CELADON GROUP INC
10-Q, 1997-05-09
ARRANGEMENT OF TRANSPORTATION OF FREIGHT & CARGO
Previous: MONACO FINANCE INC, 8-K, 1997-05-09
Next: LESLIES POOLMART, DEF13E3, 1997-05-09







<PAGE>
<PAGE>
- -------------------------------------------------------------------------------
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

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

                       FOR THE PERIOD ENDED MARCH 31, 1997

          [ ] 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)

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

        9503 EAST 33RD STREET
          ONE CELADON DRIVE
           INDIANAPOLIS, IN                                        46236-4207
  (Address of principal executive offices)                         (Zip Code)

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

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 [X] No [ ]

The number of shares outstanding of the Common Stock ($.033 par value) of the
Registrant as of the close of business on May 7, 1997 was 7,622,580.


<PAGE>

<PAGE>



                               CELADON GROUP, INC.

                                    INDEX TO

                            MARCH 31, 1997 FORM 10-Q

PART I.    FINANCIAL INFORMATION
<TABLE>

<S>                                                                                         <C>
      Item 1.  Financial Statements (Unaudited)

         Condensed consolidated balance sheets at March 31, 1997
         and June 30, 1996...................................................................3

         Condensed consolidated statements of operations -  For the three and nine months
         ended March 31, 1997 and 1996.......................................................4

         Condensed consolidated statements of cash flows - For the nine months ended
         March 31, 1997 and 1996.............................................................5

         Notes to condensed consolidated financial statements ...............................6

      Item 2.  Management's Discussion and Analysis of Financial Condition
               and Results of Operations....................................................13

PART II.   OTHER INFORMATION

      Item 6.  Exhibits and Reports on Form 8-K.............................................17

</TABLE>

                                        2

<PAGE>


<PAGE>



                         PART I - FINANCIAL INFORMATION

                               CELADON GROUP, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                       (IN THOUSANDS EXCEPT SHARE AMOUNTS)

                                   (UNAUDITED)
<TABLE>
<CAPTION>

                                                                                    MARCH 31,        JUNE 30,
                                                                                     1997             1996
                                                                                    -----             ----
                                       A S S E T S
<S>                                                                                 <C>            <C>     
Current assets:
    Cash and cash equivalents...................................................    $1,174         $  5,246
    Trade receivables, net of allowance.........................................    27,161           33,642
    Accounts receivable - other.................................................     3,415            4,338
    Prepaid expenses and other current assets...................................     4,520            3,247
    Tires in service ...........................................................     3,268            2,814
    Income tax recoverable......................................................     3,269            3,926
    Assets held for resale......................................................        --            2,548
    Deferred income tax assets .................................................     4,087            3,404
                                                                                  --------         --------
                       Total current assets ....................................    46,894           59,165
                                                                                  --------         --------
Property and equipment, at cost ................................................   114,307           95,003
    Less accumulated depreciation and amortization..............................    28,062           22,715
                                                                                  --------         --------
               Net property and equipment.......................................    86,245           72,288
                                                                                  --------         --------
Deposits........................................................................       528              809
Tires in service ...............................................................     1,939            2,234
Advances to unconsolidated affiliate............................................     1,933               --
Intangible assets...............................................................       781              875
Goodwill, net of accumulated amortization.......................................     4,881            4,980
Other assets....................................................................     1,529            1,570
                                                                                  --------         --------
    Total assets................................................................  $144,730         $141,921
                                                                                  ========         ========


     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............................................................      5,208           8,707
    Accrued expenses ...........................................................     16,693          20,122
    Bank borrowings and current maturities of long-term debt....................      2,540           4,029
    Notes payable...............................................................        --            1,200
    Current maturities of capital lease obligations.............................     10,764           7,356
    Income taxes payable .......................................................        269             527
    Current maturities of ESOP loan.............................................        --              185
                                                                                  ---------        --------
         Total current liabilities..............................................     35,474          42,126
                                                                                  ---------        --------
Long-term debt, net of current maturities ......................................     10,236          26,552
Capital lease obligations, net of current maturities............................     45,682          23,473
Deferred income tax liabilities ................................................      8,675           7,796
                                                                                   ----------      --------
    Total liabilities...........................................................    100,067          99,947
                                                                                   --------        --------
Minority interest...............................................................         12              12
Commitments and contingencies
Stockholders' equity:

    Common stock, $.033 par value, authorized 12,000,000 shares; issued
      7,750,580 shares at March 31, 1997 and  June 30, 1996 ....................        256             256
    Additional paid-in capital..................................................     56,281          56,281
    Retained earnings ..........................................................    (10,506)        (14,035)
    Equity adjustment for foreign currency translation..........................       (420)           (355)
                                                                                  ----------      ----------
                                                                                     45,611          42,147
    Treasury stock, at cost, 128,000 shares and zero shares at March 31, 1997
      and June 30, 1996, respectively                                                  (960)             --
Less:
Debt guarantee for ESOP.........................................................         --            (185)
                                                                                  ---------        ---------
    Total stockholders' equity..................................................     44,651          41,962
                                                                                  ---------        ---------
    Total liabilities and stockholders' equity..................................   $144,730        $141,921
                                                                                  =========        =========
</TABLE>

     See accompanying notes to condensed consolidated financial statements.

                                        3

<PAGE>


<PAGE>



                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                   FOR THE THREE MONTHS ENDED        FOR THE NINE MONTHS ENDED
                                                           March 31,                       March 31,

                                                        1997          1996          1997           1996
                                                        ----          ----          ----           ----
<S>                                                  <C>           <C>           <C>            <C>     
Operating revenue..................................  $ 47,824      $ 44,138      $140,759       $123,652
                                                       ------      ---------     --------       --------
Operating expenses:
    Salaries, wages and employee benefits..........    16,787        16,427        50,260         46,036
    Fuel...........................................     8,011         7,422        23,074         19,617
    Operating costs and supplies...................     3,102         3,665         9,650          9,378
    Insurance and claims...........................     1,449         1,222         4,074          3,580
    Depreciation and amortization..................     2,647         1,901         7,527          5,531
    Rent and purchased transportation..............     8,754         8,293        25,993         23,433
    Professional and consulting fees...............       404           253         1,004            997
    Communications and utilities...................       774           658         2,264          1,920
    Permits, licenses and  taxes...................     1,111         1,015         3,187          2,972
    Employee stock ownership plan contribution.....         6            25            39             75
    (Gain) on sale of revenue equipment............      ----           (90)          ---           (995)
    Selling expenses...............................       860           809         2,335          2,280
    General and administrative.....................       342           677         1,843          1,833
                                                      --------     ---------     --------       --------
        Total operating expenses...................    44,247        42.277       131,250        116,657
                                                      --------     ---------     --------       --------

Operating income...................................     3,577         1,861         9,509          6,995

Other (income) expense:
    Interest expense, net..........................     1,304           927         3,662          2,738
    Other (income) expense net.....................         8            15           (37)            50
                                                      --------     ---------     --------       --------

Income from continuing operations before income
    taxes..........................................     2,265           919         5,884          4,207
    Provision for income taxes.....................       906           177         2,354          1,928
                                                      --------     ---------     --------       --------
      Income from continuing operations............     1,359           742         3,530          2,279

Discontinued operations :
    Loss from operations of freight forwarding
      division  (net of tax).......................      --             --            --          (1,137)
    Loss on disposal of freight-forwarding division
      (net of tax).................................      --             --            --          (8,214)
    Income from operations of logistics division (net
      of tax)......................................      --             90            --             538
                                                      --------     ---------     --------       --------
    Income from discontinued operations (net of tax)     --             90            --          (8,813)
                                                      --------     ---------     --------       --------
      Net income ..................................  $  1,359       $  832        $ 3,530        $(6,534)
                                                      ========     =========     ========       =========

Earnings per Common Share:
    Continuing operations..........................  $  0.18        $ 0.09        $  0.46        $ 0.29
    Discontinued operations........................      --           0.02            --          (1.11)
                                                      --------     ---------     --------       --------
      Net income loss per share ...................  $  0.18        $ 0.11        $  0.46        $(0.82)
                                                      ========     =========     ========       ========

Weighted average number of common shares and
      equivalents outstanding...................... 7,674,768      7,884,100      7,647,194     7,921,627
                                                    =========      =========     ==========     =========
</TABLE>


     See accompanying notes to condensed consolidated financial statements.

                                        4

<PAGE>


<PAGE>



                               CELADON GROUP, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                         ( DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)
<TABLE>
<CAPTION>
                                                                                        NINE MONTHS ENDED
                                                                                            MARCH 31,
                                                                                   ---------------------------
                                                                                      1997           1996
                                                                                      ----           ----
<S>                                                                                <C>            <C>      
Continuing Operations:
Cash flows from operating activities:
    Net  income from continuing operations..................................       $   3,530      $   2,124
    Adjustments to reconcile net  income to net cash provided
         by operating activities:
         Depreciation and amortization......................................           7,527          5,531
      Provision for deferred income taxes...................................             864          2,580
      Provision for doubtful accounts.......................................             189             98
      Net (gain) on sale of property and equipment..........................              --           (995)
      Changes in assets and liabilities:
         (Increase) in trade receivables....................................          (1,132)        (6,853)
         (Increase) decrease in accounts receivable -- other................          (1,044)         5,029
         Decrease (increase) in income tax recoverable......................             569           (891)
         (Increase) in tires in service.....................................            (159)          (699)
         (Increase) in prepaid expenses and other current assets............          (1,422)          (452)
         Decrease (increase) in other assets................................           4,172         (2,830)
             Increase in accounts payable and accrued expenses..............             240          9,396
             (Decrease) in income taxes payable.............................            (148)          (571)
                                                                                    ---------      ---------
      Net cash provided by operating activities.............................          13,186         11,467
                                                                                    ---------      ---------
Cash flows from investing activities:
   Purchase of property and equipment.......................................          (1,274)        (7,482)
   Proceeds on sale of property and equipment...............................           13,864         1,877
   Decrease in deposits.....................................................              281           331
                                                                                     --------      --------
       Net cash provided by (used for) investing activities.................           12,871       (5,274)
                                                                                     --------      --------
Cash flows from financing activities:
   Proceeds from issuance of common stock...................................             --            136
   Purchase of common stock held in treasury................................            (235)          ---
   Proceeds from bank borrowings and debt...................................             --          1,909
   Payments of bank borrowings and debt ....................................         (19,005)         (436)
   Principal payments under capital lease obligations.......................          (8,234)       (6,312)
                                                                                    ----------    ----------
      Net cash (used for) financing activities .............................         (27,474)       (4,703)
                                                                                    ----------    ----------
      Net cash (used for) provided by continuing operations.................          (1,417)        1,490
                                                                                    ----------    ----------
Discontinued Operations:
   Income (loss) from operations, net of income taxes.......................              --           (247)
   Estimated loss on disposal, net of income taxes..........................              --         (8,214)
   Change in net operating assets...........................................           (2,655)        8,311
                                                                                    ----------    ---------
   Operating activities.....................................................           (2,655)         (150)
   Investing activities.....................................................             ---          2,678
   Financing activities.....................................................             ---         (1,873)
                                                                                    ----------    ----------
      Net cash provided by (used for) discontinued operations...............           (2,655)          655
                                                                                    ----------    ----------
   Increase (decrease) in cash and cash equivalents.........................           (4,072)        2,145
   Cash and cash equivalents at beginning of year...........................            5,246         1,809
                                                                                    ----------    ---------
   Cash and cash equivalents at end of period...............................        $   1,174      $  3,954
                                                                                    ==========    =========

</TABLE>


     See accompanying notes to condensed consolidated financial statements.

