler,  which  accounted  for
approximately  54%, 45%, and 48% of the Company's  truckload  revenue for fiscal
1996, 1995, and 1994, respectively. Of the total revenue received in fiscal 1996
from Chrysler,  approximately 31% was derived from the Company's  transportation
of after-market  replacement parts and accessories  within the United States and
approximately  69% was derived from shipments of original  equipment  automotive
parts between the Unites States and Mexico.  Chrysler business is covered by two
agreements,  one of which covers the United States-Mexico business and the other
of which covers domestic business.  The international  contract was extended for
three years and now expires on December 31, 1999.  The  contract  applicable  to
domestic movements is being  renegotiated.  No other customer accounted for more
than 5% of the Company's  trucking  revenue  during any of its three most recent
fiscal years.

                                        8


<PAGE>
 
<PAGE>



    REVENUE EQUIPMENT

    The  Company's  fleet is  comprised  of  premium  tractors  manufactured  by
Freightliner, Kenworth, and Peterbilt to the Company's specifications, which the
Company  believes  helps it to  attract  and  retain  drivers  in the  truckload
division and minimize  maintenance and repair costs.  The Company leases or owns
all of  its  tractors  and  trailers  in its  truckload  division  and  utilizes
independent  owner-operators  in  its flatbed  division.  The flatbed  division,
Cheetah, does not own or lease revenue equipment.

    As of  June  30,  1996,  the  average  age of  the  Company's  tractors  was
approximately  1.9  years.  The  Company  utilizes a  comprehensive  maintenance
program to minimize downtime, enhance the resale value of its revenue equipment,
and control its  maintenance  costs.  Centralized  purchasing of spare parts and
tires,  and  centralized  control  of on-road  repairs  are also used to control
costs. The Company generally replaces its tractors every five years, although it
retains  some older  tractors  for use on shorter  haul routes where they can be
operated more efficiently. The Company further attempts to avoid declines in the
resale value of the Company's equipment by entering into agreements with certain
manufacturers providing for pre-established resale values.

    The  following  table  shows  the  type  and  model  year of the  Company's,
including RQF, revenue equipment at June 30, 1996:

<TABLE>
<CAPTION>

                  Model Year                           Tractors         Trailers
                  ----------                           --------         --------
<S>                                                         <C>          <C>  
                  1996................................      328          1,159
                  1995................................      424          1,216
                  1994................................      226            300
                  1993................................      169            275
                  1992................................       42             75
                  1991................................       11             51
                  1990................................        4            157
                  Pre-1990............................        9            740
                                                          -----          -----
                     Total                                1,213          3,973
                                                          =====          =====

</TABLE>

    Approximately  750 of the tractors  are subject to operating  leases and the
remainder  either  are  owned by the  Company  or  subject  to  capital  leases.
Approximately 55% of the Company's trailers are 48 foot units, and the remainder
are 53 foot units which have become the  standard for the larger  United  States
truckload carriers but which currently may be operated legally in Mexico only in
limited  circumstances.  Additionally,  the Company  believes  that its 3.3-to-1
trailer-to-tractor  ratio is higher than the average industry ratio. The Company
maintains  a  high   trailer-to-tractor   ratio  in  order  to  provide  trailer
availability  in Mexico and to allow it to leave  extra  trailers  with its high
volume  shippers to load and unload at their  convenience.  As of June 30, 1996,
approximately three-quarters of the Company's trailers had an "air ride" system.
As of June 30, 1996,  the Company had on order 250 tractors and 450 trailers for
delivery in fiscal 1997 and 1998.  Management  believes that there are presently
adequate  sources of secured  equipment  financing  together  with its  existing
credit  facility and cash flow from  operations to provide  sufficient  funds to
purchase the tractors and trailers presently on order.  Additional growth in the
tractor and trailer  fleet  beyond the  Company's  existing  orders will require
additional  sources of financing.  See "Management's  Discussion and Analysis of
Financial Condition and Results of Operations."

                                        9


<PAGE>
 
<PAGE>



    COMPUTER CONTROL SYSTEM

    The  Company  utilizes  a  computerized  management  control  system  at its
Indianapolis  facility  to monitor all  aspects of its  operations.  This system
provides the Company with current information regarding drivers, shipment status
and  location.  The  computer  and  communication  system  enables  tracking and
monitoring with RQF and certain other Mexican carriers.

    The Company  completed a technology  upgrade  program during fiscal 1995. As
part of this  program,  all of the  Company's  over the road  tractors have been
equipped  with a QUALCOMM  satellite  tracking  and  communications  system.  By
tracking the location of revenue equipment and providing two-way  communications
with  drivers,  the QUALCOMM  system  simplifies  equipment  control and permits
timely and efficient  communication of critical operating data, such as shipment
orders,  loading  instructions,  routing,  mileage  operated,  payroll,  safety,
traffic and maintenance information. The QUALCOMM system permits transmission of
load  assignments  directly to the on-board display unit, and will even signal a
driver when an assignment  is  available,  so he or she may sleep in the tractor
pending an  assignment.  The QUALCOMM  system is  integrated  with the Company's
operations and payroll systems.  This fully  integrated  computer network allows
the  Company's  dispatchers  to be able to better  match  revenue  equipment  to
available  loads  and  schedule  regular  maintenance  and  fueling  at  Company
terminals,  thereby  minimizing empty miles and improving  productivity  through
better equipment utilization. Dispatchers in Indianapolis schedule, monitor, and
coordinate shipments on a 24-hour a day, seven-day a week basis.

    During 1996, additional features were added to the system including the QTOP
(R) computer system which enables  computerized  analysis of dispatching options
and consideration of maintenance intervals,  driver home-time and other factors.
This implementation caused a disruption in ongoing operations with a significant
adverse impact on functional  performance.  Further  enhancements are planned to
fully  realize  the  benefits  of  the  Company's  technology  investment.  "See
Managements  Discussion  and  Analysis  of  Financial  Condition  and Results of
Operations."

    FUEL

    Fuel is a significant expense, and the Company has little or no control over
the market price.  The Company  utilizes  several  techniques to manage its fuel
expense.  The  Company  purchases  fuel in bulk  for  storage  at the  Company's
terminals.  The Company  utilizes  fuel  efficient  equipment  and has  equipped
approximately 47% of its fleet with 300-gallon and 400-gallon fuel capacity with
the balance of the fleet  maintaining  the standard  280-gallon  capacity.  This
extra capacity  permits the Company to maximize the use of  bulk-purchased  fuel
stored at the Company's  terminals.  Additionally,  the Company  purchases  fuel
futures  contracts from time to time for its projected fuel needs.  Although the
Company  has in the past been  able to  assess  fuel  surcharges  to  customers,
shortages of fuel or increases in fuel prices such as those experienced in March
and April 1996 which were not passed along by the Company to its customers until
early May, had an adverse effect on the Company's profitability.

    The Company's  storage of fuel at its  terminals is subject to  governmental
laws and  regulations  with respect to the  protection of the  environment.  The
Company  believes that its fuel storage  operations and facilities have been and
are being  operated in compliance in all material  respects with all  applicable
environmental and health and safety laws and regulations,  many of which provide
for  substantial  fines and criminal  sanctions for  violations.  However,  such
storage of fuel by the Company at its  terminals  entails  risks in these areas,
and there can be no assurance  that material  costs or  liabilities  will not be
incurred in the future. For example, the Company

                                       10


<PAGE>
 
<PAGE>



could be required to take remedial  measures in  connection  with its storage of
fuel  at  its  terminals.  Although  the  Company  maintains  insurance  against
liability  for  environmental  cleanup  and  compliance  costs,  there can be no
assurances that such amounts would be adequate in the event of an accident.

    DRIVERS

    At June 30, 1996, the Company  employed 1,669 including  drivers on vacation
and  inactive   status.   Drivers  are  selected  in  accordance  with  specific
guidelines,  relating  primarily  to safety  records,  driving  experience,  and
personal  evaluations,  including  a physical  examination  and  mandatory  drug
testing. All drivers attend an orientation program and ongoing driver efficiency
and safety programs.

    The  truckload  industry,  and thus the  Company,  is subject to  occasional
driver shortages. In the fourth quarter of the 1995 fiscal year and periodically
throughout fiscal 1996, some driver shortages were experienced by the Company as
a consequence  of fleet  growth.  Management  believes the Company's  ability to
avoid severe driver shortages  results from the measures it takes to attract and
retain highly qualified drivers and promote safe operations.  The Company tracks
each  driver's  location on its computer  system,  allowing him or her to return
home on an average of once every two weeks. The Company also purchases or leases
premium  quality  tractors  and equips  them with  optional  comfort  and safety
features,   such  as  air  ride  suspension  and  seats,  stereo  systems,   air
conditioners,  and oversized sleeper cabs.  Drivers are compensated on the basis
of miles driven and number of stops or deliveries made, plus bonuses relating to
performance  and compliance  with the Company's  safety  policies.  In the first
quarter of fiscal  1995,  to enhance its ability to retain and attract  drivers,
the Company  increased driver  compensation by an average of  approximately  2.5
cents per mile, or approximately 9% of total driver compensation.  In the second
quarter of fiscal  1996,  the Company  again  modified  its pay  structure.  The
changes reflect the value assigned to longer service and experienced  employees.
Drivers also are eligible to participate in the Company's  401(k) profit sharing
plan,  employee stock ownership plan, and health  insurance  plans.  None of the
Company's drivers is represented by a collective bargaining unit.

    As of June  30,  1996,  approximately  22% of the  Company's  tractors  were
operated as two-person   teams.  Two-person  driver teams  permit  freight to be
moved with fewer interruptions and more profitably. The Company has attempted to
increase  its  number  of  two-person   tractor   driving  teams  by  increasing
compensation  to team drivers  relative to solo  drivers,  and is  attempting to
further  increase its number of two-person  driving teams by purchasing a number
of "condo  unit"  tractors  designed to afford team  members a higher  degree of
privacy and comfort.  Use of two-person  teams is balanced against the number of
available  trucks.  In certain  circumstances,  the Company has split two-person
teams to improve utilization of available equipment.

    COMPETITION

    The  full  truckload  industry  is  extremely  competitive  and  fragmented.
Competition in the premium  long-haul,  time-sensitive  portion of the market is
based primarily on service and price, although the Company primarily competes on
the level of service it provides to its customers rather than price. The Company
primarily  competes  with other  long-haul  truckload  carriers and, to a lesser
extent, with medium-haul truckload carriers and railroads. The Company

                                       11


<PAGE>
 
<PAGE>



believes there is a large number of other full long-haul truckload carriers with
which it competes, many of which have greater financial resources,  operate more
revenue equipment, and carry a larger volume of freight than the Company.

 FREIGHT FORWARDING

    The Company entered the international  freight  forwarding  business through
the acquisition in fiscal 1991 of an air freight forwarder, Randy International,
which has been in  operation  since 1969 and whose  services  subsequently  were
expanded to include ocean freight  forwarding and customs  brokerage.  Effective
October 31, 1994, the Company formed a partnership  pursuant to the  Partnership
Agreement with Jacky Maeder,  Ltd., a freight forwarding company wholly owned by
Swissair,  for the purpose of combining the  respective  United  States  freight
forwarding operations of Randy International and Jacky Maeder, Ltd.

    During fiscal 1995,  the freight  forwarding  division  reported a loss from
operations  of  $7.0  million.  This  loss  was  partially  attributable  to the
write-off  of $2.0  million  in  computer  costs  related to the  conversion  of
substantially  all of its United  States  freight  forwarding  operations  to an
integrated  system,  and $0.8 million of costs  associated with the formation of
Celadon/Jacky  Maeder  Company.  The  balance  of the loss  ($4.2  million)  was
principally attributed to lower gross profit.

    During  December,  1995 the  Board  of  Directors  of  Celadon  Group,  Inc.
authorized  the  disposal  of the  Company's  freight  forwarding  business.  In
connection  with the Company's plan of disposition  effective  February 1, 1996,
the U.S. customer list together with certain assets and liabilities of Celadon's
U.S. freight forwarding business,  operating under the name Celadon/Jacky Maeder
Company,  were sold to the Harper Group,  Inc.'s primary  operating  subsidiary,
Circle International,  Inc. Pursuant to the terms of the transaction,  the total
purchase  price for these assets and  liabilities  will be paid in cash and will
equal the net revenue  derived from such customer  list during the  twelve-month
period following  February 1, 1996. The Harper Group,  Inc. made an initial down
payment of $9.5 million at closing with the balance of the purchase  price to be
paid in quarterly  installments  as earned by the Harper  Group,  Inc. It is now
estimated that there will be no additional payments by Harper Group, Inc. to the
Company.

    Also  in May  1996,  the  Company  became  the  sole  owner  of the  freight
forwarding  operations  conducted in the New York area by acquiring the minority
interest of Swissair. This step was taken to facilitate the ultimate disposition
of this operation.

    In June 1996, the Company  concluded the sale of the United Kingdom  freight
forwarding operation to a subsidiary of the Fritz Companies.

LOGISTICS

    In the past, the Company coordinated and expedited the worldwide movement of
cargo for special  projects such as trade shows and  specialized  plant moves in
its Logistics division.

    In the quarter  ended June 30,  1996,  the decision was made to sell certain
businesses  previously  included in the  Logistics  division and to  discontinue
offering logistics services as a separate activity of the Company.  Consequently
in  June  1996,  the net  assets  of the  Company's  package  delivery  business
headquartered  in New York City and  operating  under the name Celadon  Express,
Inc. was sold.

                                       12


<PAGE>
 
<PAGE>




    On July 3,  1996,  the  Company  concluded  the sale of its  South  American
warehousing  logistics and  distribution  business  operating  under the name of
Celsur,  Inc.  for  approximately  $3.1  million.  The sales price was paid with
100,000 shares of the Company's common stock, and an interest bearing promissory
note for $2.4 million due October 3, 1996.

REGULATION

    The Company's  continuing  operations  are regulated and licensed by various
federal, state, and foreign agencies, including the Department of Transportation
("DOT") and the Quebec,  Ontario,  and Manitoba Ministries of Transportation and
Communications.  The trucking  industry is subject to regulatory and legislative
changes which can affect the  economics of the industry by requiring  changes in
operating  practices or influencing  the demand for, and the costs of providing,
services to customers.

    Interstate  motor  carrier  operations  are  subject to safety  requirements
prescribed  by DOT.  Such matters as weight and  equipment  dimensions  are also
subject to federal and state  regulations.  The  Company  operates in the United
States  throughout  the 48  contiguous  states  pursuant to operating  authority
granted by the ICC and in Canada  throughout  the provinces of Quebec,  Ontario,
and Manitoba pursuant to operating authority granted by the Quebec, Ontario, and
Manitoba Ministries of Transportation and Communications.

PERSONNEL

    At June 30, 1996, the Company  employed  2,118  persons,  of whom 1,669 were
drivers,  102 were  truck  maintenance  personnel  and 347  were  administrative
personnel.  None of the Company's drivers or other employees is represented by a
union. In the opinion of management, the Company's relationship with its drivers
and other employees is satisfactory.

CARGO LIABILITY,  INSURANCE, AND LEGAL PROCEEDINGS

    The Company is a party to routine  litigation  incidental  to its  business,
primarily  involving  claims for personal  injury or property damage incurred in
the  transportation of freight.  In its trucking  division,  the Company assumes
responsibility  from its  customers  for the safe  delivery of the cargo.  Other
carriers of the Company's shipments are liable to the Company in the same manner
and to the same  extent as the Company is liable to its  customers.  The Company
maintains  insurance in an amount which management  believes is conservative for
the industry.

    The  Company  currently  is  self-insuring  to $10,000  per  occurrence  for
liability  resulting from physical  damage claims and $50,000 per occurrence for
personal injury and property damage claims,  $100,000 for workers'  compensation
and $10,000 per occurrence for cargo loss.

                                       13


<PAGE>
 
<PAGE>



DISCLOSURE REGARDING FORWARD LOOKING STATEMENTS

    The  Private  Securities  Litigation  Reform  Act of 1995  provides  a "safe
harbor" for forward looking statements.  Certain information in Items 1, 2, 3, 7
and 8 of this Form 10-K include information that is forward looking, such as the
Company's  opportunities  to increase  revenue  from its  truckload  and flatbed
services,  its exposure to fluctuations in foreign  currencies,  its anticipated
liquidity and capital  requirements  and the results of legal  proceedings.  The
matters referred to in forward looking statements could be affected by the risks
and  uncertainties   involved  in  the  Company's  business.   These  risks  and
uncertainties include, but are not limited to, the effect of economic and market
conditions,  the  availability of drivers and fuel and the Company's  successful
wind-down of its freight  forwarding  division,  as well as certain  other risks
described above in this Item under "Competition" and "Regulation",  and below in
Item 3 in "Legal  Proceedings"  and in Item 7 in  "Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations."  Subsequent written
and oral  forward  looking  statements  attributable  to the  Company or persons
acting on its behalf are expressly qualified in their entirety by the cautionary
statements in this paragraph and elsewhere in this Form 10-K.

RECENT ACCOUNTING PRONOUNCEMENTS

    In October 1995, the Financial Accounting Standards Board (FASB) issued SFAS
No. 123, "Accounting for Stock-Based Compensation." The Company believes that it
will continue to use  Accounting  Principle  Board Opinion No. 25 to measure and
recognize employee stock-based transactions and will provide required additional
disclosures commencing in fiscal year 1997.

    In March 1995, the FASB issued SFAS No. 121,  "Accounting for the Impairment
of Long-Lived  Assets  and  for  Long-Lived  Assets  to Be  Disposed  Of," which
establishes  the  accounting  and reporting  requirements  for  recognizing  and
measuring impairment of long-lived assets to be either held and used or held for
disposal.  The Company is currently  evaluating the financial impact of adopting
this standard, however, the impact is not anticipated to be significant.

ITEM 2.  PROPERTIES

TRUCKING

    The Company as well the truckload division is headquartered in Indianapolis,
Indiana  within  four  buildings  located on 30 acres of  property  owned by the
Company. Dispatch,  customer service,  maintenance,  truck washing, fuel storage
and administrative  functions for the truckload division are centralized at this
location.  Additionally, the facility includes driver training space, lounge and
sleeping  areas for drivers and a large parking  area.  The Company also owns 10
acres of property in Laredo,  Texas on which a facility  was built in July 1992.
The Laredo  facility  includes  administrative  functions,  lounge and  sleeping
facilities for drivers,  parking,  fuel storage,  and truck washing  facilities.
Routine  maintenance  of  the  Company's  tractors  and  trailers  is  primarily
performed at these  facilities.  The Company's  flatbed  operation is located in
Mooresville, North Carolina.

                                       14


<PAGE>
 
<PAGE>



    The  Company  also  maintains  eight  other  regional  terminals  in Taylor,
Michigan;  Ontario,  Canada;  El  Paso,  Dallas  and  Houston,  Texas;  Chicago,
Illinois;  West Memphis,  Arkansas and Los Angeles,  California  for parking and
customer support. In addition, the Company maintains terminal locations in Nuevo
Laredo and Mexico City,  Mexico.  All of these facilities  currently are leased.
The Company  believes that as current  leases  expire,  it will be able to renew
them or find comparable facilities without incurring any material adverse effect
on service to customers or its operating results.

ITEM 3. LEGAL PROCEEDINGS

    See discussion under "Cargo Liability, Insurance, and Legal Proceedings."

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

     Celadon Group,  Inc. held its regular Annual Meeting of shareholders on May
17, 1996. Proxies representing 6,702,918 shares of Common Stock or 86.48% of the
total outstanding shares voted as follows:

Proposal I - (Elections of Directors)

<TABLE>
<CAPTION>

                                            Voted For            Vote Withheld
                                            ---------            -------------
<S>                                          <C>                     <C>  
    Stephen Russell                          6,697,947               4,970
    Leonard R. Bennett                       6,697,646               5,271
    Paul A. Biddelman                        6,698,062               4,855
    Michael Miller                           6,698,262               4,655
    Kilin To                                 6,698,062               4,855
</TABLE>



Proposal II - (Ratification of appointment of Ernst & Young LLP as Auditors)

<TABLE>
<CAPTION>


    For             Against                  Abstain             Non-Vote
    ---             -------                  -------             --------
<S>                 <C>                      <C>                 <C>
6,689,289           9,927                    3,700                    0

</TABLE>


                                       15


<PAGE>
 
<PAGE>



                                     PART II

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

    Since  January  21,  1994,  the date of the initial  public  offering of the
Company's  Common Stock,  the Common Stock has been quoted  through the National
Association of Security  Dealers,  Inc.  National  Market (the "Nasdaq  National
Market")  under the symbol "CLDN".  The following  table sets forth the high and
low  reported  sales  price for the Common  Stock as quoted  through  the Nasdaq
National Market for the periods indicated.


<TABLE>
<CAPTION>

             Fiscal 1994                                         High           Low
             ----------                                          ----           ----
<S>                                                              <C>           <C>
    Quarter ended March 31, 1994                                 $19.00        $13.50
      (from January 21, 1994)

    Quarter ended June 30, 1994                                  $17.50        $12.00

<CAPTION>

           Fiscal 1995
           ----------

    Quarter ended September 30, 1994                             $21.00        $13.00

    Quarter ended December 31, 1994                              $20.50        $14.25

    Quarter ended March 31, 1995                                 $16.75        $11.75

    Quarter ended June 30, 1995                                  $17.00        $11.75

<CAPTION>

               Fiscal 1996
               ----------

    Quarter ended September 30, 1995                             $18.75        $ 8.38

    Quarter ended December 31, 1995                              $12.25        $ 7.75

    Quarter ended March 31, 1996                                 $12.25        $ 8.75

    Quarter ended June 30, 1996                                  $13.875       $ 7.75

</TABLE>

    On  September  17,  1996,  there  were  approximately  1,100  holders of the
Company's  Common Stock, and the closing price of the Company's Common Stock was
$8.25.

DIVIDEND  POLICY

    Although  the Company has paid cash  dividends  on its the Common Stock from
time to time,  it has not paid any dividend on its Common Stock in 1995 and 1996
and has no present intention of paying cash dividends on its Common Stock in the
foreseeable future. Moreover, pursuant to its credit agreements, the Company and
certain of its subsidiaries may pay cash dividends only up to certain  specified
levels and if certain financial ratios are met.

                                       16


<PAGE>
 
<PAGE>



ITEM 6.  SELECTED FINANCIAL DATA

The statement of operations  data and balance  sheet data  presented  below have
been derived from the Company's  consolidated  financial  statements and related
notes  thereto.  The  information  set forth below should be read in conjunction
with "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  and the Company's  Consolidated  Financial  Statements  and related
notes thereto.