                                        5


<PAGE>

<PAGE>




                               CELADON GROUP, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 MARCH 31, 1997
                                   (UNAUDITED)

(1)     BASIS OF PRESENTATION

        The accompanying  unaudited condensed  consolidated financial statements
have been prepared in accordance with generally accepted  accounting  principles
for interim  financial  reporting and the general  instructions  to Form 10-Q of
Regulation S-X.  Accordingly,  they do not include certain  information and note
disclosures  required by generally  accepted  accounting  principles  for annual
financial  reporting  and should be read in  conjunction  with the  consolidated
financial  statements and notes thereto of Celadon Group,  Inc. (the  "Company")
for the years ended June 30, 1996, 1995 and 1994.

        The unaudited interim financial  statements reflect all adjustments (all
of a normal recurring  nature) which management  considers  necessary for a fair
presentation  of the financial  condition  and results of  operations  for these
periods.  The results of operations for the interim  period are not  necessarily
indicative of the results that may be reported for the full year.

        The preparation of the financial statements in conformity with generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that affect the amounts  reported in the financial  statements  and
accompanying notes. Actual results could differ from those estimates.

        The  condensed  consolidated  balance sheet at June 30, 1996 was derived
from the audited consolidated balance sheet at that date.

(2)     SEGMENT AND GEOGRAPHICAL INFORMATION; SIGNIFICANT CUSTOMER

        The Company's continuing operations consist of 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 revenue.  During December,  1995, the Company's Board of Directors
adopted  a plan  to  discontinue  its  freight  forwarding  business  which  was
previously  reported as a separate  business  segment.  In the fourth quarter of
fiscal year 1996, the Company also  discontinued the operations of the logistics
operations which was previously  reported as a separate  business  segment.  The
Company has presented the results of these segments as discontinued  operations,
as described in note 5.

                                        6

<PAGE>


<PAGE>



                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 1997
                         (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

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

<TABLE>
<CAPTION>

                                            FOR THE THREE MONTHS ENDED     FOR THE NINE MONTHS ENDED
                                                     March 31,                       MARCH 31,
                                                1997            1996          1997           1996
                                                ----            ----          ----           ----

<S>                                            <C>             <C>          <C>          <C>     
Operating revenue:
   Truckload...............................    $41,675         $39,517      $123,950     $110,143
   Flatbed.................................      6,149           4,621        16,809       13,509
                                               --------        --------     --------     --------
       Total...............................    $47,824         $44,138      $140,759     $123,652
                                               ========        ========     ========     ========
Operating income:
   Truckload...............................   $  3,497         $ 2,423      $ 10,006      $ 8,879
   Flatbed.................................        323             230           838          571
                                               --------        --------     --------     --------
       Total from operating divisions            3,820           2,653        10,844        9,450
   Corporate expense.......................       (243)           (792)       (1,335)      (2,455)
   Interest expense........................     (1,304)           (927)       (3,662)      (2,738)
   Other income (expense)..................         (8)            (15)           37          (50)
                                               --------        --------     --------     --------
       Income from continuing operations
       before incomes taxes................   $  2,265        $    919      $  5,884      $ 4,207
                                               ========        ========     ========     ========
Capital expenditures (including capital leases):
   Truckload...............................   $    225         $ 3,098       $ 28,613     $22,772
   Flatbed.................................         --             --              32          18
   Corporate...............................         --             --              11           3
                                              ---------        --------      --------     -------
       Total...............................   $    225         $ 3 098       $ 28,656     $22,793
                                              =========        ========      ========     =======
Depreciation and amortization:
   Truckload...............................   $  2,571        $  1,836       $  7,294     $ 5,338
   Flatbed.................................         59              60            179         179
   Corporate...............................         17               5             54          14
                                             -----------      --------       --------     -------
       Total...............................   $  2,647        $  1,901        $ 7,527     $ 5,531
                                             ===========      ========       ========     =======
Total assets:
   Truckload...........................................................      $122,965    $106,701
   Flatbed.............................................................         7,272       7,100
                                                                             --------    --------
       Total from operating divisions..................................       130,237     113,801
   Corporate...........................................................         7,430       3,220
   Discontinued operations.............................................         7,063      34,957
                                                                             --------    --------
       Total...........................................................      $144,730    $151,978
                                                                             ========    ========
</TABLE>


                                        7

<PAGE>


<PAGE>




                               CELADON GROUP, INC.
            NOTES TO CONDENSED CONSOLIDATED STATEMENTS -- (CONTINUED)
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

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

<TABLE>
<CAPTION>

                                          FOR THE THREE MONTHS ENDED        FOR THE NINE MONTHS ENDED
                                                    March 31,                       MARCH 31,
                                               1997            1996            1997           1996
                                               ----            ----            ----           ----
<S>                                          <C>            <C>            <C>            <C>      
Operating revenue:
   United States.....................        $ 46,346       $ 42,788       $ 136,915      $ 120,117
   Mexico (I)........................           1,478          1,350           3,844          3,535
                                             --------       --------       ---------      ---------
     Total...........................        $ 47,824       $ 44,138       $ 140,759      $ 123 652
                                              ========      ========       =========      =========
Income before income taxes:
   United States.....................         $ 2,117         $   775        $ 5,772      $   3,909
   Mexico (I)........................             148             144            112            298
                                             ---------       ---------      --------    -----------
     Total...........................         $ 2,265         $   919        $ 5,884      $   4,207
                                              =======         =======        =======      =========
Total assets:
   Unites States......................................................     $ 135,931       $114,802
   Mexico (I).........................................................         1,736          2,219
                                                                          ----------      ----------
     Total............................................................     $ 137,667       $117,021
                                                                           =========      ==========
</TABLE>




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

Significant Customer:

        Revenue from  Chrysler  accounted for  approximately  43% and 51% of the
Company's  revenue  for  the  three  months  ended  March  31,  1997  and  1996,
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
for the three months ended March 31, 1997 and 30% and 70%, respectively, for the
three  months  ended  March  31,  1996.  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  revenue  during any of its three most  recent  fiscal
years.

                                        8

<PAGE>


<PAGE>



                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 1997
                                   (UNAUDITED)

(3) INCOME TAXES

        The Company's  effective tax rate differs from the statutory federal tax
rate of 35% due to  state  income  taxes  and  certain  expenses  which  are not
deductible  for income tax  purposes.  The  effective  tax rates for  continuing
operations  for the nine months ending March 31, 1997 and 1996 were 40% and 46%,
respectively.  The 1996 tax provision includes additional tax expense related to
the  non-deductible  portion of  expense  allowances  paid to drivers  which pay
practice was discontinued by the Company in September, 1995.

(4) HEDGING ACTIVITIES, COMMITMENTS AND CONTINGENCIES

        The Company,  from  time-to-time,  enters into  arrangements  to protect
against  fluctuations  in the price of the fuel used by its trucks.  As of March
31,  1997,  the Company had no contracts  to purchase  fuel for future  physical
delivery. Contracts for fuel delivery in the period March through July 1997 were
canceled in the September  1996 quarter and the Company  realized a cancellation
gain of $85 thousand.  This gain was reflected as a reduction in fuel expense in
the  September  quarter.   Additionally,   the  Company  periodically   acquires
exchange-traded   petroleum  futures  contracts  and  various  commodity  collar
transactions.  At March 31, 1997, the market value of  outstanding  transactions
which extended  through  February 1998  approximated  the $37 thousand  recorded
negative value and covered approximately 16% of the Company's fuel requirements.
Gains and losses on transactions,  not designated as hedges, are recognized when
realized and in the March 1997 quarter a loss of $75 thousand was recorded.  The
net loss for the nine months ended March 31, 1997 was $7 thousand.  The loss was
reflected as adjustments to fuel expense in the respective periods.  The current
and  future  delivery  prices  of fuel are  monitored  closely  and  transaction
positions adjusted  accordingly.  Total commitments are also monitored to ensure
they will not exceed actual fuel requirements in any period.

        Standby letters of credit,  not reflected in the accompanying  condensed
consolidated  financial  statements,  aggregated  approximately  $2.2 million at
March 31, 1997.

        The Company has outstanding  commitments to purchase  approximately $9.9
million of revenue equipment at March 31, 1997.

        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.  On October 30, 1996,  the Company made a
payment of $1.1 million,  under protest,  which includes interest to the date of
payment  and enables  the  Company to pursue  resolution  of the matter with the
State of Texas Attorney  General.  In the March 1997 quarter,  the Company filed
its Original Petition against  representatives  of the State of Texas. The state
responded and denied the Company's claims. The Company is preparing its evidence
to submit to the  Court.  The  Company  has  accrued an amount  that  management
estimates is due based upon methods  they believe are  appropriate.  While there
can be no certainty as to the outcome,  the Company  believes  that the ultimate
resolution  of this  matter  will  not have a  material  adverse  effect  on its
consolidated financial position.

        There are  various  claims,  lawsuits  and pending  actions  against the
Company and its  subsidiaries  incident to the  operation of its  business.  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 financial position or results of operations.

                                        9

<PAGE>


<PAGE>



(5)     DISCONTINUED OPERATIONS

        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 the
Harper Group, Inc., to the Company. The remaining assets and liabilities of this
segment are in the process of liquidation.

        In the fourth  quarter of fiscal 1996,  the Company  disposed of the two
primary  operating  subsidiaries  of the logistics  segment.  At that time,  the
Company  determined that it would discontinue  offering  logistics services as a
separate  product  line.  In  accordance  with the  terms  of sale of the  South
American warehousing,  logistics and distribution business for $3.2 million, the
Company received 100,000 shares of the Company's common stock valued at $725,000
on July 3, 1996, and payment on October 3, 1996, of the $2.5 million  promissory
note issued by the purchaser.

        In the second  quarter of fiscal 1997,  there was a dispute  between the
Company  and  its  partner  in the  discontinued  freight  forwarding  operation
concerning final liquidation of the partnership. The dispute was resolved by the
Company  acquiring,  in February,  1997, the other partner's 30% interest in the
remaining assets and liabilities of the partnership.

        On  December  18,  1996,  the Company  sold  certain  assets  consisting
primarily of customer  lists of its wholly owned freight  forwarding  operations
conducted  in the New  York  area  to NG  Enterprises,  Inc.  (NGE),  a  company
controlled by Norman G. Grief, the former President and Chief Executive  Officer
of Randy International, Inc. In connection with the sale, the Company acquired a
49% interest in NGE,  agreed to provide a five year interest  bearing  revolving
credit loan up to a $1.9  million  secured by the assets of NGE and agreed to an
option  exercisable  by NGE to acquire  the  Company's  49%  interest in NGE for
$300,000  initially,  which amount will increase by $30 thousand  annually.  The
Company will account for its  investment in NGE on the cost basis in the future.
No gain or loss was recognized on the sale.

                                       10

<PAGE>


<PAGE>



                               CELADON GROUP, INC.
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                                 MARCH 31, 1997
                          (DOLLAR AMOUNTS IN THOUSANDS)
                                   (UNAUDITED)

        At March 31, 1997 and June 30, 1996, assets and liabilities  included in
the Company's consolidated balance sheet related to the discontinued  operations
are as follows (in thousands):

<TABLE>
<CAPTION>

Freight Forwarding:                                        March 31,       June 30,
                                                             1997            1996
                                                             ----            ----
<S>                                                       <C>             <C>      
   Assets:
        Cash..........................................    $     519       $   3,142
        Accounts receivable (net of allowance)........        1,315           8,436
        Accounts receivable other.....................        1,224           2,558
        Assets held for resale........................           --              69
        Deferred income tax receivable................        2,965           2,369
        Prepaid expenses and other current assets.....          675             224
                                                         ----------        --------
            Total.....................................   $    6,698        $ 16,798
                                                         ==========        ========
  Liabilities and Equity:
        Accounts payable..............................    $   1,339       $   4,805
        Accrued expenses..............................        2,139           6,146
        Income taxes payable..........................           --             105
        Deferred income tax assets....................           --             (11)
        Equity adjustment for foreign currency translation       10              25
                                                         ----------        --------
            Total.....................................    $   3,478        $ 11,070
                                                         ==========        ========
Logistics:
  Assets:
        Cash..........................................    $    --          $     33
        Accounts receivable (net of allowances).......         --               303
        Accounts receivable other.....................         --               632
        Assets held for sale..........................         --             2,479(1)
        Income tax - receivable.......................          329             329
        Deferred income tax receivable................           36              36
                                                          ----------       --------
           Total......................................    $     365        $  3,812
                                                          ==========       ========
Liabilities and Equity:
        Accrued expenses..............................    $    --          $    214
        Income taxes payable..........................          272             276
        Deferred income taxes payable.................          210             206
        Equity adjustment for foreign currency translation     --                (2)
                                                          -----------      --------
            Total.....................................    $      482       $    694
                                                          ===========      ========
</TABLE>

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

                                       11

<PAGE>


<PAGE>



        The disposal of the freight  forwarding and logistics  segments has 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 restated to reflect the discontinuation of
these lines of business.

(6) COMMON STOCK

        On October 18, 1996,  the  Company's  Board of Directors  ("the  Board")
authorized the sale of up to 250,000 shares of the Company's Common Stock to the
Celadon Group, Inc. Employee Stock Purchase Plan,  referred to informally by the
Company as the Celadon Hallmark Investment Plan ("CHIP").  The Common Stock, par
value $0.33 per share, may be treasury shares or newly issued shares, at a price
equal to 85% of the fair market value of the shares as of the day of purchase.

        On  September  24,  1996,  the Board  extended to November 1, 1997,  the
expiration   date  for  the  stock  purchase   warrant   originally   issued  to
International  Bancshares  Corporation  in August 1990  pursuant to the Employee
Stock Ownership Plan loan agreement.

(7) SUPPLEMENTAL CASH FLOW INFORMATION

        During the nine  months  ended March 31,  1997 and 1996,  capital  lease
obligations in the amount of $33.9 million and $15.8 million,  respectively were
incurred in  connection  with the  purchase  of, or option to  purchase  revenue
equipment  (including tires in service).  Included in the current period is $6.6
million  related to the sale leaseback of certain revenue  equipment  previously
owned.

                                       12

<PAGE>


<PAGE>




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

THREE MONTHS ENDED MARCH 31, 1997 COMPARED WITH THE THREE MONTHS ENDED MARCH 31,
1996

        Revenue.  Consolidated revenue from continuing operations of the Company
increased by $3.7 million,  or 8.4%, to $47.8 million for the three months ended
March 31, 1997 (the "1997 period") from $44.1 million for the three months ended
March  31,  1996  (the  "1996  period").  Revenue  from the  truckload  division
increased by $2.2  million,  or 5.6%,  to $41.7  million in the 1997 period from
$39.5 million in the 1996 period,  reflecting a slight  decline in volume and an
increase in net rate per mile. The rate per mile,  excluding out of route miles,
increased  by 6% to $1.10 per mile in the 1997  period from a $1.035 per mile in
the 1996  period  due to the  Company's  increased  focus  on the most  economic
business while  eliminating  non-compensatory  business.  The Company's  flatbed
division  acquired in June,  1995  represented  $1.5  million of the increase in
consolidated  revenues.  The number of tractors  operated by the Company's  U.S.
truckload  operation in over-  the-road  service rose to 1,211 at March 31, 1997
compared to 1,119 at March 31, 1996 in both cases excluding 49 tractors operated
by the Company's Mexican affiliate in both periods. The flatbed division's fleet
of owner operated  equipment  increased to  approximately  280 at March 31, 1997
from 210 at March 31, 1996.

        Operating income.  The truckload  division operating income increased by
$1.1 million,  or 45.8%, to $3.5 million in the 1997 period from $2.4 million in
the 1996 period.  The operating ratio for the truckload  division,  which is the
percentage  of operating  expenses to its  revenue,  improved to 92% in the 1997
period from 94% in the 1996 period.  The  improvement  in  operating  ratio  was
principally  attributable  to  the  increase  in  net rate per mile noted  above
partially  offset   by  cost  increases.   Excluding  Mexican  operations,  fuel
cost per gallon, net  of  a  $75  thousand  loss  on  fuel management contracts,
increased  by  $0.03  to  $1.12  per  gallon  from  $1.09 per  gallon reflecting
generally higher fuel costs during the period in the truckload  division. Driver
wages per billable  mile  increased to $0.354 from $0.341  due to  a  change  in
the pay rates in the fall of 1995 and  adoption  of  a length of  service  bonus
system  in the fall of 1996.  The  Company's  flatbed division  operating ratio,
which  is typically  higher  than  the  Company's  truckload  division since its
revenue is generated by  owner-operators  which are generally more  expensive as
a  percentage  of  revenue  than  the use of  Company  owned equipment, improved
to 94.8% in the 1997 period from 95.0% in the 1996  period. This improvement was
primarily due to the flatbed division's  overhead and  fixed operating  expenses
not  increasing  as rapidly as the revenue  increase.  Costs associated with the
rental of flatbed owner- operated equipment is classified as rent expense in the
consolidated statement of operations.

        Corporate expenses decreased by $0.6 million to $0.2 million in the 1997
period from $0.8  million in the 1996 period.  The decrease is primarily  due to
senior management changes  implemented at the end of the June 1996 quarter and a
net recovery of $300,000 for claims against  Burlington Motor Carriers  relating
to terminated acquisition negotiations.

        Interest expense. Interest expense increased by $0.4 million, or 44%, to
$1.3  million in the 1997  period  from $0.9  million in the 1996  period,  as a
result of higher average  outstanding  borrowings and the conversion in October,
1996 of 252 tractors from operating lease to capital lease.

        Income  taxes.  The  effective tax rates for the March 31, 1997 and 1996
periods were 40% and 19% respectively.  The discontinuance of foreign operations
associated  with the logistics  business and the  reallocation  of related taxes
contributed to a lower  effective  rate for  continuing  operations in 1996. The
lower  effective  tax rate  during the 1996 period is also  attributable  to the
cumulative impact of a lower estimate of state tax expense.

                                       13

<PAGE>


<PAGE>




NINE MONTHS ENDED MARCH 31, 1997 COMPARED WITH THE NINE MONTHS ENDED MARCH 31,
1996

        Revenue.  Consolidated revenue from continuing operations of the Company
increased  by $17.2  million,  or 13.9%,  to $140.8  million for the nine months
ended March 31, 1997 (the "1997 period") from $123.6 million for the nine months
ended March 31, 1996 (the "1996  period").  Revenue from the truckload  division
increased by $13.8 million,  or 12.5%, to $123.9 million in the 1997 period from
$110.1 million in the 1996 period, primarily as a result of a volume increase in
the demand for the Company's  transportation  services between the United States
and Mexico in the nine months  ended March 31,  1997,  as well as an increase in
rate per mile.  The revenue  miles  increased by 8% in the 1997 period  compared
with the 1996 period. The rate per mile, excluding out of route miles, increased
by 5% to $1.09  per mile in the 1997  period  from a $1.04  per mile in the 1996
period due to the Company's  increased focus on the most economic business while
eliminating   non-compensatory  business.  Revenue  from  the  flatbed  division
increased  by $3.3  million,  or 24.4% to $16.8  million in the 1997 period from
$13.5  million  in the 1996  period,  primarily  as a result of  increasing  the
network of  owner-operated  tractors  to 280 at March 31, 1997 from 210 at March
31,  1996.  The number of tractors  operated  by the  Company's  U.S.  truckload
operation in  over-the-road  service rose to 1,211 at March 31, 1997 compared to
1,119 at March 31,  1996 in both cases  excluding  49  tractors  operated by the
Company's Mexican affiliate in both periods.

        Operating income. The truckload division operating income increased $1.1
million,  or 12.4% to $10.0  million in the 1997 period from $8.9 million in the
1996  period.  The  operating  ratio for the  truckload  division,  which is the
percentage of operating expenses to its revenue,  decreased to 91.9% in the 1997
period from 92.0% in the 1996 period.  The 1996 ratio includes  approximately 1%
point benefit from a gain of  approximately  $1.0 million on the sale of revenue
equipment. Excluding Mexican operations, fuel cost per gallon increased by $0.07
to $1.12 per gallon from $1.05 per gallon reflecting generally higher fuel costs
during  the  period  in  the  truckload  division.  This cost  increase  is  net
of realized  gain  of  $78  thousand  attributable to  the  Company's fuel price
management program. Driver wages per billable mile  increased  slightly due to a
change in the pay rates in the fall of 1995 and adoption of a length  of service
bonus  system  in  the  fall  of 1996. Other cost increases were  offset  by the
revenue rate increases noted  above. The  Company's  flatbed  division operating
ratio, which is typically  higher than the  Company's  truckload  division since
its revenue is  generated by owner- operators which are generally more expensive
as a percentage of revenue  than the use of Company  owned  equipment,  improved
to 95.0% in the 1997 period from 95.8% in the 1996 period. This improvement  was
primarily due to the flatbed  division's  overhead and fixed operating  expenses
not increasing as rapidly as the revenue  increase.  Costs  associated  with the
rental of flatbed owner-operated  equipment  is  classified  as rent  expense in
the  consolidated statement of operations.

        Corporate expenses decreased by $1.2 million to $1.3 million in the 1997
period from $2.5 million in the 1996 period  primarily due to senior  management
changes  implemented at the end of the June 1996 quarter decreased  professional
fees and a net recovery of $300,000 for claims against Burlington Motor Carriers
relating to terminated acquisition negotiations.

        Interest expense.  Interest expense increased by $1.0 million, or 37.0%,
to $3.7 million in the 1997 period from $2.7  million in the 1996  period,  as a
result of higher average  outstanding  borrowings and the conversion in October,
1996 of 252 tractors from operating lease to capital lease.