<TABLE>
<CAPTION>

                                                         Fiscal year ended June 30,
                                            ------------------------------------------------------------
                                              1996        1995          1994         1993         1992
                                              ----        ----          ----         ----         ----
                                                       (In thousands except per share data)
<S>                                         <C>          <C>          <C>          <C>          <C>      
Statement of Operations Data :
Operating revenue:
  Truckload .............................    $148,167     $116,360      $94,746      $76,558      $67,314
  Flatbed ...............................      18,377         --           --           --           --
                                             --------     --------      -------      -------      -------
         Total operating revenue ........    $166,544     $116,360      $94,746      $76,558      $67,314

Operating income :
  Truckload .............................       5,205       12,690       11,740        7,999        4,544
  Flatbed ...............................         768         --           --           --           --
                                             --------     --------      -------      -------      -------
       Total operating income ...........       5,973       12,690       11,740        7,999        4,544

Corporate expenses ......................       4,236        3,511        3,410        2,837        3,662
Interest expenses .......................       3,672        3,171        4,342        4,250        4,385

Equity loss in unconsolidated affiliate .        --           --           --            343         --
Gain on sale of investment in
  unconsolidated affiliate ..............        --           --           (189)        --           --
Other expense (income) ..................          72          103           (6)          21          142
                                             --------     --------      -------      -------      -------
Income (loss) from continuing operations
   before income taxes ..................      (2,007)       5,905        4,183          548       (3,645)
Provision for income taxes ..............        (411)       3,690        1,711          252         (953)
                                             --------     --------      -------      -------      -------

Net income (loss) continuing operations .      (1,596)       2,215        2,472          296       (2,692)
Net income (loss) discontinued operations     (15,203)      (2,606)         731         (288)       2,804
                                             --------     --------      -------      -------      -------
  Net income (loss) .....................     (16,799)        (391)       3,203            8          112
Preferred stock dividends and
  redemption premium (1) ................        --           --            262          317          244
                                             --------     --------      -------      -------      -------
Net income (loss) attributable to
  common stockholders ...................    $(16,799)    $   (391)     $ 2,941      $  (309)     $  (132)
                                             ========     ========      =======      =======      =======
Earnings (loss) per common share:
  Continuing operations .................    $   (.20)    $    .31      $   .46      $  (.01)     $  (.93)
  Discontinued operations ...............    $  (1.93)    $   (.36)     $   .15      $  (.09)     $   .89
                                             --------     --------      -------      -------      -------
  Net income (loss) (2) .................    $  (2.13)    $   (.05)     $  . 61      $  (.10)     $  (.04)
                                             ========     ========      =======      =======      =======
Dividends per common share (3) ..........    $   --       $    --       $  --        $   .02      $   .02
                                             ========     ========      =======      =======      =======
Weighted average number of common
  shares and common share equivalents
  outstanding ...........................       7,879        7,192        4,853        3,263        3,180

</TABLE>

                                       17


<PAGE>
 
<PAGE>


<TABLE>
<CAPTION>

                                                  Fiscal year ended June 30,
                                 ------------------------------------------------------
                                 1996      1995        1994           1993         1992
                                 ----      ----        ----           ----         ----
                                                      (Amounts in thousands)
<S>                         <C>          <C>         <C>             <C>          <C>
Balance Sheet Data:

Working capital (deficit)    $ 17,291   $ 23,801      $ 17,491        $  (305)   $ (3,515)
Total assets .............    141,921    151,624        99,265         80,227      68,422
Long-term debt ...........     57,822     39,557        29,234         44,028      32,535
Redeemable preferred stock       --         --            --            2,000       2,000
Redeemable common stock ..       --        3,614          --             --          --
Stockholders' equity .....     41,962     57,839(5)     42,079(4)       1,538       2,150


</TABLE>

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

 (1)    Represents  (i)  dividends  and  redemption  premium  on  the  Series  I
        Preferred Stock which was redeemed in fiscal 1994, (ii) dividends on the
        Series F 12% Convertible Preferred Stock which was converted into Common
        Stock in  fiscal  1993,  and  (iii)  dividends  on  previously  redeemed
        issuances of preferred stock.

 (2)    Calculation of fully-diluted  net income (loss) per common share for all
        periods are  anti-dilutive.  All share and per share  amounts  have been
        adjusted to reflect the one-for-3.3 reverse stock split in January 1994.

 (3)    See "Dividend Policy" under Part II Item 5 of this Annual Report .
 (4)    Includes  the  effect  of the net  proceeds  ($29.9  million)  from  the
        Company's initial offering and the conversion of the senior subordinated
        debt ($7.6 million) to Common Stock.

 (5)    Includes  the  effect  of the net  proceeds  ($15.9  million)  from  the
        issuance of Common Stock in a public offering.



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

RECENT DEVELOPMENTS

     On July 3,  1996,  the  Company  concluded  the sale of its South  American
warehousing  logistics and distribution business for approximately $3.1 million.
The sales  price was paid with  100,000  shares of the  Company's  common  stock
valued  at $7.25  per  share,  the low  trading  price on July 3,  1996,  and an
interest bearing promissory note for $2.4 million due October 3, 1996.

                                       18


<PAGE>
 
<PAGE>



RESULTS OF OPERATIONS

     The following table  illustrates  certain  information  with respect to the
operating revenue,  operating income,  identifiable assets, and operating margin
of the Company's truckload and flatbed operations for the periods indicated. The
flatbed division was acquired in June 1995. In general, revenue from the flatbed
division has a lower operating  profit than revenue from the truckload  division
as the  flatbed  division  utilizes  mainly  independent  owner  operators.  For
operating revenue,  the percentage of consolidated  revenue columns indicate the
respective  division's  revenue as a percentage  of the  Company's  consolidated
revenue for each  period.  Operating  income by division  reflects  revenue less
direct  costs and does not  reflect  an  allocation  of  corporate  expenses  or
interest expense.  For operating margin,  the percentage of a division's revenue
columns represent  operating income of a particular  division as a percentage of
revenue of such division for each period.  See Note 2 of "Notes to  Consolidated
Financial Statements" appearing elsewhere in this Annual Report.

<TABLE>
<CAPTION>

                                                         Fiscal year ended June 30,
                                                         --------------------------
                                                          1996      1995     1994
                                                         -----     -----     -----
<S>                                                       <C>      <C>       <C>   
Operating revenue as a percentage of total
   operating revenue:
    Truckload ......................................      89.0%    100.0%    100.0%
    Flatbed ........................................      11.0        --        --
                                                         -----     -----     -----
    Total operating revenue ........................     100.0%    100.0%    100.0%
                                                         =====     =====     =====
Operating income as a percentage of total
   operating  income  (before  corporate
   expenses):
    Truckload ......................................      87.1%    100.0%    100.0%
    Flatbed ........................................      12.9        --        --
                                                         -----     -----     -----
        Total operating revenue ....................     100.0%    100.0%    100.0%
                                                         =====     =====     =====
Identifiable assets as a percentage of total assets:
    Truckload ......................................      75.9%     57.3%     66.0%
    Flatbed ........................................       5.0       0.4        --
    Corporate ......................................       4.6       5.6       9.3
                                                         -----     -----     -----
        Continuing subtotal ........................      85.5      63.3      75.3
                                                         -----     -----     -----
     Logistics .....................................       2.7       2.1       1.7
     Freight forwarding.............................      11.8      34.6      23.0
                                                         -----     -----     -----
        Discontinued subtotal ......................      14.5      36.7      24.7
                                                         -----     -----     -----
        Total assets ...............................     100.0%    100.0%    100.0%
                                                         =====     =====     =====
Operating income as a percentage of
 division's revenue:
    Truckload ......................................       3.5%     10.9%     12.4%
    Flatbed ........................................       4.2        --        --
    Corporate expenses as a percentage of total
      operating revenue ............................      (2.6)     (3.0)     (3.6)
    Total operating income less corporate
      expenses as a percentage of total operating
      revenue ......................................       1.1%      7.9%      8.8%

</TABLE>

                                       19


<PAGE>
 
<PAGE>



FISCAL YEAR ENDED JUNE 30, 1996  COMPARED WITH FISCAL YEAR ENDED JUNE 30, 1995

      Revenue.  Consolidated  revenue from continuing  operations of the Company
increased by $50.1 million,  or 43.0%, to $166.5 million for the year ended June
30, 1996  ("fiscal  1996") from $116.4  million for the year ended June 30, 1995
("fiscal 1995"). Revenue from the truckload division increased by $31.8 million,
or 27.3%,  to $148.2  million in fiscal 1996 from $116.4 million in fiscal 1995.
This increase was  attributable  principally  to higher demand for the Company's
transportation services between the United States and Mexico as well as domestic
markets.  The number of tractors operated by the truckload division increased to
1,213, including 49 operated by RQF, at June 30, 1996 from 923 at June 30, 1995.

      During fiscal 1996, RQF, which was acquired in May 1995, reported revenues
of $4.5 million and at the end of fiscal 1996 RQF operated 49 tractors.

      Revenue for the flatbed  division which operates under the name of Cheetah
Transportation  Company  was $18.4  million in fiscal  1996.  The  division  was
acquired in June of 1995 and accordingly no prior year results are presented.

      Operating  income.  The truckload  division  operating income decreased by
$7.5 million, or 59% to $5.2 million in fiscal 1996 from $12.7 million in fiscal
1995. The operating ratio, which relates expenses to revenue, increased to 96.5%
in fiscal 1996 from 89.1% in fiscal 1995. The increase in the operating ratio is
principally related to a decrease in tractor utilization and higher salaries and
wages,  principally  driver pay,  resulting from an increase in pay rates at the
beginning of fiscal 1996 and higher fuel costs  particularly  in the second half
of fiscal 1996. Also,  operating efficiency was adversely affected in the fourth
quarter of fiscal 1996 as a result of the disruption  caused by installing a new
computerized  operating  system at the  truckload  division.  These factors were
partially offset by a gain on the sale of revenue equipment.

      The  flatbed  division  operating  income was $0.8  million in fiscal 1996
representing  an operating  ratio of 95.8%.  The operating  ratio of the flatbed
division is  typically  higher than the  truckload  division  due to reliance on
independent owner operators to provide the transportation  service. In 1996, the
flatbed division  payment to  owner-operators  contributed  $14.3 million to the
increase in rent and purchased transportation expense and payments to brokers of
$1.4 million are included in selling expense.

      Corporate  expenses  increased  from $3.5  million in fiscal  1995 to $4.1
million in fiscal 1996, primarily due to increased administration  compensation,
including  $0.8 million  recorded in the fourth  quarter for  executive  officer
separation costs, and professional fees.

      Interest  expense.  Interest  expense  in  fiscal  1996 was $3.7  million,
compared to $3.2 million in fiscal  1995.  The increase was the result of higher
borrowings and increased interest rates.

                                       20


<PAGE>
 
<PAGE>



      Income taxes.  Income taxes decreased from 62.5% of pre-tax income in 1995
to a tax benefit of 20.5% of pre-tax loss in 1996. The decrease in the effective
tax rate for 1996 reflects a decrease in the  non-deductible  portion of expense
allowances paid to drivers offset by the company's lower pretax income.

DISCONTINUED OPERATIONS

      During  December,  1995 the Board of Directors of Celadon  authorized  the
disposal of the Company's freight forwarding business. In the quarter ended June
30,  1996,  the  decision was also made to sell the  Company's  package  express
business  headquartered  in  New  York  City,  as  well  as the  South  American
warehousing logistics and distribution  business.  Both of these businesses were
included in the logistics and other business  segment.  The remaining  logistics
business will no longer be conducted as a separate  activity.  As a result,  the
logistics and other segment is also shown as discontinued  operations.  Revenues
attributable  to discontinued  operations  prior to  discontinuance  were $132.4
million in fiscal 1996 and $133.9 million in fiscal 1995.

FISCAL YEAR ENDED JUNE 30, 1995 COMPARED WITH FISCAL YEAR ENDED JUNE 30, 1994

      Revenue.  Consolidated  revenue from continuing  operations of the Company
increased by $21.7 million,  or 22.9%, to $116.4 million for the year ended June
30, 1995  ("fiscal  1995")  from $94.7  million for the year ended June 30, 1994
("fiscal 1994"). This increase was attributable principally to higher demand for
the Company's  transportation  services between the United States and Mexico and
within the United States. The number of tractors operated by the Company rose to
923 at June 30, 1995 from 742 at June 30, 1994.

      Operating  income.  Truckload  division  operating income increased by $.9
million,  or 7.6% to $12.7  million in fiscal 1995 from $11.8  million in fiscal
1994. The operating ratio, which relates expenses to revenue, increased to 89.1%
in fiscal 1995 from 87.6% in fiscal 1994. The increase in the operating ratio is
principally related to a decrease in tractor utilization and higher salaries and
wages,  principally  driver pay,  resulting from an increase in pay rates at the
beginning of fiscal 1995.  These factors were partially  offset by a gain on the
sale of revenue equipment and proportionately lower fuel costs.

      Corporate  expenses  increased  from $3.4  million in fiscal  1994 to $3.5
million in fiscal 1995, primarily due to increased  administration  compensation
and professional fees.

      Interest  expense.  Interest expense in fiscal year 1995 was $3.2 million,
compared to $4.3  million in fiscal  1994.  The decrease was the result of lower
borrowings and reduced interest rates.

      Income taxes.  Income taxes increased from 40.9% of pre-tax income in 1994
to 62.5% of pre-tax  income in 1995.  The increase in the effective tax rate for
1995  reflects  tax  expense  related to the  non-deductible  portion of expense
allowances  paid to drivers as well as higher state income taxes as a percentage
of pre-tax income during fiscal 1995.

                                       21


<PAGE>
 
<PAGE>



DISCONTINUED OPERATIONS

      As a result of the fiscal year 1996  decisions to  discontinue  operations
relating to freight forwarding and logistics  business segments,  financial data
has been restated in the 1995 and 1994 financial statements. Compared with 1994,
revenues for freight  forwarding  in 1995  increased by 52.1% to $126.5  million
from $83.2 million in 1994  primarily as a result of the  combination in 1994 of
the  Company's  existing  freight  forwarding  operations  with Jacky  Maeder on
October 31, 1994.  Expenses  associated  with the integration of the two freight
forwarding businesses including elimination of duplicate facilities and computer
systems resulted in a decline in operating income to a $4.2 million loss in 1995
from a $1.1 million profit in 1994. The Logistics  segment  reported  revenue in
1995 of $7.4 million  compared  with $3.0 million in fiscal 1994  primarily as a
result of including a full year of operations for the package  express  business
which  started  operations  in the  fourth  quarter  of 1994.  The  increase  in
logistics operating income to $0.9 million in 1995 from $0.5 million in 1994 was
attributable to higher income from package  express as well as improved  margins
on coordination of U.S.-Mexico freight movements.

LIQUIDITY AND CAPITAL RESOURCES

      Since the Company's initial public offering in January,  1994, its primary
capital  requirements have been funding the acquisition of revenue equipment for
the trucking  division,  the acquisitions of Guestair,  Ltd. and Cheetah,  a 70%
interest in the business  previously  operated by Jacky  Maeder,  Ltd.,  and the
investments  in  RQF  and  Celsur  as  well  as   construction  of  the  Company
headquarters in Indianapolis,  IN. These requirements have been met primarily by
internally generated funds, bank financing,  equipment leasing arrangements, and
issuances of the Company's  securities.  Upon the  conclusion of the  withdrawal
from  certain  businesses  shown as  discontinued  operations  in the  financial
statements the Company's ongoing capital requirements for continuing  operations
will be reduced. At June 30, 1996, the Company had a credit facility aggregating
$35.0 million from its banks of which $29.5 million was utilized as  outstanding
borrowings and $2.1 million was utilized for standby letters of credit.

      The credit  facilities  bear interest at either a margin over LIBOR or the
bank's prime rate, at the option of the Company.  The weighted  average interest
rate charged on  outstanding  borrowings was 6.60% at June 30, 1996. The standby
letter of credit portion of the Company's  facility  collaterizes  the Company's
obligations  under  insurance  policies for liability  coverage  relating to its
trucking operations.

      Subsequent  to June 30, 1996,  the Company  entered into a  sale/leaseback
transaction relating to its new headquarters  facility in Indianapolis,  IN. The
proceeds from the transaction  were used to reduce by  approximately  $6 million
the borrowings outstanding under its bank credit facility.

      The  trucking  division  also has  financed  its capital  requirements  by
obtaining  lease financing and notes payable on revenue  equipment.  At June 30,
1996,  the  Company  had an  aggregate  of $31.1  million in such  financing  at
interest  rates  ranging from 7.2% to 11.5%,  maturing at various  dates through
2002. Of this amount, $7.6 million is due prior to June 30, 1997.

                                       22


<PAGE>
 
<PAGE>



      As of June 30,1996, the Company had on order 250 tractors and 450 trailers
representing an aggregate  capital  commitment of $28.5 million.  All of the new
equipment  has been or will be financed  using a  combination  of operating  and
capital leases and the Company's credit facility.

      The  Company's   accounts   receivable   balance  relating  to  continuing
operations at June 30, 1996  increased  $9.2 million to $24.9 million from $15.7
million at June 30, 1995. The truckload  division  accounted for $8.3 million of
the  increase  and the flatbed  division,  which was  acquired on June 30, 1995,
accounted  for the remaining  $0.9 million of the increase.  The 59% increase in
accounts  receivable  for the  truckload  division  reflects the 27% increase in
revenues for fiscal 1996 and a delay in billing and collection  associated  with
the  implementation of the new computer system.  This increase should decline as
the new system transition issues are resolved.

      The Company  purchases  fuel  contracts from time to time for a portion of
its  projected  fuel needs.  At June 30,  1996,  the Company had no  outstanding
futures contracts or commitments for fixed price delivery of fuel. Subsequent to
June 30,  1996,  the  Company  did  contract  to  purchase  for future  delivery
approximately 35% of its fuel  requirements.  The Company's fuel hedging program
has not  significantly  impacted the Company's recent operating  results and has
not adversely impacted the Company's liquidity.

      In October 1992, the Company consummated the sale to Hanseatic Corporation
of a 9.25% Senior  Subordinated  Convertible  Note due September 30, 1998 in the
principal amount of $8.0 million. This note was converted into 739,371 shares of
Common Stock in February 1994. In connection with this transaction,  the Company
issued to Hanseatic  Corporation  warrants to purchase  12,121  shares of Common
Stock.

      In January  1994,  the  Company  effected  an initial  public  offering of
2,297,938  shares of its  Common  Stock to the  public.  Net  proceeds  from the
offering, which were approximately $29.9 million, were used to pay down debt, to
redeem preferred  stock, to purchase  revenue  equipment and for working capital
purposes.

      On January 23,  1995,  a warrant  holder  exercised  an option to purchase
35,851 shares of Common Stock for $250,000.

      On January 31, 1995, the Company issued  1,000,000  shares of Common Stock
pursuant to an underwritten  public  offering.  On February 2, 1995, the Company
issued  an  additional  154,399  shares  of  Common  Stock  pursuant  to an over
allotment option  exercised by the underwriters of the public offering.  The net
proceeds from these issuances of Common Stock were approximately  $15.9 million,
all of which was used to repay debt, in order to increase availability under the
Company's credit facility, principally to purchase additional revenue equipment.

      During December, 1995, the Company decided to discontinue the operation of
its freight  forwarding  segment and has  accounted  for this as a  discontinued
operation.  As such,  the Company has made certain  estimates as to the ultimate
amount to be realized on the sale of its customer list and other assets  related
to this  operation and has provided for certain costs expected to be incurred in
the discontinuance of these activities. The actual amounts may differ from these
estimates. See Note 15 - "Discontinued Operations".

                                       23


<PAGE>
 
<PAGE>



         Effective  February 1, 1996,  the Company sold certain of the Company's
U.S. freight forwarding business assets to a subsidiary of the Harper Group Inc.
This  resulted in the receipt of an initial $9.5 million down payment  which was
used to repay  $6.5  million  of debt  associated  with the  freight  forwarding
business and fund ongoing wind-down operations.

      On  February 7, 1996,  the  Company's  Board of  Directors  ("the  Board")
authorized the purchase of the 200,000 shares of the Company's Common Stock from
Swissair Associated Companies,  Ltd. presented as redeemable Common Stock in the
Company's  consolidated  balance  sheet at June 30, 1995.  On February 21, 1996,
these shares were purchased at a negotiated price of $13.75 per share. The Board
also authorized the repurchase of up to $2 million of the Company's Common Stock
on the open market from time to time as market conditions warrant.

      In May 1996, the Company  became the sole owner of the freight  forwarding
operations  conducted in the New York area by acquiring the minority interest of
Swissair  Associated  Companies,  Ltd.  This  step was taken to  facilitate  the
ultimate disposition of this operation.

      In June 1996, the Company concluded the sale of the United Kingdom freight
forwarding operation to a subsidiary of the Fritz Companies.

      On  June  17,  1996,  the  Company  closed  the  sale  of the  assets  and
liabilities  of  Celadon  Express,  Inc.,  the New York based  package  delivery
business,  to  Consolidated   Delivery  and  Logistics,   Inc.,  ("CDL")  for  a
combination of cash and stock of CDL.

      On July 3, 1996,  the  Company  concluded  the sale of its South  American
warehousing  logistics and distribution business for approximately $3.1 million.
The sales  price was paid with  100,000  shares of the  Company's  Common  Stock
valued  at $7.25  per  share,  the low  trading  price on July 3,  1996,  and an
interest bearing promissory note for $2.4 million due October 3, 1996.

      Management  believes that there are presently  adequate sources of secured
equipment  financing  together with its existing credit facilities and cash flow
from operations to provide  sufficient  funds to meet the Company's  anticipated
working capital  requirements,  and purchase the tractors and trailers presently
on  order.  Additional  growth in the  tractor  and  trailer  fleet  beyond  the
Company's existing orders will require additional sources of financing.

SEASONALITY

      To date, the Company's  revenues have not shown any  significant  seasonal
pattern.  However,  because the Company's trucking  subsidiary's primary traffic
lane is between the Midwest United States and Mexico,  a severe winter generally
may have an unfavorable impact upon the Company's results of operations.

                                       24


<PAGE>
 
<PAGE>



INFLATION

  Many of the Company's operating expenses, including fuel costs and fuel taxes,
are  sensitive  to the  effects  of  inflation,  which  could  result  in higher
operating  costs.  The effects of inflation on the Company's  businesses  during
fiscal 1996, 1995 and 1994 generally were not significant.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

  See "Index to Consolidated Financial Statements," which is Item 14(a), and the
consolidated  financial  statements  and  schedules  included  as a part of this
Annual Report.

                                       25


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.

                        CONSOLIDATED FINANCIAL STATEMENTS

                      Three years ended June 30, 1996 with
                         Report of Independent Auditors

                                    Contents

<TABLE>
<S>                                                                                        <C>
Reports of Independent Auditors.............................................................27

Audited Consolidated Financial Statements:

  Consolidated Balance Sheets...............................................................28
  Consolidated Statements of Operations.....................................................29
  Consolidated Statements of Cash Flows.....................................................30
  Consolidated Statements of Stockholders' Equity...........................................31
  Notes to Consolidated Financial Statements................................................32


</TABLE>

                                       26


<PAGE>
 
<PAGE>



                         REPORT OF INDEPENDENT AUDITORS

The Board of Directors and Stockholders
Celadon Group, Inc.

We have audited the accompanying  consolidated  balance sheets of Celadon Group,
Inc. as of June 30, 1996 and 1995,  and the related  consolidated  statements of
operations,  stockholders' equity, and cash flows for each of the three years in
the period ended June 30, 1996. Our audits also included the financial statement
schedule  listed in the Index at Item  14(a).  These  financial  statements  and
schedule are the responsibility of the Company's management.  Our responsibility
is to express an opinion on these financial statements and schedule based on our
audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Celadon
Group,  Inc.  at June 30,  1996 and 1995,  and the  consolidated  results of its
operations  and its cash flows for each of the three  years in the period  ended
June 30, 1996, in conformity  with  generally  accepted  accounting  principles.
Also, in our opinion, the related financial statement schedule,  when considered
in relation to the basic financial statements taken as a whole,  presents fairly
in all material respects the information set forth therein.

Indianapolis, Indiana
September 26, 1996




                                       27


<PAGE>
<PAGE>


                               CELADON GROUP, INC.
                           CONSOLIDATED BALANCE SHEETS

                             June 30, 1996 and 1995
                             (Dollars in thousands)



<TABLE>
<CAPTION>
                                                                                                 1996         1995
                                                                                                 ----         ----
<S>                                                                                         <C>           <C>      

                             A S S E T S

Current assets:

    Cash and cash equivalents ..........................................................    $   5,246     $   1,809
    Trade receivables, net of allowance for doubtful accounts of $5,432
         and $1,330 in 1996 and 1995, respectively .....................................       33,642        50,376
    Accounts receivable -- other .......................................................        4,338         4,904
    Prepaid expenses and other current assets ..........................................        3,247         3,606
    Tires in service ...................................................................        2,814         1,956
    Income tax recoverable .............................................................        3,926          --
    Assets held for resale .............................................................        2,548         2,711
    Deferred income tax assets .........................................................        3,404           807
                                                                                            ---------     ---------
         Total current assets ..........................................................       59,165        66,169
                                                                                            ---------     ---------
Property and equipment, at cost ........................................................       95,003        81,054
      Less accumulated depreciation and amortization ...................................       22,715        19,660
                                                                                            ---------     ---------
         Net property and equipment ....................................................       72,288        61,394
                                                                                            ---------     ---------
Deposits ...............................................................................          809         1,208
Tires in service .......................................................................        2,234         2,115
Intangible assets ......................................................................          875         2,311
Goodwill, net of accumulated amortization ..............................................        4,980        15,630
Other assets ...........................................................................        1,570         2,797
                                                                                            ---------     ---------
         Total assets ..................................................................    $ 141,921     $ 151,624
                                                                                            =========     =========

         L I A B I L I T I E S  A N D  S T O C K H O L D E R S '  E Q U I T Y

Current liabilities:

      Accounts payable .................................................................    $   8,707     $  18,483
      Accrued expenses .................................................................       20,122        11,986
      Bank borrowings and current maturities of long-term debt .........................        4,029         4,530
      Notes payable ....................................................................        1,200          --
      Current maturities of capital lease obligations ..................................        7,356         6,446
      Income taxes payable .............................................................          527           823
      Current maturities of ESOP loan ..................................................          185           100
                                                                                            ---------     ---------
         Total current liabilities .....................................................       42,126        42,368
                                                                                            ---------     ---------
Long-term debt, net of current maturities ..............................................       26,552        18,323
Capital lease obligations, net of current maturities ...................................       23,473        17,314
Note payable to Jacky Maeder AG ........................................................         --           3,735
ESOP loan, net of current maturities ...................................................         --             185
Deferred income tax liabilities ........................................................        7,796         5,089
                                                                                            ---------     ---------
         Total liabilities .............................................................       99,947        87,014
                                                                                            ---------     ---------
Minority interest ......................................................................           12         3,157
Commitments and contingencies
Redeemable common stock; issued and outstanding, zero at June 30, 1996 and
     200,000 shares at June 30, 1995 ...................................................         --           3,614
Stockholders' equity :
     Preferred stock, $1.00 par value, authorized 179,985 shares; issued and outstanding
         zero shares ...................................................................         --            --
     Common stock, $0.033 par value, authorized 12,000,000;
         issued and outstanding 7,750,580 and 7,741,247 shares in
         1996 and 1995, respectively ...................................................          256           256
     Additional paid-in capital ........................................................       56,281        55,282
     Retained earnings (deficit) .......................................................      (14,035)        2,764
     Equity adjustment for foreign currency translation ................................         (355)         (178)
                                                                                             ---------     ---------
                                                                                               42,147        58,124
Less:

    Debt guarantee for ESOP ............................................................         (185)         (285)
                                                                                             ---------     ---------
         Total stockholders' equity ....................................................       41,962        57,839
                                                                                             ---------     ---------
         Total liabilities and stockholders' equity ....................................    $ 141,921     $ 151,624
                                                                                            =========     =========


</TABLE>

          See accompanying notes to consolidated financial statements.