        Income  taxes.  The  effective tax rates for the March 31, 1997 and 1996
periods were 40% and 46% respectively.  The higher effective tax rate during the
1996  period  is  principally  due to  additional  tax  expense  related  to the
non-deductible portion of expense allowances paid to drivers, which pay practice
was discontinued in September, 1995.

                                       14

<PAGE>


<PAGE>



 LIQUIDITY AND CAPITAL  RESOURCES

        The  Company's  primary  capital  requirements  in fiscal 1997 have been
funding the acquisition of revenue  equipment for the trucking  division.  These
requirements have been met primarily by equipment leasing  arrangements.  During
the March 31,  1997  quarter,  the  Company  reduced the size of its credit line
based on lower  projected  requirements.  At March 31,  1997,  the Company had a
credit  facility  of $30.0  million  from its banks.  At March 31,  1997,  $12.1
million was utilized as  outstanding  borrowings,  and $2.2 million was utilized
for standby letters of credit.  The average balance  outstanding during the nine
months was $18.1 million and the highest  balance  outstanding was $32.4 million
when the credit facility limit was $35.0 million.

        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 7.44% at March 31, 1997. 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.

        The trucking  division has financed some of its capital  requirements by
obtaining lease financing and notes payable on revenue  equipment.  At March 31,
1997,  the  Company  had an  aggregate  of $56.6  million in such  financing  at
interest  rates  ranging from 6.1% to 10.5%,  maturing at various  dates through
2003. Of this amount, $10.9 million is due within one year.

        During the December  1996  quarter,  the Company  declared its option to
purchase certain revenue equipment  previously financed with operating leases at
the end of the lease  term.  As a result of this  conversion,  fixed  assets and
capital lease obligations  increased $10.4 million. The Company also completed a
sale leaseback of certain revenue equipment  previously owned. The proceeds from
the sale and the increase to capital lease obligations was $6.6 million.

        As of  March  31,  1997,  the  Company  had on order  revenue  equipment
representing  an aggregate  capital  commitment of $9.9 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 March 31, 1997, increased $0.9 million to $25.8 million from $24.9
million at June 30, 1996. The net increase  represented a $0.6 million  increase
in the truckload  division and a $0.3 million increase in the flatbed  division.
The 4% increase in accounts receivable for the Company reflects the 14% increase
in revenues for fiscal 1997.

        Effective  September 19, 1996,  the Company  completed a  sale/leaseback
transaction relating to its new headquarters facility in Indianapolis,  Indiana.
The  proceeds  from the  transaction  were used to reduce  by  approximately  $6
million the borrowings outstanding under its bank credit facility.

        The Company  purchases fuel contracts from time-to-time for a portion of
its  projected  fuel needs.  At March 31, 1997,  the Company had no contracts to
purchase fuel for future delivery.  The Company's fuel price management  program
has not  significantly  impacted the Company's recent operating  results and has
not adversely impacted the Company's liquidity.

        On September  24, 1996,  the  Company's  Board of Directors  extended to
November 1, 1997, the expiration date for the stock purchase warrant  originally
issued to  International  Bancshares  Corporation in August 1990 pursuant to the
Employee Stock Ownership Plan loan agreement.

                                       15

<PAGE>


<PAGE>



        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 fund the acquisition of 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  truckload  division's primary traffic
lane is between the Midwest  United States and Mexico,  winter  generally has an
unfavorable  impact upon the Company's  results of  operations.  Also,  business
demands for full truckload service tend to fall during holidays in both the U.S.
and  Mexico and the  timing of  holidays  can  therefore  impact  the  Company's
operations in any particular period.

INFLATION

        Many of the Company's operating expenses 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 1997 and 1996 generally were
not significant.

                                       16

<PAGE>


<PAGE>



                                      PART II - OTHER INFORMATION

ITEM 6.    EXHIBITS AND REPORTS ON  FORM 8K

<TABLE>
<S>                <C>        <C>                                                      
     (a)   Exhibits

           Exhibit 10.46 -    Settlement Agreement dated March 28, 1997 between Leonard R. Bennett and
                              the Company.

           Exhibit 10.47 -    Fourth amendment, dated March 24, 1997, to the Credit Agreement dated
                              June 1, 1994 between Celadon Group, Inc., Celadon Trucking Services, Inc.
                              and NBD Bank N.A. and the First National Bank of Boston.

           Exhibit 11 -       Computation of per share earnings

           Exhibit 27 -       Financial Data Schedule

     (b)   Reports on Form 8-K

           No Current Reports on Form 8-K were filed during the three months ended March 31, 1997.
</TABLE>

                                       17

<PAGE>


<PAGE>




                                   SIGNATURES

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

                                                   CELADON GROUP, INC.
                                                      (Registrant)

                                                 /s/ Stephen Russell
                                        ------------------------------------
                                        Stephen Russell, Chief Executive Officer

                                                  /s/ Don S. Snyder
                                        ---------------------------------------
                                         Don S. Snyder, Executive Vice President
                                                 Chief Financial Officer

Date:   May 9, 1997

                                       18



<PAGE>






<PAGE>


                              SETTLEMENT AGREEMENT

           This SETTLEMENT AGREEMENT (this "Agreement"), is made as of the 28th
day of March, 1997, between Celadon Group, Inc., a Delaware corporation (the
"Company"), on the one hand, and Leonard R. Bennett ("Bennett"), on the other
hand.

                                 WITNESSETH:

           WHEREAS, prior to the date hereof Celadon and Bennett entered into a
Consulting and Non-Competition Agreement, dated as of July 3, 1996 (the
Consulting Agreement.); and

           WHEREAS, certain disputes have arisen regarding the rights and
obligations of the parties pursuant to the Consulting Agreement and both Celadon
and Bennett deny and continue to deny any wrongdoing of any nature and any
liability whatsoever in connection with the facts allegedly giving rise to such
disputes, which the parties wish to resolve amicably without further delay.

           NOW, THEREFORE, in consideration of the premises and the mutual
covenants and agreements hereinafter contained, the parties hereto hereby agree
as follows:

           SECTION 1. Termination of Consulting Agreement. The Consulting
Agreement is hereby terminated and shall be null and void and of no further
effect as of the date of this Agreement.

           SECTION 2. Non-Competition Covenants and Confidentiality.

               (a) Prior to July 3, 1999 Bennett shall not, directly or
indirectly, do any of the following:





<PAGE>
<PAGE>




                  (i) own, manage, operate, control, or participate in the
ownership, management, operation or control of or be employed or engaged by or
otherwise affiliated or associated in any manner with, any other corporation,
partnership, proprietorship, firm, association, or other business entity which
is principally engaged in the business of providing full truckload trucking
services (w) within any of the United States, Canada or Mexico, (x) between the
United States and Mexico, (y) between the United States and Canada, or (z)
between Canada and Mexico (a "Competing Business"); provided, however, that
Bennett's ownership of not more than five percent (5%) of the outstanding stock
of a company engaged in a Competing Business, if such stock is listed on a
national securities exchange, reported on The Nasdaq Stock Market or regularly
traded in the over-the-counter market, shall not be deemed violative of this
Section 2(a)(i); or

                  (ii) except for members of Bennett's family, Ramiro Leal and
Sandra Hall, hire any person who was an employee of the Company or its
subsidiaries (other than persons who are employees of Celsur Inc. or its
subsidiaries) on July 3, 1996, unless such person's employment is terminated by
the Company or the applicable subsidiary and a period of six months has passed
following the date of such termination; or

                  (iii) disclose, divulge, discuss, copy or otherwise use or
suffer to be used, in any manner in competition with or contrary to the
interests of the Company, the customer


                                        2





<PAGE>
<PAGE>



lists, marketing methods, research or data or other trade secrets or other
proprietary information of the Company, it being acknowledged by Bennett that
all such information regarding the business of the Company, compiled or obtained
by, or furnished to, Bennett while Bennett was associated with the Company is
confidential information and the exclusive property of the Company; provided,
however, that this Section 2(a)(iii) shall not apply to the disclosure by
Bennett of confidential information (A) when required to do so by a court of law
or any governmental or administrative agency having jurisdiction over the
business of the Company; provided in such event, Bennett shall immediately
notify the Company of the existence, terms and circumstances surrounding such
disclosure so that the Company may seek an appropriate protective order prior to
the disclosure of such information, or (B) information which is in the public
domain other than through disclosure by Bennett.

               (b) Bennett expressly agrees and understands that the remedy at
law for a breach by him of this Section 2 will be inadequate and that upon
adequate proof of Bennett's violation of any legally enforceable provision of
this Section 2, the Company shall be entitled to immediate injunctive relief and
may obtain a temporary order restraining any threatened or further breach.
Except as provided in the immediately following sentence, nothing contained in
this Section 2 shall be deemed to limit the Company's remedies at law or in
equity for any breach of the provisions of this Section 2 by Bennett. Any
covenant on



                                        3





<PAGE>
<PAGE>



Bennett's part contained hereinabove which may not be specifically enforceable
shall nevertheless, if breached, give rise to a cause of action for monetary
damages, if such breach remains uncured for 30 days after notice thereof in
reasonable detail from the Company to Bennett.

               (c) Nothing contained herein shall prevent Bennett from being
employed by, rendering services to or owning, managing or otherwise being
affiliated with other entities; provided such other entities are not engaged in
a Competing Business.

           SECTION 3. Business in Brazil and Argentina.

               (a) Bennett hereby represents and warrants to the Company that
any business he has conducted (directly or indirectly, alone or together with
others) in the nations of Brazil and/or Argentina has been in the name of
entities under his control (including without limitation Celsur Inc. and its
subsidiaries (collectively, "Celsur")) and, except for business conducted in the
name of Celsur prior to July 3, 1996, has in no way been affiliated with the
Company and, further, that neither he nor, to his knowledge, any other person
has alleged or led any third party to believe that such business in Brazil
and/or Argentina is related in any way to the Company, except through the former
relationship between Celsur and the Company. In addition, Bennett hereby
represents and warrants to the Company that he knows of no action pending or
overtly threatened against the Company arising from business Bennett has
conducted in Brazil


                                        4





<PAGE>
<PAGE>





and/or Argentina and, further, that he knows of no basis on which any entity
in Brazil or Argentina may assert any claim for liability against the Company
based on such business.

               (b) Bennett shall indemnify, defend and hold harmless the
Company, promptly upon demand and from time to time, against any loss,
liability, claim, action or damages that the Company may suffer, sustain or
become subject to arising out of or as a result of any claim made (alone or
together with any third party) by Wal-Mart Argentina S.A., Wal-Mart Brazil Ltda.
or any other affiliate of Wal-Mart Stores, Inc. (collectively, "Walmart") in
connection with business dealings in Argentina and/or Brazil between Bennett or
any entity under Bennett's control (including Celsur) and Walmart.

           SECTION 4. Consideration: Benefits and Stock Options.

               (a) Simultaneously with the execution of this Agreement, the
Company shall pay to Bennett, by wire transfer of immediately available funds to
an account designated by Bennett or by a bank cashier's or certified check
payable to the order of Bennett, the amount by which $365,565.40 exceeds the sum
of (i) $84,660.07 being the cash value as of the date hereof of the "split whole
life" insurance policy listed on Exhibit A hereto, plus (ii) $40,998.17, being
the cash value as of the date hereof of the "key man whole life" insurance
policy listed on Exhibit A hereto. The insurance policies listed in Exhibit A
hereto are collectively referred to herein as the "Insurance Policies".
Simultaneously with the execution of this Agreement, the Company

                                        5






<PAGE>
<PAGE>



shall execute and deliver to Bennett all documents attached to this Agreement as
Exhibit B, and the Company shall take any and all further actions necessary, to
have the Company removed as an owner, a beneficiary, a collateral beneficiary or
a collateral assignee, as the case may be, with respect to each of such
Insurance Policies listed on Exhibit A, and Bennett shall thereafter have sole
control over such Insurance Policies. The Company shall have no further rights
in, and shall have no further payment obligations whatsoever regarding, the
Insurance Policies.

               (b) Simultaneously with the execution of this Agreement, Bennett
shall execute and deliver all documents attached as to this Agreement as Exhibit
C, and Bennett shall take any and all further actions necessary, to assign to
the Company all rights under Mass Mutual Policy No. 7-214-173 (the "Third
Policy"), and the Company shall thereafter promptly take all steps necessary to
discontinue and cancel the Third Policy. Bennett shall have no further rights
in, and shall have no payment obligations regarding, the Third Policy.

               (c) Simultaneously with the execution of this Agreement, Bennett
shall surrender to the Company any and all stock options he holds relating to
the Company's capital stock that were granted to Bennett prior to the date
hereof (collectively, the "Stock Options"), and the Stock Options shall be
cancelled, except that Bennett shall retain all his rights with respect to, and
shall continue to receive any and all


                                        6





<PAGE>
<PAGE>



benefits to which he may be entitled under, the Company's Employee Stock
Ownership Plan ("ESOP"), subject to and in accordance with applicable law and
the terms of that ESOP.

               (d) Nothing herein shall waive, release or otherwise prejudice
any rights or benefits to which Bennett may be entitled pursuant to the
Consolidated Omnibus Budget Reconciliation Act of 1986, P.L. 99-509 ("COBRA").

           SECTION 5. Releases.

               (a) Bennett, on behalf of himself and anyone claiming through him
including, but not limited to, his past, present and future spouses, family
members, relatives, agents, attorneys, representatives, heirs, executors and
administrators, and the predecessors, successors and assigns of each of them,
hereby releases and agrees not to sue the Company or any of its divisions,
subsidiaries, affiliates, other related entities (whether or not such entities
are wholly owned) or the officers, directors, agents, attorneys or
representatives thereof, or the predecessors, successors or assigns of each of
them (hereinafter jointly referred to as the "Released Parties"), with respect
to any and all known or unknown claims which Bennett now has, has ever had, or
may in the future have, against any of the Released Parties for or related in
anyway to anything occurring from the beginning of time up to and including the
date hereof, including without limiting the generality of the foregoing, any and
all claims which in any way result from, arise out of, or relate to, Bennett's
services as a Consultant to the Company pursuant to the


                                        7





<PAGE>
<PAGE>



Consulting Agreement, Bennett's employment by the Company or the termination of
such employment, including, but not limited to, any and all claims for severance
or termination payments under any agreement between Bennett and the Company or
any program or arrangement of the Company or any claims that could have been
asserted by Bennett or on his behalf against any of the Released Parties in any
federal, state or local court, commission, department or agency under any fair
employment, contract or tort law, or any other federal, state or local law,
regulation or ordinance, including, without limitation, Title VII or the Civil
Rights Act of 1964, the Employee Retirement Income Security Act of 1974, as
amended, the Americans with Disabilities Act or the Age Discrimination in
Employment Act, or under any compensation, bonus, severance, retirement or other
benefit plan and all rights Bennett had or may have had in respect of the Stock
Options; provided, however, that nothing contained in this Section 6(a) shall
apply to, or release the Company from any obligations (i) contained in this
Agreement, (ii) contained in the Agreement dated as of July 3, 1996 between
Bennett and Celadon Logistics, Inc. (the "Celsur Agreement"), (iii) based on
acts of fraud or violations of law committed by the Released Parties, or (iv) to
indemnify Bennett with respect to matters occurring prior to the date hereof
pursuant to the Company's Certificate of Incorporation or By-laws or insurance
policies maintained by the Company with respect thereto. Bennett expressly
represents and warrants that he has not transferred or assigned any rights or

                                        8





<PAGE>
<PAGE>




causes of action that he might have against any of the Released Parties.

               (b) The Company, on behalf of itself and anyone claiming through
it including, but not limited to, its officers, directors, agents, attorneys,
representatives, heirs, successors and assigns, and the predecessors, successors
and assigns of each of them, hereby releases and agrees not to sue Bennett, his
family members, relatives, agents, attorneys, representatives, heirs, executors
and administrators, or the predecessors, successors or assigns of each of them
(hereinafter jointly referred to as the "Bennett Released Parties"), with
respect to any and all known or unknown claims which the Company now has, has
ever had, or may in the future have, against any of Bennett Released Parties for
or related in anyway to anything occurring from the beginning of time up to and
including the date hereof, including without limiting the generality of the
foregoing, any and all claims which in any way result from, arise out of, or
relate to the Consulting Agreement or Bennett's employment by or directorship
with or offices held with the Company, including, but not limited to, any and
all claims for payments by Bennett under any agreement between Bennett and the
Company or any claims that could have been asserted by the Company or on its
behalf against any of the Bennett Released Parties in any federal, state or
local court, commission, department or agency under any federal, state or local
law, regulation or ordinance; provided, however, that nothing contained in this
Section 6(b) shall apply


                                        9





<PAGE>
<PAGE>



to, or release Bennett from, any obligations (i) contained in this Agreement,
including, without limitation, Section 3, (ii) contained in the Celsur
Agreement or (iii) based on acts of fraud or violations of law committed by
Bennett. The Company expressly represents and warrants that it has not
transferred or assigned any rights or causes of action that it might have
against any of the Bennett Released Parties.

           SECTION 6. Notices. All notices, requests, demands and other
communications hereunder shall be in writing and shall be delivered personally,
sent by registered or certified mail, return receipt requested, or sent by a
nationally recognized overnight courier service addressed as follows:

               If to the Company, to:

               Celadon Group, Inc.
               One Celadon Drive 
               Indianapolis, Indiana 46236
               Attention: Stephen Russell

               With a copy to:

               Proskauer Rose Goetz & Mendelsohn LLP
               1585 Broadway
               New York, New York 10036-8299
               Attention: Arnold S. Jacobs, Esq.

               If to Bennett, to:

               Leonard R. Bennett
               2526 N.W. 59th Street
               Boca Raton, Florida 33496

               With a copy to:

               Akin, Gump, Strauss, Hauer & Feld, L.L.P.
               590 Madison Avenue
               New York, New York 10022
               Attention: Robert G. Koen, Esq.


                                       10






<PAGE>
<PAGE>



or to such other person or address as any party shall specify by notice in
writing to the other parties hereto.

           SECTION 7. Assignability, Binding Effect and Survival. This Agreement
shall inure to the benefit of and be binding upon the Company and its successors
and assigns. The rights and obligations of Bennett under this Agreement shall
inure to the benefit of and be binding upon Bennett and his heirs, personal
representatives and estate.

           SECTION 8. Complete Understanding; Amendment. This Agreement
constitutes the complete understanding between the parties with respect to the
subject matter hereof, and no statement, representation, warranty or covenant
has been made by any party with respect thereto except as expressly set forth
herein. This Agreement shall not be altered, modified, amended or terminated
except by written instrument signed by each of the parties hereto. Waiver by any
party hereto of any breach hereunder by another party shall not operate as a
waiver of any other breach, whether similar to or different from the breach
waived.

           SECTION 9. Governing Law. This Agreement shall be governed by and
construed in accordance with the laws of the State of New York, without regard
to principles of conflicts of law thereof.

           SECTION 10. Section Headings. The section headings contained in this
Agreement are for reference purposes only and


                                       11





<PAGE>
<PAGE>



shall not affect in any way the meaning or interpretation of this Agreement.

           SECTION 11. Severability. If any provision of this Agreement or the
application of any such provision to any party or circumstances shall be
determined by any court of competent jurisdiction to be invalid and
unenforceable to any extent, the remainder of this Agreement or the application
of such provision to such person or circumstances other than those to which it
is so determined to be invalid and unenforceable, shall not be affected thereby,
and each provision hereof shall be validated and shall be enforced to the
fullest extent permitted by law.

           SECTION 12. Legal Fees and Expenses. The parties hereto shall each
pay all costs, fees and expenses incurred by it or him in connection with the
negotiation and preparation of this Agreement, including, without limitation,
the fees and expenses of its or his own advisors and counsel.

           SECTION 13. Further Assurances. Each of the parties hereto shall,
whenever and as often as reasonably requested to do so by the other party, do,
execute, acknowledge and deliver any and all such other further acts, transfers
and any instruments of further assurances, approvals and consents as are
necessary or proper in order to accomplish and complete the transactions
contemplated hereby.

           SECTION 14. Counterparts. This Agreement may be executed in two
separate counterparts, each of which shall be



                                       12





<PAGE>
<PAGE>



deemed an original and both of which together shall constitute a single
instrument.

           IN WITNESS WHEREOF, the parties hereto have duly executed and
delivered this Agreement as of the day and year first above written.


                                      CELADON GROUP, INC.


                                      By:  /s/ Don S. Synder
                                          ----------------------------
                                      Name: Don S. Snyder
                                      Title: CFO


                                      /s/ Leonard R. Bennett
                                      --------------------------------
                                      Leonard R. Bennett



                                       13





<PAGE>
<PAGE>



                          EXHIBIT A: INSURANCE POLICIES

SPLIT WHOLE LIFE POLICIES:

         Mass Mutual Policy No. 7 394 226, effective 10/8/88

KEY MAN WHOLE LIFE POLICY:

         Mass Mutual Policy No. 8 836 611, effective 10/22/92

TERM POLICY:

        Prudential Policy No. 79 774 583, effective 9/30/92

DISABILITY POLICY:

        Provident Policy No. 36-69733, effective 5/1/88


                                       14





<PAGE>
<PAGE>



                                   EXHIBIT B

         [MassMutual LOGO]
                                       Change of Owner and Beneficiary with
                                       Proceeds Paid in One Sum

                                       Not for Annuity Policies

Massachusetts Mutual Life Insurance Company
and affiliated insurance companies
Springfield MA 01111-0001

- --------------------------------------------------------------------------------
INSURED                                POLICY NUMBER
LEN BENNETT                            8836611
- --------------------------------------------------------------------------------
The Company is authorized and requested to change the policy(ies) above as
provided in this amendment. The Definitions and General Provisions on the
reverse side of this page are a part of this amendment.

Instructions: Check only one Box (1-8) and complete the information requested.
              To change owner from Qualified Plan to insured, use Box 1 ONLY.
              Boxes 4 & 5 cannot be used for Disability Income and Business
              Overhead Expense Policies.
- --------------------------------------------------------------------------------
Ownership of the above policy(ies) is changed as follows:
- --------------------------------------------------------------------------------
1. [X] The Insured.

2. [ ] Lifetime Ownership with a Reversion to the Insured

       The Insured's_________________________   ________________________ , while
                         (Relationship)                 (Name)
       living and thereafter the insured.