                                       28


<PAGE>
 
<PAGE>



                              CELADON GROUP, INC.
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    Years ended June 30, 1996, 1995 and 1994
                (Dollars in thousands except per share amounts)


<TABLE>
<CAPTION>

                                                                 1996         1995           1994
                                                                 ----         ----           ----

<S>                                                           <C>           <C>           <C>      
Operating revenue ........................................    $ 166,544     $ 116,360     $  94,746
                                                              ---------     ---------     ---------
Operating expenses:

    Salaries, wages and employee benefits ................       64,352        47,351        35,717
    Fuel .................................................       26,991        19,528        16,959
    Operating costs and supplies .........................       11,289        11,246        10,442
    Insurance and claims .................................        8,182         5,271         4,033
    Depreciation and amortization ........................        7,365         5,744         4,892
    Rent and purchased transportation ....................       33,039         9,194         6,564
    Professional and consulting fees .....................        2,001         1,292         1,230
    Communications and utilities .........................        2,544         1,793         1,403
    Permits, licenses and taxes ..........................        4,327         3,469         2,692
    Employee stock ownership plan contribution ...........          100            25            50
    Loss (gain) on sale of revenue equipment .............       (1,085)         (490)           23
    Selling expenses .....................................        3,123         1,409         1,344
    General and administrative ...........................        2,579         1,349         1,067
                                                              ---------     ---------     ---------
      Total operating expenses ...........................      164,807       107,181        86,416
                                                              ---------     ---------     ---------

Operating income .........................................        1,737         9,179         8,330

Other (income) expense:

    Interest expense .....................................        3,672         3,171         4,342
    Minority interest in loss ............................         --              (5)         --
    Other (income) expense net ...........................           72           108          (195)
                                                              ---------     ---------     ---------
    Income (loss) from continuing operations before income
       taxes .............................................       (2,007)        5,905         4,183
    Provision for income taxes (benefit) .................         (411)        3,690         1,711
                                                              ---------     ---------     ---------
       Income (loss) from continuing operations ..........       (1,596)        2,215         2,472
                                                              ---------     ---------     ---------
Discontinued operations:
    Income (loss) from operations of freight forwarding
       division (net of tax) .............................       (2,306)       (3,142)          462
    Loss on disposal of freight forwarding division
       (net of tax) ......................................      (12,815)         --            --
    Income (loss) from operations of logistics
       division (net of tax) .............................         (149)          536           269
    Gain on disposal of logistics division (net of tax) ..           67          --            --
                                                              ---------     ---------     ---------
    Income (loss) from discontinued operations ...........      (15,203)       (2,606)          731
                                                              ---------     ---------     ---------
       Net income (loss) .................................      (16,799)    $    (391)    $   3,203
Preferred Stock dividends and
    redemption premium ...................................         --            --             262
                                                              ---------     ---------     ---------
Net income (loss) attributable to
    common stockholders ..................................    $ (16,799)    $    (391)    $   2,941
                                                              =========     =========     =========
Earnings (loss) per Common Share:
    Continuing operations ................................    ($   0.20)    $    0.31     $    0.46
    Discontinued operations ..............................    ($   1.93)    ($   0.36)    $    0.15
                                                              ---------     ---------     ---------
       Net income (loss) .................................    ($   2.13)    ($   0.05)    $    0.61
                                                              =========     =========     =========
Weighted average number of common shares and
    common share equivalents outstanding .................        7,879         7,192         4,853
                                                              =========     =========     =========

</TABLE>


          See accompanying notes to consolidated financial statements.

                                       29


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                    Years ended June 30 ,1996, 1995 and 1994
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                                         1996            1995           1994
                                                                         ----            ----           ----
<S>                                                                      <C>          <C>          <C>     
Continuing operations:
Cash flows from operating activities:
    Net Income (loss) from continuing operations ....................    $ (1,596)    $  2,215     $  2,472
    Adjustments to reconcile net  income (loss) to net cash provided
      by operating activities:
      Depreciation and amortization .................................       7,365        5,744        4,892
      Provision for deferred income taxes ...........................       2,295          876          901
      Provision for doubtful accounts ...............................         120           90          100
      Net (gain) loss on sale of property and equipment .............      (1,085)        (490)          23
      Net (gain) loss other .........................................          73           (5)        (347)
      Changes in assets and liabilities:
         (Increase) decrease in trade receivables ...................      (9,328)      (3,340)      (3,788)
         (Increase) decrease in accounts receivable -- other ........       5,982       (5,239)        (394)
         Increase in income tax recoverable .........................      (2,790)        (350)        --
         Increase in tires in service ...............................        (699)        (565)        (212)
         Increase in prepaid expenses and other current  assets .....        (107)      (1,023)        (348)
         Increase in other assets ...................................      (3,031)      (4,948)      (5,711)
         Increase (decrease) in accounts payable and accrued expenses       9,749        1,380         (385)
         Increase (decrease) in income taxes payable ................        (539)         522          343
                                                                         --------     --------     --------
         Net cash provided by (used for) operating activities .......       6,409       (5,133)      (2,454)
                                                                         --------     --------     --------

 Cash flows used for investing activities:

      Purchase of property and equipment ............................      (9,578)     (14,081)      (7,061)
      Proceeds from sale of property and equipment ..................       2,602        3,290          136
      Proceeds from sale of investment in unconsolidated affiliate ..        --         (6,036)         500
      (Increase) decrease in deposits ...............................         388         (195)         (90)
                                                                         --------     --------     --------
         Net cash used for investing activities .....................      (6,588)     (17,022)      (6,515)
                                                                         --------     --------     --------

 Cash flows from financing activities:
      Proceeds from issuances of common stock .......................         136       16,127       29,904
      Redemption of preferred stock .................................        --           --           (263)
      Proceeds from issuance of redeemable common stock .............        --          3,614         --
      Payment for redemption of redeemable common stock .............      (1,550)        --         (2,000)
      Proceeds from bank borrowings and debt ........................      41,626       38,625       15,993
      Payments of bank borrowings and debt ..........................     (29,951)     (43,138)     (23,953)
      Principal payments under capital lease obligations ............      (7,782)      (6,788)      (8,199)
                                                                         --------     --------     --------
         Net cash provided by (used for) financing activities .......       2,479        8,440       11,482
                                                                         --------     --------     --------
         Net cash provided by (used for) continuing operations ......       2,300      (13,715)       2,513
                                                                         --------     --------     --------
Discontinued Operations:
      Income (loss) from operations, net of income taxes ............     (15,203)      (2,606)         731
      Change in net operating assets ................................      20,836        9,885        1,863
                                                                         --------     --------     --------
      Operating activities ..........................................       5,633        7,279        2,594
      Investing activities ..........................................       3,286       (1,911)      (3,222)
      Financing activities ..........................................      (7,782)       7,710           72
                                                                         --------     --------     --------
         Net cash provided by (used for) discontinued operations ....       1,137       13,078         (556)
                                                                         --------     --------     --------
Increase (decrease) in cash and cash equivalents ....................       3,437         (637)       1,957
Cash and cash equivalents at beginning of year ......................       1,809        2,446          489
                                                                         --------     --------     --------
Cash and cash equivalents at end of year ............................    $  5,246     $  1,809     $  2,446
                                                                         ========     ========     ========

</TABLE>



          See accompanying notes to consolidated financial statements.

                                       30


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    Years ended June 30, 1996, 1995 and 1994
                 (Dollars in thousands except per share amount)


<TABLE>
<CAPTION>

                                                                                                                            Equity
                                                                                                                          Adjustment
                                                                                                                              for
                                             Common Stock                    Additional                     Foreign        Treasury
                                                No. of                         Paid-in     Retained         Currency        Stock-
                                                Shares           Amount        Capital     Earning        Translation       Common

<S>                                             <C>           <C>           <C>            <C>            <C>            <C>
Balance at June 30, 1993 ..................     3,514,807     $      116    $    1,815     $      215     $     (215)    $       (8)

Dividends declared and paid,
  including redemption premium  on
  Preferred Stock .........................          --             --            --             (263)          --             --   

Equity adjustment for foreign
  currency translation ....................          --             --            --             --               38           --   

Reduction of ESOP guarantee ...............          --             --            --             --             --   

Issuance of Common Stock in public
  offering, net of $1,084 of
  issuance costs ..........................     2,297,938             76        29,828           --             --             --   

Conversion of senior subordinated
  debt to Common Stock ....................       739,371             24         7,560           --             --             --   

Net income ................................          --             --            --            3,203           --             --   
                                               ----------     ----------    ----------     ----------     ----------     ----------

Balance at June 30, 1994 ..................     6,552,116            216        39,203          3,155           (177)            (8)

Equity adjustments for foreign
  currency translation ....................          --             --            --             --               (1)          --   

Issuance of Common Stock in public
  offering, net of $763 of
  issuance costs ..........................     1,154,399             38        15,834           --             --             --   

Exercise of warrant .......................        35,851              1           249           --             --             --   

Exercise of Incentive Stock Options .......           334           --               5           --             --             --   

Retirement of treasury shares .............        (1,453)          --              (8)          --             --                8

Reduction of ESOP guarantee ...............          --             --            --             --             --             --   

Net loss ..................................          --             --            --             (391)          --             --   
                                               ----------     ----------    ----------     ----------     ----------     ----------

Balance at June 30, 1995 ..................     7,741,247            255        55,283          2,764           (178)          --   

Equity adjustments for foreign
  currency translation ....................          --             --            --             --             (177)          --   

Exercise of Incentive Stock Options .......         9,333              1           135           --             --             --   

Retirement of redeemable common stock .....          --             --             863           --             --             --   

Reduction of ESOP guarantee ...............          --             --            --             --             --             --   

Net loss ..................................          --             --            --          (16,799)          --             --   
                                               ----------     ----------    ----------     ----------     ----------     ----------

Balance at June 30, 1996 ..................     7,750,580     $      256    $   56,281     $  (14,035)    $     (355)    $     --   
                                               ==========     ==========    ==========     ==========     ==========     ==========



<CAPTION>

                                                                         Total
                                                          Debt          Stock-
                                                       Guarantee        holders'
                                                         for ESOP        Equity
                                                        --------       --------

<S>                                                     <C>            <C>
Balance at June 30, 1993 .........................      $   (385)      $  1,538

Dividends declared and paid,
  including redemption premium  on
  Preferred Stock ................................          --             (263)

Equity adjustment for foreign
  currency translation ...........................          --               38

Reduction of ESOP guarantee ......................            75             75

Issuance of Common Stock in public
  offering, net of $1,084 of
  issuance costs .................................          --           29,904

Conversion of senior subordinated
  debt to Common Stock ...........................          --            7,584

Net income .......................................          --            3,203
                                                        --------       --------

Balance at June 30, 1994 .........................          (310)        42,079

Equity adjustments for foreign
  currency translation ...........................          --               (1)

Issuance of Common Stock in public
  offering, net of $763 of
  issuance costs .................................          --           15,872


Exercise of warrant ..............................          --              250

Exercise of Incentive Stock Options ..............          --                5

Retirement of treasury shares ....................          --             --

Reduction of ESOP guarantee ......................            25             25

Net loss .........................................          --             (391)
                                                        --------       --------

Balance at June 30, 1995 .........................          (285)        57,839

Equity adjustments for foreign
  currency translation ...........................          --             (177)

Exercise of Incentive Stock Options ..............          --              136
Retirement of redeemable common stock ............          --              863
Reduction of ESOP guarantee ......................           100            100

Net loss .........................................          --          (16,799)
                                                        --------       --------

Balance at June 30, 1996 .........................      $   (185)      $ 41,962
                                                        ========       ========



</TABLE>

                 See accompanying notes to financial statements.

                                       31


<PAGE>
 
<PAGE>


                               CELADON GROUP, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  June 30, 1996

(1) ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION

        Celadon Group,  Inc. (the "Company") was formed on July 24, 1986 through
the combination of two companies,  Celadon Trucking  Services,  Inc. and Celadon
Logistics,  Inc.,  each owned by the same  principal  stockholders.  The Company
entered the freight forwarding business in July 1990 by purchasing International
Freight  Holding  Corp.  ("IFHC")  and its  subsidiaries  (collectively,  "Randy
International").  In fiscal  year 1996,  the  Company  discontinued  its freight
forwarding  business  and the  logistics  business.  The Company is currently an
international  transportation  company primarily offering trucking services. The
Company specializes in providing long-haul,  full truckload services between the
United States and Mexico. The Company expanded its presence in Mexico during May
1995 by making an investment in Transportes RQF, S.A. de C.V. ("RQF"), a Mexican
company formed to provide trucking services.  In June 1995, the Company acquired
Cheetah  Transportation  Company and CLK, Inc., including its subsidiary Cheetah
Brokerage, Inc. (collectively "Cheetah").  Cheetah provides flatbed trucking and
brokerage services principally in the United States.

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation and Presentation

        The consolidated  financial  statements  include the accounts of Celadon
Group, Inc. and its subsidiaries, which are wholly owned except for RQF in which
the  Company has a 75%  interest.  Discontinued  operations  relating to freight
forwarding  and  logistics  are  set  forth  in  footnote  15.  All  significant
intercompany  accounts and transactions  have been eliminated in  consolidation.
Unless  otherwise noted, all references to annual periods in the footnotes refer
to the respective fiscal year ended June 30.

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,  liabilities,  revenues,
expenses and related  disclosures  at the date of the financial  statements  and
during the reporting period.  Such estimates  include  provisions for damage and
liability claims,  uncollectible  accounts receivable and losses associated with
discontinued operations. Actual results could differ from those estimates.

Cash and Cash Equivalents

        The Company  considers all highly liquid  instruments  purchased  with a
maturity of three months or less to be cash equivalents.

 Revenue Recognition

        Trucking  revenue is  recognized as of the date the freight is delivered
by the Company.  Amounts payable to drivers for wages and other related trucking
expenses on delivered shipments are accrued.

                                       32


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

Tires in Service

        Original tires on tractors and trailers,  along with replacement  tires,
are included in tires in service and are amortized over 36 months.

Fuel

        Fuel is generally expensed when purchased,  except for the fuel supplies
at terminals and in truck tanks, which are classified as prepaid expenses.

Property and Equipment

        Property and equipment are stated at cost.  Property and equipment under
capital  leases are stated at the lower of the  present  value of minimum  lease
payments at the  beginning  of the lease term or fair value at the  inception of
the lease.

        Depreciation of property and equipment and  amortization of assets under
capital leases is generally computed using the straight-line method and is based
on the estimated  useful lives (net of salvage  value) of the related  assets as
follows:

<TABLE>
<S>                                                              <C>       
      Revenue and service equipment................     4-10 years
      Furniture and office equipment...............     4-15 years
      Buildings....................................     20 - 40 years
      Leasehold improvements.......................     Lesser of life of lease or useful
                                                        life of improvement
</TABLE>

        When assets are retired or  otherwise  disposed of, the cost and related
accumulated  depreciation are removed from the accounts,  and any resulting gain
or loss is  recognized  in income for the period.  The cost of  maintenance  and
repairs,  including tractor overhauls, is charged to expense as incurred;  costs
incurred  to place  assets  in  service  and  betterments  are  capitalized  and
depreciated over the remaining life of each respective asset.

        Initial  delivery  costs  relating to placing  tractors  and trailers in
service,  which  are  included  in  revenue  and  service  equipment,  are being
amortized on a straight-line basis over the lives of the assets and, in the case
of leased equipment, over the respective lease.

                                       33


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

Intangibles

        Intangibles reflect the amounts assigned to various assets of businesses
acquired.  Amortization of intangibles is generally  computed using the straight
line  method for  financial  reporting  purposes  and is based on the  estimated
useful  lives of the  related  assets.  Intangibles  consist of  customer  lists
related to the Cheetah  acquisition  which is being amortized over an eight year
period.  The net  intangibles  balance  was $875  thousand  and $1 million  with
related  accumulated  amortization  of $125 thousand and $0 at June 30, 1996 and
1995 respectively.

Goodwill

        Goodwill  reflects  the  excess  of cost over net  assets of  businesses
acquired and is being amortized by the  straight-line  method over 40 years. The
carrying  value of the  goodwill  is  reviewed  if the facts  and  circumstances
suggest  that it may be  permanently  impaired.  Such  review is based  upon the
undiscounted  expected future operating profit derived from such businesses and,
in the event such result is less than the carrying  value of the  goodwill,  the
carrying  value of the  goodwill  is  reduced  to an amount  that  reflects  the
expected future benefit.

Investment in Unconsolidated Affiliate

        As discussed in Note 12 - "Investment in Unconsolidated Affiliate" prior
to September  1993,  the Company owned 40% of a Mexican  company which  provided
services to a Mexican transportation company. This investment had been accounted
for under the equity method of accounting and was sold in September 1993.

Insurance Reserves

        The Company self insures the per occurrence  deductible for (i) personal
injury and property damage claims up to $50,000,  (ii) physical damage claims up
to $10,000 per unit, (iii) workers  compensation  claims up to $100,000 and (iv)
cargo loss up to $10,000 per occurrence, in each case at June 30, 1996 and 1995.
Reserves  for known  claims and  incurred  but not  reported  claims up to these
limits are accrued based upon  information  provided by insurance  adjusters and
actuarial factors. Management considers such reserves adequate. Such amounts are
included in accrued expenses.

                                       34


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

Income Taxes

        Income taxes are  accounted  for using the asset and  liability  method.
Under the asset and liability  method,  deferred tax assets and  liabilities are
recognized for the estimated future tax consequences attributable to differences
between  the  financial  statement  carrying  amounts  of  existing  assets  and
liabilities and their respective tax basis.  Deferred tax assets and liabilities
are  measured  using  enacted  tax rates in effect  for the year in which  those
temporary differences are expected to be recovered or settled.

Credit Risk

        Financial   instruments  which   potentially   subject  the  Company  to
concentrations   of  credit  risk  consist   primarily  of  trade   receivables.
Concentrations  of credit risk with respect to trade  receivables  are generally
limited due to the Company's  large number of customers and the diverse range of
industries which they represent.  Accounts receivable balances due from Chrysler
Corporation  ("Chrysler") totaled $7.5 million or 21.2% and $3.7 million or 7.4%
of the total gross trade  receivables  at June 30, 1996 and 1995,  respectively.
The Company had no other significant concentrations of credit risk.

Foreign Currency Translation

        Foreign  financial  statements  are  translated  into  U.S.  dollars  in
accordance  with Statement of Financial  Accounting  Standards No. 52,  "Foreign
Currency   Translation."   Assets  and  liabilities  of  the  Company's  foreign
operations are translated into U.S. dollars at year-end  exchange rates.  Income
statement accounts are translated at the average exchange rate prevailing during
the year. Resulting translation adjustments are reported as a separate component
of stockholders' equity.

Common Stock Dividend Policy

        Although  the Company has paid cash  dividends  on the Common Stock from
time to time, it has no present intention of paying cash dividends on the Common
Stock in the foreseeable  future.  Moreover,  pursuant to its credit agreements,
the Company and certain of its  subsidiaries  may pay cash  dividends only up to
certain specified levels and if certain financial ratios are met.

                                       35


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

Net Income (Loss) per Common Share

        The net  income  (loss)  per  common  share is based  upon the  weighted
average  number of shares of common  stock and common  stock  equivalents,  when
dilutive,  outstanding  during the period,  adjusted to reflect the  one-for-3.3
reverse stock split in January 1994.

Reclassifications

        Certain  reclassifications have been made to the 1995 and 1994 financial
statements in order to conform to the 1996 presentation.

Recent Account Pronouncements

        In October 1995, the Financial Accounting Standards Board  (FASB) issued
SFAS  No.  123,  "Accounting for Stock-Based Compensation." The Company believes
that it will  continue to use  Accounting  Principle  Board  Opinion  No. 25  to
measure  and  recognize  employee  stock-based  transactions  and  will  provide
required additional disclosures commencing in fiscal year 1997.

        In  March  1995,  the  FASB  issued  SFAS  No. 121,  "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets  to Be  Disposed  Of,"
which establishes the accounting and reporting requirements for recognizing  and
measuring impairment of long-lived assets to be either held and used or held for
disposal. The Company is currently evaluating the  financial impact of  adopting
this standard, however, the impact is not anticipated to be significant.


(2) SEGMENT AND GEOGRAPHICAL INFORMATION; SIGNIFICANT CUSTOMER

        The Company's  continuing  business is operated  through two  divisions:
truckload and flatbed and the Company  generates  revenue from its operations in
the United States and Mexico.  Revenue from Chrysler  accounts for a significant
amount of the Company's trucking revenue.

        The flatbed segment was acquired in June 1995 in a transaction accounted
for as a purchase.  Consequently,  there is no financial data presented for this
division for periods prior to fiscal 1996.

                                       36


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

Information as to the Company's  operations by division is summarized  below (in
thousands) :

<TABLE>
<CAPTION>

                                                       1996         1995          1994
                                                       -----        ----          ----
<S>                                                 <C>           <C>          <C>      
Operating revenue:
      Truckload ................................    $ 148,167     $ 116,360    $  94,746
      Flatbed ..................................       18,377          --           --
                                                    ---------     ---------    ---------
          Total ................................    $ 166,544     $ 116,360    $  94,746
                                                    =========     =========    =========

Operating income (loss):
   Truckload ...................................    $   5,205     $  12,690    $  11,740
   Flatbed .....................................          768          --           --
                                                    ---------     ---------    ---------
          Total from operating segments ........        5,973        12,690       11,740
   Corporate expenses ..........................        4,236         3,511        3,410
   Interest expense ............................        3,672         3,171        4,342
   Gain on sale of investment in unconsolidated
     affiliate .................................         --            --           (189)
   Other expense (income) ......................          (72)          103           (6)
                                                    ---------     ---------    ---------
        Income (loss) from continuing operations
        before income taxes ....................    $  (2,007)    $   5,905    $   4,183
                                                    =========     =========    =========

Total assets:
   Truckload ...................................    $ 107,737     $  86,884    $  65,502
   Flatbed .....................................        7,021           645         --
                                                    ---------     ---------    ---------
        Total from operating segments ..........      114,758        87,529       65,502
   Corporate ...................................        6,553         8,439        9,198
   Discontinued operations .....................       20,610        55,656       24,565
                                                    ---------     ---------    ---------

        Total ..................................    $ 141,921     $ 151,624    $  99,265
                                                    =========     =========    =========

Capital expenditures (including capital leases):
   Truckload ...................................    $  24,131     $  26,248    $  10,734
   Flatbed .....................................           18          --           --
   Corporate ...................................            3            37           34
                                                    ---------     ---------    ---------
        Total ..................................    $  24,152     $  26,285    $  10,768
                                                    =========     =========    =========

Depreciation and amortization:
   Truckload ...................................    $   7,108     $   5,733    $   4,890
   Flatbed .....................................          238          --           --
   Corporate ...................................           19            11            2
                                                    ---------     ---------    ---------
        Total ..................................    $   7,365     $   5,744    $   4,892
                                                    =========     =========    =========

</TABLE>

                                       37


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996
                             (Dollars in thousands)

Information  as to the Company's  continuing  operations  by geographic  area is
summarized below (in thousands):

<TABLE>
<CAPTION>

                                        1996           1995           1994
                                        ----           ----           ----
<S>                                   <C>           <C>           <C>      
Operating revenue:
      United States ..............    $ 161,605     $ 115,438     $  94,746
      Mexico (i) .................        4,939           922          --
                                      ---------     ---------    ---------
           Total .................    $ 166,544     $ 116,360     $  94,746
                                      =========     =========    =========

Income (loss) before income taxes:
      United States ..............    $  (2,435)    $   5,799     $   4,183
      Mexico (i) .................          428           106          --
                                      ---------     ---------    ---------
             Total ...............    $  (2,007)    $   5,905    $   4,183
                                      =========     =========    =========
 Total assets:
      United States ..............    $ 118,815     $  94,908     $  65,502
      Mexico (i) .................        2,496         1,059          --
                                      ---------     ---------    ---------
             Total ...............    $ 121,311     $  95,967     $  65,502
                                      =========     =========    =========
</TABLE>


- ----------
(i)    Relates to the Company's trucking operations in Mexico.