3. [ ] Lifetime Ownership with one Contingent Owner--with a Reversion to the
       Insured
       
       The Insured's_________________________   ________________________ , while
                         (Relationship)                 (Name)

       living and thereafter the insured's _________________   _________________
                                            (Relationship)          (Name)
       while living and thereafter the insured.

4. [ ] Lifetime Ownership with a Reversion to Estate

       The Insured's_________________________   ________________________ , or
                         (Relationship)                 (Name)
       his/her estate.

5. [ ] Lifetime Ownership with one Contingent Owner--with a Reversion to Estate.

       The Insured's _________________________   ________________________, while
                         (Relationship)                 (Name)
       living and thereafter the insured's _________________   _________________
                                            (Relationship)          (Name)

       while living, and thereafter the estate of whichever of the owners is
       the last to die.

6. [ ] ______________________________, a corporation, its successors or assigns.

7. [ ] ______________________________, a partnership.

8. [ ] _______________________________________, trustee(s).
                (Name of Trustee(s))

       under the________________________________________________________________
                                      (Name of Trust)

       dated _______________. (Copy of signed trust agreement required,
                              see reverse side for Trust Provisions)

Every right, privilege, option and benefit granted by the policy or allowed
by the Company and the right to change the succession of ownership of the
policy are transferred to the owner by this amendment.

The owner shall be the beneficiary, except if the insured is the owner, the
estate of the insured shall be the beneficiary.
There is no beneficiary under a Disability Income Policy or a Business
Overhead Expense Policy.
If a Qualified Plan is transferring ownerhsip to the insured, see Qualified
Plan Provisions on reverse side.

If other beneficiaries are desired, the new owner must sign a new
beneficiary form (i.e., F5159)
                              New Owner's Social Security, ID # or Trust ID #:
                                        [                                    ]
Address all future mail, including      [                                    ]
premium notices to:                           (Please include all hyphens)

___________________________________    Under penalities of perjury, I certify
NAME                                   that the above is my correct Tax
                                       Identification Number. I also certify
___________________________________    that the Internal Revenue Service has
STREET AND NUMBER                      not notified me that I am subject
                                       to backup withholding.
___________________________________
CITY, STATE AND ZIP CODE

___________________________________    _______________________________________
CELADON                                 NEW POLICY OWNER'S SIGNATURE      DATE

By:____________________  _________     _______________________________________
OWNER'S SIGNATURE          DATE        NAME OF CORP., PARTNERSHIP, TRUST OR
                                       QUALIFIED PLAN OWNER

By:____________________  _________     _______________________________________
                           DATE        SIGNATURE(S) & TITLE(S)



<PAGE>
<PAGE>


[MassMutual LOGO] 
                                       Release of Assignment
                           
                                       Execute in Duplicate

Massachusetts Mutual Life Insurance Company
and affiliated Insurance companies
Springfield MA 01111-0001

FOR VALUE RECEIVED, all right, title and interest in and to
                     Policy No.  7394226,

on the life of Len Bennett is hereby relinquished and released.

_____________________________________________________    _____________________
INDIVIDUAL ASSIGNEE SIGNATURE                            DATE

_____________________________________________________    _____________________
INDIVIDUAL ASSIGNEE SIGNATURE                            DATE

_____________________________________________________    _____________________
INDIVIDUAL ASSIGNEE SIGNATURE                            DATE

Celadon
_____________________________________________________    _____________________
CORPORATE SIGNATURE (NAME OF COMPANY)                    DATE

By:
_____________________________________________________    _____________________
AUTHORIZED OFFICER (NAME & TITLE)

By:
_____________________________________________________    _____________________
AUTHORIZED OFFICER (NAME & TITLE)


- -------------
Corporate Signature Requirements

Include full name of corporation and print name of corporate title of each
officer who signs (i.e., President, Vice President, Secretary, or Treasurer)

One Corporate Officer:    provided he/she is not the insured or a family member.

Two Corporate Officers:   if the first is the insured or a family member. The
                               second officer may be related to the insured.

Sole Corporate Officer:   if the insured or family member is sole officer,
                               his/her signature is acceptable if accompanied
                               by a statement to that effect, or if the 
                               corporate seal is affixed.



<PAGE>
<PAGE>


                                    EXHIBIT C




- ---------------                                     ---------------------
     [MASSMUTUAL LOGO]                              Service Request

Massachusetts Mutual Life Insurance Company
and affiliated insurance companies
Springfield MA 01111-0001

Insured/Annuitant LEN BENNETT                       Policy Number(s) 7214173
- --------------------------------------------        ----------------------------

- ---------------------
[ ] 1. Dividend Option Change commencing with the dividend payable in __________
    (year), change the dividend option to:
 
<TABLE>
<S>                                                  <C>                                <C>
  [ ] Cash (CS)-1                                         [ ] Reduce Premium with excess to:  [ ] Term Purchase* with excess to:
  [ ] Paid-up Insurance Additions (PD)-3                  [ ] Cash (RP/CS)-2                  [ ] Reduce Premium (TRP)-7
  [ ] Paid-up Annuity Additions (APD)-5                   [ ] Paid-up Additions (RP/PD)-25    [ ] Paid-up Additions (TPD)-9
  [ ] Dividend Accumulations (DA)-4 (Form W-9 required)   [ ] Reduce Loan (RP/RN)-26          [ ] Reduce Loan (TRN)-13
  [ ] Reduce Loan (RN)-6                                                                          *Subject to company approval
</TABLE>
 
- ---------------------
<TABLE>
<S>                           <C>
[ ] 2. Agency Transfer            Do not complete Servicing Agent data for UL, VL+, VA or FA contracts.
  Change: Agency of record to # __________________ Servicing Agent to ______________________________ ID# ___________________
</TABLE>
 
- ---------------------
[ ] 3. Lost Policy Agreement (issue duplicate policy or certificate)
  To the best of our knowledge, this policy was: 
  [ ] Lost [ ] Stolen [ ] Destroyed on or about ____________________ 19 _____
  under the following circumstances (complete if circumstances known):
  ______________________________ In return for the Company issuing a duplicate
  policy, the undersigned agree to hold the Company harmless from all claims and
  liability resulting from the issue of or transactions involving the duplicate
  policy. To the best of the knowledge of the undersigned, the policy has not
  been given to and is not in the possession of any other person. If the
  original policy is found, both it and the duplicate policy will be returned to
  the Company to cancel the duplicate and update the original. This agreement
  shall be binding on the estate and successors of the undersigned.
 
- ---------------------
[ ] 4. Reduced Paid-Up or Extended Term Insurance Election
  If the Premium due (enter date) ____________________ is not paid, the Policy
  shall, in accordance with its terms and provisions, become:
  [ ] Reduced Paid-Up Insurance           [ ] Extended Term Insurance
  Signed request must be received at the Home Office within 62 days following
  the premium due date.
  Initial here if the policy # is below 3 500 000 and you want to use any
  dividend accumulations to increase the reduced paid-up value ________________.
  Any provision of the policy(s) which provides for automatic payment of
  premiums will not take effect for the above premium.
  A statement will be sent showing the amount of coverage.
  Refer to the Home Office if the policy was issued substandard and Extended
  Term is desired.
  Use Form A1052 if the policy number is from 451 462 to 1 147 835 and
  Automatic Premium Loan has been elected.
 
- ---------------------
[ ] 5. Automatic Premium Loan (APL) Election / Cancellation
  [ ] The Provision for Automatic Premium Loan is elected. This election is to
      be operative even where premiums are allowed on a monthly basis.
  [ ] The election of the provision for Automatic Premium Loan is cancelled
      (revoked).
 
- ---------------------
[ ] 6. Withdraw or Apply Dividends
<TABLE>
<S>                         <C>                       <C>                <C>             <C>                     <C>  
                                                                              Paid-up         Annuity                Dividend
  Withdraw dividends from:  [ ] ALIR Purchase Payment  [ ] ALIR Dividend  [ ] Additions   [ ] Paid-up Additions  [ ] Accumulations
  
  Amount $___________  Payee: [ ] Owner    Apply to: [ ] New Insurance (name) _______________________ Policy # ___________________
  
  [ ] _____________ Premium  [ ] Loan/Interest Policy #________________ [ ] Other ________________________________________________
</TABLE>
  
- ---------------------
[ ] 7. Loans
  Each of the undersigned assigns to the Company issuing the policy all right,
  title and interest in the policy including all amounts payable under the
  policy and any paid-up additions and dividend accumulations as collateral for
  a loan in the amount of $___________. The Company is authorized to fill in the
  amount in accordance with the box checked below.

<TABLE>
<S>                  <C>                             <C>    
  Policy Loan (complete section 9)                     Premium Loan
  [ ] Maximum        [ ] Amount $______________        [ ] Pay __________ premium of $_________
  Payee: [ ] Owner   [ ] Other ___________________     [ ] Apply $________ to _________ premium
         [ ] Apply to _______________Policy # _________
</TABLE>

  The effective date for all dividend and loan disbursements will be the date
          this form, properly signed, is received by the Company at
                 1295 State Street, Springfield MA 01111-0001.



<PAGE>
<PAGE>


[X] 8. POLICY SURRENDER [return the policy (or complete section 3), and
    also complete section 9]

    In consideration for payment of the surrender value, the undersigned
    releases all rights, title and interest in the policy(s). This includes any
    agreements, provisions or riders relating to the policy. If the policy
    number is below 3 500 000 and the right to change the beneficiary has been
    reserved to the policyowner, the Company that issued the policy is
    authorized to amend the policy(s) and make the proceeds payable to the
    undersigned or the estate of the undersigned. Unless a later date is
    requested below, surrender will be effective on the date this form, properly
    signed, is received with the policy(s) at 1295 State Street, Springfield MA,
    or at any other office designated by the Company.
 
<TABLE>
<S>                                                 <C>
Surrender the policy(s) effective________________   Unless exempt, any gain on
                                                    surrender is taxable and may
                                                    be reported to IRS.
</TABLE>
 
Payee:  [ ]  Owner            [ ]  Other____________
 
        [ ]  Pay $____________     To Apply On__________________________________
  
- ----------- 
[X] 9. WITHHOLDING ELECTION (The Tax Equity and Fiscal Responsibility Act
       requires the following notice:)
 
       The distributions you receive from this Company are subject to Federal
       Income Tax withholding unless you elect not to have withholding apply.
       Withholding will only apply to the portion of your income subject to 
       Federal Income Tax. There will be no withholding on the return of your
       own nondeductible contributions to the contract.
 
       If you elect no withholding or if you do not have enough withheld, you
       may be responsible for payment of estimated tax. You may incur penalties
       under the estimated tax rules if your withholding and estimated tax
       payment are not sufficient.
 
       If you elect withholding, receipt of your payment may be delayed by the
       calculation required. 
 
       I have read the notice regarding Federal Income Tax withholding and:
 
<TABLE>
<S>                                               <C>
[X]  I do not want Federal Income       [ ]  Owner's Date of Birth______________
     Tax withheld from my payment.      

[ ]  I want Federal Income tax          [ ]  Owner's Taxpayer I.D.#_____________
     withheld from my payment.              (Social Security Number)

</TABLE>
 
       IMPORTANT: IF THIS DISTRIBUTION IS FOR TAX-FREE ROLLOVER OR EXCHANGE, YOU
       SHOULD NOT ELECT WITHHOLDING.
 