       Revenue from  Chrysler  accounted  for 54%, 45%, and 48% of the Company's
truckload revenue for 1996, 1995, and 1994, respectively. The Company transports
Chrysler after-market replacement parts and accessories within the United States
and Chrysler  original  equipment  automotive parts primarily between the United
States and the Mexican border, which accounted for 31% and 69%, respectively, of
the Company's  revenue from Chrysler in 1996 and 46% and 54%,  respectively,  in
1995.  Chrysler  business is covered by two agreements,  one of which covers the
United States-Mexican  business and the other of which covers domestic business.
The  international  contract  was  extended  for three  years and now expires on
December  31,  1999.  The  contract  applicable  to  domestic movements is being
renegotiated.

(3) PROPERTY, EQUIPMENT AND LEASES

Property, Equipment and Revenue Equipment Under Capital Leases

     Property and equipment, at cost, consists of the following (in thousands):


<TABLE>
<CAPTION>
                                                               1996                1995
                                                               ----                ----

<S>                                                         <C>                <C>    
         Revenue equipment.........................         $40,413            $35,138
         Revenue equipment under capital leases              41,423              33,539
         Furniture and office equipment............           2,729               7,439
         Land and buildings........................           9,920               3,232
         Service equipment.........................             362                 898
         Leasehold improvements....................             156                 808
                                                            -------             -------
                                                            $95,003             $81,054
                                                            =======             =======

</TABLE>

                                       38


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

         Revenue  and service  equipment  and revenue  equipment  under  capital
leases  include  positioning  costs which are amortized  over the shorter of the
useful lives of the assets or the terms of the leases.

         Included in accumulated  depreciation was $7.0 million and $6.1 million
in 1996 and 1995,  respectively,  related to  revenue  equipment  under  capital
leases.

         Depreciation  and   amortization   expense  relating  to  property  and
equipment and revenue  equipment  under capital leases was $7.0 million in 1996,
$5.6 million in 1995, $4.8 million in 1994.

Lease Obligations

         The  Company  leases  certain  revenue  and  service   equipment  under
long-term lease  agreements,  payable in monthly  installments  with interest at
rates ranging from 7.21% to 10.74% per annum,  maturing at various dates through
2001.

         The Company  leases  warehouse  and office  space under  noncancellable
operating  leases expiring at various dates through August 2001.  Certain leases
contain renewal options.

         Future  minimum  lease  payments  relating  to  capital  leases  and to
operating  leases with initial or  remaining  terms in excess of one year are as
follows (in thousands):


<TABLE>
<CAPTION>

          YEAR ENDED                                             CAPITAL         OPERATING
            JUNE 30                                              LEASES          LEASES
            -------                                              ------          ------

<S>                                                               <C>           <C>    
         1997.........................................            $8,988        $14,656
         1998.........................................             6,502         19,052
         1999.........................................             6,685         15,419
         2000.........................................             6,484         12,565
         2001.........................................             6,141         10,661
         Thereafter...................................               788         14,015
                                                                 -------        -------
               Total minimum lease payments ..........           35,588         $86,368
                                                                                =======

         Less amounts representing interest                        4,758
                                                                 -------
         Present value of net minimum lease
               payments...............................            30,830
               Less current maturities................             7,356
                                                                 -------
               Non-current portion....................           $23,473
                                                                 =======

</TABLE>

Total rental expense for operating leases is as follows (in thousands):

<TABLE>
<CAPTION>

                                                             1996       1995      1994
                                                             ----       ----      ----
<S>                                                        <C>        <C>        <C>   
Revenue, service equipment and purchased transportation    $32,579    $ 8,856    $ 6,367
Office facilities and terminals .......................        460        338        197
                                                           -------    -------    -------
                                                           $33,039    $ 9,194    $ 6,564
                                                           =======    =======    =======

</TABLE>


                                       39


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

(4)      BANK BORROWINGS AND LONG-TERM DEBT

<TABLE>
<CAPTION>

                                                                      1996          1995
                                                                      ----          ----
                                                                              (in thousands)
<S>                                                                  <C>        <C>    
Outstanding amounts under lines of credit (collateralized
  by certain trade receivables and revenue equipment) ...........    $29,500    $21,350

Long-term notes entered into for the purchase of tractors,
  trailers and various equipment.  The notes,  collateralized
  by equipment with an aggregate net book value of  approximately
  $506,041 at June 30, 1996,  mature at various  dates  through
  1997 and bear interest at rates ranging from
  9.06% to 11.47% ...............................................        251        784
 Other borrowings ...............................................        830        719
                                                                     -------    -------
                                                                      30,581     22,853

 Less current maturities ........................................      4,029      4,530
                                                                     -------    -------
                                                                     $26,552    $18,323
                                                                     =======    =======


</TABLE>

Lines of Credit

          The Company's line of credit for continuing operations for the periods
presented are as follows (in thousands):

<TABLE>
<CAPTION>

           Total Lines of Credit           Amount Borrowed                Amount Available (iii)
           1996         1995             1996          1995              1996          1995
           ----         ----             ----          ----              ----          ----
<S>       <C>         <C>              <C>           <C>                <C>          <C>
    (i)   $35,000     $35,000          $29,500       $17,350            $3,375       $14,600
    (ii)        0       6,500                0         4,000                 0         2,500
          -------     --------         -------       -------            ------       -------
          $35,000     $41,500          $29,500       $21,350            $3,375       $17,100
          -------     --------         -------       -------            ------       -------


</TABLE>

- -----------------
(i)   Represents the Company's  Revolving Line of Credit with NBD Bank, N.A. and
      The First  National  Bank of  Boston  commencing  June 1, 1994 (the  "1994
      Credit Agreement").

(ii)  Represents the  Celadon/Jacky  Maeder  Company's  Revolving Line of Credit
      with NBD Bank,  N.A.  and The  First  National  Bank of Boston  commencing
      October 31, 1994 (the "CJM Revolving Credit Agreement").

(iii) Represents  unused  portion  of  Revolving  Line of Credit net of  standby
      letters   of   credit   not   reflected   in   accompanying   consolidated
      financial statements  of $2,125  thousand  and $3,050 thousand at June 30,
      1996 and 1995, respectively.

                                       40


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

        In June 1994, the Company  refinanced the outstanding  borrowings  under
the 1994 Credit Agreement. Terms of the 1994 Credit Agreement (Credit Agreement)
provide for successive one year renewals, at the option of the banks, commencing
June 30,  1996 with an  automatic  conversion  to a three  year term loan if the
Credit  Agreement  is not  extended  by the  banks.  Interest  is based,  at the
Company's  option,  upon  either the bank's  prime rate or the London  Interbank
Offered Rate ("LIBOR") plus a margin ranging from .625% to 1.375% depending upon
performance  by the  Company.  At June 30,  1996 the  interest  rate  charged on
outstanding borrowings was 6.60%. In addition, the Company pays a commitment fee
of .5% on the unused portion of the Credit Agreement.

        Amounts  available under the Credit  Agreement are determined based upon
the  Company's  borrowing  base,  as  defined.  In  addition,  there are certain
covenants which restrict, among other things, the payment of cash dividends, and
require the  Company to  maintain  certain  financial  ratios and certain  other
financial  conditions.  Such  borrowings  are  collateralized  by the  Company's
truckload trade receivables  (approximately  $22.1 million at June 30, 1996) and
certain revenue equipment (with a net book value of approximately  $21.1 million
at June 30, 1996).

        At June 30, 1996, the Company was not in compliance  with several of the
financial ratios and other  requirements  specified in the Credit Agreement.  On
September 13, 1996,  the lenders  agreed to waive the covenant  defaults at June
30, 1996 and modified,  effective as of June 30, 1996, the financial  ratios and
covenants  for the remaining  term of the  agreements.  In connection  with such
amendments,  the lenders  charged fees  aggregating $88 thousand and changed the
margins above LIBOR charged on the outstanding borrowings under these agreements
to a range of .625%  to 2.0%  depending  upon  the  Company's  performance.  The
September 13, 1996 amendment extended the Credit Agreement to April 1, 1997.

        Maturities  of  long-term  debt,  assuming  the  Company  exercises  the
conversion  feature  within its Credit  Agreement as modified at  September  13,
1996, for the years ending June 30 are as follows (in thousands):


<TABLE>
<S>                                                        <C>
               1997................................        $4,029
               1998................................         5,902
               1999................................        20,650
                                                          -------
                                                          $30,581
                                                          =======

</TABLE>

        No compensating balance requirements exist at June 30, 1996.

                                       41


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

(5) EMPLOYEE BENEFIT PLANS

Employee Stock Ownership Plan

        In July 1990, the Company  established an Employee Stock  Ownership Plan
(the "ESOP") for  employees of certain of the Company's  subsidiaries.  The ESOP
borrowed  $1  million  from a lending  institution  which is  guaranteed  by the
Company.  The ESOP used the proceeds to purchase 129,500 shares of the Company's
Common Stock, par value $.033 per share, from stockholders.

        The Company  recognizes  expense  based on an amount equal to the ESOP's
cost of the shares allocated to the  participants.  The expense is in proportion
to annual principal and interest payments.

        During 1996,  1995 and 1994,  the Company did not pay the ESOP dividends
and made $100 thousand, $25 thousand and $50 thousand,  respectively, in Company
contributions.  In turn,  the ESOP trustee  made debt  service  payments of $100
thousand, $25 thousand and $50 thousand, respectively.

        The loan from the  lending  institution  bears  interest  at the  bank's
floating  prime rate  (8.25% at June 30,  1996).  The  Company  pays a 1% annual
commitment  fee on the  outstanding  principal  balance of the loan. The loan is
secured by the shares  purchased by the ESOP and is  guaranteed  by the Company.
The loan  agreement  contains  certain  restrictive  covenants  and requires the
Company,  among other things,  to maintain certain  financial  ratios.  In April
1992,  the loan  agreement  was  amended to require  principal  payments  of $25
thousand per quarter  commencing June 30, 1992,  with the remaining  balance due
April 1994.  In April 1994,  the loan  agreement  was  extended  with  principal
payments of $25 thousand per quarter required  commencing June 30, 1995, and the
remaining  balance is due March 30, 1997.  Interest costs  incurred  amounted to
approximately  $24 thousand,  $29 thousand and $27 thousand  during 1996,  1995,
1994,  respectively.  In connection  with such loan,  the Company  issued to the
lender a warrant to purchase shares of Common Stock. See Note 7 - "Stockholders'
Equity".

401(k) Profit Sharing Plan

        In July 1990, the Company established a 401(k) profit sharing plan which
permits  employees  of the  Company  to  contribute  up to 10% of  their  annual
compensation.  The  contributions  made by each employee are fully vested at all
times and are not  subject to  forfeiture.  The Company  contributes  25% of the
employee's contribution and may make

                                       42


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

additional discretionary  contributions.  The aggregate Company contribution may
not exceed 5% of the  employee's  compensation.  Employees vest in the Company's
contribution  to the  plan  at the  rate  of 20%  per  year  from  the  date  of
contribution.  Contributions  made by the  Company  during  1996,  1995 and 1994
amounted to $83  thousand,  $83  thousand,  and $56  thousand  respectively.  No
discretionary contributions were made during 1996, 1995 or 1994.

(6) SENIOR SUBORDINATED CONVERTIBLE NOTE

        In  October  1992,  the  Company  issued  an $8  million,  9.25%  Senior
Subordinated  Convertible  Note (the "9.25%  Note") which was due and payable on
September  30, 1998.  On February 28, 1994 the holder  converted  the 9.25% Note
into 739,371  shares of Common  Stock.  In  connection  with the issuance of the
9.25% Note,  the Company  issued a warrant to purchase  12,121  shares of Common
Stock and entered into a registration  rights  agreement  covering shares issued
from the  conversion of the 9.25% Note or warrant.  See Note 7 -  "Stockholders'
Equity".

(7) STOCKHOLDERS' EQUITY

Common and Preferred Stock

        In April 1988,  the Board of Directors  authorized the issuance of up to
1,200,000  shares of  preferred  stock with a $1.00 per share par value.  During
April 1988,  the Company  issued  1,000,000  shares of Series F 12%  Convertible
Preferred  Stock,  ("Series F  Preferred  Stock").  The  holders of the Series F
Preferred  Stock were  given  certain  registration  rights as  provided  by the
Registration Rights Agreement.  On March 31, 1993, all of the outstanding shares
of the Series F Preferred  Stock were  converted  into 333,000  shares of Common
Stock.

        On June 28,  1991,  the Board of  Directors  authorized  the issuance of
20,000 shares of Series I 7.5% Convertible  Preferred Stock, par value $1.00 per
share ("Series I Preferred  Stock"),  for $2 million.  The terms of the Series I
Preferred Stock provided that, at the written request of the holder thereof, the
Company  was  required  to  redeem  all of the  outstanding  shares  of Series I
Preferred Stock on December 31, 1993 at a redemption price equal to the original
purchase  price  together  with accrued and unpaid  dividends  plus a redemption
premium of 2.5% compounded quarterly from the date of issuance. If any shares of
Series I  Preferred  Stock  requested  to be  redeemed,  were not so redeemed on
December 31, 1993,  the  dividend  rate payable on the Series I Preferred  Stock
increased from 7.5% to 12% on January 1, 1994 until the date of  redemption.  At
the request of the holders, the Company redeemed the Series I Preferred Stock in
February  1994,  which  resulted in the payment of a redemption  premium of $134
thousand.

                                       43


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

        On January 13, 1994,  the Company  effected a one-for-3.3  reverse stock
split  of each  outstanding  share  of  Common  Stock.  All  options,  warrants,
convertible  securities and other rights  convertible  into or  exercisable  for
shares of Common Stock have been  adjusted  for the  one-for-3.3  reverse  stock
split. All references in the accompanying  financial statements to the number of
shares of Common Stock,  options,  warrants,  convertible  securities  and other
rights  convertible  into or exercisable  for shares of Common Stock and all per
share amounts have been restated to reflect the one-for-3.3 reverse stock split.

        On January 21, 1994 the Company issued  2,297,938 shares of Common Stock
pursuant to an  underwritten  public  offering.  Proceeds from the offering were
$31.0  million.  In connection  with the offering the Company  incurred costs of
$1.1 million.

        On October 31, 1994, in connection  with the formation of  Celadon/Jacky
Maeder Company,  Swissair  Associated  Companies,  Ltd.  ("Swissair")  purchased
200,000  shares  of Common  Stock,  at  $18.07  per  share.  These  shares  were
classified as redeemable common stock because Swissair could require the Company
to repurchase such shares at $18.07 per share, plus 10% interest and one-half of
the stock  appreciation  as defined in the  agreement,  if the  Company  did not
effect a shelf registration for the benefit of Swissair prior to April 30, 1996.
On February 7, 1996, the Company's Board of Directors  ("the Board")  authorized
the purchase of the 200,000  shares of the Company's  Common Stock from Swissair
Associated Companies, Ltd. On February 21, 1996 these shares were purchased at a
negotiated price of $13.75 per share.

        On January 31, 1995, the Company issued 1,000,000 shares of Common Stock
and granted to the underwriters an over-allotment  option to issue an additional
154 thousand shares of Common Stock pursuant to an underwritten public offering.
On February 2, 1995 the over-allotment  option was exercised by the underwriters
and the  Company  issued an  additional  154,399  shares of  Common  Stock.  The
aggregate  proceeds from these issuances of Common Stock were $16.6 million.  In
connection with these issuances the Company incurred costs of $763 thousand.

        On February 2, 1995,  the Company  retired  1,453 shares of Common Stock
held in  treasury.  In  addition,  on February  2, 1995 the Company  amended its
Certificate  of  Incorporation  by reducing the number of  authorized  shares of
Common Stock from 17,000,000 shares to 12,000,000 shares.

                                       44


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

Warrants

     In  connection  with the  establishment  of the Unibank  Revolving  Line of
Credit and related term loan  (predecessor  to the 1994 Credit  Agreement),  the
Company issued a warrant entitling the holder to purchase, in the aggregate,  2%
of the Company's  outstanding Common Stock,  subject to adjustment as defined in
the  agreement,  for a price of $600  thousand.  Under  certain  conditions,  as
defined  in the  agreement,  the holder of the  warrant  and the  Company  could
require  each to  purchase  or sell the  warrant  at a price as set forth in the
agreement.  The warrant was exercisable through February 14, 1996 and could have
been  extended at the option of the holder to  February  14,  2001.  The warrant
expired unexercised.

     Pursuant to the ESOP loan  agreement,  the  Company  issued to the lender a
warrant entitling the holder to purchase, in the aggregate,  2% of the Company's
outstanding Common Stock, subject to adjustment as defined in the agreement, for
a price of $500 thousand.  On January 23, 1995 the warrant holder  exercised one
half of the warrant by paying to the Company $250  thousand upon the issuance of
35,851  shares by the  Company.  On  October  23,  1995 the  Company's  Board of
Directors authorized the extension of the expiration date for the warrant issued
pursuant to the ESOP loan agreement to November 1,1996.

     In connection  with the issuance of the 9.25% Note,  the Company  issued to
the holder of the 9.25% Note a warrant to purchase  12,121  shares of the Common
Stock at $10.82 per share,  subject to certain  adjustments  for  dilution.  The
warrant is exercisable through September 30, 1998.

     In connection with each of the warrants  described  above,  the Company has
granted certain piggyback and demand  registration rights with respect to shares
issued upon the exercise of such warrants.

Stock Options

     In January 1994 the Company  adopted a Stock Option Plan (the "Plan") which
provides  for the  granting of stock  options,  stock  appreciations  rights and
restricted  stock  awards to  purchase  not more than  250,000  shares of Common
Stock, subject to adjustment under certain  circumstances,  to select management
and key employees of the Company and its subsidiaries.  During 1995 the Plan was
amended to increase  the number of shares under the Plan from 250,000 to 500,000
shares,  which  amendment  was approved by the  shareholders  at the 1994 annual
meeting.  During 1994 the Company granted options to purchase  240,250 shares of
Common Stock at an average  exercise  price of $14.59 per share.  Of the options
granted  during 1994,  35,350 were  cancelled  resulting in 204,900  outstanding
under the Plan at June 30, 1994. During 1995 the Company granted options to

                                       45


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

purchase 231,000 shares of Common Stock at prices ranging  from $12.25 -- $20.00
per share, 20,166 were  cancelled and  334 options were  exercised.  At June 30,
1995 there  were options  outstanding to purchase 415,400 shares under this plan
of  which 217,876  were  exercisable at  prices  ranging  from $12.25 to $20.00.
During 1996, the Company granted options to  purchase  146,300 shares of  Common
Stock  at  prices ranging  from  $10.00 to $14.50 per share. During fiscal 1996,
88,900 were cancelled or expired unexercised and  9,333 options were  exercised.
At  June 30, 1996,  there  were options outstanding  to  purchase 463,467 shares
under this plan of which 356,029 were exercisable at prices ranging from  $10.00
to $20.00.

     In  connection  with  the  extension of an  employment  agreement  with the
President and Chief Executive Officer of CJM (the "CJM Executive")  in  February
1994, an option to purchase 100,000 shares of  Common  Stock  was  granted at an
exercise  price of  $14.50  per  share.  As  of June 30, 1996 and June 30, 1995,
50,000 shares and 30,000 shares, respectively, were exercisable. During 1996 and
1995, three nonemployee directors were each  granted options to  purchase  8,500
shares at $10.00 per share and 3,000 shares at $13.625 per share,  respectively.
As  of  June  30,  1996  and  June  30,  1995,  14,502  shares and  zero  shares
respectively were exercisable.

(8) RELATED PARTY TRANSACTIONS

     In connection  with the Company's  acquisition  of Randy  International  in
1991, a CJM Executive received $218 thousand and $739 thousand in 1994 and 1993,
respectively,  in connection with the sale of his Randy  International  stock to
the  Company.  CJM's  main  warehouse  facility  in New  York is  leased  from a
corporation  owned by the CJM Executive and another employee of CJM. Rent in the
amounts of $148  thousand,  $146  thousand,  $147 thousand and $162 thousand was
paid by the Company in each of 1996,  1995, 1994 and 1993,  respectively,  under
the terms of the lease agreement, which expires in 1996.

     Additionally,  CJM's Israeli freight  forwarding agent,  which has a profit
sharing  arrangement  with the Company,  is 30% owned by the CJM Executive.  The
gross profits (freight forwarding revenue less direct  transportation of freight
forwarding)  in each of 1996,  1995 and 1994  earned by the  Israeli  agent were
approximately $302 thousand, $747 thousand, and $893 thousand,  respectively. In
connection with this agency  agreement, the Company  agreed in  fiscal  1994  to
advance up to $500  thousand  to its Israeli  agent for advancing  on  behalf of
Israeli customers  value added taxes and other  prepaid charges incurred by such
agent in its business. As of June 30, 1996,  there were no advances outstanding.
In connection with the wind-down of the freight forwarding business segment, CJM
and the  Company  resolved  certain  disputed  items  with CJM's Israeli freight
forwarding agent. As a result, the Company recorded a  $727,000 bad debt  write-
off expense as a component of the loss on discontinued operations.

                                       46


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

     The Company's Chief Executive Officer and the Company's President, prior to
his  resignation in July 1996,  were parties to a  stockholders'  agreement that
requires  the parties  thereto to vote their shares of stock for the election as
directors of the Company certain  designees of the other party to the agreement.
The Company's Chief Executive Officer and Hanseatic  Corporation,  a significant
shareholder,  are currently  parties to a stockholders'  agreement that requires
the parties  thereto to vote their shares of stock for the election  as director
of the Company of one designee of the other party to the agreement.

     On July 3, 1996, Leonard R. Bennett,  President Chief Operating Officer and
a Director of the Company resigned as an Officer and Director of the Company and
all of its  subsidiaries.  At that time,  he also  released the Company from its
obligations under his employment contract. The Company entered into a three year
noncompete and  consulting  agreement with Mr. Bennett which provided for annual
payments  of  $268,396,  which  have  been  accrued  as of June  30,  1996,  and
continuation of certain  disability and life insurance  benefits.  The agreement
can be cancelled by either party for cause.  Mr. Bennett  acquired the Company's
80.5%  interest in Celsur Inc. for a total of 100,000  shares of Celadon  Group,
Inc.  common  stock  and  $2,440,645  in the form of a  personal  note,  bearing
interest at the prime commercial  lending rate of The Chase Manhattan Bank, N.A.
New York, New York and payable October 3, 1996.

     On July 3, 1996, Peter Bennett,  Executive Vice President Administration of
Celadon Trucking Services,  Inc.,  ("CTSI"),  the Company's  principal operating
subsidiary,  resigned as an officer and  employee of CTSI.  The Company  entered
into a one year  noncompete and consulting  contract with Mr. Bennett  providing
for an annual payment of $60,000 which has been accrued for as of June 30, 1996.