- ----------- 
SIGNATURES
 
       For the purpose of this form, 'policy' also means 'contract'. The Company
       that issued the policy(s) is authorized to change the policy(s) as
       indicated above.
 
       Each of the undersigned certifies that he or she is of legal age and that
       the policy(s) is not assigned, pledged or subject to any bankruptcy 
       proceeding, attachment, lien or other claim, except as follows:


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

INSURED                       DATE       OWNER                          DATE

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
CORPORATE PARTNERSHIP OR TRUSTEE OWNER      ASSIGNEE
                                            CELADON
                                            BY:
- --------------------------------------------------------------------------------
SIGNATURE(S) & TITLE(S)             DATE    SIGNATURE(S) & TITLE(S)       DATE

                                            BY:

- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Signature Requirements   Insured Owner Assignee If the Owner is:
<S>                        <C>     <C>     <C>   <C>
1. Dividend Option Change           x       x*    A corporation, include corporate name and title(s) of officer(s)
2. Agency Transfer                  x             signing (generally must be other than insured).
3. Lost Policy Agreement     x      x       x     
4. Red Pd-Up/Ext Term               x       x*    A trust, sign as Trustee, and include full name of trust, date of trust
5. APL Elect/Cancel                 x       x*    agreement and title(s) (if corporate trust) of officer(s) signing.
6. Withdraw/Apply Dividends         x       x*    
7. Policy Surrender                 x       x*    If policy is assigned, include full name of assignee and title(s) (if
8. Withholding Election             x       x*    corporate assignee) of officer(s) signing.
                                                  
                                                 *If the policy is assigned, and the right being exercised is granted to
                                                  the assignee, only the assignee's signature is required.
- ---------------
</TABLE>
<TABLE>
<CAPTION>

[ ] Direct Any Correspondence regarding this transaction to:
    <S>            <C>          <C>
   
   [ ] Policyowner  [ ] Insured  Address__________________________________________________________________________
  
   [ ] Agent __________________  Agent ID#___________Agency______________District Office__________________________
  
   [ ] Other___________________  Address__________________________________________________________________________
</TABLE>

Remarks:

- --------------------------------------------------------------------------------
SERVICE REQUEST SUBMITTED BY                                             DATE

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


Call 1-800-272-2216  if  you need assistance  in completeing  this  form. Return
         completed form to Massachusetts Mutual Life Insurance Company,
         Client Services, 1295 State Street, Springfield MA 01111-0001.


<PAGE>
 





<PAGE>


                      FOURTH AMENDMENT TO CREDIT AGREEMENT



                THIS FOURTH AMENDMENT TO CREDIT AGREEMENT, dated as of March 24,
 1997  (this   "Amendment")  by  and  among  CELADON  GROUP,  INC.,  a  Delaware
 corporation ("CG"),  CELADON TRUCKING SERVICES,  INC., a New Jersey corporation
 ("Trucking")  (collectively  with  CG,  referred  to  as  the  "Companies"  and
 individually,  each a "Company"), the Banks set forth on the signature pages of
 the  Credit  Agreement  referred  to  below  (collectively,   the  "Banks"  and
 individually,  each a "Bank"),  NBD BANK, N.A., a national banking association,
 assignee of NBD Bank,  as co-agent for the Banks  ("Co-Agent  A") and THE FIRST
 NATIONAL BANK OF BOSTON,  a national banking  association,  as co-agent for the
 Banks  ("Co-Agent  B"  and  together  with  Co-Agent  A,  referred  to  as  the
 "Co-Agents").

                                    RECITALS

                A. CG,  Trucking,  the Banks and the  Co-Agents are parties to a
 Credit  Agreement  dated as of June 1, 1994, as amended by a First Amendment to
 Credit  Agreement  dated as of October 31, 1994,  a Second  Amendment to Credit
 Agreement  dated as of October 31, 1995,  letter  agreements  dated January 31,
 1996,  February  15,  1996  and  June  29,  1996,  a  Third Amendment to Credit
 Agreement  dated  as  of September 13, 1996 and letter  agreements  dated as of
 November 25,  1996 and December 18, 1996 (as amended, the "Credit Agreement").

                B. The Companies have requested that the Co-Agents and the Banks
 extend the  Conversion  Date and make certain  other  amendments  to the Credit
 Agreement,  and the  Co-Agents  and the Banks are  willing to do so strictly in
 accordance with the terms hereof, and provided the Credit  Agreement is amended
 as set forth herein, and the Companies have agreed to such amendments.

                                    AGREEMENT

  Based upon these recitals, the parties agree as follows:

                1. Upon  satisfaction of the conditions set forth in paragraph 4
 hereof,  the Credit  Agreement shall hereby be amended as of the effective date
 hereof as follows:

               (a) The definition of  "Applicable  Margin" in Section 1.1  shall
 be amended as follows:



<PAGE>
<PAGE>



                     (i) Line 5 and 6 in the table shall be deleted  and line 5 
                below shall be substituted in place thereof


<TABLE>
<CAPTION>

                           Revolving Credit                 Letter of         Commitment
                                Loans         Term Loans    Credit Fees       Fees
                           ----------------   ----------    ------------      -----------
<S>                            <C>             <C>           <C>               <C>
  5. If the Leverage
  Ratio is greater
  than or equal to
  2.75 to 1.0
  or the Fixed
  Charge Coverage
  Ratio is less than
  or equal to 1.20 to
  1.0                          1-5/8%           1-7/8%         1-5/8%           l/2%
</TABLE>

                     (ii)   The   last  paragraph  of such  definition  shall be
               amended by  deleting  the  reference  in the fourth  sentence  to
               "clause  6" and  inserting  "clause  5" in place  thereof  and by
               deleting the last  sentence of such  paragraph  and inserting the
               following in place thereof:  "Notwithstanding the  foregoing, the
               Companies,  the  Banks and the Agent  agree  that the  Applicable
               Margin  shall  be as set  forth  in  line 5 of the  table  above,
               effective  as of March 1,  1997,  until  the  Banks  receive  the
               financial  statements  for the fiscal  quarter  ending  March 31,
               1997, at which time the Applicable  Margin shall be determined as
               set forth above."

                (b) The definition of "Termination Date" in Section 1.1 shall be
 amended by  deleting  the  reference  therein to "April 1, 1997" and  inserting
 "June 1, 1997" in place thereof.

                (c) A new definition of "Fourth Amendment  Effective Date" shall
 be added to Section 1.1 to read as follows:

 "Fourth Amendment Effective Date" shall mean March 24,
 1997.

                                      -2-





<PAGE>
<PAGE>



                 (d) The  "Commitment  Amount" set forth on the signature  pages
 next to the name of each Bank and the  "Total  Commitment  Amount of All Banks"
 set forth on the signature  pages shall be deleted and the  following  shall be
 inserted in place thereof:



                               Commitment Amount

 NBD Bank, N.A.                    $15,000,000
 
 The First National
     Bank of Boston                $15,000,000

         Total Commitment Amount
           of all Banks             $30,000,000

                 (e) Exhibit A-1  attached  hereto  (the "New  Revolving  Credit
 Note") is hereby  substituted  in place of Exhibit  A-1  attached to the Credit
 Agreement.  Schedule  4.4  attached  hereto is hereby  substituted  in place of
 Schedule 4.4 to the Credit Agreement.

                 2.  From and  after  the  effective  date of  this   Agreement,
  references to the "Credit  Agreement" in the Credit  Agreement,  the Revolving
  Credit Notes, the Term Notes,  the Security  Documents and all other documents
  executed  pursuant to the Credit  Agreement shall be deemed  references to the
  Credit Agreement as amended hereby.

                3. Each Company represents and warrants to the Co-Agents and the
 Banks that:

                (a)  (i)  The  execution,   delivery  and  performance  of  this
 Amendment and the New Revolving  Credit Notes by the Company and all agreements
 and  documents  delivered  pursuant  hereto  by  the  Company  have  been  duly
 authorized  by all necessary  corporate  action and do not and will not require
 any consent or approval of its stockholders,  violate any provision of any law,
 rule, regulation, order, writ, judgment,  injunction,  decree, determination or
 award  presently  in effect  having  applicability  to it or of its articles of
 incorporation or bylaws, or result in a breach of or constitute a default under
 any  indenture  or loan or credit  agreement or any other  agreement,  lease or
 instrument to which the Company is a party or by which it or its properties may
 be  bound or  affected;  (ii) no  authorization,  consent,  approval,  license,
 exemption  of  or  filing  a  registration   with  any  court  or  governmental
 department,  commission, board, bureau, agency or instrumentality,  domestic or
 foreign,  is  or  will  be  necessary  to  the  valid  execution,  delivery  or
 performance by the Company of this  Amendment,  the New Revolving  Credit Notes
 and all  agreements  and  documents  delivered  pursuant  hereto and (iii) this
 Amendment  the New  Revolving  Credit Notes and all  agreements  and  documents
 delivered  pursuant  hereto by the  Company  are the legal,  valid and  binding
 obligations of the Company  enforceable against it in accordance with the terms
 thereof.

                (b) After giving effect to the amendments  contained  herein and
 effected


                                      -3-



<PAGE>
<PAGE>




pursuant hereto, the representations  and warranties  contained in Article IV of
the Credit Agreement are true and correct on and as of the effective date hereof
with the same force and effect as if made on and as of such effective date.

                (c) No Event of Default  (as defined in Article VI of the Credit
 Agreement)  and no Default  shall have occurred and be continuing or will exist
 under the Credit Agreement as of the effective date hereof.


                4. This Amendment shall not become effective until:

                (a) The favorable  written  opinion of counsel for the Companies
 in form and substance satisfactory to the Co-Agents;

                (b) The  Companies  shall have  executed and  delivered  the New
 Revolving Credit Notes to the Banks;

                (c) The Companies  shall have delivered to Co-Agent A such other
 documents and instruments as the Co-Agents and the Banks may request.

                5. Each Company agrees to pay and save  Co-Agents  harmless from
 liability for the payment of all costs and expenses  arising in connection with
 this  Amendment,  including  the  reasonable  fees and  expenses of  Dickinson,
 Wright,  Moon, Van Dusen & Freeman,  counsel to Co-Agent A, and Bingham, Dana &
 Gould, counsel for Co-Agent B, in connection with the preparation and review of
 this Amendment and any related documents.

                6.  The  terms  used  but not  defined  herein  shall  have  the
 respective  meanings  ascribed  thereto  in the  Credit  Agreement.  Except  as
 expressly  contemplated  hereby,  the Credit Agreement,  and all related notes,
 guaranties, certificates,  instruments and other documents, are hereby ratified
 and  confirmed  and shall  remain in full force and  effect,  and each  Company
 acknowledges that it has no defense, offset or counterclaim thereunder.

                7.  This  Amendment  shall  be  governed  by  and  construed  in
 accordance with the laws of the State of Michigan.

                8. This Amendment may be executed in any number of counterparts,
 all of which taken  together shall  constitute one and the same  instrument and
 any of the  parties  hereto may  execute  this  Amendment  by signing  any such
 counterpart.