     In July 1996, the Company  guaranteed  eight individual one year bank loans
to eight executives  aggregating $270,000. The loans range in amount from $9,000
to $54,000,  are full recourse to the individual  executive and are secured by a
total of  30,000  shares  of  Celadon  Group,  Inc.  common  stock  owned by the
executives individually.

(9) COMMITMENTS AND CONTINGENCIES

     The Company has  outstanding  commitments to purchase  approximately  $28.5
million of revenue equipment at June 30, 1996.

                                       47


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

     There are various claims,  lawsuits and pending actions against the Company
and its subsidiaries incidental to the operation of its businesses.  The Company
believes many of these  proceedings are covered in whole or in part by insurance
and that  none of these  matters  will  have a  material  adverse  effect on its
consolidated financial position.

     The Company has  employment  and  consulting  agreements  with  various key
employees  and  former   employees   providing  for  minimum   combined   annual
compensation  over the next three years  ranging from $2 million in 1997 to $0.7
million in 1999.

     The Company had no outstanding  contracts to acquire fuel at June 30, 1996.
Subsequent  to June 30, 1996 the  Company  entered  into a purchase  contract to
acquire on a ratable basis  approximately 35% of its fuel  requirements  through
July 1997 at a fixed price.  Gains and losses on such contracts are deferred and
included  in income in the period  when the  contracts  mature.  During the year
ended June 30, 1996,  gains of $144  thousand were realized on the contracts and
shown as a reduction of fuel expense.

     The Company has been assessed  approximately  $750 thousand by the State of
Texas for  Interstate  Motor Carrier Sales and Use Tax for the period from April
1988 through June 1992.  The Company  disagrees with the State of Texas over the
method  used by the state in  computing  such taxes and  intends  to  vigorously
pursue all of its available remedies,  including  litigation of this matter. The
Company  has  accrued  an amount  that  management  estimates  is due based upon
methods they believe are  appropriate.  The Company  believes  that the ultimate
resolution  of this  matter  will  not have a  material  adverse  effect  on its
consolidated financial position.

                                       48


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

(10) PROVISION FOR INCOME TAXES

     The income tax provision for continuing  operations in 1996,  1995 and 1994
consisted of the following (in thousands):


<TABLE>
<CAPTION>

                                                         1996         1995         1994
                                                         ----         -----        ----
<S>                                                    <C>           <C>              <C> 
         Current (Credit):
           Federal.................................    $(1,450)      $ 1,958          $342
           State and local.........................       (171)          772            51
           Foreign.................................        146            52           ---
                                                      ---------    ---------    ----------
                                                        (1,475)        2,782           393
                                                        -------     --------      --------
        Deferred:
           Federal...............................          954           816         1,176
           State and local.......................          110            92           142
                                                      --------      --------      --------
                                                         1,064           908         1,318
                                                       -------       -------       -------
                                                        $ (411)       $3,690        $1,711
                                                        =======       ======        ======

</TABLE>

        No provision  is made for U.S.  federal  income  taxes on  undistributed
earnings of foreign  subsidiaries  of  approximately  $124  thousand at June 30,
1996,  as  management  intends to  permanently  reinvest  such  earnings  in the
Company's operations in the respective foreign countries where earned.

        The  Company's  effective  tax rate on  income  (loss)  from  continuing
operations differs from the statutory federal tax rate of 35% as follows:

<TABLE>
<CAPTION>

                                                  1996         1995       1994
                                                  ----         ----       ----

<S>                                                <C>        <C>       <C>   
     Statutory federal tax rate ............       35.00%     35.00%    35.00%
     Foreign taxes .........................         .20        .25       --
     State taxes, net of federal benefit ...        1.96       9.52      3.00
     Non-deductible officers' life insurance        1.04        .56       .55
     Non-deductible meals and entertainment       (11.72)     15.91       .25
     Non-deductible goodwill amortization ..       (2.34)       .18      1.35
     Other, net ............................       (3.67)      1.07       .76
                                                  ------      -----     -----
            Effective tax rate .............       20.47%     62.49%    40.91%
                                                  ======      =====     =====

</TABLE>


                                       49


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996

        The tax effect of temporary  differences  that give rise to  significant
portions of the  deferred tax assets and  liabilities  at June 30, 1996 and 1995
consisted of the following (in thousands):

<TABLE>
<CAPTION>

                                                                 1996          1995
                                                                 ----          ----

<S>                                                            <C>         <C>    
Continuing Operations:
    Deferred tax assets:
        Allowance for doubtful accounts ...................    $   404     $   401
        Insurance reserves ................................        595         406
        Revenue recognition ...............................        491         715
        Tires in service ..................................        616         821
        Parts and supplies ................................        608         491
        Accrued expense reserves ..........................        826         346
        Other .............................................        536         354
                                                               -------     -------
                       Total deferred tax assets ..........    $ 4,076     $ 3,534
                                                               =======     =======

    Deferred tax liabilities:
        Excess tax depreciation ...........................    $(5,220)    $(3,289)
        Capital leases ....................................     (4,278)     (3,343)
                                                               -------     -------
                     Total deferred tax liabilities .......    $(9,498)    $(6,632)
                                                               =======     =======

Discontinued Operations:
        Net current deferred tax assets ...................    $ 2,428     $    20
        Net noncurrent deferred tax liabilities ...........     (1,398)     (1,204)
                                                               -------     -------
                                                               $ 1,030     $(1,184)
                                                               =======     =======

Net current deferred tax assets ...........................    $ 3,404     $   807
Net noncurrent deferred tax liabilities ...................     (7,796)     (5,089)
                                                               -------     -------
                     Total net deferred tax liabilities . .    $(4,392)    $(4,282)
                                                               =======     =======

</TABLE>


                                       50


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996

(11) SUPPLEMENTAL CASH FLOW INFORMATION

        In 1996, 1995 and 1994, capital lease obligations in the amount of $14.9
million,  $13.0  million  and  $3.5  million,  respectively,  were  incurred  in
connection  with the purchase  of, or option to  purchase,  tires in service and
revenue equipment.

        For 1996,  1995 and 1994,  the Company  made  interest  payments of $3.3
million, $3.3 million and $4.4 million, respectively.

        For 1996,  1995 and 1994,  the Company  made income tax payments of $880
thousand, $1.5 million, and $590 thousand, respectively.

(12) INVESTMENT IN UNCONSOLIDATED AFFILIATE

        In April 1992,  the Company,  along with Grupo  Hermes,  S.A., a Mexican
company,  entered into a joint venture, Grupo Hercel, S.A. ("Hercel"),  of which
the  Company  owned 40% as of June 30,  1993.  Hercel  provides  administrative,
marketing and operating  services to  Transportadora  Hercel,  a Mexican company
which is wholly-owned by Grupo Hermes,  S.A.  Through June 30, 1993, the Company
invested  $325  thousand of cash and incurred an  aggregate of $393  thousand in
positioning  and legal costs in connection  with Hercel.  On September 28, 1993,
the Company sold its interest in Hercel to Grupo Hermes,  S.A. for $500 thousand
resulting in a pre-tax gain of $189 thousand.  In addition,  the Company entered
into a five-year  operating  arrangement  with Hercel  that  provides  for joint
marketing, sales and operating activities.

(13) ACQUISITIONS

        On October  31,  1994,  the  Company  entered  into a  partnership  (the
"Partnership  Agreement") with Jacky Maeder,  Ltd., a freight forwarding company
wholly  owned  by  Swissair  Associated  Companies  Ltd.   ("Swissair"),   which
partnership combined the respective United States freight forwarding  operations
of  the  Company  (Randy  International,  Ltd.)  with  Jacky  Maeder,  Ltd.  The
partnership  between the two companies  operates  under the name  "Celadon/Jacky
Maeder  Company" and is 70% owned by the Company and 30% owned by Jacky  Maeder,
Ltd. The Company  accounted  for this  transaction  as a purchase.  In December,
1995, the Company's Board of Directors  authorized the disposal of the Company's
freight forwarding operations. In addition, Swissair purchased 200,000 shares of
the Company's  Common Stock at $18.07 per share. The Company loaned $2.5 million
of the proceeds of this share issuance to Celadon/Jacky Maeder Company.

                                       51


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996

        In connection with the formation of Celadon/Jacky Maeder Company and the
acquisition  by  the  Company  of a  70%  ownership  interest  in  the  business
contributed to the partnership by Jacky Maeder, Ltd. (based upon the fair market
value of such  ownership  interest) in exchange for a 30% ownership  interest in
the business contributed to the partnership by Randy International,  the Company
realized a gain of $1.5  million  net of $400  thousand  for  professional  fees
associated  with  the  transaction.  The  Company  also  incurred  a  charge  to
operations  of  $822  thousand  for  costs  associated  with  the  formation  of
Celadon/Jacky Maeder Company.

        In  connection  with the  integration  of the  Company's  United  States
freight  forwarding  business with that of Jacky Maeder,  the Company  wrote-off
costs of $2 million related to the former Randy  International  computer system.
This system was  abandoned as a result of the  Company's  conversion to a single
integrated  computer system for  substantially  all of the United States freight
forwarding operations of Celadon/Jacky Maeder Company.

        During  March 1995,  the Company,  through its wholly owned  subsidiary,
Randy UK, acquired  Guestair,  Ltd., a freight  forwarding  company based in the
United Kingdom for  approximately  $2.6 million.  The Company accounted for this
transaction as a purchase.

        In May 1995,  the  Company  made an  investment  of  approximately  $1.1
million in Transportes RQF, S.A. de C.V. ("RQF"), a previously  inactive entity.
For its  investment,  the  Company  acquired  75% of the stock of RQF.  RQF is a
Mexican motor freight carrier. The Company has accounted for this transaction as
a purchase.  In connection with the Company's Board  authorization to dispose of
its freight  forwarding  operations,  the Company sold  substantially all of the
U.K. assets in May 1996.

        On June 29, 1995, the Company acquired  Cheetah  Transportation  Company
and CLK, Inc. ("Cheetah"). Cheetah operates in the  flatbed  segment of the full
truckload market. The purchase price was approximately $5.1 million. The Company
has accounted for this transaction as a purchase.

                                       52


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30, 1996

        Assuming the business  combinations  described above relating to Cheetah
Transportation  and  investment in RQF were  consummated  as of the beginning of
each of the  respective  twelve month periods ended June 30, 1995 and 1994,  and
after giving effect to certain pro forma adjustments, the pro forma consolidated
results of  operations  for the years  ended June 30,  1995 and 1994 would be as
follows (in thousands):


<TABLE>
<CAPTION>
                                                       1995              1994
                                                       ----              ----
<S>                                                 <C>                 <C>     
Operating revenue...........................        $150,660            $120,030
Net income (loss)...........................          $3,533              $2,815
Net income per common share ................           $0.49               $0.53

</TABLE>

        In connection with the  acquisitions of Cheetah  Transportation  and the
investment  in RQF, as described  above,  the assets  acquired  and  liabilities
assumed by the Company during 1995 were as follows (in thousands):

<TABLE>

<S>                                                                   <C>   
Current assets (net of cash acquired) ......                          $1,602
Fixed assets ...............................                              67
Intangible and other assets.................                           1,000
Goodwill....................................                           4,155
Current liabilities.........................                            (769)
Minority interest...........................                            (143)
                                                                      -------
                                                                      $5,912
                                                                      =======

</TABLE>

        In December 1995, the Company discontinued the operations of the freight
forwarding division. See Note 15 - "Discontinued Operations".

(14) FOURTH QUARTER ADJUSTMENTS

        During the fourth quarter of 1996, the Company  installed a new computer
system at its principal operating subsidiary,  Celadon Trucking Services.,  Inc.
The installation  resulted in an improvement in the ability to measure intransit
shipments.  Consequently  the Company  identified an additional $450 thousand of
revenue net of variable  expense  attributable  to intransit truck movements and
therefore reduced  operating income by that amount in the fourth quarter.  Also,
adverse  decisions  in  litigation  resulted in damage  awards in excess of loss
reserves previously recorded. Based on this experience, the Company examined its
loss reserving  process and concluded  that  additional  reserves  totaling $375
thousand should be recorded for pending claims. The Company entered into a three
year noncompete and consulting  agreement with Leonard R. Bennett which provided
for annual  payments of $268  thousand of which the Company  expensed the entire
$805 thousand.

                                       53


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996

        During the fourth quarter of fiscal 1995, the Company wrote-off costs of
$2 million  related to the former  Randy  International  computer  system.  This
system was  abandoned as a result of the  Company's  conversion to an integrated
computer system for  substantially  all of the United States freight  forwarding
operations of  Celadon/Jacky  Maeder  Company.  Additionally,  during the fourth
quarter the Company  reduced by $303  thousand  the $1,125  thousand  charge for
costs  associated  with the formation of  Celadon/Jacky  Maeder Company that had
been recorded on October 31, 1994. See Note 13 - "Acquisitions".

(15)  DISCONTINUED OPERATIONS

FREIGHT FORWARDING SEGMENT

        During  December,  1995 the Board of  Directors of Celadon  Group,  Inc.
authorized  the  disposal  of the  Company's  freight  forwarding  business.  In
connection  with the Company's plan of disposition  effective  February 1, 1996,
the U.S.  customer  list  together with certain  assets and  liabilities  of the
Company's  U.S.   freight   forwarding   business,   operating  under  the  name
Celadon/Jacky  Maeder  Company,  were sold to the Harper Group,  Inc.'s  primary
operating subsidiary,  Circle  International,  Inc. Pursuant to the terms of the
transaction,  the total purchase price for these assets and liabilities  will be
paid in cash and will equal the net  revenue  derived  from such  customer  list
during the  twelve-month  period  following  February 1, 1996. The Harper Group,
Inc. made an initial down payment of $9.5 million at closing with the balance of
the purchase price to be paid in quarterly  installments as earned by the Harper
Group,  Inc. It is now estimated  that there will be no  additional  payments by
Harper Group, Inc. to the Company.

        In May 1996, the Company became the sole owner of the freight forwarding
operations  conducted in the New York area by acquiring the minority interest of
Jacky Maeder, Ltd. This step was taken to facilitate the ultimate disposition of
this operation.

        In May  1996,  the  Company  concluded  the sale of the  United  Kingdom
freight  forwarding  operation to  Forwardair  Limited a subsidiary of the Fritz
Companies.

                                       54


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996

LOGISTICS SEGMENT

        In the  quarter  ended  June 30,  1996,  the  decision  was made to sell
certain  businesses  previously  included  in  the  Logistics  division  and  to
discontinue  offering  logistics services as a separate activity of the Company.
Consequently  in June 1996,  the net assets of the  Company's  package  delivery
business  headquartered  in New York City and  operating  under the name Celadon
Express was sold.

        On July 3, 1996,  the Company  concluded the sale of its South  American
warehousing  logistics and  distribution  business  operating  under the name of
Celsur,  Inc.  for  approximately  $3.1  million.  The sales price was paid with
100,000 shares of the Company's common stock, and an interest bearing promissory
note for $2.4 million due October 3, 1996.

                                       55


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996
                          (Dollar amounts in thousands)

        At June 30,  1996 and  1995,  assets  and  liabilities  included  in the
Company's  consolidated  balance  sheet  related  to  the  discontinued  freight
forwarding operation are as follows (in thousands):

<TABLE>
<CAPTION>

                                                                  JUNE 30,
                                                            1996            1995
                                                            ----            ----
<S>                                                      <C>            <C>     
Assets:
  Cash ............................................      $  3,142       $  1,504
  Accounts receivable (net of allowance) ..........         8,436         32,414
  Accounts receivable other .......................         2,558            482
  Prepaid expenses and other current assets .......           224            657
  Assets held for resale ..........................            69           --
  Deferred income tax receivable ..................         2,369          1,118
  Net property and equipment ......................          --            4,405
  Intangible assets ...............................          --            1,311
  Other assets ....................................          --            1,259
  Goodwill ........................................          --           10,436
                                                         --------       --------
          Total ...................................      $ 16,798       $ 53,586
                                                         ========       ========

Liabilities and Equity:
  Accounts payable ................................      $  4,805       $ 14,950
  Accrued expenses ................................         6,146          5,927
  Note payable to Jacky Maeder AG .................          --            3,735
  Income taxes payable ............................           105            135
  Long term debt ..................................          --            4,000
  Deferred income tax liabilities (assets) ........           (11)          --
  Minority interest ...............................          --            2,948
  Equity adjustment for foreign
     currency translation .........................            25             36
                                                         --------       --------
          Total ...................................      $ 11,070       $ 31,731
                                                         ========       ========

</TABLE>


                                       56


<PAGE>
 
<PAGE>



                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996
                          (Dollar amounts in thousands)

        At June  30,1996  and  1995,  assets  and  liabilities  included  in the
Company's  consolidated  balance  sheet  related to the  discontinued  logistics
segments are as follows (in thousands):

<TABLE>
<CAPTION>

                                                        JUNE 30,
                                                     1996         1995
                                                     ----         ----
<S>                                               <C>             <C>
Assets:
  Cash .......................................    $    33         534
  Accounts receivable (net of allowance) .....        303       2,267
  Accounts receivable other ..................        632         494
  Prepaid expenses ...........................       --            33
  Income tax receivable ......................        329        --
  Assets held for sale .......................      2,479(1)     --
  Deferred income tax receivable .............         36        --
  Net property and equipment .................       --           243
  Goodwill ...................................       --            53
  Other assets ...............................       --           409
                                                  -------     ------
       Total .................................    $ 3,812     $ 4,033
                                                  =======     ======

Liabilities and Equity:
  Accounts payable ...........................    $  ---      $1,337
  Accrued expenses ...........................        214         338
  Income taxes payable .......................        276           3
  Long term debt .............................       --            22
  Deferred income taxes payable ..............        206        --
  Minority interest ..........................       --           196
  Equity adjustment for foreign
    currency translation .....................         (2)       --
                                                  -------     ------

       Total .................................    $   694     $ 1,896
                                                  =======     ======

</TABLE>


(1) Represents the net investment in Celsur Inc., the stock of which was sold on
    July 3, 1996.

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

The  anticipated  loss on the disposal of the freight  forwarding  and logistics
segments have been accounted for as  discontinued  operations in accordance with
Accounting Principles Board Opinion No. 30, "Reporting the Results of Operations
- - Reporting the Effects of Disposal of a Segment of Business, and Extraordinary,
Unusual and  Infrequently  Occurring  Events and  Transactions."  As such, prior
period   financial   statements   have  been   reclassified   to   reflect   the
discontinuation of these lines of business.

                                       57


<PAGE>
 
<PAGE>


                               CELADON GROUP, INC.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                  June 30,1996

        The Company  recorded a charge to earnings  of $8.2  million  during the
three months  ending  December 31, 1995  representing  the expected  loss on the
disposal of the freight forwarding segment. In determining the estimated loss on
disposition  in the  December 31, 1995  financial  statements,  management  made
certain  estimates and assumptions based upon currently  available  information.
These estimates and assumptions primarily related to the ultimate sales price to
be received from the sale of the U.S.  customer list to the Harper Group,  Inc.,
the net  realizable  value  of the  remaining  assets  to be  disposed  of,  the
liquidation of trade  receivables,  and the costs associated with the settlement
of certain  leases,  severance  and other  obligations.  Based on the results of
wind-down  operations through June 30, 1996, a $2.3 million net of tax operating
loss was incurred. This is primarily a result of the reduction in the payment to
be received from the Harper  Group,  Inc. for revenue  attributable  to the U.S.
customer list which they acquired.  Additionally, based on actual collection and
payment  experience and cost to wind-down the operations  through June 30, 1996,
the estimated after tax loss on discontinued  freight forwarding  operations was
increased by $4.2  million.  Revenue of the freight  forwarding  segment for the
years ended June 30, 1996, 1995 and 1994, were $120.5 million and $126.5 million
and $83.2 million, respectively.

        In the quarter  ended June 30, 1996,  the Company also recorded a charge
of $600  thousand  relating  to the  discontinuation  of the  logistics  line of
business.  The loss is  primarily  comprised  of the loss on the sale of the net
assets of Celadon  Express,  Inc. in June 1996,  partially offset by the gain on
the sale of the Company's 80.5% ownership interest in Celsur Inc., a warehousing
and logistics  operation in Argentina  and Brazil.  It is not  anticipated  that
future  adjustments  to the net assets  sold will be  material.  Revenue for the
logistics  segment for the years ended June 30,  1996,  1995 and 1994 were $11.9
million, $7.4 million and $3.0 million, respectively.

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

    There were no changes in or disagreements  with accountants on accounting or
financial disclosures within the last three fiscal years.

                                       58






<PAGE>
 
<PAGE>



                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF  THE REGISTRANT

     On May 17,  1996,  five  directors  were  elected to hold office  until the
annual  meeting  of  stockholders  in  fiscal  1997 or  until  their  respective
successors have been elected and qualified. Those directors are Stephen Russell,
Leonard R. Bennett,  Paul A. Biddelman,  Michael Miller and Kilin To.  Effective
July 3, 1996,  Leonard R.  Bennett  resigned  as a Director  and  Officer of the
Company.

     The directors, executive officers, and key employees of the Company and its
subsidiaries are as follows:

<TABLE>
<CAPTION>

    Name             Age                     Position
   -----             ---                     ---------
<S>                <C>     <C>
Stephen Russell       56     Chairman of the Board, President and
                               Chief Executive Officer of the Company
Don S. Snyder         47     Executive Vice President/Chief Financial Officer and Treasurer
Brian L. Reach        41     Vice President Special Projects
Richard Goldenberg    50     Vice President-Secretary of the Company
Norman G. Greif       57     President and Chief Executive Officer of Randy International
                              Ltd. (a subsidiary of the Company)
Michael J. Archual    45     Executive Vice President - Sales and Marketing
                              of Celadon Trucking Services, Inc. (a subsidiary of the Company)
Carl L. Hadley        43     Executive Vice President - Support Operations
                              of Celadon Trucking Services, Inc. (a subsidiary of the Company)
Michael T. Hodson     49     Executive Vice President - Automotive and Subsidiary Operations
                              of Celadon Trucking Services, Inc. (a subsidiary of the Company)
Ronald S. Roman       51     Executive Vice President - Fleet Management and Customer Service
                              of Celadon Trucking Services, Inc. (a subsidiary of the Company)
Paul Biddelman*       50     Director of the Company
Michael Miller*       51     Director of the Company
Kilin To*             53     Director of the Company
</TABLE>
- ---------------

* Members of the Audit and Compensation Committees

                                       59


<PAGE>
 
<PAGE>



     Mr. Russell has been Chairman of the Board and Chief  Executive  Officer of
the Company since its inception in July 1986. He is also a director of Petro Oil
Company  and a member of the North  American  Transportation  Alliance  advisory
board.  Mr.  Russell  has been a member of the Board of  Advisors of the Cornell
University Johnson Graduate School of Management since 1983.

     Mr. Snyder has been Executive Vice President,  Chief Financial  Officer and
Treasurer   of   the   Company   since   April   1996.   He   served   as   Vice
President-Controller for Burlington Northern Railroad Company, a company engaged
in the railroad transportation business in the United States, from December 1987
to December 1995. Mr Snyder is a certified public accountant.

     Mr.  Reach has been Vice  President-Special  Projects of the Company  since
April 1996,  and, from September 1993 to April 1996, he served as Vice President
and Chief Financial  Officer of the Company.  He served as Senior Vice President
and Chief Financial  Officer for Cantel  Industries,  Inc., a company engaged in
the business of  distributing  scientific  and  consumer  products in Canada and
office  seating  products  in the  United  States,  from  September  1990  until
September  1993.  From  January 1989 to September  1990,  he was an  independent
financial consultant. Mr. Reach is a certified public accountant.

     Mr. Goldenberg has been Vice President-Secretary of the Company since April
1996,   and,   from   November   1986  to  April   1996,   he   served  as  Vice
President-Treasurer and Secretary of the Company.

     Mr.  Greif  has  been  President  and  Chief  Executive  Officer  of  Randy
International,  Ltd., a subsidiary of the Company ("Randy  International") since
its formation in 1969. He also became  President and Chief Executive  Officer of
Celadon/Jacky Maeder Company ("CJM") at its formation in 1994.

     Mr.  Archual has been  Executive  Vice  President - Sales and  Marketing of
Celadon Trucking Services, Inc. since July 1995. From 1987 through June 1995, he
served as Vice  President - Sales and Marketing - Western Area and Southern Area
for  Schneider  National,  Inc.  a private  company  providing  full  truckload,
irregular route trucking services.

     Mr.  Hadley has been  Executive  Vice  President - Support   Operations  of
Celadon  Trucking  Services,  Inc. since July 1996. Other positions with Celadon
Trucking  Services,  Inc.  include from July 1995 to July 1996, Vice President -
Safety & Risk  Management;  August 1994 - July 1995,  Assistant Vice President -
Safety & Risk  Management;  December  1993 to August 1994 - Director  of Support
Services & Safety.  From September 1989 to December 1993, he was responsible for
safety,   workmen's   compensation   and  risk  management  as   Director-Safety
Administration  for North  American  Van  Lines,  Inc.  an  over-the-road  full,
truckload transportation company.

     Mr. Hodson has been  Executive  Vice  President - Automotive and Subsidiary
Operations of Celadon  Trucking  Services,  Inc. since July 1996. For the period
July 1995 to July 1996, he was Vice President  Operations  for Celadon  Trucking
Services, Inc. From November 1993 to June

                                       60


<PAGE>
 
<PAGE>



1995,  he was President of C.I.  Whitten  Transfer,  a truckload  transportation
company specializing in the transportation of munitions. For four years prior to
joining C.I. Whitten,  he held a variety of executive  positions in the trucking
industry.

     Mr. Roman has been Executive Vice President - Fleet Management and Customer
Service of Celadon Trucking Services, Inc. since July 1996. From October 1985 to
July  1996,  Mr.  Roman was  employed  by North  American  Van Lines,  Inc.,  an
over-the-road   household   goods,   and  high  value  product  full   truckload
transportation  company holding executive  positions  primarily Vice President -
Fleet Services from October 1985 to August 1995.

     Mr.  Biddelman has been a director of the Company  since October 1992.  Mr.
Biddelman  has been  Treasurer of Hanseatic  Corporation,  a private  investment
company, since April 1992 and was a Managing Director of Clements Taee Biddelman
Incorporated,  a financial  advisory firm, from January 1991 to April 1992. From
prior to 1988 until  December  1990,  Mr.  Biddelman  was a  Managing  Director,
Corporate Finance Department, of Drexel Burham Lambert Incorporated.  He is also
a  director  of  Petroleum  Heat and  Power  Co.,  Inc.,  Premier  Parks,  Inc.,
Electronic  Retailing  Systems  International,  Inc.,  Oppenheimer  Group, Inc.,
Star Gas Corporation  (the General  Partner of Star Gas  Partnership  L.P.), TLC
Beatrice  International, Holdings, Inc. and Insituform Technologies, Inc.

     Mr.  Miller has been a director of the Company  since  February  1992.  Mr.
Miller  has been  Chairman  of the Board and Chief  Executive  Officer of Aarnel
Funding Corporation, a venture capital/real estate company since 1974, a partner
of Independence  Realty, an owner and manager of real estate  properties,  since
1989, and President and Chief Executive  Officer of Miller  Investment  Company,
Inc., a private investment company, since 1990.

     Mr.  To has  been a  director  of the  Company  since  1988.  He has been a
managing  partner  of Citi  Growth  L.P.  since  1995.  He also  had been a Vice
President of Citicorp Venture Capital,  Ltd.  ("CVC"),  a subsidiary of Citicorp
N.A.,  from  1984  to  1995.  In  addition,  Mr.  To is a  director  of  Condere
Corporation and International Channel Network.

     All  directors of the Company hold office until the next annual  meeting of
stockholders of the Company or until their  successors are elected and qualified
or they resign.  Mr. Russell and Hanseatic  Corporation  are parties to a voting
agreement  pursuant  to which they have  agreed to vote  their  shares of Common
Stock  for the  other's  designee.  Those  designees  are  Messrs.  Russell  and
Biddelman.  See "Certain  Relationships  and Related  Transactions--Transactions
with  Directors and  Stockholders."  Executive  officers hold office until their
successors  are chosen and  qualified,  subject to their removal by the Board of
Directors,  to any employment  agreements or their  resignation.  See "Executive
Compensation--Employment Agreements."

     Pursuant  to Section  145 of the  Delaware  General  Corporation  Law,  the
Company's  Certificate of Incorporation  provides that the Company shall, to the
full extent permitted by law, indemnify all directors, officers,  incorporators,
employees, or agents of the Company against liability for certain of their acts.
The Company's  Certificate  of  Incorporation  provides  that,  with a number of
exceptions,  no  director  of the  Company  shall be liable to the  Company  for
damages for breach of his fiduciary duty as a director.

                                       61


<PAGE>
 
<PAGE>



     The Audit and  Compensation  Committees  each consist of Paul A. Biddelman,
Michael Miller, and Kilin To. The Compensation  Committee reviews general policy
matters  relating to compensation  and benefits of employees and officers of the
Company and  administers  the Company's  Stock Option Plan. The Audit  Committee
meets with  management and the Company's  independent  auditors to determine the
adequacy of internal controls and other financial reporting matters. The Company
does not have a nominating committee.

     The Board of  Directors of the Company met ten times during the fiscal year
ended June 30, 1996. No director failed to attend at least 75% of those meetings
or any  committee  of the  Board of which he was a  member  except  for  Leonard
Bennett who did not attend three meetings held in May and June 1996. Mr. Bennett
resigned as a Director effective July 3, 1996. The Company's Audit Committee met
one time during the year ended June 30, 1996.

COMPLIANCE WITH SECTION 16(a) OF THE SECURITIES EXCHANGE ACT OF 1934

     Under the securities  laws of the United States,  the Company's  directors,
officers,  and any persons  owning more than 10 percent of the Common  Stock are
required  to report  their  ownership  of Common  Stock and any  changes in that
ownership,  on a timely basis, to the Securities and Exchange Commission.  Based
on material  provided to the Company,  all such required reports were filed on a
timely  basis in fiscal  1996  except for the  initial  Form 3 for Don S. Snyder
which was filed late due to an administrative oversight.

                                       62


<PAGE>
 
<PAGE>



ITEM 11. EXECUTIVE COMPENSATION

     The following table sets forth the cash compensation paid or accrued by the
Company for services  rendered  during  fiscal 1996,  1995 and 1994 to the Chief
Executive  Officer  of  the  Company,  the  Chief  Executive  Officer  of  Randy
International,  Ltd. a subsidiary  of the  Company,  and each of the three other
most highly paid  executive  officers of the Company,  each of whose annual cash
compensation exceeded $100,000.

                           SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>

                                                                    Long Term
                             ANNUAL COMPENSATION                  Compensation
                             -------------------                     Awards
                                                                     ------
                                                                 Securities
                             Fiscal                              Underlying        All Other
Name and Principal Position   Year    Salary      Bonus           Options        Compensation
- ---------------------------   ----    ------      -----           -------        ------------
<S>                         <C>    <C>             <C>         <C>             <C>
Stephen Russell.............  1996   $438,711     $   ---          20,000        $110,446 (1)(2)
  Chairman of the Board       1995    408,103         ---          50,000         130,978 (1)(2)
  and Chief Executive         1994    462,308      61,239             ---         145,462 (1)(2)
  Officer

Leonard R. Bennett..........  1996   $438,711     $   ---          20,000        $155,380 (1)(2)
  President, Chief            1995    408,103         ---          50,000         172,380 (1)(2)
  Operating Officer           1994    462,308      61,239             ---         151,100 (1)(2)
  and Director

Norman G. Greif.............  1996   $320,000     $   ---             ---        $   ---
  President and Chief         1995    320,000         ---             ---            ---
  Executive Officer of        1994    320,000         ---         110,000            ---
  Randy International , Ltd.
Richard Goldenberg..........  1996   $113,400     $10,000             ---        $   ---  (2)
  Vice President, Secretary   1995    113,400      10,000           2,500           1,879 (2)
                              1994    113,400      14,700           5,000           2,301 (2)

Brian L. Reach..............  1996   $170,000     $26,315          20,000          $2,136
  Vice President              1995    170,000      29,584          30,000           2,139 (2)
  Special Projects            1994    126,538         ---          30,000             ---
</TABLE>
- ------------

                                       63


<PAGE>
 
<PAGE>



(1)    Includes the premiums paid by the Company for split-dollar  insurance for
       which the Company has an  assignment  against the cash value for premiums
       paid, as follows:  Stephen Russell-- $66,745 in fiscal 1996,  $120,123 in
       fiscal  1995 and  $119,307  in fiscal  1994;  and  Leonard  R.  Bennett--
       $175,191 in fiscal 1996, $159,572 in fiscal 1995, $132,211 in fiscal 1994
       and premiums on long-term disability  insurance paid as follows:  Stephen
       Russell--  $8,484 in fiscal  1996,  $8,484 in fiscal  1995 and $23,906 in
       fiscal 1994; and Leonard R. Bennett-- $10,436 in fiscal 1996,  $10,437 in
       fiscal 1995 and $16,640 in fiscal 1994.

(2)    Represents the Company's  contribution  under the Company's 401(k) Profit
       Sharing Plan, as follows: Stephen Russell-- $2,375 in fiscal 1996, $2,371
       in fiscal 1995, and $2,249 in fiscal 1994; Leonard R. Bennett-- $2,594 in
       fiscal 1996, $2,371 in fiscal 1995 and $2,249 in fiscal 1994; and Richard
       Goldenberg--$937  in fiscal  1996,  $1,417 in fiscal  1995 and  $1,406 in
       fiscal 1994;  Brian L. Reach -- $2,136 in fiscal  1996,  $2,139 in fiscal
       1995 and none in fiscal 1994.

STOCK OPTIONS

     The following  table  contains  information  concerning  the grant of stock
options to the Chief  Executive  Officer  of the  Company,  the Chief  Executive
Officer of Randy  International,  Ltd., a subsidiary of the Company, and each of
the other three most highly paid executive  officers of the Company whose annual
cash compensation exceeded $100,000 during the last fiscal year.

                              OPTION GRANTS IN LAST FISCAL YEAR
<TABLE>
<CAPTION>

                                     Individual                               Potential Realizable
                                     Grants                                   Value at Assumed Annual
                                     % of Total                               Rates of Stock Price
                                     Options                                  Appreciation For
                      Options        Granted to      Exercise or               Option Term (1)
                      Granted        Employees       Base Price     Expiration __________________
     Name             (shares)       In Fiscal Year  Per Share      Date            5%        10%
_______________       _________      ______________  _________      ________   __________________
<S>                 <C>            <C>             <C>          <C>         <C>       <C>

Stephen Russell...... 20,000 (2)        12%          $10.00       03/07/06    $125,800  $318,800

Leonard  R. Bennett.. 20,000 (2)        12%          $10.00       03/07/06    $125,800  $318,800

Norman G. Greif......    ---            ---             ---           ---         ---       ---

Richard Goldenberg...    ---            ---             ---           ---         ---       ---
 
Brian L. Reach.......    ---  (3)       ---             ---           ---         ---       ---
</TABLE>
                                       64


<PAGE>
 
<PAGE>



(1)     Amounts reported in these columns represent amounts that may be realized
        upon  exercise of the options  immediately  prior to the  expiration  of
        their term assuming the specified  compounded  rates of appreciation (5%
        and 10%) on the  Company's  Common  Stock over the term of the  options.
        These  numbers  are  calculated  based  on  rules   promulgated  by  the
        Securities  and  Exchange  Commission  and do not reflect the  Company's
        estimate of future stock price growth.  Actual  gains,  if any, on stock
        option  exercises and Common Stock  holdings are dependent on the timing
        of such  exercise and the future  performance  of the  Company's  Common
        Stock. There can be no assurance that the rates of appreciation  assumed
        in this table can be  achieved  or that the  amounts  reflected  will be
        received by the option holder.

(2)     Options for 6,667 shares are presently exercisable and options for 6,667
        shares  become  exercisable  on March 7,  1997 and 6,666  shares  become
        exercisable on March 7, 1998.

(3)     See "Report on Repricing of Options".

OPTION EXERCISES AND HOLDINGS

     The  following  table  sets  forth  information  with  respect to the Chief
Executive  Officer  of  the  Company,  the  Chief  Executive  Officer  of  Randy
International,  Ltd.,  a  subsidiary  of the  Company and each of the three most
highly  paid  executive  officers of the  Company,  concerning  the  exercise of
options  during the last fiscal year and  unexercised  options  held at June 30,
1996.  There were no options  exercised  during  fiscal 1996 and no  unexercised
options were in the money options at June 30, 1996:

                            AGGREGATED OPTION VALUES
<TABLE>
<CAPTION>

                                                     NUMBER OF SECURITIES
                                                    UNDERLYING UNEXERCISED
                                                   OPTIONS AT JUNE 30, 1996
                                               ----------------------------------
           Name                                 Exercisable         Unexercisable
         --------                              --------------      --------------
       <S>                                   <C>                <C>

         Stephen Russell........................ 40,001                 29,999
         Leonard R. Bennett..................... 40,001                 29,999
         Norman G. Greif........................ 60,000                 50,000
         Richard Goldenberg.....................  6,667                    833
         Brian L. Reach......................... 50,001                  9,999
</TABLE>


DIRECTORS COMPENSATION

        Non-employee  directors of the Company receive an annual fee of $15,000,
payable  quarterly,  for  serving as a director of the Company and each has been
granted an option to purchase  8,500 shares of Common Stock at an exercise price
of $10.00.  Such directors receive $1,250 per quarter for serving on committees.
Board members are reimbursed for their expenses for each meeting attended.

                                       65


<PAGE>
 
<PAGE>



REPORT ON REPRICING OF OPTIONS

    The  following  table sets forth  information  relating to the  repricing of
options held by executive officers since the registrant filed its initial public
offering of securities on January 21, 1994.

                                 Option Pricing
                     January 19, 1994 through June 30, 1996
<TABLE>
<CAPTION>
                                                                            Length of
                                           Market     Exercise              Original Term
                             Number        Price at   Price at    New       Remaining at
                             of Options    Time of    Time of     Exercise  Date of
    Name          Date       Repriced      Repricing  Repricing   Price     Repricing
    ----          ----       --------      ---------  ---------   ------    ---------
<S>            <C>         <C>           <C>        <C>         <C>      <C>
Brian L. Reach   4/12/96      20,000         $9.50     $20.00     $10.00    8 yrs, 5 mos
</TABLE>
- --------

     The repricing was a component of Mr.  Reach's  renegotiated  employment and
consulting agreement.  The repricing was in lieu of additional cash compensation
in connection  with the  agreement.  The  Compensation  Committee  considers the
repricing to be consistent  with Mr. Reach's  continuing  relationship  with the
Company  as a  consultant  during  which  time  he  would  not be  eligible  for
additional stock option grants.

                             Compensation Committee

                                Paul A. Biddelman
                                 Michael Miller
                                    Kilin To

EMPLOYMENT AGREEMENTS

     The Company has a four-year  employment agreement expiring January 21, 1998
with  Stephen  Russell,  Chairman  and Chief  Executive  Officer of the Company,
providing  for an  initial  annual  salary of  $395,000,  which  salary  will be
increased 7.5% annually during the term of the agreement,  plus an annual bonus
equal to three percent of the Company's  income before income taxes in excess of
$3  million,  not to exceed a total  annual  bonus of  $360,000.  The  agreement
provides  that in the  event  of  termination:  (i) as a result  of a change  in
control of the Company, Mr. Russell, will receive a lump sum severance allowance
in an amount equal to two times his annual  compensation;  (ii) without cause or
by Mr. Russell for cause, Mr. Russell will be entitled to receive his salary for
the  remainder of the term of the  agreement or one year,  whichever is greater;
and (iii) as a result of the disability of Mr.  Russell,  he will be entitled to
receive 50% of his salary during the two-year  period  commencing on the date of
his  termination.  The agreement also includes a two-year  non-compete  covenant
commencing on termination of employment.  As consideration  for such non-compete
covenant, the Company has agreed to pay Mr. Russell 50% of his salary during the
two years following the termination of the employment agreement.

                                       66


<PAGE>
 
<PAGE>


     The Company has a consulting and non-competion agreement which expires July
3, 1999 with  Leonard R.  Bennett,  the  former  President  and Chief  Operating
Officer of the Company.  As a  consultant,  Mr.  Bennett  will receive  $268,395
annually,  plus the  continuation  of one  disability  and three life  insurance
policies  provided to him as President of the Company,  during the period of his
consulting agreement. At the end of the agreement, Mr. Bennett will purchase the
policies  from  the  Company  for the then  cash  value  of the two  whole  life
policies.  Additionally, for purposes of determining the exercisability of stock
options previously granted to Mr. Bennett under the Company's Stock Option Plan,
the expiration of the agreement on July 3, 1999 will be his termination date for
purposes of the Stock Option Plan.  The  Company's  annual  premium cost for the
disability  policy is approximately $10 thousand and the annual cost of the life
insurance  policies net of increases in cash  surrender  value is  approximately
$123 thousand.  The agreement also includes a non-compete  covenant through July
3,  1999.  Upon  the  execution  of  the  consulting  agreement,  Mr.  Bennett's
employment agreement was terminated.

     The Company has an employment agreement with Don S. Snyder,  Executive Vice
President,  Chief Financial Officer and Treasurer of the Company, expiring April
1, 1998. This agreement is renewed automatically for successive one-year periods
thereafter  unless  previously  terminated  by  either  party.  Such  employment
agreement provides for an annual salary of $160,000,  which will be increased at
least 5% annually, and an annual bonus of not less than $40,000. Pursuant to the
agreement,  upon  employment by the Company,  Mr. Snyder was granted  options to
purchase  35,000  shares of Common Stock  pursuant to the Stock Option Plan,  is
provided a monthly car allowance and is entitled to participate in any insurance
or other  benefit  plan  provided  to the  Company's  executives  generally.  In
connection  with  Mr.  Snyder's  relocation  to  Indianapolis,  the  Company  is
obligated   to  acquire  Mr.   Snyder's   personal   residence   under   certain
circumstances.  It is  undeterminable at this time if these  circumstances  will
occur.  The agreement  includes a two-year  non-compete  covenant  commencing on
termination of employment.  As consideration for such non-compete  covenant,  in
the event of  termination  without  cause,  Mr.  Snyder will receive a severance
payment  equal  to  two  times  his  salary  and  bonus,   payable  in  biweekly
installments during the two-year non-competition period.

     The Company has an employment and consulting agreement with Brian L. Reach,
Vice  President  Special  Projects.  The  agreement  provides  for  Mr.  Reach's
employment  through  September  30, 1996,  at an annual  salary of $170,000 plus
benefits available to Company executives generally.  Commencing October 1, 1996,
Mr.  Reach  will be  retained  as a  consultant  for a period of 18 months at an
annual compensation rate of $180,000 plus reasonable and necessary out-of-pocket
expenses.  Mr. Reach's current  benefits will be continued until such time as he
accepts other employment or March 31, 1998, the end of the consulting agreement,
whichever  is the first to occur.  Additionally,  Mr. Reach will be permitted to
exercise  stock options  previously  granted to him through March 31, 1998 or he
ceases  to be a  consultant  whichever  is the  first to  occur.  The  agreement
includes  an  18  month  non-compete   covenant  commencing  on  termination  of
employment.

     The  Company  has an  employment  and  consulting  agreement  with  Richard
Goldenberg,  Vice  President-Secretary  of the  Company.  Under the terms of the
agreement, Mr. Goldenberg will be employed through March 31, 1997 at his current
rate of compensation plus current benefits,  unless he elects earlier separation
from the Company. Following his termination as an employee, Mr.

                                       67


<PAGE>
 
<PAGE>



Goldenberg  will serve as a consultant to the Company and be  compensated at the
rate of  $114,000  per year  plus  continuation  of  certain  benefits  which he
currently  receives.  The agreement  further  provides that Mr.  Goldenberg must
remain as an employee though September  30,1996 and aid in the relocation of the
Company  headquarters  to be eligible to serve as a  consultant  and receive the
benefits outlined in the agreement.

     Celadon/Jacky  Maeder  Company had an employment  agreement  with Norman G.
Grief, such company's  President and Chief Executive Officer,  pursuant to which
Mr.  Greif  agreed  to serve as a  full-time  employee  through  June 30,  1999.
Pursuant to such  agreement,  Mr. Greif's annual base salary for fiscal 1995 was
$320,000.  In addition to such annual base salary,  for each of the 1994 through
1999 fiscal years,  the Company shall pay Mr. Greif,  pursuant to the agreement,
an incentive bonus based upon the consolidated income before income taxes of the
Freight Forwarding Division. Pursuant to the agreement, Mr. Grief is entitled to
the use of a car and to  participate  in any insurance or benefit plans provided
to Celadon/Jacky Maeder Company employees or executives generally.  In addition,
the agreement includes a non-compete  covenant lasting through June 30, 1999. As
consideration for such non-compete  covenant,  the Company has agreed to pay Mr.
Greif in the event of  termination:  (i) by  Celadon/Jacky  Maeder  Company as a
result of a disability,  $320,000 plus $100,000 per year through June 30,1999 if
Mr. Greif is willing and able to renew his position but is not rehired;  (ii) by
Celadon/Jacky Maeder Company at any time after June 30, 1996 upon proper notice,
the remainder of the salary due under the agreement  plus $100,000 for each year
(or portion of a year)  remaining on the  agreement up to a maximum of $300,000;
(iii) by Mr.  Greif at any time  after June 30,  1996 upon  proper  notice,  the
remainder  of  the  salary  due  under  the  agreement;  (iv)  by Mr.  Grief  if
Celadon/Jacky  Maeder Company  changes Mr.  Greif's  title,  relocates Mr. Grief
without his consent,  fails to comply with payment  obligations,  terminates Mr.
Grief other than pursuant to the employment agreement or if the Company fails to
comply with its  obligations to Mr. Greif under his stock option  agreement with
the Company,  the remainder of the salary due under the agreement  plus $100,000
for each year remaining on the agreement up to a maximum of $300,000.

     Effective May 1, 1996 with the acquisition by the Company of the net assets
of the freight  forwarding  business conducted at the John F. Kennedy Airport in
New York City and the Company's  warehouse  facility in Kearny,  New Jersey, the
Company assumed all of the obligations of Celadon/Jacky  Maeder Company pursuant
to the employment agreement.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

     The Compensation  Committee,  of the Board of Directors  determines matters
relating to compensation  and benefits of employees and officers of the Company.
The  Compensation  Committee  consists of Paul A. Biddelman,  Michael Miller and
Kilin To, all of whom are outside Directors.

     The Company and Citicorp Venture Capital, Ltd. ("CVC"), of which Mr. To was
an  officer,  are parties to a  registration  rights  agreement  relating to the
Common  Stock  owned by CVC.  The  Company,  Mr.  Russell,  and Mr.  Bennett and
Hanseatic,  a Corporation of which Paul Biddelman, a director of the Company, is
an officer were all parties to a stockholders' agreement relating to

                                       68


<PAGE>
 
<PAGE>



the  election of Messrs.  Russell  and  Bennett and a Hanseatic  designee to the
Board of Directors.  This  agreement was  terminated as to Mr.  Bennett upon Mr.
Bennett's resignation on July 3, 1996.

     For a further  description  of the  foregoing  transactions,  see  "Certain
Relationships and Related Transactions."

ITEM 12.   SECURITY OWNERSHIP OF PRINCIPAL STOCKHOLDERS AND MANAGEMENT

     The  following  table  sets  forth,  as  of  September  17,  1996,  certain
information  furnished  to the Company  regarding  the  beneficial  ownership of
Common Stock (i) by each person who is known by the Company to own  beneficially
more than five percent of the  outstanding  shares of the Common Stock,  (ii) by
each director of the Company,  (iii) by each of the executive  officers named in
the Summary Compensation Table, and (iv) by all directors and executive officers
of the Company as a group.

                                       69


<PAGE>
 
<PAGE>


<TABLE>
<CAPTION>

                                                    BENEFICIAL OWNERSHIP OF COMMON
                                                  STOCK AS OF SEPTEMBER 17, 1996 (1)
                                                  -----------------------------------
      NAME AND                                        SHARES                  %
      POSITION
- ---------------------                             ------------------     ------------
<S>                                             <C>                    <C>
Stephen Russell.............................           998,315 (2)(3)        13.1%
  Chairman of the Board, President and Chief
  Executive Officer of the Company

Richard Goldenberg..........................             6,667 (3)               *
  Vice President - Secretary of the Company

Brian L. Reach..............................            50,001 (3)               *
  Vice President Special Projects

Don S. Snyder...............................            17,667 (3)               *
  Executive Vice President/Chief Financial
  Officer and Treasurer

Norman G. Greif.............................            70,000 (3)               *
  President and Chief Executive
  Officer of Randy International, Ltd.