                                      -4-



<PAGE>
<PAGE>




                IN  WITNESS  WHEREOF,   the  parties  hereto  have  caused  this
 Amendment to be duly  executed and delivered as of the day and year first above
 written.

                                         CELADON GROUP, INC.

                                         By: /s/ Don S. Snyder
                                             ----------------------------------

                                          Its: CFO
                                               -------------------------------

                                          CELADON TRUCKING SERVICES, INC.
  
                                         By: /s/ Don S. Snyder
                                             ----------------------------------

                                          Its: CFO
                                               -------------------------------

                                         NBD BANK, N.A., assignee of NBD Bank,
                                         individually and as Co-Agent A

                                         By: /s/ Michael C. Mahony
                                             ----------------------------------

                                          Its: Vice President
                                               -------------------------------

                                         THE FIRST NATIONAL BANK OF BOSTON, 
                                         individually and as Co-Agent B

                                         By: /s/ Michael J. Blake
                                             ----------------------------------

                                          Its:
                                               -------------------------------
 


                                      -5-





<PAGE>
 
<PAGE>

                                   EXHIBIT A-1

                              REVOLVING CREDIT NOTE

$15,000,000                                                        March ,1997
                
               FOR  VALUE RECEIVED, CELADON GROUP, INC., a Delaware corporation,
and  CELADON TRUCKING SERVICES,  INC., a New Jersey  corporation  (collectively,
the  "Companies"), hereby jointly and severally promise to pay to the  order  of
                                                 , a               (the "Bank"),
at  the  principal   banking   office   of   Co-Agent   A   in   lawful    money
of  the  United  States of  America  and in  immediately  available  funds,  the
principal  sum of Fifteen Million Dollars  ($15,000,000),  or such lesser amount
as  is recorded on the schedule  attached hereto, or in the books and records of
the  Bank, on the Termination Date (as defined in the Credit Agreement  referred
to  below); and to pay interest on the unpaid principal balance hereof from time
to  time  outstanding,  in like  money and funds,  for the period  from the date
hereof  until the Revolving Credit Loans evidenced hereby shall be paid in full,
at  the  rates  per annum and on the  dates  provided  in the  Credit  Agreement
referred to below.

               The  Bank is hereby  authorized by the Companies to record on the
schedule   attached to this  Revolving  Credit Note or on its books and records,
the  date,  amount and type of each  Revolving  Credit Loan, the duration of the
related  Eurodollar Interest Period (if applicable),  the amount of each payment
or  prepayment of principal  thereon and the other  information  provided for on
such  schedule,  which  schedule or such books and records,  as the case may be,
shall  constitute prima facie evidence of the information so recorded, provided,
however,  that any failure by the Bank to record any such information  shall not
relieve  any Company of its obligation to repay the outstanding principal amount
of  such Revolving  Credit Loans,  all accrued  interest  thereon and any amount
payable  with respect  thereto in  accordance  with the terms of this  Revolving
Credit Note and the Credit Agreement.

               Each   Company  and each  endorser  or  guarantor  hereof  waives
demand,   presentment,  protest,  diligence,  notice of  dishonor  and any other
formality   in  connection   with  this  Revolving   Credit  Note.   Should  the
indebtedness   evidenced  by this  Revolving  Credit Note or any part thereof be
collected   in any  proceeding  or be  placed  in the  hands  of  attorneys  for
collection,  each Company agrees to pay, in addition to the principal,  interest
and  other sums due and payable hereon, all costs of collecting  this  Revolving
Credit Note, including attorneys' fees and expenses.






<PAGE>
<PAGE>




               This   Revolving   Credit  Note   is  issued  in   exchange   and
substitution   for a Revolving  Credit Note dated June 7, 1994 and evidences one
or  more Revolving Credit Loans made under a Credit Agreement,  dated as of June
1,  1994 (as now and  hereafter  amended  or  modified  from  time to time,  the
"Credit  Agreement"), by and among the Companies, the banks (including the Bank)
named  therein and NBD Bank, as co-agent for the banks,  and The First  National
Bank  of Boston,  as co-agent for the banks,  to which  reference is hereby made
for  a statement of the circumstances  under which this Revolving Credit Note is
subject  to prepayment and under which its due date may be accelerated and for a
description  of the collateral and security securing this Revolving Credit Note.
Capitalized  terms used but not defined in this Revolving Credit Note shall have
the respective meanings assigned to them in the Credit Agreement.

               This  Revolving  Credit Note is made under, and shall be governed
by  and construed in accordance  with,  the laws of the State of Michigan in the
same  manner  applicable to contracts made and to be performed  entirely  within
such  State and without giving effect to choice of law principles of such State.

                                   CELADON GROUP, INC.




                                   By:
                                      -------------------------------------

                                   Its:
                                       ------------------------------------

                                   CELADON TRUCKING SERVICES, INC.
 
                                   By:
                                      -------------------------------------

                                   Its:
                                       ------------------------------------



                              REVOLVING CREDIT NOTE
                                       -2-

 


<PAGE>
<PAGE>



                    Schedule to Revolving Credit Note, dated
March  , 1997, made by Celadon Group, Inc. and Celadon Trucking Services, Inc.
                                   in favor of

<TABLE>
<CAPTION>
                                                              Principal
                                                              Amount
  Trans-    Principal    Type                   Interest      Paid,Pre-      Principal
  action    Amount of    of       Interest      Period (if    paid or        Balance       Notation
  Date      Loan         Loan*    Rate          applicable)   Converted      Outstanding   Made by 
  -------   ---------    -----    --------      ----------    ----------     -----------   ---------
  <S>       <C>          <C>      <C>           <C>           <C>            <C>           <C>

</TABLE>

- -------------
* E - Eurodollar Rate 
  F - Floating Rate


                              REVOLVING CREDIT NOTE
                                      -3-


<PAGE>
<PAGE>


                                  SCHEDULE 4.4

                                  SUBSIDIARIES

<TABLE>
<CAPTION>
                                     INCORPORATION               RECORD AND
CORPORATION NAME                     JURISDICTION                BENEFICIAL OWNER
<S>                                   <C>                          <C>
Celadon Real Estate Corp.             DE                         Celadon Trucking Services, Inc.

Celadon Trucking Services of          IN                         Celadon Trucking SErivces, Inc.
  Indiana, Inc.

Cheetah Transportation, Inc.          NC                         Celadon Group, Inc.

Celadon Logistics, Inc.               DE                         Celadon Group, Inc.

Celadon Air Mexicana                  MEX                        Celadon Logistics, Inc.

Celadon Express, Inc.                 DE                         Celadon Group, Inc.

Celadon Acquisition Corp.             IN                         Celadon Group, Inc.

Celadon Container Services, Inc.      MI                         Celadon Group, Inc.

RIL Acquisition Corp.                 DE                         Celadon Group, Inc.

RIL, Inc.                             DE                         RIL Group, Ltd.

International Freight Holding Corp.   DE                         RIL Acquisition Corp.

Skymex, Inc.                          DE                         Int'l Freight Holding Corp.

RIL Group, Ltd.                       DE                         Int'l Freight Holding Corp.

RIL, Inc.                             DE                         RIL Group, Ltd.

Randy Express, Ltd.                   NY                         RIL Group, Ltd.

Wellingtonmun Holding Co.             NY                         RIL Group, Ltd.

147-95 Farmers Blvd, Inc.             DE                         RIL, Inc.

Randy Int'l Customs House Brokerage   DE                         RIL, Inc.

Randy International, U.K.             UK                         RIL, Inc.

Guestair Ltd                          UK                         Randy International, U.K.

JML Freight Forwarding, Inc.          NY                         Int'l Freight Holding Corp.

</TABLE>

<PAGE>


<PAGE>





                                                                      EXHIBIT 11

                               CELADON GROUP, INC.
                        COMPUTATION OF PER SHARE EARNINGS

<TABLE>
<CAPTION>
                                                                         FOR THE THREE MONTHS ENDED
                                                                                  MARCH 31, 
                                                                         ---------------------------
                                                                           1997               1996
                                                                           ----               ----
<S>                                                                     <C>              <C>
PRIMARY:
    Weighted average shares issued.................................     7,750,580        7,864,866
    Weighted average shares in treasury............................      (128,000)          --
    Dilutive effect of options and warrants using the average
      market price under the treasury stock method.................        52,188           19,234
                                                                       ----------        ---------
    Shares used to compute primary earnings per share..............     7,674,768        7,884,100
                                                                       ==========        =========

Net income (loss) attributable to common stockholders..............    $1,359,000         $587,000
Net income per common share........................................        $ 0.17            $0.08
                                                                           ======            =====
</TABLE>

<TABLE>
<CAPTION>

                                                                      FOR THE NINE MONTHS ENDED
                                                                              MARCH 31,
                                                                      -------------------------
                                                                      1997                1996
                                                                      ----                ----
<S>                                                                  <C>             <C>
PRIMARY:
    Weighted average shares issued.............................     7,750,580        7,921,627
    Weighted average shares in treasury........................      (120,434)          --
    Dilutive effect of options and warrants using the average
      market price under the treasury stock method.............         --              17,048
                                                                    ---------        ---------
    Shares used to compute primary earnings per share..........     7,647,194        7,921,627
                                                                    =========        =========
Net income (loss) attributable to common stockholders..........    $3,530,000       $2,124,000
                                                                   ==========       ==========
Net income per common share....................................      $ 0.46           $ 0.27
                                                                     ======           ======
</TABLE>




<PAGE>





<TABLE> <S> <C>

<ARTICLE>             5
<LEGEND>              THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION
                      EXTRACTED FROM THE CONDENSED CONSOLIDATED FINANCIAL
                      STATEMENTS OF CELADON GROUP, INC. AS OF MARCH 31, 1997,
                      AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
                      FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>          1,000
       
<S>                                     <C>
<PERIOD-TYPE>                           3-MOS
<FISCAL-YEAR-END>                       JUN-30-1997
<PERIOD-END>                            MAR-31-1997
<PERIOD-START>                          JUL-01-1996
<CASH>                                  1,174
<SECURITIES>                            0
<RECEIVABLES>                           29,530
<ALLOWANCES>                            (2,369)
<INVENTORY>                             0
<CURRENT-ASSETS>                        46,919
<PP&E>                                  114,307
<DEPRECIATION>                          (28,062)
<TOTAL-ASSETS>                          144,730
<CURRENT-LIABILITIES>                   44,149
<BONDS>                                 66,796
                   0
                             0
<COMMON>                                256
<OTHER-SE>                              44,407
<TOTAL-LIABILITY-AND-EQUITY>            144,730
<SALES>                                 0
<TOTAL-REVENUES>                        47,824
<CGS>                                   0
<TOTAL-COSTS>                           44,247
<OTHER-EXPENSES>                        8
<LOSS-PROVISION>                        0
<INTEREST-EXPENSE>                      1,304
<INCOME-PRETAX>                         2,265
<INCOME-TAX>                            906
<INCOME-CONTINUING>                     1,359
<DISCONTINUED>                          0
<EXTRAORDINARY>                         0
<CHANGES>                               0
<NET-INCOME>                            1,359
<EPS-PRIMARY>                            .18
<EPS-DILUTED>                           .18
        



</TABLE>


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