Paul A. Biddelman...........................         1,011,224 (3)(4)        13.2%
  Director of the Company

Michael Miller..............................            16,168 (3)               *
  Director of the Company

Kilin To....................................            40,253 (3)               *
  Director of the Company

Citicorp Venture Capital Ltd................           438,358 (5)            5.7%

Hanseatic Corporation.......................           995,056 (4)(6)        13.0%

Wolfgang Traber.............................           995,056 (4)           13.0%

Columbia Funds Management Company...........           580,000 (7)(8)         7.6%

All executive officers and directors as a group
  (eight persons)...........................         1,215,239 (9)(10)       15.9%
</TABLE>
- -------------
*  Represents  beneficial  ownership  of  not  more  than  one  percent  of  the
outstanding Common Stock.

                                       70


<PAGE>
 
<PAGE>


(1)   Based upon 7,632,580  shares of Common Stock  outstanding at September 17,
      1996.
(2)   Stephen  Russell is Chairman of the Board,  President and Chief  Executive
      Officer of the  Company.  His address is One Celadon  Drive,  9503 E. 33rd
      Street, Indianapolis, IN 46236- 4207.
(3)   Includes shares of Common Stock which the directors and executive officers
      had the right to acquire through the exercise of options within 60 days of
      September 16, 1996, as follows:  Stephen  Russell - 40,001 shares;  Don S.
      Snyder  -  11,667  shares;  Norman  G.  Greif  -  60,000  shares;  Richard
      Goldenberg  - 6,667  shares;  Brian  L.  Reach -  50,001  shares;  Paul A.
      Biddelman - 16,168 shares;  Michael Miller - 16,168 shares; and Kilin To -
      16,168 shares.
(4)   Of  such  shares,  946,021  shares  of  Common Stock are held by Hanseatic
      Americas LDC,  a  Bahamian  limited  duration  company  in  which the sole
      managing member is Hansabel Partners LLC,  a  Delaware  limited  liability
      company in which Hanseatic Corporation  ("Hanseatic") is the sole managing
      member.  The  remaining  shares are held by  Hanseatic  for  discretionary
      customer accounts, and include 12,121 shares of Common Stock issuable upon
      exercise of an outstanding warrant.  Mr. Biddelman  is  the  treasurer  of
      Hanseatic and holds shared voting and investment power with respect to the
      shares held by Hanseatic.  In addition,  Mr. Wolfgang Traber is the holder
      of a majority of  the shares of capital stock of Hanseatic. The address of
      Hanseatic, Mr. Traber and Mr. Biddelman is 450 Park Avenue, New York,  New
      York 10022.
(5)   The address of Citicorp  Venture  Capital,  Ltd. is 399 Park  Avenue,  New
      York, New York.
(6)   See "Certain  Relationships and Related  Transactions -- Transactions with
      Directors  and  Stockholders"  for  a  description  of  the  stockholders'
      agreement among the Company, Hanseatic, and Stephen Russell.
(7)   The address of Columbia Funds Management  Company is 1300 SW Sixth Avenue,
      P. O. Box 1350, Portland, Oregon 97207.
(8)   This information is based upon Schedules 13f filed with the Securities and
      Exchange Commission for the June 30, 1996 reporting period.
(9)   See footnotes (3) through (6) above.
(10)  Excludes  options to acquire  40,001  shares of Common Stock by Leonard R.
      Bennett, who resigned from his positions as Director,  President and Chief
      Operating Officer for the Company effective July 3, 1996.

     Except as noted in the  footnotes,  the Company has been  advised  that the
beneficial  holders  listed in the table above have sole  voting and  investment
power regarding the shares shown as being  beneficially owned by them. Except as
noted in the footnotes, none of such shares is known by the Company to be shares
with respect to which the beneficial  owner has the right to acquire  beneficial
ownership.

                                       71


<PAGE>
 
<PAGE>

ITEM 13. CERTAIN  RELATIONSHIPS AND RELATED TRANSACTIONS

TRANSACTIONS WITH DIRECTORS AND STOCKHOLDERS

     Stephen Russell,  Chairman and Chief Executive Officer of the Company,  and
Leonard R. Bennett,  President and Chief Operating Officer of the Company,  were
parties to a voting agreement pursuant to which they agreed to vote their shares
of Common Stock for the other's  designee  or, upon the death of Mr.  Russell or
Mr.  Bennett,  for the  designee of the holder of a majority  of the  decedent's
shares of Common Stock on the date of death, as director of the Company. Messrs.
Russell and Bennett were the designees pursuant to such agreement. The agreement
was terminated upon Mr. Bennett's  resignation from the Company on July 3, 1996.
Additionally,  during fiscal year 1996, Mr. Bennett's wife, Barbara Bennett, and
his son, Peter Bennett, were executive vice president of the logistics division,
and executive vice  president-administration  of the Company,  respectively.  In
that  connection,  Mr.  Bennett's wife was paid $104,111 in fiscal 1996, and his
son was paid $134,895 fiscal 1996.  Both Mr.  Bennett's wife and son resigned as
officers and employees effective July 3, 1996.

     On July 3, 1996, Leonard R. Bennett,  President Chief Operating Officer and
a Director of the Company resigned as an Officer and Director of the Company and
all of its  subsidiaries.  At that time,  he also  released the Company from its
obligations under his employment contract. The Company entered into a three year
noncompete and  consulting  agreement with Mr. Bennett which provided for annual
payments of $268,396 and  continuation of certain  disability and life insurance
benefits.  The agreement can be cancelled by either party for cause. Mr. Bennett
acquired  the  Company's  80.5%  interest in Celsur Inc.  for a total of 100,000
shares of Celadon  Group,  Inc.  common  stock and  $2,440,645  in the form of a
personal  note,  bearing  interest at the prime  commercial  lending rate of the
Chase Manhattan Bank, N.A. New York, New York. and payable October 3, 1996.

     On July 3, 1996, Peter Bennett,  Executive Vice President Administration of
Celadon Trucking  Services,  Inc.,  (CTSI),  the Company's  principal  operating
subsidiary,  resigned as an officer and  employee of CTSI.  The Company  entered
into a one year  noncompete and consulting  contract with Mr. Bennett  providing
for an annual payment of $60,000.

     The Company and CVC, a principal  stockholder of the Company,  and of which
Kilin To, a director of the Company, was an officer, entered into a registration
rights  agreement,  dated as of April 7, 1988, in connection with CVC's purchase
of 1,000,000 shares of Series F Convertible Preferred Stock and warrants (all of
which  have been  converted  or  exercised,  as the case may be,  at a  weighted
average price of $3.08 per share into shares of Common  Stock).  Under the terms
of such agreement,  CVC and its permitted  transferees have the right to require
the Company to file,  subject to certain terms and  conditions,  a  registration
statement  for any or all of the 476,894  shares of Common Stock covered by such
agreement which are then held by the requesting  holders.  In addition,  CVC and
its  permitted  transferees  have the right to require  the  Company to include,
subject to certain exceptions,  any or all of the shares of Common Stock covered
by such agreement in any registration statement filed by the Company.

                                       72


<PAGE>
 
<PAGE>



     The  Company  and  Hanseatic,  a  corporation  of which Paul  Biddelman,  a
director of the  Company,  is an officer,  entered  into a  registration  rights
agreement,  dated as of October 8, 1992, in connection with Hanseatic's purchase
of a 9.25% Senior  Subordinated  Convertible Note (the "Hanseatic  Note") for an
aggregate  purchase  price of  $8,000,000.  The Hanseatic  Note was converted in
February 1994 into 739,371  shares of Common Stock  (equivalent  to a conversion
price of $10.82 per share).  In  connection  with the purchase of the  Hanseatic
Note, the Company paid Hanseatic a $160,000 facility fee and issued to Hanseatic
a warrant to purchase, at any time prior to September 30, 1998, 12,121 shares of
Common Stock at an exercise  price of $10.82 per share.  Commencing in July 1996
until October 1998, Hanseatic and its permitted transferees shall have the right
to require  the  Company to file,  subject to certain  terms and  conditions,  a
registration  statement  in respect of any or all of the shares of Common  Stock
(subject to a minimum of 363,636  shares)  covered by such  agreement  which are
then held by the requesting  holders.  In addition,  Hanseatic and its permitted
transferees have the right to require the Company to include, subject to certain
exceptions,  any or all shares of Common Stock covered by such  agreement in any
registration statement filed by the Company. Such "piggyback" rights,  terminate
on the September 30, 2001.

     The Company,  Hanseatic,  Stephen Russell, and Leonard Bennett were parties
to a stockholders' agreement, dated as of October 8, 1992, which was amended  on
July 3, 1996  to release  Mr. Bennett.  The  agreement  provides that each party
other than Hanseatic must give Hanseatic notice of a proposed sale of any shares
of Common Stock held by it.  Hanseatic  then has the right to include certain of
its own shares of Common  Stock for sale to the prospective purchaser (the "Sale
Option") or,  alternatively,  Hanseatic has the right  to purchase all,  but not
less   than   all, of  the  shares  proposed to be sold, at the same price being
offered  by the prospective purchaser (the "Purchase Option").  Hanseatic waived
all  of its rights with respect to the  Sale  Option  and  the  Purchase  Option
in   connection  with  the Company's underwritten public offering on January 31,
1995.  The  agreement also  provided that as long as Hanseatic  owns, or has the
right  to  obtain  at  least  492,282 shares of Common  Stock,  the Company must
use its best efforts  to insure  that one member of the Board of  Directors is a
designee  of Hanseatic. Such voting provisions of this agreement terminated upon
the  consummation  of  the Company's underwritten  public  offering  on  January
31, 1995.  Prior  to  January  31, 1995 Mr.  Biddelman  had been  designated  by
Hanseatic  pursuant  to  such  arrangements. Since  July 1996, the agreement has
provided that each party shall  vote its shares of Common Stock for the election
as director of one designee of the other party.

     Celadon/Jacky Maeder  Company leases a 16,000 square foot facility  from  a
corporation  owned by Norman G. Greif,  President and Chief Executive Officer of
the  Celadon/Jacky  Maeder  Company  and another  employee of the  Celadon/Jacky
Maeder Company.  The current monthly rent is  approximately  $12,000.  The lease
expires on September 30, 1996 and is subject to renewal by Celadon/Jacky  Maeder
Company for an additional  two-year period. The lessor corporation may terminate
the lease with at least 270 days prior written notice if Mr. Greif's  employment
agreement is terminated by the freight forwarding  division without cause, or by
Mr. Greif with cause.  The lessor  received  $148,000 in rent from Celadon/Jacky
Maeder  Company in fiscal 1996,  $146,000 in fiscal 1995, and $147,000 in fiscal
1994.

                                       73


<PAGE>
 
<PAGE>



     Additionally,  CJM's Israeli freight  forwarding agent,  which has a profit
sharing  arrangement  with the Company,  is 30% owned by Mr. Norman  Greif.  The
gross profits (freight forwarding revenue less direct  transportation of freight
forwarding)  in  each  of  1996, 1995, 1994 and 1993 earned by the Israeli agent
were approximately  $302,000,  $747,000,  $893,000  and  $592,000, respectively.
In connection with this  agency  agreement, the Company agreed in fiscal 1994 to
advance up to $500,000 to its Israeli  agent for  advancing on behalf of Israeli
customers value added taxes and other prepaid charges  incurred by such agent in
its business. As of June 30, 1996, there were no advances outstanding. In fiscal
1995, Randy UK signed an agency agreement with such Israeli agent which  expires
in May 2000. Pursuant to the agreement, such  Israeli agent  will  act as  Randy
UK's  agent  and will  provide  a sales  and  service representative  on  behalf
of Randy UK, among other responsibilities.  In  consideration  of this agreement
Randy UK paid to the Israeli agent $47,250. In connection with the wind-down  of
the  freight forwarding  business segment,  CJM and the Company resolved certain
disputed  items  with  CJM's  Israeli freight forwarding agent. As a result, the
Company recorded a  $727,000  bad  debt  write-off expense as a component of the
loss on discontinued operations.

     In connection with the  discontinuance of the Company's freight  forwarding
line of  business  the Company has  engaged  Michael  Miller,  a director of the
Company,  to  negotiate  termination  or  restructuring  of leases  relating  to
operating  facilities.  For his services in this capacity,  Mr. Miller  received
$60,000 in fiscal year 1996.

     In July 1996, the Company  guaranteed  eight individual one year bank loans
to eight executives  aggregating $270,000. The loans range in amount from $9,000
to $54,000,  are full recourse to the individual  executive and are secured by a
total of  30,000  shares  of  Celadon  Group,  Inc.  common  stock  owned by the
executives individually.

                                       74


<PAGE>
 
<PAGE>



                                     PART IV

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

<TABLE>
<CAPTION>

                                                                         PAGE NUMBER OF
                                                                          ANNUAL REPORT
                                                                          ON FORM 10-K
                                                                          ------------
<S>                                                                    <C>

(A)    LIST OF DOCUMENTS FILED AS PART OF THIS REPORT

       (1)     FINANCIAL STATEMENTS

Reports of Independent Auditors                                                27

Consolidated Balance Sheets as of  June 30, 1996  and 1995                     28

Consolidated Statements of  Operations for the years ended
    June 30,  1996, 1995 and 1994                                              29

Consolidated Statements of Cash Flows for the years ended                      30
    June 30,  1996, 1995 and 1994

Consolidated Statements of Stockholders' Equity for the years
    ended June 30,  1996, 1995 and 1994                                        31

Notes to Consolidated Financial Statements                                     32

       (2)     FINANCIAL STATEMENT SCHEDULES

Consolidated Financial  Statements  Schedules as of and for the years
    ended June 30, 1996, 1995 and 1994:

    Schedule II   Valuation and Qualifying Accounts

All  other Financial  Statements  Schedules have been omitted because
    they are  not required or are not applicable.
</TABLE>

                                       75


<PAGE>
 
<PAGE>



  (3)  Exhibits (Numbered in accordance with Item 601 of Regulation S-K).
<TABLE>
<S>     <C> 
   3.1    --Certificate  of  Incorporation  of  the  Company.   Incorporated  by
            reference  to Exhibit  3.1 of Form S-1 filed  January  20, 1994 (No.
            33-72128).
   3.2    --Certificate  of  Amendment of  Certificate  of  Incorporation  dated
            February 2, 1995 decreasing aggregate number of authorized shares to
            12,179,985, of which 179,985 shares of the par value $1.00 per share
            shall be designated  "Preferred  Stock" and 12,000,000 shares of the
            par value of $.033 per share  shall be  designated  "Common  Stock",
            filed herewith.
   3.3    --By-laws of the Company.  Incorporated by reference to Exhibit 3.2 of
            Form S-1 filed January 20, 1994 (No. 33-72128).
  10.1    --Amended  and  Restated  Employment  Agreement,  dated May 13,  1994,
            between Norman Greif and Randy  International,  Ltd., Celadon Group,
            Inc. and certain of their  affiliates,  Incorporated by reference to
            Exhibit 10.1 of form 10-K filed October 13, 1994.
  10.2    --Employment Agreement,  dated September 24, 1993, between Brian Reach
            and the Company.  Incorporated  by reference to Exhibit 10.2 of Form
            S-1 filed January 20, 1994 (No. 33-72128).
  10.3    --1994 Stock Option Plan of the Company.  Incorporated by reference to
            Exhibit 10.3 of Form S-1 filed January 20, 1994 (No. 33-72128).
  10.4    --401(k) Profit Sharing Plan of the Company. Incorporated by reference
            to Exhibit 10.4 of Form S-1 filed January 20, 1994 (No. 33-72128).
  10.5    --Employee Stock Ownership Plan and Trust Agreement, effective July 1,
            1990.  Incorporated  by  reference to Exhibit 10.5 of Form S-1 filed
            January 20, 1994 (No. 33-72128).
  10.6    --ESOP Loan  Agreement,  dated July 2, 1990,  among the  International
            Bank of Commerce,  the Company's Employee Stock Ownership Trust, the
            Company,  and  Celadon  Trucking  Services,   Inc.  Incorporated  by
            reference  to Exhibit  10.6 of Form S-1 filed  January 20, 1994 (No.
            33-72128).
  10.7    --Stock  Purchase   Agreement,   dated  June  30,  1990,  among  Randy
            Acquisition  Corp.,  Norman Greif,  Wilfred Lembck,  John Rocca, and
            Ronald Steele, as amended. Incorporated by reference to Exhibit 10.7
            of Form S-1 filed January 20, 1994 (No. 33-72128).
**10.8    --Motor  Carrier  Transportation  Agreement,  dated  February 1, 1987,
            between Chrysler Motors  Corporation and the Trucking  Division,  as
            amended. Amendment incorporated by reference to Exhibit 10.8 of Form
            10-K filed October 13, 1994.
**10.9    --Motor Carrier Transportation  Agreement,  effective as of October 1,
            1993,  between  Chrysler  Motors  Corporation  and Celadon  Trucking
            Services,  Inc., as amended.  Amendment incorporated by reference to
            Exhibit 10.9 of Form 10-K filed October 14, 1994.
  10.10   --Registration  Rights  Agreement,  dated  February 14, 1991,  between
            Unibank A/S and the  Company.  Incorporated  by reference to Exhibit
            10.21 of Form S-1 filed January 20, 1994 (No. 33-72128).
  10.11   --Common Stock Purchase  Warrant  Agreement,  dated February 14, 1991,
            between  Unibank A/S and the Company.  Incorporated  by reference to
            Exhibit 10.22 of Form S-1 filed January 20, 1994 (No. 33-72128).
</TABLE>

                                       76

<PAGE>
 
<PAGE>

<TABLE>
<S>     <C>

  10.12   --International  Bancshares  Corporation Warrant to Purchase Shares of
            Common Stock, as amended. Incorporated by reference to Exhibit 10.23
            of Form S-1 filed January 20, 1994 (No. 33-72128).
  10.13   --Registration   Rights  Agreement,   dated  April  7,  1988,  between
            Citicorp  Venture  Capital,  Ltd. and the Company.  Incorporated  by
            reference to Exhibit  10.24 of Form S-1 filed  January 20, 1994 (No.
            33-72128).
  10.14   --Stockholders'  Agreement,   dated  April  7,  1988,  among  Citicorp
            Venture Capital,  Ltd., the Company,  and the Stockholders set forth
            on Schedule I thereto. Incorporated by reference to Exhibit 10.25 of
            Form S-1 filed  January  20,  1994 (No.  33-72128).
  10.15   --Voting  Agreement,  dated as of October 8, 1992,  among the Company,
            Stephen Russell,  and Leonard R. Bennett.  Incorporated by reference
            to Exhibit 10.27 of Form S-1 filed January 20, 1994 (No. 33-72128).
  10.16   --Registration  Rights Agreement,  dated October 8, 1992,  between the
            Company and  Hanseatic  Corporation.  Incorporated  by  reference to
            Exhibit 10.30 of Form S-1 filed January 20, 1994 (No. 33-72128).
  10.17   --Stockholders'  Agreement,  dated October 8, 1992, among the Company,
            Stephen  Russell,   Leonard  Bennett,  and  Hanseatic   Corporation.
            Incorporated by reference to Exhibit 10.31 of Form S-1 filed January
            20, 1994 (No. 33-72128).
  10.18   --Warrant  Certificate,  dated  October 8, 1992,  to subscribe for and
            purchase 12,121 shares of Common Stock of the Company  registered in
            the name of Deltec Asset  Management  Corporation,  as Custodian for
            Hanseatic Corporation. Incorporated by reference to Exhibit 10.33 of
            Form S-1 filed January 20, 1994 (No. 33-72128).
  10.19   --Lease,  dated as of  September  13,  1990,  between  Prime GL Realty
            Associates,   Inc.  and  Randy  International,   Ltd.,  as  amended.
            Incorporated by reference to Exhibit 10.34 of Form S-1 filed January
            20, 1994 (No. 33-72128). 10.20 -- Joint Venture Operating Agreement,
            effective  as of  September  1, 1993,  between the Company and Grupo
            Hercel,  S.A. de C.V.  Incorporated by reference to Exhibit 10.35 of
            Form S-1 filed January 20, 1994 (No. 33-72128).
  10.21   --Loan and  Security  Agreement,  dated as of June 30,  1992,  between
            Sanwa General Equipment  Leasing,  Incorporated and Celadon Trucking
            Services,  Inc.  Incorporated  by reference to Exhibit 10.36 of Form
            S-1 filed January 20, 1994 (No. 33-72128).
  10.22   --Guaranty,  dated  June 30,  1992,  of the  Company in favor of Sanwa
            General Equipment Leasing,  Incorporated.  Incorporated by reference
            to Exhibit 10.37 of Form S-1 filed January 20, 1994 (No. 33-72128).
  10.23   --Lease  Agreement,  dated  November  29, 1989,  between  Porcelli GMC
            Trucks,  Inc. and Celadon Trucking  Services,  Inc.  Incorporated by
            reference to Exhibit  10.38 of Form S-1 filed  January 20, 1994 (No.
            33-72128).
  10.24   --Lease  Agreement,  dated February 24, 1993,  between  Central Jersey
            Freightliner and Celadon  Trucking  Services,  Inc.  Incorporated by
            reference to Exhibit  10.39 of Form S-1 filed  January 20, 1994 (No.
            33-72128).
  10.25   --Lease  Agreement,  dated  October 31,  1991,  between  Mercedes-Benz
            Credit Corp. and Celadon  Trucking  Services,  Inc.  Incorporated by
            reference to Exhibit  10.40 of Form S-1 filed  January 20, 1994 (No.
            33-72128).
  10.26   --Real Estate Lien Notes made by Celadon  Trucking  Services,  Inc. in
            favor of International  Bank of Commerce.  Incorporated by reference
            to Exhibit 10.41 of Form S-1 filed January 20, 1994  (No. 33-72128).
</TABLE>

                                       77


<PAGE>
 
<PAGE>
<TABLE>
<S>     <C>
  10.27   --Promissory  Note,  dated June 28, 1990, made by the Company in favor
            of  American  National  Bank  and  Trust  Company.  Incorporated  by
            reference to Exhibit  10.42 of Form S-1 filed  January 20, 1994 (No.
            33-72128).
  10.28   --Employment  Agreement  between  the  Company  and  Stephen  Russell.
            Incorporated by reference to Exhibit 10.43 of Form S-1 filed January
            20, 1994 (No. 33-72128).
  10.29   --Employment  Agreement  between the  Company and Leonard R.  Bennett.
            Incorporated by reference to Exhibit 10.44 of Form S-1 filed January
            20, 1994 (No. 33-72128).
  10.30   --Partnership  Agreement dated August 24, between Randy International,
            Ltd. and Jacky  Maeder,  Ltd.  Incorporated  by reference to Exhibit
            10.30 of Form 10-K filed October 13, 1994.
  10.31   --Global  Alliance  and  Cooperation  Agreement  dated August 26, 1994
            among Celadon Group,  Inc; Randy  International,  Ltd., Jacky Maeder
            AG,  Jacky   Maeder,   Ltd.  and   Celadon-Jacky   Maeder   Company.
            Incorporated  by  reference  to  Exhibit  10.31 of Form  10-K  filed
            October 13, 1994.
  10.32   --Non-Qualified  Stock Option  Agreement  dated May 13, 1994,  between
            Celadon Group,  Inc. and Norman Greif.  Incorporated by reference to
            Exhibit 10.32 of Form 10-K filed October 13, 1994.
  10.33   --$35,000,000  Credit  Agreement  dated June 1, 1994  between  Celadon
            Group, Inc., Celadon Trucking Services, Inc. and Randy International
            Ltd.  and NBD Bank  N.A.  and The  First  National  Bank of  Boston.
            Incorporated  by  reference  to  Exhibit  10.33 of Form  10-K  filed
            October 13, 1994.
  10.34   --First amendment,  dated October 31, 1994, to the $35,000,000  Credit
            Agreement  dated June 1, 1994 between Celadon Group,  Inc.,  Celadon
            Trucking Services,  Inc. and Randy International,  Ltd. and NBD bank
            N.A.  and  the  First  National  Bank  of  Boston.  Incorporated  by
            reference to Exhibit 10.34 of Form 10-K filed November 30, 1995.
  10.35   --Second amendment,  dated October 31, 1995, to the $35,000,000 Credit
            Agreement  dated June 1, 1994 between Celadon Group,  Inc.,  Celadon
            Trucking Services,  Inc. and Randy International,  Ltd. and NBD bank
            N.A.  and  the  First  National  Bank  of  Boston.  Incorporated  by
            reference to Exhibit 10.35 of Form 10-K filed November 30, 1995.
  10.36   --$6,500,000   Credit   Agreement   dated  October  31,  1994  between
            Celadon/Jacky  Maeder  Company  and NBD  Bank,  N.A.  and the  First
            National Bank of Boston.  Incorporated by reference to Exhibit 10.36
            of Form 10-K filed November 30, 1995.
  10.37   --First  amendment,  dated October 31, 1995, to the $6,500,000  Credit
            Agreement  dated  October  31,  1994  between  Celadon/Jacky  Maeder
            Company and NBD Bank,  N.A.  Incorporated  by  reference  to Exhibit
            10.37 of Form 10-K filed November 30, 1995.
  10.38   --Share Purchase  Agreement,  dated June 30, 1995,  between Charles E.
            Holland,  Michael  Kuykendall and Roger  Sanderson.  Incorporated by
            reference to Exhibit 10.38 of Form 10-K filed November 30, 1995.
  10.39   --International   Bancshares   Corporation  Warrant  extension  letter
            October 25, 1995. Incorporated by reference to Exhibit 10.39 of Form
            10-K filed November 30, 1995.
  10.40   --Employment  Agreements dated April 1, 1996 and June 28, 1996 between
            Don S. Snyder and the Company. Filed herewith.

  22      --Subsidiaries.

  24.1    --Consent of Ernst & Young LLP.
  27      --Financial Data Schedule
</TABLE>
- ------------------

**  Confidential  treatment  for  portions  of this  Exhibit  has  been  granted
    pursuant to Rule 406 of the Securities Act of 1933, as amended.

                                       78

<PAGE>
 
<PAGE>



  (4) REPORTS ON FORM  8-K.

     On April 3, 1996,  the Company filed a Form 8-K reporting the relocation of
the Company headquarters to Indianapolis, IN.

     On July 18,  1996,  the  Company  filed a Form 8-K  reporting  the sale and
purchase of stock of Leonard R. Bennett.

  (5) EXHIBITS.

     The  exhibits  required  to be filed with this Annual  Report on  Form-10-K
pursuant to Item 601 of Regulation  S-K are listed under  "Exhibits" in Part IV,
Item 14(a)(3) of this Annual Report on Form 10-K, and are incorporated herein by
reference.

                                       79


<PAGE>
 
<PAGE>




                                   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 this September 26, 1996.

                                            Celadon Group, Inc.

                                            By:      /s/ Stephen Russell
                                                ________________________________
                                                         STEPHEN RUSSELL,
                                                CHAIRMAN OF THE BOARD, PRESIDENT
                                                    AND CHIEF EXECUTIVE OFFICER

     Pursuant to the  requirements of the Securities Act of 1934, this Report on
Form 10-K has been signed by the following  persons in the capacities and on the
dates indicated.

<TABLE>
<CAPTION>

           SIGNATURE                        TITLE                           DATE
           ---------                        -----                           ----
<S>                         <C>                                        <C>
    /s/ Stephen Russell          Chairman of the Board, President          September 26, 1996
__________________________          and Chief Executive Officer
   (STEPHEN RUSSELL)

    /s/ Don S. Snyder            Executive Vice President/Chief Financial  September 26, 1996
__________________________          Officer of the Company (Principal
    (DON S. SNYDER)                 Financial Officer and Principal
                                    Accounting Officer)

  /s/ Paul A. Biddelman          Director                                  September 26, 1996
__________________________
    (PAUL A. BIDDELMAN)

    /s/ Michael Miller           Director                                  September 26, 1996
__________________________
      (MICHAEL MILLER)

        /s/ Kilin To             Director                                  September 26, 1996
__________________________
        (KILIN TO)
</TABLE>

                                       80


<PAGE>
 
<PAGE>


                                                                     SCHEDULE II

                               CELADON GROUP, INC.
                        VALUATION AND QUALIFYING ACCOUNTS
                    Years ended June 30, 1996, 1995, and 1994
<TABLE>
<CAPTION>

                             Balance at     Charged to                                 Balance at
                             Beginning      Costs and     Other                        End of
Description                  of Period      Expenses      Additions     Deductions     Period
- -----------                  ---------      ----------    ---------     ----------     ------
<S>                       <C>            <C>           <C>            <C>           <C>
YEAR ENDED JUNE 30, 1994:

    Allowance for doubtful
      accounts                  $863,599      $487,415           ---     $538,921 (a)   $812,093
                                ========      ========    ==========     ========       ========

    Reserves for claims
      payable as self insurer $1,500,000    $3,079,186           ---   $3,354,186 (b) $1,225,000
                              ==========    ==========    ==========   ==========     ==========

YEAR ENDED JUNE 30, 1995:

    Allowance for doubtful
      accounts                  $812,093    $1,069,487      $360,000(c)  $911,596 (a) $1,329,984
                                ========    ==========      ========     ========     ==========
    Reserves for claims
     payable as self insurer  $1,225,000    $3,237,226           ---   $3,142,226 (b) $1,320,000
                              ==========    ==========     =========   ==========     ==========

YEAR ENDED JUNE 30, 1996:

    Allowance for doubtful
      accounts                $1,329,984    $5,124,676           ---   $1,023,145 (a) $5,431,515
                              ==========    ==========    ==========   ==========     ==========
    Reserves for claims
     payable as self insurer  $1,320,000    $4,387,603           ---   $3,737,603 (b) $1,970,000
                              ==========    ==========    ==========   ==========     ==========
</TABLE>

- -------------------
(a)   Represents accounts receivable write-offs.
(b)   Represents claims paid.
(c)   Represents  allowances  for  uncollectible accounts on books  of  acquired
      companies at dates of acquisitions.


                                       81





<PAGE>
 




<PAGE>


                                                                   EXHIBIT 10.40

                              EMPLOYMENT AGREEMENT

        THIS  AGREEMENT is made and entered into by and between  Celadon  Group,
Inc., a corporation  with its principal  place of business  located at 9503 East
33rd Street,  Indianapolis,  Indiana 46236 ("Corporation") and Don S. Snyder, an
individual currently residing in Forth Worth, Texas ("Employee").

     1. EMPLOYMENT. The Corporation hereby employs Employee, and Employee hereby
accepts  employment  with  the  Corporation,  as  Corporation's  Executive  Vice
President and Chief  Financial  Officer upon the terms and  conditions set forth
below.

        2. DUTY. During the period of employment  hereunder,  Employee agrees to
devote his  fulltime,  attention,  skill and efforts to the  performance  of his
duties as the  Executive  Vice  President  and Chief  Financial  Officer  of the
Corporation.   Employee's   specific   duties  shall   include  all   activities
commensurate with and typical of an executive vice president and chief financial
officer of a public  corporation  including,  but not limited  to, the  specific
duties set forth below:

        (a)    Management,  supervision  and oversight of the preparation of all
               financial   information   of  the   Corporation,   including  its
               subsidiaries and corporate affiliates.

        (b)    Participation in all policy making committees to which
               President and Chairman assigns Employee.

        (c)    Communication with financial  institutions,  accounting firms and
               governmental agencies regarding financial matters relevant to the
               Corporation, its subsidiaries and corporate affiliates.

               In addition to such specific duties,  Employee shall perform such
other work as may be  assigned to him by the  President  and  Chairman.  Nothing
contained  herein shall prohibit the Corporation  from  reassigning  Employee to
other duties  consistent  with his knowledge,  skill and  management  ability as
determined by the President and Chairman.

        3. TERM AND  TERMINATION.  The term of employment shall be from the date
of execution of this Agreement for a period of two years or until  terminated in
accordance   with  the  provisions  set  forth  herein.   This  Agreement  shall
automatically  renew for successive one year periods,  unless terminated sooner.
The  Corporation and Employee shall provide 60 days' written notice in the event
either party determines not to renew this Agreement.


<PAGE>
 
<PAGE>



        (a)    This Agreement may be terminated at any time by mutual
               agreement in writing of the Corporation and Employee.

        (b)    This Agreement shall be automatically terminated on the date
               of death of Employee.

        (c)    This Agreement  shall  terminate on the date on which Employee is
               unable to perform the duties required to be provided by him under
               this Agreement as a result of personal  injury,  illness or other
               disability.

        (d)    This Agreement may be immediately  terminated by the  Corporation
               at any time for cause, including, without limitation,  Employee's
               failure  or  refusal  to  perform  his  duties  and   obligations
               hereunder.

        (e)    This  Agreement  may  be  immediately  terminated  in  the  event
               Employee is convicted by a court of competent  jurisdiction  of a
               felony or enters a plea of nolo contendere to a felony.

        (f)    This Agreement may be immediately  terminated by the  Corporation
               in the event of Employee's  voluntary or involuntary  petition in
               bankruptcy.

        4.  COMPENSATION.  So long as Employee  shall  remain an employee of the
Corporation  and shall  continue to devote his full time and best efforts to his
duties as Executive Vice President and Chief Financial  Officer,  Employee shall
receive for each year of his employment an annual salary of  $160,000.00  ("Base
Salary"). Employee shall also be entitled to an annual increase in salary of not
less than 5% of the  salary  amount in effect at the time of the  increase.  The
salary shall be payable by the  Corporation  bi-weekly and  deductions  shall be
made  for  payroll   withholding,   social   security,   contributions   to  the
Corporation's  retirement  plans and such other deductions as may be required by
law.  Employee  shall be entitled to  participate  in the  Corporation's  health
insurance, retirement plans and other benefit plans.

        4.1 BONUS. In addition to Employee's Salary, Employee shall receive such
additional  compensation in an amount proportionate to other key managers of the
Corporation.  However,  in no event shall such  additional  compensation be less
than  $40,000.00  annually  with  respect  to  Employee's  employment  with  the
Corporation.

                                        2


<PAGE>
 
<PAGE>



        4.2 STOCK  OPTION.  Employee  shall be entitled to an option to purchase
35,000  shares of corporate  stock at a price of $10.00 per share and upon terms
and  conditions  allowed by  applicable  state and federal  securities  laws and
consistent with the Corporation's preexisting stock option plan.

        4.3 CAR  ALLOWANCE.  During the term of Employee's  employment  with the
Corporation,  Employee  shall be  entitled  to a  monthly  allowance  to be used
exclusively  for the purpose of  defraying  Employee's  costs of an  automobile,
which will be used in furtherance of Employee's  duties to the Corporation  (Car
Allowance").  Employee's  Car  Allowance  shall be paid to Employee on a monthly
basis in an amount equal to $450.00.

     4.4 MOVING EXPENSE.  To facilitate  Employee's  relocation to Indianapolis,
Indiana,  the  Corporation  shall  provide or otherwise  reimburse  Employee for
reasonable expenses of the following:

        (a)    Temporary  housing in an apartment until the sooner of Employee's
               relocation  to a  permanent  residence  in  Indiana or August 31,
               1996.

        (b)    During the time  period  referenced  in  subparagraph  (a) above,
               prior to Employee's relocation to Indianapolis, Employee shall be
               entitled to a reimbursement of the cost of one round-trip airline
               ticket per month to Fort Worth, Texas.

        (c)    Corporation  shall  provide  two  round-trip  airline  tickets to
               Employee  for  the  purpose  of   Employee's   wife's  travel  to
               Indianapolis  to search for a home in which to relocate  Employee
               and his family.

        (d)    Corporation shall provide or reimburse the direct cost of packing
               and moving  Employee  from  Employee's  household  in Fort Worth,
               Texas to Employee's new home in Indiana.

        5. SEVERANCE PAY. The Corporation  agrees that in all cases in which the
Corporation  terminates Employee,  other than in the event Employee's employment
is terminated  for a breach of his fiduciary  duty or for any "for cause" reason
including the termination  provision set forth in Paragraphs 3(d), 3(e) and 3(f)
of this  Agreement,  Employee  shall be entitled to an amount equal to two times
Employee's  then current  Base Salary and bonus (as defined in  Paragraphs 4 and
4.1 herein) payable bi-weekly until fully paid ("Severance Pay").  Severance Pay
shall  begin  at the  next  scheduled  date,  following  termination,  that  the
Corporation  pays its executives their wages.  Subject to any limitation  within
the Corporation's stock option plan, Employee shall retain the right to exercise
his  stock  option  until  Severance  Pay is paid  in full or the  Corporation's
obligation to pay

                                        3


<PAGE>
 
<PAGE>



Severance Pay  terminates.  If Employee fails to exercise his stock option prior
to the date the Corporation's Severance Pay obligation terminates, or sooner, if
the Corporation's stock option plan so requires,  Employee shall have no further
right to exercise the stock option provided in Paragraph 4.2 herein.

               The Corporation shall be deemed to have constructively terminated
Employee upon any of the following:

        (a)    Reassignment  of job  duties  to  Employee  such  that due to the
               termination  of existing  duties and the  addition of new duties,
               50% of Employee's  reassigned  duties are  inconsistent  with the
               duties outlined in Paragraph 2 herein.

        (b)    Reassignment  of Employee to a primary work  location  other than
               Indianapolis,  Indiana,  unless more than 50% of the key managers
               of the Corporation are also reassigned to a primary work location
               other than Indianapolis, Indiana.

        (c)    The Corporation's breach of any material term or condition of
               this Agreement.

               Employee  acknowledges  that  the  Severance  Pay  is  additional
consideration  for  Employee's  covenants  as set  forth in  Paragraphs  7 and 8
herein.  In the event Employee violates any fiduciary duty to the Corporation or
any term within this  Agreement  during the Agreement or for the two year period
during which the restrictive  covenants set forth herein apply,  the Corporation
may, at its option,  terminate  Severance  Pay to  Employee.  The  Corporation's
obligation to employee under this Paragraph 5 shall automatically terminate five
years  from the  effective  date of this  Agreement,  unless the  obligation  is
invoked in accordance  with this  Agreement  prior thereto.  The  termination of
Severance Pay,  however,  shall not relieve Employee of any obligation set forth
herein  including  obligations  related  to  Employee's  fiduciary  duty  or the
restrictive  covenants  set  forth  in  Paragraphs  7  and 8  herein.  Moreover,
termination of Severance Pay shall not be the Corporation's  exclusive remedy in
the event Employee breaches his fiduciary duty or the restrictive  covenants set
forth in Paragraphs 7 and 8 herein.

        6. ENGAGING IN OTHER EMPLOYMENT. Employee agrees that during the term of
this Agreement, he will devote his entire productive time, attention, skills and
efforts  to the  business  of the  Corporation  and to  his  duties  under  this
Agreement.  Employee  further  agrees that during the term of this Agreement and
for a period of two years  thereafter,  he will not engage in any other business
duties or pursuits  whatsoever,  directly or indirectly,  that competes with the
Corporation's  business,  is a  breach  of  Employee's  fiduciary  duty  to  the
Corporation,  or otherwise  interferes  with the performance of his duties under
this Agreement.  Nothing in this Paragraph 6 shall necessarily  prevent Employee
from taking

                                        4


<PAGE>
 
<PAGE>



action to obtain  other  employment  when such  action is taken  after  Employee
ceases  employment with Corporation and provided such employment does not result
in the  violation of this  Agreement.  In the event  Employee  complies with the
provisions  of Paragraph 6, the  Corporation  shall  fulfill its  Severance  Pay
obligations.

        7. RESTRICTIVE  COVENANT.  Employee understands and appreciates that, in
his capacity as Executive  Vice  President  and Chief  Financial  Officer of the
Corporation,  he will be entrusted with, have access to and become familiar with
certain confidential information and trade secrets relating to the corporation's
operations,  customers, purchasing and pricing practices, and other information.
Employee also  appreciates  that the  Corporation  has a legitimate  interest in
assuring that such  confidential  information  and trade secrets are not used by
Employee  in a manner that would be  disadvantageous  to the  Corporation.  As a
result,  and in  exchange  for  the  considerations  provided  pursuant  to this
Agreement,  Employee  agrees that he will not,  directly or  indirectly,  either
during this  Agreement  or for a period of two years  after the date  Employee's
employment ceases:

        (a)    Release  to  any  person,  firm  or  corporation  in  any  manner
               whatsoever,  any  information  obtained  primarily as a result of
               Employee's employment with the Corporation concerning any matters
               affecting  or  relating  to  the  business  of  the  Corporation,
               including,  but not  limited  to,  any  customer  lists  or other
               information  concerning  the  business  of the  Corporation,  its
               manner of  operation,  its plans,  practices,  processes or other
               data, without regard to whether all of the foregoing matters will
               be deemed confidential, material, or important;

        (b)    Call or solicit, either for himself or for any other person, firm
               or  corporation,  any of the customers of the Corporation on whom
               Employee  obtained  knowledge of, became acquainted with or whose
               information  Employee had access to as a result of his employment
               with the Corporation; or

        (c)    Make known to any person, firm or corporation, either directly or
               indirectly,  any of the plans, financial information or potential
               undertakings of the Corporation.

        (d)    Engage  in  any  employment  or  business  activity  that  is  in
               competition or is reasonably  expected to be in competition  with
               the Corporation.

               Employee  further  agrees  that  all  books,  records,   samples,
customer lists, price lists, accounts,  financial information and other property
relating  in any manner to the  Corporation's  business  or  customers,  whether
prepared by Employee or otherwise coming

                                        5


<PAGE>
 
<PAGE>



into Employee's  possession,  are the exclusive  property of the Corporation and
shall be  returned  immediately  to the  Corporation  upon  termination  of this
Agreement or at the time Employee ceases employment with the Corporation.

        8. DISCLOSURE OF INFORMATION.  Employee recognizes and acknowledges that
the  list  of the  Corporation's  customers  as  well  as  any of its  financial
information  is  valuable,  special  and unique to the  Corporation's  business.
Employee will not, during or after the term of his employment, disclose the list
of the Corporation's customers or any of the Corporation's financial information
not readily  available to the public to any person,  firm or corporation for any
reason or purpose whatsoever.

        9. CORPORATION AND ITS AFFILIATES.  All references made to "Corporation"
shall  include  not only  Celadon  Group,  Inc.,  but all of its  corporate  and
business affiliates both inside and outside of the United States of America.

        10.  CAPTIONS.  The captions of this Agreement are for  convenience  and
identification purposes only, are not an integral part of this Agreement and are
not to be considered in the interpretation of any part of this Agreement.

        11.  SEVERABILITY.  If,  pursuant  to federal,  state or local law,  any
provisions of this Agreement shall be found by a court of competent jurisdiction
to be null and void or  unenforceable,  all other  provisions of this  Agreement
shall  remain in full force and effect  and any such  provision  found not to be
enforceable   shall  be  subject  to   modification  by  a  court  of  competent
jurisdiction  to ensure the  Corporation's  interests  are protected to the full
extent possible as allowed under law.

        12.  MODIFICATION OR  CANCELLATION.  Any modification or cancellation of
any of the provisions of this Agreement shall not be valid unless in writing and
signed by the parties.

        13. ASSIGNMENT. Neither this Agreement nor any interest therein shall be
assigned by either party without written consent of the other.

        14.  SURVIVAL OF COVENANTS.  The  restrictive  covenants and promises of
Employee set forth in this Agreement shall survive any termination or rescission
of  this  Agreement  unless  the  Corporation   executes  a  written   agreement
specifically releasing Employee from any such covenant or promise.

        15. ENTIRE  AGREEMENT.  This Agreement  constitutes the entire agreement
between the parties and supersedes any prior  understandings or agreements among
them, whether written or oral, respecting the subject matter of this Agreement.

        16. CANCELLATION OF OTHER AGREEMENTS.  Effective as the date hereof, any
and all employment  agreements  between  Employee and the Corporation are hereby
and in all respects terminated and canceled, and the Corporation shall assume no
obligations thereunder or with respect thereto.

                                        6


<PAGE>
 
<PAGE>


        IN WITNESS WHEREOF, the parties have executed this Agreement on the date
below their signature. The effective date of this Agreement shall be the date of
the latest signature.

CORPORATION                             EMPLOYEE
Celadon Group, Inc.

By:   /s/  Leonard Bennett               By:       /s/ Don S. Snyder
    _________________________________         ________________________________
     Len Bennett, President                       Don S. Snyder

Date:     4/1/96                        Date:    4/1/96
      _______________________________         ________________________________



                                        7


<PAGE>
 
<PAGE>


                                                                   EXHIBIT 10.40

                                    AGREEMENT

                               Dated June 28, 1996

This  Agreement  is  entered  into  by Celadon Group, Inc.  (Celadon) and Don S.
Snyder (the "Executive").

As an  inducement  to the Executive to relocate to  Indianapolis,  Indiana,  the
Company and Executive hereby agree as follows:

        1.     If the  Executive  is an  employee  of Celadon and shall not have
               sold his personal  residence in Ft.  Worth,  Texas by December 1,
               1996, Celadon shall purchase the property upon Executives request
               for  $440,000.  Celadon  shall  pay all  closing  costs  and fees
               normally  associated  with such  transactions  including  without
               limitation,  fees  paid  to  intermediate  agencies  employed  by
               Celadon.

        2.     If the Executive ceases to be a full-time employee of Celadon for
               any reason prior to July 1, 1999,  the  Executive is obligated to
               sell  and  Celadon  is  obligated  to  buy,  Executives  personal
               residence  in  Indianapolis,   Indiana  for  Executives  original
               purchase price including closing costs plus capital  improvements
               to the date of sale.  The stated  obligations  of  Executive  and
               Celadon may only be modified by mutual agreement.

Dated:         June 28, 1996

For:           Celadon Group, Inc.                   Don S. Snyder

    /s/ Stephen Russell                          /s/ Don S. Snyder
________________________________________       _________________________________
Stephen Russell                                      Executive
Chairman and Chief Executive Officer



<PAGE>
 





<PAGE>


                               CELADON GROUP, INC.

                                                                      EXHIBIT 22

                            Significant Subsidiaries





Celadon Trucking Services, Inc.

Cheetah Transportation Company

Cheetah Brokerage Company

Celadon Air Mexicana

Transportes RQF, S.A. de C.V. (RQF)

Celadon Logistics, Inc.

Celsur, Inc.

Celadon Travel, Inc.

Celadon Express, Inc.

Celadon Jacky Maeder Company

Randy International UK Ltd.

Guestair, Ltd.




<PAGE>
 




<PAGE>


                                                                    EXHIBIT 24.1

                         CONSENT OF INDEPENDENT AUDITORS

We consent to the incorporation by reference in the Registration Statement (Form
S-8 No.  33-86944)  pertaining  to the 1994 Stock Option Plan of Celadon  Group,
Inc. of our report dated  September 26, 1996,  with respect to the  consolidated
financial  statements and schedule of Celadon Group, Inc. included in the Annual
Report on Form 10-K for the year ended June 30, 1996.



                                            ERNST & YOUNG LLP



Indianapolis, Indiana
September 26, 1996





<PAGE>
 



<TABLE> <S> <C>

<ARTICLE>                           5
<LEGEND>
This schedule contains summary financial information extracted from the
condensed consolidated balance sheet of Celadon Group, Inc. at June 30, 1996 and
the condensed consolidated statement of operations of Celadon Group, Inc. for
the year then ended and is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER>                        1,000
       
<S>                                 <C>
<PERIOD-TYPE>                       YEAR
<FISCAL-YEAR-END>                   JUN-30-1996
<PERIOD-START>                      JUL-1-1996
<PERIOD-END>                        JUN-30-1996
<CASH>                                 5,246
<SECURITIES>                               0
<RECEIVABLES>                         39,074
<ALLOWANCES>                          (5,432)
<INVENTORY>                                0
<CURRENT-ASSETS>                      59,165
<PP&E>                                95,003
<DEPRECIATION>                       (22,715)
<TOTAL-ASSETS>                       141,921
<CURRENT-LIABILITIES>                 42,126
<BONDS>                               62,795
<COMMON>                                 256
                      0
                                0
<OTHER-SE>                            41,706
<TOTAL-LIABILITY-AND-EQUITY>         141,921
<SALES>                                    0
<TOTAL-REVENUES>                     166,544
<CGS>                                      0
<TOTAL-COSTS>                        164,807
<OTHER-EXPENSES>                          72
<LOSS-PROVISION>                           0
<INTEREST-EXPENSE>                     3,672
<INCOME-PRETAX>                       (2,007)
<INCOME-TAX>                               0
<INCOME-CONTINUING>                   (1,596)
<DISCONTINUED>                       (15,203)
<EXTRAORDINARY>                            0
<CHANGES>                                  0
<NET-INCOME>                         (16,799)
<EPS-PRIMARY>                          (2.13)
<EPS-DILUTED>                          (2.13)
       



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission