FORWARD AIR CORP
S-3, 1999-04-07
TRUCKING (NO LOCAL)
Previous: ATLANTIC PREMIUM BRANDS LTD, PRE 14A, 1999-04-07
Next: AMTEC INC, 10-Q/A, 1999-04-07



<PAGE>   1
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 7, 1999
                                                     Registration No. 333-____
- ------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                           ---------------------------

                                    FORM S-3
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

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

                             FORWARD AIR CORPORATION
             (Exact name of registrant as specified in its charter)

               TENNESSEE                                  62-1120025
    (State or other jurisdiction of                    (I.R.S. Employer
    incorporation or organization)                   Identification Number)

                                430 AIRPORT ROAD
                          GREENEVILLE, TENNESSEE 37745
                                 (423) 636-7100

  (Address, including zip code, and telephone number, including area code, of
registrant's principal executive offices)

                               RICHARD H. ROBERTS
                                430 AIRPORT ROAD
                          GREENEVILLE, TENNESSEE 37745
                                 (423) 636-7100

   (Name and address, including zip code and telephone number, including area
                           code, of agent for service)

<TABLE>
<S>                                 <C>                                   <C>
     LEIGH WALTON                   COPIES OF COMMUNICATIONS TO:            RICHARD C. TILGHMAN, JR.
BASS, BERRY & SIMS PLC                                                       PIPER & MARBURY L.L.P.
FIRST AMERICAN CENTER                                                      36 SOUTH CHARLES STREET
NASHVILLE, TENNESSEE 37238                                                   BALTIMORE, MARYLAND 21201
   (615) 742-6200                                                               (410) 539-2530
</TABLE>

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


         APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As
soon as practicable after the effective date of this Registration Statement.

         If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box. [ ] __________________

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, other than securities offered only in connection with
dividend or interest reinvestment plans, please check the following box. [ ]

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [ ]

         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. [ ] __________________

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ]

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
=========================================================================================================================
                                                                 PROPOSED               PROPOSED                         
                                                                  MAXIMUM                MAXIMUM           AMOUNT OF
TITLE OF EACH CLASS OF SECURITIES TO BE   AMOUNT TO BE      OFFERING PRICE PER          AGGREGATE         REGISTRATION
              REGISTERED                  REGISTERED(1)          SHARE(2)           OFFERING PRICE(2)         FEE
- ------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>               <C>                     <C>                   <C>
Common Stock, $0.01 par value.........      3,450,000             $13.313              $45,929,850          $12,769
========================================================================================================================
</TABLE>

(1)      Includes 450,000 shares that the Underwriters have an option to
         purchase to cover over-allotments, if any.

(2)      Estimated solely for the purpose of determining the amount of the
         registration fee pursuant to Rule 457(c) under the Securities Act of
         1933, as amended, based upon the average of the high and low reported
         sale prices of the common stock on The Nasdaq National Market on March
         31, 1999.


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


         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
<PAGE>   2
THE INFORMATION IN THIS PRELIMINARY PROSPECTUS IS NOT COMPLETE AND MAY BE 
CHANGED. THESE SECURITIES MAY NOT BE SOLD UNTIL THE REGISTRATION STATEMENT 
FILED WITH THE SECURITIES AND EXCHANGE COMMISSION BECOMES EFFECTIVE. THIS 
PRELIMINARY PROSPECTUS IS NOT AN OFFER TO SELL THESE SECURITIES NOR DOES IT SEEK
OFFERS TO BUY THESE SECURITIES IN ANY JURISDICTION WHERE THE OFFER OR SALE IS 
NOT PERMITTED.


                                                           SUBJECT TO COMPLETION
                                                                   APRIL 7, 1999



                                3,000,000 SHARES

                        [FORWARD AIR CORPORATION'S LOGO]

                                  COMMON STOCK

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


         Forward Air Corporation provides scheduled ground transportation of
cargo as a cost effective, reliable alternative to air transportation.

         Of the 3,000,000 shares of common stock offered, Forward Air
Corporation is offering 1,000,000 shares and the selling shareholder is offering
2,000,000 shares. Our common stock is traded on The Nasdaq National Market under
the symbol "FWRD." On April __, 1999, the last reported sale price of our common
stock was $ __.__ per share.

INVESTING IN OUR COMMON STOCK INVOLVES RISKS. PLEASE READ THE RISK FACTORS
BEGINNING ON PAGE 5 BEFORE MAKING A DECISION TO INVEST IN OUR COMMON STOCK.



<TABLE>
<CAPTION>

                                                                            PER SHARE                 TOTAL
                                                                       -----------------         ----------------
<S>                                                                    <C>                       <C>
Public offering price............................................      $                         $
Underwriting discounts and commissions...........................      $                         $
Proceeds to Forward Air Corporation, before expenses.............      $                         $
Proceeds to selling shareholder..................................      $                         $
</TABLE>

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE
ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

         Several of our shareholders have granted the underwriters an option to
purchase up to 450,000 additional shares to cover any over-allotments the
underwriters may make in this offering. The underwriters may exercise this
option until 30 days after the date of this prospectus.


BT ALEX. BROWN                                            
                MORGAN KEEGAN & COMPANY, INC.
                                               SCOTT & STRINGFELLOW, INC.






                                __________, 1999

<PAGE>   3



                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page
<S>                                                                                                            <C>
PROSPECTUS SUMMARY................................................................................................1

THE OFFERING......................................................................................................3

SUMMARY CONSOLIDATED FINANCIAL AND OPERATING DATA.................................................................4

RISK FACTORS......................................................................................................5

USE OF PROCEEDS...................................................................................................9

CAPITALIZATION...................................................................................................10

MARKET PRICE OF COMMON STOCK.....................................................................................11

DIVIDEND POLICY..................................................................................................11

SELECTED FINANCIAL AND OPERATING DATA............................................................................12

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS...........................................................13

BUSINESS ........................................................................................................17

MANAGEMENT.......................................................................................................25

PRINCIPAL AND SELLING SHAREHOLDERS...............................................................................27

UNDERWRITING.....................................................................................................29

LEGAL MATTERS....................................................................................................30

EXPERTS  ........................................................................................................30

WHERE YOU CAN FIND MORE INFORMATION..............................................................................30
</TABLE>


                                       i
<PAGE>   4



                               PROSPECTUS SUMMARY

         This summary highlights selected information in this prospectus and may
not contain all of the information that is important to you. You should read the
entire prospectus carefully, including "Risk Factors" and our financial
statements and the notes thereto, before making an investment decision. Unless
otherwise indicated, all information in this prospectus (i) assumes no exercise
of the underwriters' over-allotment option and (ii) gives effect to a
two-for-one split of our common stock distributed on March 19, 1999.

         OUR BUSINESS

         We provide scheduled ground transportation of cargo as a cost
effective, reliable alternative to air transportation. We transport cargo that
must be delivered at a specific time but is less time-sensitive than traditional
air freight. This type of cargo is frequently referred to in the transportation
industry as "deferred air freight." We operate a network of 68 terminals located
on or near airports in the United States and Canada, a central sorting facility
in Columbus, Ohio and regional hubs serving key markets. Rather than owning our
own trucks, we purchase our transportation requirements from owner-operators
and, to a lesser extent, from truckload carriers. Our typical shipment consists
of a pallet load of freight, often computers, telecommunications equipment,
machine parts, trade show exhibit materials or medical equipment. During 1998,
our average shipment weighed over 750 pounds. We have experienced rapid revenue
growth from $31.2 million in 1993 to $130.4 million in 1998, a 33% compound
annual growth rate. Our operating income grew from $2.8 million to $16.0 million
over the same period, a 42% compound annual growth rate.

         We focus our services on: air freight forwarders, which are businesses
that arrange transportation of cargo for third parties; integrated air cargo
carriers; and airlines. We serve our customers by locating terminals on or near
airports and maintaining regularly scheduled transportation service between
major cities. We receive shipments at our terminals and transport them by truck
to our central sorting facility or one of our regional hubs, where we unload and
sort them. After sorting, we reload the shipments and deliver them to the
terminals nearest their destinations. We ship freight directly between terminals
when justified by the volume of shipments. In 1998, shipments we handled arrived
within 30 minutes of their scheduled arrival time over 98% of the time, with
only 1.7 incidents of loss or damage per 1,000 shipments. We typically do not
provide local pickup and delivery services and, therefore, do not market our
services directly to shippers. Since we do not place significant size or weight
restrictions on shipments, we do not compete directly with small or overnight
package delivery services such as DHL Worldwide, UPS and Airborne. Approximately
20% of the shipments we handle are for overnight delivery, with the rest for two
or three day delivery.

         Businesses are increasingly requiring expedited delivery services as
they minimize inventory levels, perform manufacturing and assembly operations in
multiple locations and distribute their products through many channels.
Expedited delivery service means freight must be delivered by an established
time and date, usually overnight or within two or three days. The Colography
Group, Inc., an independent industry market research and consulting company,
estimates the domestic air freight market for 1999 to be approximately $6.3
billion, nearly 44% of which is for overnight delivery, with the remaining 56%
for delivery within two to three days. Shippers with expedited delivery
requirements have four principal alternatives to transport freight. They may use
a fully integrated air cargo carrier, an airline, a less-than-truckload carrier
or an air freight forwarder. Shippers are outsourcing more of their
transportation logistics needs to air freight forwarders because of their
reliability and cost effectiveness. We believe that we will benefit from the
expected growth in demand for logistics management by air freight forwarders as
shippers emphasize just-in-time inventory practices and reduce the number of
transportation suppliers with whom they contract.


                                       1
<PAGE>   5

         COMPETITIVE ADVANTAGES

         We believe that our principal competitive advantages are:

         -        We focus exclusively on providing ground transportation to the
                  deferred air freight market. We believe this enables us to
                  provide a higher level of service in a more cost effective
                  manner than our competitors.

         -        We concentrate our marketing on air freight forwarders,
                  integrated air cargo carriers and airlines, and do not market
                  our services directly to shippers. We generally do not compete
                  with small or overnight package delivery services.

         -        Our nationwide network of terminals and sorting facilities
                  would be difficult to replicate.

         -        Our low-capital-intensive business model enables us to respond
                  quickly to changing demands and opportunities in our industry.

         -        Our enhanced information systems will enable us to increase
                  the volume of freight we handle in our network and reduce our
                  operating costs and those of our customers.

         -        We have a broad customer base, with no single customer
                  accounting for more than five percent of our operating
                  revenue.

         GROWTH STRATEGY

         The key elements of our growth strategy are to:

         -        Increase the volume of freight transported through our
                  network for our existing customers.

         -        Improve the efficiency of our transportation network.

         -        Develop new customers.

         -        Enhance our information systems.

         -        Expand our logistics services.

         -        Pursue selected acquisitions that can increase our penetration
                  of a geographic area, add customers or freight density or
                  allow us to offer additional services.

         OUR HISTORY

         We commenced operating our deferred air freight business in November
1990. Until September 1998, we operated both this business and a national
truckload carrier business. In September 1998, we spun off our truckload carrier
business, operated as Landair Transport, Inc., to our shareholders. Our
historical financial statements show the financial results of the truckload
carrier business as a discontinued operation.

         Our address is 430 Airport Road, Greeneville, Tennessee 37745, and our
telephone number is (423) 636-7100.


                                       2
<PAGE>   6



                                  THE OFFERING


<TABLE>
<S>                                                                  <C>             
Common stock offered by Forward Air Corporation....................  1,000,000 shares
Common stock offered by the selling shareholder....................  2,000,000 shares
                                                                     ----------------
         Total.....................................................  3,000,000 shares
Common stock to be outstanding after this offering.................  13,678,480 shares(1)
Use of proceeds....................................................  We will use the proceeds of this offering to
                                                                     repay debt.
Nasdaq National Market symbol......................................  FWRD
</TABLE>


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

(1)      Excludes currently outstanding options to acquire 1,387,450 shares of
         common stock with a weighted average exercise price of $7.79 per share.








                                       3

 
<PAGE>   7



                SUMMARY CONSOLIDATED FINANCIAL AND OPERATING DATA


<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31
                                                 ------------------------------------------------------------------------------

                                                     1994              1995           1996            1997              1998
                                                 ------------      ----------      ----------       ----------        ---------
<S>                                              <C>               <C>             <C>              <C>               <C>      
                                                                   (IN THOUSANDS, EXCEPT PER SHARE AND OPERATING DATA)
INCOME STATEMENT DATA:
   Operating revenue                                 $ 57,914        $ 63,557        $ 80,737        $ 105,140        $ 130,438
   Total operating expenses                            53,392          57,160          72,221           92,076          114,427
                                                     --------        --------        --------        ---------        ---------
   Operating income                                     4,522           6,397           8,516           13,064           16,011
   Interest expense                                      (365)           (694)           (743)            (796)          (1,206)
   Other income (expense), net                             98              83               2              (84)              37
                                                     --------        --------        --------        ---------        ---------
   Income from continuing operations before
      income taxes                                      4,255           5,786           7,775           12,184           14,842
   Income taxes                                         1,642           2,206           2,891            4,740            5,653
                                                     --------        --------        --------        ---------        ---------
   Income from continuing operations                 $  2,613        $  3,580        $  4,884        $   7,444        $   9,189
                                                     ========        ========        ========        =========        =========

   Income from continuing operations per share:
      Basic                                          $    .23        $    .31        $    .41        $     .62        $     .74
      Diluted                                             .22             .30             .40              .60              .72

   Average common shares and equivalents
     outstanding:
      Basic                                            11,534          11,700          11,856           11,936           12,393
      Diluted                                          12,192          12,054          12,098           12,354           12,846

OPERATING DATA:
   Operating margin                                       7.8%           10.1%           10.5%            12.4%            12.3%
   Terminal facilities                                     55              56              60               62               67
</TABLE>


<TABLE>
<CAPTION>
                                                                                  DECEMBER 31, 1998
                                                                     -------------------------------------------
BALANCE SHEET DATA:                                                        ACTUAL               AS ADJUSTED(1)
                                                                     ------------------       ------------------
   <S>                                                               <C>                      <C>
   Working capital............................................        $      7,035            $
   Total assets of continuing operations......................              56,808
   Long-term obligations of continuing operations,  net 
     of current portion.......................................              20,126
   Shareholders' equity.......................................              19,071
</TABLE>


(1)      Adjusted for the sale of the 1,000,000 shares of common stock we are
         offering, at an assumed offering price of $___ per share, and our use
         of the net proceeds to repay debt.


                                       4

<PAGE>   8



                                  RISK FACTORS

         You should carefully consider the risks described below and the other
information in this prospectus before deciding to invest in shares of our common
stock. If any of the following risks actually occurs, our business, financial
condition, and results of operations would likely suffer. This is also likely to
cause the trading price of our common stock to decline.

OUR BUSINESS HAS SUBSTANTIAL FIXED OPERATING COSTS

         Our operations, particularly our network of terminals, represent
substantial fixed costs. Therefore, a decline in the volume of freight we handle
would have an adverse effect on our operating margin and our results of
operations. The actual shippers of the freight moved through our network include
various manufacturers and distributors of computers, telecommunications
equipment, machine parts, trade show exhibit materials and medical equipment.
Adverse business conditions affecting these shippers or our loss of a
significant customer would cause a decline in the volume of freight shipped
through our network.

EFFECT OF INCREASES IN OPERATING COSTS

         If we are unable to anticipate and react to increases in our operating
costs, including labor and purchased transportation, our profitability will
decline. Many of the factors affecting our operating costs are beyond our
control. We may be unable to anticipate and react to changing operating costs
through higher prices without a material adverse effect on our business, results
of operations and financial condition.

WE MAY HAVE DIFFICULTY EFFECTIVELY MANAGING OUR GROWTH

         Our growth plans will place significant demands on our management and
operating personnel. Our ability to manage our future growth effectively will
require us to regularly improve our operating and management information systems
and to continue to attract, retain, train, motivate and manage key employees. If
we are unable to manage our growth effectively, our business, results of
operations and financial condition will be adversely affected.

OUR MARKET IS HIGHLY COMPETITIVE

         The air freight transportation industry is highly competitive and very
fragmented. Our competitors include regional trucking companies that specialize
in handling deferred air freight and regional and national less-than-truckload
carriers. To a lesser extent, we compete with integrated air cargo carriers and
airlines. Our competition ranges from small operators that compete within a
limited geographic area to companies with substantially greater financial and
other resources and larger freight capacity. We also face competition from our
air freight forwarder customers who decide to establish their own networks to
transport deferred air freight. We believe competition is based on service,
primarily on-time delivery and reliability, as well as rates. This competition
may cause a decrease in our volume of freight, require us to lower the prices we
charge for our services and adversely affect our growth prospects.

WE MUST CONTINUE TO UPGRADE OUR TECHNOLOGY AND INFORMATION SYSTEMS

         We must regularly upgrade our information systems to remain competitive
and handle higher volumes of freight through our network. If our information
systems are unable to handle additional freight volumes, our service levels,
operating efficiency and freight volumes will decline. We expect customers to
continue to demand more sophisticated, fully integrated information systems from
their transportation providers. If we are unable to upgrade our information
systems to handle additional freight volumes and meet the demands of our
customers, our business and results of operations will be adversely affected.


                                       5
<PAGE>   9



POTENTIAL LIABILITY FOR PROPERTY DAMAGE AND PERSONAL INJURIES

         Under United States Department of Transportation regulations, we are
liable for property damage or personal injuries caused by owner-operators while
they are operating on our behalf. We currently maintain liability insurance that
we believe is adequate to cover third-party claims and self-insure for property
damage to our own equipment. We could incur claims in excess of our policy
limits or incur claims not covered by our insurance. Any claims beyond the
limits or scope of our insurance coverage could have a material adverse effect
on us. In addition, we may not be able to obtain sufficient liability insurance
in the future, or if we can, it may become very expensive.

WE RELY ON OWNER-OPERATORS AND FREIGHT HANDLERS IN OUR BUSINESS

         We depend on owner-operators for most of our transportation needs. In
1998, owner-operators provided 67.9% of our transportation requirements.
Competition for owner-operators is intense, and sometimes there are shortages of
available owner-operators. In addition, we need a large number of freight
handlers to operate our business efficiently. In periods of low unemployment in
the areas where our terminals are located, we may have difficulty employing a
sufficient number of freight handlers. If we have difficulty attracting and
retaining qualified owner-operators and freight handlers, we may be forced to
increase wages and benefits, which would increase our operating costs. We may
also be unable to maintain our current delivery schedules, which could make our
service less competitive, and we may be forced to curtail our planned growth. If
our labor costs increase, we may not be able to offset the increased cost by
increasing rates without adversely affecting our business.

         At times, the Internal Revenue Service, the Department of Labor and
state authorities have asserted that owner-operators are "employees," rather
than "independent contractors." Therefore, one or more governmental authorities
may challenge our position that the owner-operators we use are not employees.
There also may be changes to the applicable federal or state tax or other laws,
or interpretations thereof. If this happens, we are likely to incur additional
taxes, as well as higher workers' compensation and employee benefit costs, and
possibly penalties and interest for prior periods. This could have an adverse
effect on our results of operations.

OUR SUCCESS IS DEPENDENT ON OUR KEY PERSONNEL

         We are highly dependent on the continued services and efforts of our
senior management team, especially Scott M. Niswonger, our Chairman and Chief
Executive Officer, and Bruce A. Campbell, our President and Chief Operating
Officer. The loss of the services of any member of our senior management could
have a material adverse effect on our business. Mr. Niswonger, Edward W. Cook,
our Senior Vice President, Chief Financial Officer and Treasurer, and Richard H.
Roberts, our Senior Vice President, General Counsel and Secretary, also serve as
officers of Landair Corporation. Therefore, they do not devote all of their
attention to our business.

RISK OF LOSS OF TAX-FREE TREATMENT OF THE SPIN-OFF

         We have received a private letter ruling from the IRS that the spin-off
of the truckload carrier business qualifies as a tax-free distribution for
federal income tax purposes under Section 355 of the Internal Revenue Code. This
ruling is based on the accuracy of a number of assumptions and factual
representations we and Landair Corporation made to the IRS. It is possible that
some of these assumptions or representations will turn out to have been
incorrect. If this happened, the IRS may decide that the spin-off was a taxable
event. If the spin-off were determined to be taxable, we would have to pay tax
on the difference between the fair market value of the Landair Corporation
common stock we distributed in the spin-off and our tax basis in the Landair
Corporation common stock at the time of the spin-off. Landair Corporation would
be responsible for reimbursing us for this tax only if we could show that the
tax resulted from an act, misrepresentation or omission by Landair Corporation.

         The IRS ruling is dependent, in part, upon our representation that,
within 12 months of the date of the spin-off, we would publicly offer newly
issued shares of our common stock representing approximately 15% of the total
number of shares of common stock outstanding at the time of the spin-off. To
comply with this representation, we would have to publicly issue approximately
900,000 shares of our common stock in addition to the 1,000,000 


                                           6

<PAGE>   10


shares we are offering under this prospectus. We have determined that, as a
result of our current capital requirements and operating performance, we do not
need to offer these additional shares. Therefore, we have requested a
supplemental ruling from the IRS that our failure to offer these additional
shares will not affect the tax-free treatment of the spin-off. If we do not
receive this supplemental ruling, we will increase the number of shares of
common stock we are selling in this offering or offer the additional shares of
common stock to the public at some time after this offering.

OUR QUARTERLY OPERATING RESULTS FLUCTUATE

         Revenue and operating results are generally seasonal in the air freight
transportation industry because customers usually reduce shipments during the
winter after the holiday season. Our operating margins have been lower in the
winter months primarily because of lower freight volumes. This seasonal pattern
is likely to continue.

GOVERNMENT REGULATION AND LEGAL UNCERTAINTIES RELATING TO OUR BUSINESS

         We are licensed by the Department of Transportation as a broker and
motor carrier to arrange for the transportation of freight by truck. Our
domestic customs brokerage operations are licensed by the United States Customs
Service, and the Federal Maritime Commission regulates our ocean freight
forwarding operations. We are also subject to federal and state environmental
laws and regulations if we transport hazardous materials. If we do not comply
with these laws and regulations, we could be required to pay substantial fines
or have our licenses revoked. This would limit the services we can provide. The
transportation industry is subject to legislative and regulatory changes that
can affect the economics of our business by requiring changes in operating
practices or influencing the demand for, and the cost of providing,
transportation services. In addition, changes to current environmental laws or
regulations may increase our operating costs and adversely affect our results of
operations.

CONTROL BY MANAGEMENT

         After this offering, Scott M. Niswonger, our Chairman and Chief
Executive Officer and the selling shareholder, will beneficially own or have
voting control over 4,259,040 shares of our common stock. These shares represent
approximately 31.1% of all outstanding shares of our common stock. Therefore,
Mr. Niswonger will continue to be able to significantly influence the outcome of
all matters voted on by shareholders, such as the election of directors.

EFFECT OF CERTAIN ANTI-TAKEOVER PROVISIONS

         As a Tennessee corporation, we are subject to the Tennessee Business 
Combination Act and the Tennessee Greenmail Act, each of which may have
anti-takeover effects. In addition, our Board of Directors is currently
considering adopting a shareholder rights plan that is designed to deter persons
from acquiring us or a significant interest in us unless the acquisition has
first been approved by our Board of Directors. The Tennessee Business
Combination Act, the Tennessee Greenmail Act or, if adopted by the Board of
Directors, the shareholder rights plan could delay, deter or prevent a takeover
attempt that shareholders might consider to be in their best interest.

OUR SYSTEMS MAY NOT BE YEAR 2000 COMPLIANT

         We depend upon a significant number of computer software programs and
operating systems to conduct our business. Some of our older software programs
are not year 2000 compliant. We are in the process of replacing most of our key
financial and operating systems as a part of the normal upgrading of our
systems. In addition to our replacement program, we intend to modify some of our
software and hardware so that our computer systems will function properly in and
after the year 2000. We expect to complete this process by June 30, 1999.


                                       7
<PAGE>   11

         We are in the process of obtaining year 2000 compliance letters and
reports from our significant suppliers and customers. We presently do not
anticipate any major interruption in our business as a result of year 2000
issues. Therefore, we do not expect that year 2000 issues will have a material
adverse effect on our business or operations or that we will incur any material
expense associated with year 2000 compliance. We have not established a
contingency plan to address potential year 2000 noncompliance in our systems or
in those of our major suppliers or customers. We are currently considering
whether we need a contingency plan. Because of our dependence on systems outside
our control and because third parties with whom we have relationships may not
have adequately addressed year 2000 issues, we could face unexpected problems
associated with year 2000 issues. These problems could affect our operations,
business or financial condition.

THIS PROSPECTUS CONTAINS FORWARD-LOOKING STATEMENTS THAT MAY NOT PROVE TO BE
ACCURATE

         This prospectus contains forward-looking statements relating to future
events and our future financial performance. These forward-looking statements
are within the meaning of that term in Section 27A of the Securities Act and
Section 21E of the Exchange Act and are intended to be covered by the safe
harbors created thereby. These statements include all statements regarding our
intent, belief and expectations such as statements concerning projections of
revenue, income or loss, capital expenditures, plans for growth, future
operations, financing needs and plans relating to acquisitions by us.
Forward-looking statements are inherently subject to risks and uncertainties,
many of which we cannot predict or quantify for many reasons, including the
factors we have discussed in "Risk Factors." Future events and our actual
results may differ materially from what we expect.


                                        8

<PAGE>   12



                                 USE OF PROCEEDS

         We estimate that we will receive approximately $_____ from the sale of
the 1,000,000 shares of common stock we are offering, assuming a public offering
price of $____ per share. We will not receive any proceeds from the sale of
common stock by the selling shareholder.

         We will use these net proceeds to repay outstanding debt. We borrowed
this money to purchase operating equipment, to provide working capital and to
make a $5.0 million capital contribution to Landair Corporation at the time of
the spin-off in September 1998. This debt bears interest at LIBOR plus 1.25%
(6.2% at March 31, 1999) and is due between September and December 2000.




                                        9

<PAGE>   13



                                 CAPITALIZATION

         The following table shows our capitalization as of December 31, 1998
(i) on an actual basis and (ii) as adjusted for our sale of the 1,000,000 shares
of common stock we are offering hereby, at an assumed offering price of $___ per
share, and use of the estimated net proceeds to repay debt.


<TABLE>
<CAPTION>
                                                                             DECEMBER 31, 1998
                                                                  -------------------------------------
                                                                        ACTUAL              AS ADJUSTED
                                                                  ----------------       --------------
                                                                                 (IN THOUSANDS)
<S>                                                               <C>                    <C>             
Current portion of long-term debt and capital lease                                                    
     obligations................................................      $    5,205          $               
                                                                      ==========          ==============
Long-term debt and capital lease obligations, less current                                                         
     portion....................................................      $   20,126          $                    
                                                                      ----------          --------------
Shareholders' equity:
     Preferred stock, $0.01 par value:
         5,000,000 shares authorized, no shares outstanding.....              --                      
     Common stock, $0.01 par value:
         20,000,000 shares authorized; issued and outstanding:                                                     
             12,587,818 shares actual, and 13,587,818 shares                                                       
             as adjusted                                                     126                    
     Additional paid-in capital.................................          15,768
     Retained earnings..........................................           3,177
                                                                      ----------          --------------
     Total shareholders' equity.................................          19,071
                                                                      ----------          --------------
         Total capitalization...................................      $   39,197          $
                                                                      ==========          ==============

</TABLE>




                                       10

<PAGE>   14



                          MARKET PRICE OF COMMON STOCK

           Our common stock trades on The Nasdaq National Market under the
symbol "FWRD." Before September 1998, our business was combined with the
truckload carrier business and traded under the symbol "LAND." Beginning on
September 24, 1998, our common stock began to trade separately from the
truckload carrier business. The following table shows the range of high and low
sale prices for our common stock for the periods indicated, as reported by The
Nasdaq National Market.

<TABLE>
<CAPTION>

1998                                                                 HIGH                  LOW
                                                                  ---------              --------
<S>                                                               <C>                    <C>      
   Third quarter (September 24-30, 1998)..................        $    8.31              $   6.25
   Fourth quarter.........................................            10.44                  6.56

1999

   First quarter..........................................        $   15.75             $    9.25
   Second quarter (through April  __, 1999)...............               --                    --
</TABLE>


                                 DIVIDEND POLICY

           We have not paid cash dividends on our capital stock since our
initial public offering in November 1993. It is our current policy to retain
earnings to finance the growth of our business. Any future payment of cash
dividends will depend on our financial condition, results of operations,
contractual restrictions and capital requirements and other factors our Board of
Directors considers relevant.




                                       11
<PAGE>   15


                      SELECTED FINANCIAL AND OPERATING DATA

           We derived the selected financial and operating data shown below from
our financial statements, which have been audited by Ernst & Young LLP. The data
below excludes the truckload carrier business, which has been accounted for as a
discontinued operation, and includes allocations of corporate administrative
expenses between the two businesses. We have not included balance sheet data for
1994 through 1997 because that data does not fully reflect the spin-off of the
truckload carrier business and, therefore, is not representative of the
financial position and capitalization of our deferred air freight business on a
stand-alone basis. During 1997, we estimate that we received $2.3 million of
non-recurring revenue as a result of the UPS strike. We estimate this revenue,
less our variable costs and income taxes but not allocated fixed costs, gave us
additional income from continuing operations of approximately $1.2 million and
an additional $0.06 of diluted earnings per share. Our shareholders' equity at
December 31, 1998 has been reduced for the spin-off of Landair Corporation,
which had net assets of $44.3 million at the date of the spin-off.


<TABLE>
<CAPTION>
                                                                                     YEAR ENDED DECEMBER 31
                                                     --------------------------------------------------------------------------
                                                       1994           1995             1996            1997              1998
                                                     --------       --------         -------         ---------         --------
                                                                    (IN THOUSANDS, EXCEPT PER SHARE AND OPERATING DATA)
<S>                                                  <C>             <C>             <C>             <C>              <C>     
INCOME STATEMENT DATA:
   Operating revenue                                 $ 57,914        $ 63,557        $ 80,737        $ 105,140        $ 130,438
   Total operating expenses                            53,392          57,160          72,221           92,076          114,427
                                                     --------        --------        --------        ---------        ---------
   Operating income                                     4,522           6,397           8,516           13,064           16,011
   Interest expense                                      (365)           (694)           (743)            (796)          (1,206)
   Other income (expense), net                             98              83               2              (84)              37
                                                     --------        --------        --------        ---------        ---------
   Income from continuing
      operations before income taxes                    4,255           5,786           7,775           12,184           14,842
   Income taxes                                         1,642           2,206           2,891            4,740            5,653
                                                     --------        --------        --------        ---------        ---------
   Income from continuing operations                 $  2,613        $  3,580        $  4,884        $   7,444        $   9,189
                                                     ========        ========        ========        =========        =========

   Income from continuing operations per share:
    Basic                                            $    .23        $    .31        $    .41        $     .62        $     .74
    Diluted                                               .22             .30             .40              .60              .72

 Average common shares and equivalents
    outstanding:
    Basic                                              11,534          11,700          11,856           11,936           12,393
    Diluted                                            12,192          12,054          12,098           12,354           12,846

OPERATING DATA:
   Operating margin(1)                                    7.8%           10.1%           10.5%            12.4%            12.3%
   Terminal facilities                                     55              56              60               62               67

<CAPTION>
BALANCE SHEET DATA:                                                                                  DECEMBER 31, 1998
                                                                                                     -----------------
<S>                                                                                                  <C>          
   Working capital.................................................................................  $       7,035
   Total assets of continuing operations...........................................................         56,808
   Long-term obligations of continuing operations, net of current portion..........................         20,126
   Shareholders' equity............................................................................         19,071
</TABLE>






                                       12

<PAGE>   16



                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

INTRODUCTION

           We provide scheduled ground transportation of cargo on a
time-definite basis. As a result of our established transportation schedule and
network of terminals, our operating cost structure includes significant fixed
costs. Our ability to improve our operating margins will depend on our ability
to increase the volume of freight moved through our network. As an example, in
the third quarter of 1997, we estimate that we received $2.3 million of
non-recurring revenue as a result of the UPS strike, which gave us additional
income from continuing operations of approximately $1.2 million.

           The following does not include a discussion and analysis of the
truckload carrier business, which has been accounted for as a discontinued
operation as a result of the spin-off.

RESULTS OF OPERATIONS

The following table shows the percentage relationship of expense items to
operating revenue for the past three years.


<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31
                                                                               ----------------------
                                                                        1996         1997            1998
                                                                    ----------     ---------       ---------
<S>                                                                 <C>            <C>             <C>   
Operating revenue.........................................              100.0%         100.0%         100.0%
Operating expenses:
       Purchased transportation...........................               44.5           43.5           43.2
       Salaries, wages and employee benefits..............               22.6           23.6           23.9
       Operating leases...................................                6.1            5.6            5.3
       Depreciation and amortization......................                2.6            2.8            3.3
       Insurance and claims ..............................                2.1            2.0            1.8
       Other operating expenses...........................               11.6           10.1           10.2
                                                                    ---------      ---------       --------

         Total operating expenses.........................               89.5           87.6           87.7
                                                                    ---------      ---------       --------

Income from operations....................................               10.5           12.4           12.3
                                                                    ---------      ---------       --------

Interest expense..........................................                0.9            0.7            0.9
Other expense, net........................................                 --            0.1             --
                                                                    ---------      ---------       --------

Income from continuing operations before income
         taxes............................................                9.6           11.6           11.4
Income taxes .............................................                3.6            4.5            4.4
                                                                    ---------      ---------       --------

Income from continuing operations.........................                6.0%           7.1%           7.0%
                                                                    =========       ========       ========
</TABLE>


YEAR ENDED DECEMBER 31, 1998 COMPARED TO YEAR ENDED DECEMBER 31, 1997

           Operating revenue increased by $25.3 million, or 24.1%, to $130.4
million for 1998 from $105.1 million in 1997. This increase resulted primarily
from increased volume from domestic and international air cargo customers,
increased operating terminals and direct shuttles, and enhanced logistics
services, which were offset in part by an increase in the number of shipments
during the UPS strike in the third quarter of 1997.



                                       13

<PAGE>   17



           Purchased transportation was 43.2% of operating revenue in 1998
compared to 43.5% in 1997. This decrease was primarily attributable to operating
efficiencies resulting from increased volumes of freight transported through our
network, coupled with an increase in logistics services revenue, which does not
involve the transportation of freight.

           Salaries, wages and employee benefits were 23.9% of operating revenue
in 1998 compared to 23.6% in 1997. This increase was due primarily to additional
cargo handling wages and supervisory salaries required to operate
company-operated terminals that were added since the preceding period, coupled
with an increase in labor costs associated with the expansion of our logistics
services.

           Operating leases, the largest component of which is terminal rent,
were 5.3% of operating revenue in 1998 compared to 5.6% in 1997. This decrease
was attributable to increased operating revenue.

           Depreciation and amortization expense as a percentage of operating
revenue was 3.3% in 1998, compared to 2.8% in 1997. This increase was
attributable to the implementation of our integrated freight order entry,
tracking and billing information system during 1997 coupled with additional
operating equipment required to operate company- operated terminals that were
added since the preceding period.

           Insurance and claims as a percentage of revenue was 1.8% of operating
revenue in 1998, compared with 2.0% in 1997. This decrease was due primarily to
a decrease in the frequency and severity of accidents and lower premium costs.

           Other operating expenses remained relatively constant at 10.2% of
operating revenue in 1998 compared to 10.1% in 1997.

           Income from operations increased by $2.9 million, or 22.1%, to $16.0
million for 1998 compared to $13.1 million for 1997. This increase is due
primarily to a lower operating cost structure resulting from an increase in
operating revenue, which allowed us to spread the fixed costs of our network
over a larger revenue base. Income from operations during 1997 benefited from
non-recurring revenue as a result of the UPS strike.

           Interest expense was $1.2 million, or 0.9%, of operating revenue in
1998, compared to $796,000, or 0.7%, in 1997. This increase was due to higher
average net borrowing, primarily as a result of a $5.0 million capital
contribution to Landair Corporation and the settlement of intercompany balances
with Landair Corporation prior to the spin-off.

           The combined federal and state effective tax rate for 1998 was 38.1%,
compared to a rate of 38.9% for 1997. For information concerning income taxes,
as well as information regarding differences between effective tax rates and
statutory rates, see note 6 of the notes to our financial statements.

           As a result of the foregoing factors, income from continuing
operations increased by $1.8 million, or 24.3%, to $9.2 million for 1998, from
$7.4 million in 1997.

YEAR ENDED DECEMBER 31, 1997 COMPARED TO YEAR ENDED DECEMBER 31, 1996

           Operating revenue increased by $24.4 million, or 30.2%, to $105.1
million for 1997 from $80.7 million in 1996. This increase resulted primarily
from increased freight volume from domestic and international air cargo
customers, which was attributable in part to an increased number of shipments
during the UPS strike in the third quarter of 1997, increased operating
terminals and direct shuttles and enhanced logistics services.

           Purchased transportation was 43.5% of operating revenue in 1997
compared to 44.5% in 1996. This decrease was primarily attributable to operating
efficiencies resulting from increased volumes of freight transported through our
network, coupled with an increase in logistics services revenue, which does not
involve the transportation of freight.



                                       14

<PAGE>   18



           Salaries, wages and employee benefits were 23.6% of operating revenue
in 1997 compared to 22.6% in 1996. This increase resulted primarily from
additional cargo handling wages and supervisory salaries required to operate
company-operated terminals that were added since the preceding period, coupled
with an increase in labor costs associated with the expansion of our logistics
services.

           Operating leases, the largest component of which is terminal rent,
were 5.6% of operating revenue in 1997 compared to 6.1% in 1996. This decrease
was attributable to increased operating revenue.

           Depreciation and amortization expense as a percentage of operating
revenue was 2.8% in 1997 compared to 2.6% in 1996. This increase was
attributable to the implementation of our integrated freight order entry,
tracking and billing information system during the second half of 1997, coupled
with additional operating equipment required to operate company-operated
terminals that were added since the preceding period.

           Insurance and claims as a percentage of operating revenue was 2.0% of
operating revenue in 1997, compared with 2.1% in 1996. This decrease was due
primarily to a decrease in the frequency and severity of accidents and lower
premium costs.

           Other operating expenses were 10.1% of operating revenue in 1997
compared to 11.6% in 1996. This decrease was attributable to a lower operating
cost structure as a result of increased operating revenue and a reduction in
commissions paid to agent terminals.

           Income from operations increased by $4.6 million, or 54.1%, to $13.1
million in 1997 compared to $8.5 million for the same period of 1996. This
increase is primarily attributable to a lower operating cost structure resulting
from an increase in operating revenue, which allowed us to spread the fixed cost
of our network over a larger revenue base. Income from operations during 1997
benefited from non-recurring revenue as a result of the UPS strike.

           Interest expense was $796,000, or 0.7% of operating revenue in 1997
compared to $743,000, or 0.9%, in 1996. This decrease was the result of lower
average net borrowing.

           The combined federal and state effective tax rate for 1997 was 38.9%,
compared to a rate of 37.2% for 1996. For information concerning income taxes,
as well as information regarding differences between effective tax rates and
statutory rates, see note 6 of the notes to our financial statements.

           As a result of the foregoing factors, income from continuing
operations increased by $2.5 million, or 51.0%, to $7.4 million for 1997 from
$4.9 million in 1996.

LIQUIDITY AND CAPITAL RESOURCES

           Prior to the spin-off in September 1998, we operated our business and
the truckload carrier business together. As a result, our statements of cash
flows do not reflect the cash flows of our business as a stand-alone company.

           We have historically financed our working capital needs, including
capital purchases, with cash flows from operations and borrowings under our bank
lines of credit. Net cash provided by operating activities totaled approximately
$1.9 million for 1998, $6.3 million in 1997 and $3.2 million in 1996.

           Net cash used in investing activities was approximately $17.0 million
in 1998, $4.8 million in 1997 and $2.6 million in 1996. Our investing activities
consisted primarily of the $5.0 million capital contribution to Landair
Corporation in 1998, the acquisition of the air cargo operating assets of Adams
Air Cargo, Inc. in 1997 and the acquisition of a terminal facility in 1996,
along with the purchase of operating equipment and management information
systems during all three years.


                                       15

<PAGE>   19

           Net cash provided by financing activities was $14.6 million in 1998,
compared to cash used in financing activities of $766,000 in 1997 and $518,000
in 1996. Our financing activities included the continued financing of operating
equipment and working capital needs, repayment of long-term debt and capital
leases and the amounts received from the exercise of stock options, and common
stock we issued under our employee stock purchase plan.

           We expect net capital expenditures in 1999 for operating equipment
and management information systems to be less than $8.0 million. We expect to
fund these expenditures through cash provided by operating activities and
borrowings under our credit facilities.

           Our credit facilities include a working capital line of credit and an
equipment financing facility. As long as we comply with several financial
covenants and ratios, these credit facilities permit us to borrow up to $20.0
million under the working capital line of credit and up to $25.0 million under
equipment financing facilities. Interest rates for advances under the facilities
vary based on covenants related to total indebtedness, cash flows, results of
operations and other ratios. The facilities bear interest at LIBOR plus .80% to
1.90%, expire in September and December 2000 and are secured by accounts
receivable and most of our equipment. The amount we can borrow under the line of
credit is reduced by the amount of any outstanding letters of credit.

           We believe that our available cash, together with the amount we will
receive from this offering, expected cash generated from future operations and
borrowings under available lines of credit, will be sufficient to satisfy our
anticipated cash needs for at least the next 12 months.




                                       16

<PAGE>   20



                                    BUSINESS

RECENT SPIN-OFF

           We commenced operating our deferred air freight business in November
1990. Until September 1998, we operated our deferred air freight business and a
national truckload carrier business. In September 1998, we spun off our
truckload carrier business, operated as Landair Transport, Inc., to our
shareholders. In connection with the spin-off, we received a private letter
ruling from the IRS that the spin-off qualifies as a tax-free distribution for
federal income tax purposes.

INDUSTRY OVERVIEW

           As businesses minimize inventory levels, perform manufacturing and
assembly operations in multiple locations and distribute their products through
many channels, they more frequently require expedited delivery services.
Expedited shipments are those shipments that the customer requires to be
delivered the next day or within two to three days, usually at a specified time
or within a specified time window. The Colography Group, Inc., an independent
industry market research and consulting company, estimates the domestic air
freight market for 1999 to be approximately $6.3 billion, nearly 44% of which is
for overnight delivery, with the remaining 56% for delivery within two to three
days.

           Shippers with expedited delivery requirements have four principal
alternatives to transport freight: they may use a fully integrated air cargo
carrier, an airline, a less-than-truckload carrier or an air freight forwarder.
Integrated air cargo carriers provide pick-up and delivery services primarily
using their own fleet of trucks and provide transportation services using their
own fleet of aircraft. Airlines provide airport to airport service, but have
limited cargo space and generally accept only shipments weighing less than 150
pounds. Less-than-truckload carriers provide pick-up and delivery services
through their own fleet of trucks. The national less-than-truckload carriers
operate terminals where freight is unloaded, sorted and reloaded multiple times
in a single shipment. The additional handling increases transit time, handling
costs and the likelihood of cargo damage. An air freight forwarder obtains
shipments from customers, makes arrangements for transportation of the cargo by
a third party carrier and usually arranges for both delivery from the shipper to
the carrier and from the carrier to the recipient.

           Although expedited freight is primarily transported by aircraft,
transportation by truck often is a viable alternative, especially for shipments
requiring deferred delivery. Generally, the cost of shipping freight, especially
heavy freight, by truck is substantially less than shipping by aircraft. We
believe there are several trends that are increasing demand for lower-cost truck
transportation of expedited freight. These trends include:

           Increased Outsourcing of Logistics Management to Third Parties. Air
           freight forwarders are playing an increasingly important role in
           logistics management. As the growing emphasis on just-in-time
           processes has added to the complexity of logistics management,
           companies are finding it more advantageous to outsource their
           logistics management functions to third parties. In contrast to
           integrated air cargo carriers and less-than-truckload carriers that
           are focused on utilizing their own, fixed-cost assets, air freight
           forwarders can select from various transportation modes and suppliers
           to meet their customers' shipping requirements, thereby serving their
           customers less expensively. Air freight forwarders generally handle
           shipments of any size and offer customized shipping options, unlike
           integrated air cargo carriers and less-than-truckload carriers.

           Integrated Air Cargo Carriers' Increased Focus on Expedited Freight.
           Integrated air cargo carriers that transport heavy freight, such as
           Emery Worldwide and BAX Global, are increasingly targeting their
           marketing efforts at higher yielding expedited or overnight freight
           to better utilize their high fixed cost infrastructures. As a result,
           these carriers are increasingly outsourcing deferred freight to
           surface transportation providers like us.


                                       17
<PAGE>   21

         Reduced Airline Cargo Capacity. Since the 1980's, when the airlines
         eliminated many of their all-cargo aircraft, growth in demand for air
         cargo services has generally outpaced the growth of aircraft cargo
         capacity. More recently, airlines have been modifying their domestic
         route systems to provide higher frequency service to more destinations,
         therefore replacing many of their wide-body aircraft with narrow-body
         aircraft that have less cargo capacity. Federal Aviation Administration
         mandates have also reduced air cargo capacity because most all-cargo
         aircraft are older, and it often is not economically feasible to modify
         these older aircraft to meet the FAA's noise reduction standards.

COMPETITIVE ADVANTAGES

           We believe that our competitive advantages are:

           -        Exclusive focus on the deferred air freight market. We focus
                    exclusively on providing ground transportation services to
                    the deferred air freight market. We believe that this
                    exclusive focus and our commitment to reliable service has
                    enabled us to provide a higher level of service in a more
                    cost effective manner than our competitors. In 1998,
                    shipments we handled arrived within 30 minutes of their
                    scheduled arrival times over 98% of the time, with only 1.7
                    incidents of loss or damage per 1,000 shipments.

           -        Concentrated marketing strategy. We provide our services to
                    air freight forwarders, integrated air cargo carriers and
                    airlines rather than marketing our services directly to
                    shippers. We do not place significant size or weight
                    restrictions on shipments and, therefore, do not compete
                    with small or overnight package delivery services such as
                    DHL Worldwide, UPS and Airborne. We believe that air freight
                    forwarders prefer to purchase their transportation services
                    from us because we do not market our services to their
                    shipper customers and are not competing with them for
                    customers.

           -        Established nationwide network of terminals and sorting
                    facilities. We have built a network throughout the United
                    States and Canada located on or near airports. We believe it
                    would be difficult for a competitor to duplicate our
                    nationwide network without the expertise we have acquired
                    and without expending significant management resources and
                    capital. Our network enables us to provide regularly
                    scheduled service between most markets, on-time delivery
                    with minimal freight damage or loss, all at rates
                    significantly below air freight rates.

           -        Low-capital-intensive business model. We purchase virtually
                    all of our transportation requirements from owner-operators
                    or truckload carriers, rather than acquiring and operating
                    our own tractors. This allows us to respond quickly to
                    changing demands and opportunities in our industry and to
                    generate a higher return on assets with lower capital
                    expenditures.

           -        Enhanced technology. We are committed to using information
                    technology to improve our service and reduce our operating
                    costs. Technology allows us to increase the volume of
                    freight that we can handle in our network and provides
                    real-time tracking and tracing of shipments throughout the
                    transportation process. We are currently enhancing our
                    systems to permit all participants in a shipment to obtain
                    real-time information about that shipment via the Internet.

           -        Broad customer base. We have established close relationships
                    with a large number of air freight forwarders, integrated
                    air cargo carriers and airlines. Our five largest customers
                    only accounted for approximately 17% of our operating
                    revenue in 1998, and no single customer accounted for more
                    than 5%.


                                       18
<PAGE>   22

GROWTH STRATEGY

           The key elements of our growth strategy are to:

           -        Increase freight volume from existing customers. Many of our
                    customers currently use us for only a portion of their
                    overall transportation needs. In addition, many of our air
                    freight forwarder customers are growing rapidly, and we
                    expect that they will have a greater need for our services
                    as their businesses grow. We will continue to market
                    directly to these customers to capture additional freight
                    volume.

           -        Improve efficiency of our transportation network. We
                    constantly seek to improve the efficiency of our network
                    without changing our infrastructure or incurring significant
                    capital expenses. As the volume of freight between key
                    markets increases, we intend to continue to add regional
                    hubs and direct shuttles. Additional regional hubs and
                    direct shuttles improve our efficiency by reducing the
                    number of miles freight must be transported and reducing the
                    number of times freight must be handled and sorted.
                    Increased freight volumes should increase our profits and
                    operating margins because of the relatively fixed cost
                    nature of our operations.

           -        Develop new customers. We will actively market our services
                    to potential new air freight forwarder customers. We believe
                    air freight forwarders will move away from integrated air
                    cargo carriers because of those carriers' higher costs and
                    away from less-than-truckload carriers because of those
                    carriers' less reliable service. We also believe that there
                    is significant potential for increased freight volume from
                    airlines as well as from the integrated air cargo carriers.

           -        Enhance information systems. We are committed to continued
                    enhancement of our information systems in ways that can
                    provide us both competitive service advantages and increased
                    productivity. We believe that our customers will
                    increasingly demand more sophisticated information systems
                    to track and trace shipments. We believe our enhanced
                    systems will enable us to retain existing customers and
                    encourage them to increase the volume of freight they send
                    through our network. We also believe these enhanced
                    information systems will attract new customers, particularly
                    air freight forwarders who do not want to develop their own
                    information systems.

           -        Expand logistics services. We will continue to expand our
                    national and international logistics services to increase
                    revenue and improve utilization of our terminal facilities
                    and labor force. We have added a number of services in the
                    past few years, such as subletting dock, warehouse or office
                    space and insurance, customs brokerage and terminal handling
                    services. These services directly benefit our customers,
                    particularly air freight forwarders who cannot justify
                    providing the services for themselves, attract new customers
                    and improve utilization of our network by increasing our
                    revenue without significantly increasing our costs.

           -        Pursue acquisitions. We intend to pursue acquisitions that
                    can increase our penetration of a geographic area, add
                    customers or freight density or allow us to offer additional
                    services.

OPERATIONS

           We receive freight from air freight forwarders, airlines and
integrated air cargo carriers at our terminals, which are located on or near
airports in the United States and Canada. We consolidate and transport these
shipments by truck through our network to the terminals nearest the ultimate
destinations of the shipments. We operate regularly scheduled service to and
from each of our terminals through our Columbus, Ohio central sorting facility
or through one of our regional hubs. We also operate regularly scheduled shuttle
service directly between cities where the volume of freight warrants bypassing
our Columbus sorting facility or a regional hub. When a shipment arrives


                                       19
<PAGE>   23

at the terminal nearest its destination, the customer arranges for the shipment
to be picked up at the terminal and delivered to its final destination.

           A typical shipment consists of a pallet load of freight, often
computers, telecommunications equipment, machine parts, trade show exhibit
materials or medical equipment. During 1998, our average shipment weighed over
750 pounds. Shipments range from small boxes weighing only a few pounds to large
shipments of several thousand pounds. Although we impose no significant size or
weight restrictions, we focus our marketing and price structure on shipments of
200 pounds or more. As a result, we do not directly compete for most of our
business with overnight couriers or small package delivery companies.

Terminals

           Our terminals are located in the following cities:

<TABLE>
<CAPTION>
City                                Airport Served            City                                    Airport Served  
- ----                                --------------            ----                                    --------------          
<S>                                 <C>                       <C>                                     <C>
Albany, NY............................   ALB                  Milwaukee, WI...............................   MKE
Atlanta, GA...........................   ATL                  Minneapolis, MN.............................   MSP
Austin, TX............................   AUS                  Mobile, AL..................................   MOB
Baltimore, MD.........................   BWI                  Montreal, Canada............................   YUL
Baton Rouge, LA.......................   BTR                  Nashville, TN...............................   BNA
Birmingham, AL........................   BHM                  Newark, NJ..................................   EWR
Boston, MA............................   BOS                  Newburgh, NY  ..............................   SWF
Buffalo, NY...........................   BUF                  New Orleans, LA.............................   MSY
Charleston, SC........................   CHS                  New York, NY................................   JFK
Charlotte, NC.........................   CLT                  Norfolk, VA.................................   ORF
Chicago, IL...........................   ORD                  Oklahoma City, OK...........................   OKC
Cincinnati, OH........................   CVG                  Omaha, NE...................................   OMA
Cleveland, OH.........................   CLE                  Orlando, FL.................................   MCO
Columbia, SC..........................   CAE                  Ottawa, Canada..............................   YOW
Columbus, OH..........................   CMH                  Philadelphia, PA............................   PHL
Dallas/Ft. Worth, TX..................   DFW                  Phoenix, AZ.................................   PHX
Dayton, OH............................   DAY                  Pittsburgh, PA..............................   PIT
Denver, CO............................   DEN                  Portland, OR................................   PDX
Detroit, MI...........................   DTW                  Raleigh, NC.................................   RDU
El Paso, TX...........................   ELP                  Richmond, VA................................   RIC
Greensboro, NC........................   GSO                  Rochester, NY...............................   ROC
Greenville, SC........................   GSP                  Sacramento, CA..............................   SMF
Hartford, CT..........................   BDL                  Salt Lake City, UT..........................   SLC
Houston, TX...........................   IAH                  San Antonio, TX.............................   SAT
Huntsville, AL........................   HSV                  San Diego, CA...............................   SAN
Indianapolis, IN......................   IND                  San Francisco, CA...........................   SFO
Jacksonville, FL......................   JAX                  Seattle, WA.................................   SEA
Kansas City, MO.......................   MCI                  St. Louis, MO...............................   STL
Lafayette, LA.........................   LFT                  Syracuse, NY................................   SYR
Las Vegas, NV.........................   LAS                  Tampa, FL...................................   TPA
Los Angeles, CA.......................   LAX                  Toledo, OH..................................   TOL
Louisville, KY........................   SDF                  Toronto, Canada.............................   YYZ
Memphis, TN...........................   MEM                  Tulsa, OK...................................   TUL
Miami, FL.............................   MIA                  Washington, DC..............................   IAD
</TABLE>

Independent agents operate 12 of these terminals, which typically handle
relatively low volumes of freight.



                                       20

<PAGE>   24



Shuttle Service and Regional Hubs

           We operate direct terminal-to-terminal shuttles and regional
overnight service between cities where justified by freight volumes. We
currently provide regional overnight service to many of the markets within our
network. Direct service allows us to provide quicker scheduled service at a
lower cost because we can transport freight over the most direct route and
eliminate the added time and cost of handling the freight at our central or a
regional hub sorting facility. Direct shipments also reduce the likelihood of
damage because of reduced handling and sorting of the freight. As we continue to
increase volume between various cities, we intend to continue to add direct
shuttles. For example, our Northeast Shuttle transports freight between Albany,
Baltimore, Boston, Buffalo, Hartford, Newark, Newburgh, New York, Philadelphia,
Rochester, Syracuse and Washington. We accomplished this by direct shipment, as
from Boston to Newark, or by overnight service routed through our Newburgh
regional hub. Where warranted by sufficient volume in a region, we utilize
larger terminals as regional sorting hubs, which allows us to bypass the
Columbus sorting facility. These regional hubs improve our operating efficiency
and enhance our customer service. We currently operate regional hubs in Atlanta,
Dallas/Ft. Worth, Kansas City, Los Angeles, New Orleans, Newburgh, Orlando and
San Francisco.

Shipments

           Since we commenced operations in November 1990, the weekly volume of
freight handled by our network has increased from an average of approximately
1.2 million pounds to over 17.3 million pounds as shown below:


<TABLE>
<CAPTION>
                                               AVERAGE WEEKLY
                                              VOLUME IN POUNDS
                                              ----------------
                                               (IN MILLIONS)
<S>                                           <C>
1990......................................          1.2
1991......................................          1.4
1992......................................          2.3
1993......................................          3.8
1994......................................          7.4
1995......................................          8.5
1996......................................         10.5
1997......................................         13.3
1998......................................         17.3
</TABLE>

CUSTOMERS AND MARKETING

           Our customers are air freight forwarders, airlines and integrated air
cargo carriers. Our air freight forwarder customers vary in size from small,
independent, single facility companies to large, international logistics
companies, such as USF Seko Worldwide, Associated Global Systems, Pilot Air
Freight, AIT Freight Systems, and Eagle USA Air Freight. Our airline customers
include Virgin Atlantic, Lufthansa, Air Nippon, Air France, Korean Airlines, KLM
and Japan Airlines. Because of our reputation for dependable service, integrated
air cargo carriers such as Emery Worldwide, Airborne and BAX Global utilize our
services to provide overflow capacity.

           We market our services through a sales and marketing staff located in
various regions of the United States. Our senior management also is actively
involved in sales and marketing at the national account level and supports local
sales activity. We have a strong commitment to marketing and focus on air
freight forwarders, airlines and integrated air cargo carriers that have time
sensitive shipping requirements requiring customized services. We also
participate in air cargo trade shows and advertise our services through direct
mail programs and point of sale material.


                                       21
<PAGE>   25

LOGISTICS SERVICES

           Customers increasingly demand more than the movement of freight from
their transportation providers. To meet these demands, we continually seek ways
to customize our logistics services and add new services. Logistics services
increase our profit margins by increasing our revenue without corresponding
increases in our costs.

           Our logistics services include providing: 

           -      dock, warehouse and office space;

           -      customs brokerage, such as assistance with customs procedures
                  for both import and export shipments; and
           
           -      terminal handling, such as shipment build-up and break-down
                  and reconsolidation of air or ocean pallets or containers.

TECHNOLOGY AND INFORMATION SYSTEMS

           The regular enhancement of our information systems is a key component
of our growth strategy. We have invested and will continue to invest significant
management and financial resources on improving our information systems in an
effort to provide accurate, real-time information to our management and
customers. We believe the ability to provide accurate, real-time information on
the status of shipments will become increasingly important and that our efforts
in this area will result in both competitive service advantages and increased
productivity throughout our network.

           In 1995, we began development of a comprehensive freight order entry,
tracking and billing system. We began to implement Phase I of the system in the
second quarter of 1997 and completed installation of Phase I in the first
quarter of 1998. As part of Phase I, we implemented a real-time, dedicated
communications network to link all of our terminals, customer service and
administrative locations. The system permits us to track and trace a shipment
from initial entry through the transportation process to the point of delivery,
as well as through the billing and collection process. We can access daily
financial information covering the entire network, a particular terminal, a
particular customer or a given shipment.

           We have also begun development of our Air Cargo Services or "ACS"
system. ACS is designed to seamlessly integrate all of the participants in a
shipment, including shippers, air freight forwarders and other service
providers. The system is based on Internet technology. Its functions will
include:

           -        shipment data capture;
           -        transportation service scheduling;
           -        on-line status tracking;
           -        service rating;
           -        consolidated billing;
           -        EDI communications;
           -        report generating; and
           -        customer access to shipment analysis reporting.

ACS will allow all of these functions to be viewed in real-time. Web hosting
services, integrated with ACS functions, will allow air freight forwarders to
use our technology and information systems to help them compete more effectively
with integrated air cargo carriers. During the second quarter of 1999, we plan
to provide the ACS system to a core group of airline customers for in-service
testing. Following that testing, we will target air freight forwarders. Full
implementation of ACS is scheduled to be completed within the next two years.

           The ACS system and our other major information systems are being
developed through Logistics Technology, Inc., one of our wholly-owned
subsidiaries. Logistics Technology provides Internet services and technology
support for us and other companies. John H. Traendly, our Vice President,
Information Systems, is the


                                       22
<PAGE>   26

President and Chief Executive Officer of Logistics Technology. He has an option
to purchase from us up to 20% of the common stock of Logistics Technology.

           Each of our owner-operators has installed a two-way satellite
communication system to provide us with continuous communications capability.
This allows us to locate a truck at any time and to follow its progress while in
transit. The information received through this system has been integrated into
and can be accessed through our other information systems.

PURCHASED TRANSPORTATION

            We contract for most of our transportation services from
owner-operators. These contracts can generally be terminated by either party
upon 30 days' notice. The owner-operators own, operate and maintain their own
vehicles and employ their own drivers. We also purchase transportation from
Landair Corporation and from other truckload carriers to handle overflow volume.
Of the $56.3 million of purchased transportation in 1998, we purchased 67.9%
from owner-operators, 7.9% from Landair Corporation and 24.2% from other common
carriers.

           We establish long-term relationships with owner-operators to assure
dependable service and availability, and we have experienced turnover of less
than 10% per year during the past five years. We have established guidelines
relating to safety records, driving experience and personal evaluations that we
use to select our owner-operators. To enhance our relationship with the
owner-operators, we pay per mile rates above prevailing market rates and offer
each driver a consistent work schedule, typically to the same destination.

COMPETITION

           The air freight transportation industry is highly competitive and
very fragmented. Our competitors include regional trucking companies that
specialize in handling deferred air freight and regional and national
less-than-truckload carriers. To a lesser extent, we compete with integrated air
cargo carriers and airlines. Our competition ranges from small operators that
compete within a limited geographic area to companies with substantially greater
financial and other resources and larger freight capacity. We also face
competition from our air freight forwarder customers who decide to establish
their own networks to transport deferred air freight. We believe competition is
based on service, primarily on-time delivery and reliability, as well as rates.
We believe we offer our services at rates that are substantially below the
charge to transport the same shipment to the same destination by air. We believe
we have an advantage over less-than-truckload carriers based upon our reputation
for faster, more reliable service between many cities.

EMPLOYEES

           As of December 31, 1998, we employed approximately 1,300 persons, 750
of whom were freight handlers and customer service personnel. None of our
employees is covered by a collective bargaining agreement. We recognize that our
workforce, including our freight handlers, is one of our most valuable assets.
The recruitment, training and retention of qualified employees are essential to
support our continued growth and to meet the service requirements of our
customers.

RISK MANAGEMENT AND LITIGATION

           Under Department of Transportation regulations, we are liable for
property damage or personal injuries caused by owner-operators while they are
transporting freight on our behalf. We currently maintain liability insurance
that we believe is adequate. We are self-insured for property damage to our own
equipment. We believe that our insurance coverage is sufficient to adequately
protect us from significant claims.

           From time to time, we are a party to litigation arising in the normal
course of our business, most of which involves claims for personal injury,
property damage related to the transportation and handling of freight or
workers' 


                                       23
<PAGE>   27

compensation. We do not believe that any pending actions, individually or in the
aggregate, will have a material adverse effect on our business, financial
condition or results of operations.

REGULATION

           We are licensed by the Department of Transportation as a broker and
motor carrier to arrange for the transportation of freight by truck. Our air
freight business is subject to regulation as an indirect air cargo carrier under
the Federal Aviation Act, although freight brokers have been exempted from most
of the requirements of the Federal Aviation Act by the Economic Aviation
Regulations promulgated thereunder. In addition, our domestic customs brokerage
operations are subject to the licensing requirements of the United States
Department of the Treasury and are regulated by the United States Customs
Service. The Federal Maritime Commission regulates our ocean freight forwarding
operations.

           We are also licensed as an interstate motor carrier by the Federal
Highway Administration. Interstate motor carriers are subject to safety
requirements prescribed by the FHA and state agencies. Matters such as weight
and dimensions of equipment are also subject to federal and state regulations.
Our Canadian operations are subject to similar requirements.

           We believe that we are in substantial compliance with applicable
regulatory requirements relating to our operations. If we do not comply with
applicable laws and regulations, we could be required to pay substantial fines
and could have our licenses revoked.

           We are also subject to federal and state environmental laws and
regulations, including those dealing with the transportation of hazardous
materials and storage of fuel. We believe that we are in substantial compliance
with applicable environmental laws and regulations. We do not expect any
material expenditures for compliance with federal, state or local environmental
laws and regulations in 1999.

PROPERTIES AND EQUIPMENT

           Our headquarters are located in a facility we share with Landair
Corporation in Greeneville, Tennessee. We lease this building from the
Greenville-Greene County Airport Authority. We constructed our central sorting
facility in Columbus, Ohio in 1994. We own our facility in Atlanta.

           We lease 54 additional terminal facilities for terms typically
ranging from three to five years. We share four of our terminals with Landair
Corporation. We believe that in most of the markets we serve, replacement space
comparable to these terminal facilities is readily obtainable. We believe that
our facilities are adequate to support our current operations. Our remaining 12
terminals are agent stations operated by independent agents who handle freight
for us on a commission basis.

           We own or lease the trailers we use to move freight through our
network. Substantially all of our trailers are 53' long, and many have
specialized roller bed equipment required to serve air cargo industry customers.
The average age of our company-owned trailer fleet was approximately 1.2 years
at December 31, 1998.




                                       24
<PAGE>   28



                                   MANAGEMENT

EXECUTIVE OFFICERS AND DIRECTORS

           The following are Forward Air Corporation's executive officers and
directors:

<TABLE>
<CAPTION>
                      Name                    Age                         Position
            ------------------------        --------       --------------------------------------
<S>                                         <C>            <C>                                                                    
Scott M. Niswonger.......................     51           Chairman of the Board and Chief Executive Officer                      
Bruce A. Campbell........................     47           President, Chief Operating Officer and Director                        
Edward W. Cook...........................     40           Senior Vice President, Chief Financial Officer, Treasurer and Director 
Richard H. Roberts.......................     44           Senior Vice President, General Counsel, Secretary and Director         
David E. Queen...........................     52           Senior Vice President, Operations                                      
Michael A. Roberts.......................     54           Senior Vice President, Sales and Marketing                             
James R. Weiland.........................     54           Senior Vice President, Sales                                           
John H. Traendly.........................     53           Vice President, Information Systems                                    
James A. Cronin, III.....................     44           Director                                                               
Hon. Robert Keith Gray...................     73           Director                                                               
</TABLE>                                                       

           There are no family relationships between any of our executive
officers or directors. All officers serve at the pleasure of the Board of
Directors.

           Scott M. Niswonger is a co-founder of Forward Air Corporation, has
served as a director since its founding in 1981 and as our Chairman of the Board
and Chief Executive Officer since February 1988. Mr. Niswonger also served as
our President from 1981 until August 1998. Mr. Niswonger serves as Chairman,
Chief Executive Officer and a director of Landair Corporation and on the
Regional Advisory Board of First Tennessee Bank National Association.

           Bruce A. Campbell has served as our Chief Operating Officer since
April 1990, a director since April 1993 and our President since August 1998. Mr.
Campbell was our Executive Vice President from April 1990 until August 1998.
Prior to joining us, Mr. Campbell served as Vice President of Ryder-Temperature
Controlled Carriage in Nashville, Tennessee from September 1985 until December
1989.

           Edward W. Cook has served as our Senior Vice President, Chief
Financial Officer and a director since September 1994 and as our Treasurer since
May 1995. Prior to joining us, Mr. Cook was employed as a certified public
accountant by Ernst & Young LLP for 11 years, most recently as a senior manager
in the Nashville, Tennessee office. Mr. Cook also serves as Senior Vice
President, Chief Financial Officer and Treasurer of Landair Corporation.

           Richard H. Roberts has served as our Senior Vice President and
General Counsel since July 1994 and as Secretary and a director since May 1995.
Prior to joining us, Mr. Roberts was a partner with the Baker, Worthington,
Crossley & Stansberry law firm from 1991 until 1994. Mr. Roberts also serves as
a director of Miller Industries, Inc. and as Senior Vice President, General
Counsel, Secretary and a director of Landair Corporation.

           David E. Queen has served as our Senior Vice President, Operations
since October 1997. He served as our Vice President of Operations and General
Manager from November 1987 until 1997. From 1984 to 1987, Mr. Queen was Manager
of the Columbus, Ohio hub for The Flying Tiger Line.

           Michael A. Roberts has served as our Senior Vice President, Sales and
Marketing since April 1990. He served as our Vice President of Marketing from
November 1987 until 1990. Mr. Roberts served as a consultant to our company from
1982 to 1987.



                                       25

<PAGE>   29



           James R. Weiland has served as our Senior Vice President, Sales since
October 1997. He served as our Vice President, Sales from November 1990 until
1997. From 1984 to 1990, Mr. Weiland served us in a number of capacities,
including Regional Operations Manager and Director of Sales and Marketing.

           John H. Traendly has served as our Vice President, Information
Systems since March 1998. Since July 1998, Mr. Traendly has also served as
President and Chief Executive Officer of Logistics Technology, Inc., our
wholly-owned subsidiary that provides Internet services and technology support
for us and other companies. From November 1994 to February 1998, Mr. Traendly
was Managing Director, Air, Ground, Terminals and Transportation, Surface
Movement Systems, for Federal Express Corporation. From May 1994 to November
1994, Mr. Traendly served as a consultant for Federal Express Corporation.

         James A. Cronin, III has served as a director since 1993. Since June
1996, Mr. Cronin has served as Chief Operating Officer, Executive Vice
President, Finance and a director of Ascent Entertainment Group, Inc., and a
director of On Command Corp., both multimedia entertainment companies. From June
1992 until June 1996, he was a private investor. Mr. Cronin was a partner in
Alfred Checchi Associates, a private investment firm in Los Angeles, California,
from 1989 to 1992. Mr. Cronin served as President and Chief Executive Officer of
Tiger International, Inc. and The Flying Tiger Line from 1987 to 1989.

           Robert Keith Gray has served as a director since 1993. Mr. Gray has
been Chairman and Chief Executive Officer of Gray and Company II, a public
relations company, since November 1992. Since 1981, Mr. Gray has also been
Chairman of Gray Investment Companies and Powerhouse Leasing Corp. From 1991 to
1992, Mr. Gray was Chairman of Hill & Knowlton Public Affairs Worldwide/USA and
was its Chief Executive Officer from 1986 to 1991. Mr. Gray has served in
various government positions, including Special Assistant to the Secretary of
the Navy, Secretary of the Cabinet and Special Assistant to President
Eisenhower.




                                       26

<PAGE>   30



                       PRINCIPAL AND SELLING SHAREHOLDERS

           The following table shows ownership of our common stock by (i) each
director, (ii) our chief executive officer and our four other highest paid
executive officers, (iii) all directors and executive officers as a group and
(iv) each other person known to own more than five percent of our common stock.
The rules of the Securities and Exchange Commission require that every person
who has or shares the power to vote or dispose of shares of stock be reported as
the owner of those shares. As a result, more than one person may be deemed to be
the owner of the same shares. The SEC rules also consider shares of stock that a
person has the right to acquire within 60 days upon the exercise of stock
options to be outstanding for the purpose of calculating that person's
ownership, but those shares are not deemed outstanding for the purpose of
calculating the ownership of any other person. Except as otherwise indicated,
each shareholder listed in the table has sole voting and investment power over
the capital stock owned by them.

<TABLE>
<CAPTION>
                                                                              NUMBER OF                                           
                                               BENEFICIAL OWNERSHIP            SHARES             BENEFICIAL OWNERSHIP AFTER
                NAME                          PRIOR TO THIS OFFERING          OFFERED(1)                  THIS OFFERING
- ------------------------------------     ------------------------------      -------------       ---------------------------------
                                            NUMBER OF                                               NUMBER OF                      
                                              SHARES         PERCENT                                  SHARES            PERCENT
                                         ----------------  ------------                          ----------------     ------------
<S>                                      <C>               <C>               <C>                 <C>                  <C>  
Scott M. Niswonger(2)...............            6,259,040       49.4%       2,000,000                   4,259,040         31.1%
Merrill Lynch & Co., Inc.(3)........            1,288,200       10.2              ---                   1,288,200          9.4
Wellington Management
     Company, LLP(4)................            1,046,800        8.3              ---                   1,046,800          7.7
Bruce A. Campbell(5)................              166,068        1.3              ---                     166,068          1.2
Hon. Robert Keith Gray(6)...........              141,450        1.1              ---                     141,450          1.0
Michael A. Roberts(7)...............              124,386          *              ---                     124,386          *
Richard H. Roberts(8)...............              110,884          *              ---                     110,884          *
Edward W. Cook(9)...................               94,760          *              ---                      94,760          *
James A. Cronin, III(6).............               78,050          *              ---                      78,050          *
David E. Queen(10)..................               45,938          *              ---                      45,938          *
John Traendly(11)...................                   --         --              ---                          --           --
All directors and executive
     officers as a group
     (10 persons)(12)...............            7,074,014       55.8%       2,000,000                   5,074,014         37.1
</TABLE>

- ---------------
*  Less than one percent.
(1)      Several shareholders, including some of our executive officers, have
         granted the underwriters an option to purchase up to an aggregate of
         450,000 shares to cover over-allotments.
(2)      Address: c/o Forward Air Corporation, 430 Airport Road, Greeneville,
         Tennessee 37745. Includes 600 shares held by Mr. Niswonger as custodian
         for his grandson and 600 shares that are held by Mr. Niswonger's spouse
         as custodian for one of her children.
(3)      Address: World Financial Center, North Tower, 250 Vesey Street, New
         York, New York 10381. Merrill Lynch is a parent holding company. Two of
         Merrill Lynch's indirectly-owned asset management subsidiaries reported
         shared voting and dispositive power over all shares.
(4)      Address: 75 State Street, Boston, Massachusetts 02109. Wellington is an
         investment adviser registered under the Investment Advisers Act of
         1940, as amended. Wellington reported shared voting power over 625,200
         shares and shared dispositive power over all shares.
(5)      Mr. Campbell holds options to purchase 289,592 shares, 58,340 of which
         are exercisable and included above. 
(6)      Messrs. Gray and Cronin each hold options to purchase 75,000 shares,
         56,250 of which are exercisable and included above.
(7)      Includes 2,370 shares held by Mr. Roberts' spouse. Mr. Roberts holds
         options to purchase 87,688 shares, 45,188 of which are exercisable and
         included above. 
(8)      Mr. Roberts holds options to purchase 142,500 shares, 93,750 of which
         are exercisable and included above.


                                       27
<PAGE>   31

<TABLE>
<S>      <C>
(9)      Includes 2,000 shares held by Mr. Cook's spouse. Mr. Cook holds options
         to purchase 108,200 shares, 59,450 of which are exercisable and
         included above.
(10)     Mr. Queen holds options to purchase 87,688, 45,188 of which are
         exercisable and included above. 
(11)     Mr. Traendly holds options to purchase 20,000 shares.
(12)     Includes 467,854 options that are exercisable and included above.
</TABLE>



                                       28

<PAGE>   32



                                  UNDERWRITING

            We and the selling shareholder have entered into an underwriting
agreement with the underwriters named below in which they have severally agreed
to purchase from us and the selling shareholder the number of shares of common
stock set forth beside their names below. BT Alex. Brown Incorporated, Morgan
Keegan & Company, Inc. and Scott & Stringfellow, Inc. are the representatives of
the underwriters.

<TABLE>
<CAPTION>
                                                                                                         Number of
               Underwriters                                                                               Shares
               ------------                                                                              ---------
<S>                                                                                                      <C>
BT Alex. Brown Incorporated........................................................................
Morgan Keegan & Company, Inc.......................................................................
Scott & Stringfellow, Inc..........................................................................






                                                                                                         -----------

                                                                                 TOTAL                   3,000,000
                                                                                                         ===========
</TABLE>

           The obligation of the underwriters to purchase the common stock is
subject to the terms and conditions set forth in the underwriting agreement. The
underwriting agreement requires the underwriters to purchase all of the shares
of the common stock offered by this prospectus, if any are purchased. The shares
of common stock offered by the underwriters pursuant to this prospectus are
subject to prior sale, when, as and if delivered to and accepted by the
underwriters, and subject to the underwriters' right to reject any order in
whole or in part.

           The underwriters have advised us and the selling shareholder that
they propose to offer the shares of common stock to the public at the public
offering price of $____ per share. Any shares sold by the underwriters to
securities dealers may be sold at a discount of up to $___ per share from the
public offering price. Any such securities dealers may resell any shares
purchased from the underwriters to certain other brokers or dealers at a
discount of up to $___ per share from the public offering price. The
underwriters may change the public offering price after the common stock is
released for sale to the public.

           The underwriters may sell more shares than the total number set forth
in the table above. To cover these sales, several of our shareholders have
granted the underwriters an option to purchase up to an aggregate of 450,000
additional shares of common stock at the public offering price, less the
underwriting discounts and commissions. The underwriters may exercise this
option for 30 days after the date of this prospectus only to cover these sales.
To the extent the underwriters exercise this option, each of the underwriters
will purchase shares in approximately the same proportion as the number of
shares of common stock to be purchased by it shown in the above table bears to
3,000,000, and the selling shareholders will be obligated, pursuant to the
option, to sell those shares to the underwriters. If purchased, the underwriters
will offer the additional shares on the same terms as those on which the
3,000,000 shares are being offered.

           We and the selling shareholders have agreed to indemnify the
underwriters with respect to certain liabilities, including liabilities under
the Securities Act of 1933, as amended.

           To facilitate the offering of the common stock, the underwriters may
engage in transactions that stabilize, maintain or otherwise affect the market
price of the common stock. Specifically, the underwriters may over-allot shares
of the common stock in connection with this offering, thereby creating a short
position in the underwriters' account. A short position results when an
underwriter sells more shares of common stock than such underwriter is


                                       29
<PAGE>   33


committed to purchase. Additionally, to cover over-allotments or to stabilize
the market price of the common stock, the underwriters may bid for, and
purchase, shares of the common stock at a level above that which might otherwise
prevail in the open market. The underwriters are not required to engage in these
activities, and, if they do, they may discontinue doing so at any time. The
underwriters also may reclaim selling concessions allowed to an underwriter or
dealer, if the underwriters repurchase shares distributed by the underwriter or
dealer.

           We have agreed not to offer, sell or make any other disposition of
any shares of our common stock or other securities convertible into or
exchangeable or exercisable for shares of our common stock or derivatives of our
common stock for a period of 90 days after the date of this prospectus, directly
or indirectly, without the prior written consent of BT Alex. Brown Incorporated.
We may, however, without this consent, issue options granted under our stock
option plan and issue shares (1) upon exercise of options granted under the
stock option plan, (2) in connection with acquisitions of businesses and (3) to
the extent necessary to comply with the IRS letter ruling related to the
spin-off.

           Our executive officers and directors and the selling shareholders
have agreed not to offer, sell, contract to sell, transfer, hypothecate, pledge,
or otherwise dispose of any shares of common stock or any of our other
securities in any manner or request the registration of any of our securities
for a period of 90 days from the date of this prospectus without the prior
written consent of BT Alex. Brown Incorporated. These restrictions will be
applicable to any shares acquired by any of those persons during the applicable
restricted period.

                                  LEGAL MATTERS

           The validity of the common stock offered by this prospectus will be
passed upon for us and the selling shareholders by Bass, Berry & Sims PLC,
Nashville, Tennessee. Various legal matters relating to this offering will be
passed upon for the underwriters by Piper & Marbury L.L.P., Baltimore, Maryland.

                                     EXPERTS

           Ernst & Young LLP, independent auditors, have audited our
consolidated financial statements and schedule at December 31, 1997 and 1998,
and for each of the three years in the period ended December 31, 1998, as set
forth in their reports. We have included and incorporated by reference our
financial statements and schedule in the prospectus and elsewhere in the
registration statement in reliance on Ernst & Young LLP's reports, given on
their authority as experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

           We file annual, quarterly and special reports, proxy statements and
other information with the SEC. You may read and copy any reports, statements or
other information we file with the SEC at the SEC's public reference room
located at 450 Fifth Street, N.W., Washington, D.C. 20549, and at the following
Regional Offices of the SEC: Chicago Regional Office, Citicorp Center, Suite
1400, 500 West Madison Street, Chicago, Illinois 60661; and New York Regional
office, Seven World Trade Center, Suite 1300, New York, New York 10048. You may
obtain information on the operation of the public reference rooms by calling the
SEC at 1-800-SEC-0330. The SEC maintains an Internet web site (www.sec.gov) that
contains periodic reports, proxy statements and other information regarding
registrants, including us.

           We have filed a Registration Statement on Form S-3 to register the
common stock offered by this prospectus. This prospectus is a part of the
registration statement. This prospectus does not contain all of the information
you can find in the registration statement or the exhibits and schedules to the
registration statement.

           The SEC allows us to "incorporate by reference" information into this
prospectus, which means that we can disclose important information to you by
referring you to another document filed separately with the SEC. The information
incorporated by reference is considered part of this prospectus, except for any
information superseded


                                       30
<PAGE>   34

by information contained directly in this prospectus or
in later filed documents incorporated by reference in this prospectus.


           This prospectus incorporates by reference the documents set forth
below that we have previously filed with the SEC. These documents contain
important information about us.

         1.       Our Annual Report on Form 10-K for the year ended December 31,
                  1998; and

         2.       The description of our common stock contained in our
                  registration statement on Form 8-A, including all amendments
                  and reports filed for the purpose of updating such description
                  prior to the termination of this offering.

           We also incorporate by reference additional documents that may be
filed with the SEC between the date of this prospectus and the completion of the
offering contemplated by this prospectus. These include periodic reports, such
as Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current
Reports on Form 8-K, as well as proxy statements.

           If you are a shareholder, we may have sent you some of the documents
incorporated by reference, but you can obtain any of them from us, the SEC, or
the SEC's Internet web site as described above. Documents incorporated by
reference are available from us without charge, excluding all exhibits, except
that if we have specifically incorporated by reference an exhibit in this
prospectus, the exhibit will also be available without charge. You may obtain
documents incorporated by reference in this prospectus by requesting them in
writing or by telephone from Richard H. Roberts, Senior Vice President, General
Counsel, and Secretary, at our principal executive offices located at 430
Airport Road, Greeneville, Tennessee 37745, (423) 636-7100.

           You should rely only on the information contained or incorporated by
reference in this prospectus. We have not authorized anyone to provide you with
information that is different from, or in addition to, what is contained in this
prospectus. This prospectus is dated _____________, 1999. You should not assume
that the information contained in this prospectus is accurate as of any date
other than that date.




                                       31
<PAGE>   35
                         Index to Financial Statements


<TABLE>
<CAPTION>
                                                                            Page No.
                                                                            -------- 
<S>                                                                         <C>
Report of Ernst & Young LLP, Independent Auditors.............................F-2
Consolidated Balance Sheets - December 31, 1997 and 1998......................F-3
Consolidated Statements of Income - Years Ended December 31, 1996,
   1997 and 1998..............................................................F-4
Consolidated Statements of Shareholders' Equity - Years Ended
   December 31, 1996, 1997 and 1998...........................................F-5
Consolidated Statements of Cash Flows - Years Ended December 31, 1996,
   1997 and 1998..............................................................F-6
Notes to Consolidated Financial Statements - December 31, 1998................F-7
</TABLE>






















                                      F-1
<PAGE>   36




                         Report of Independent Auditors



The Board of Directors and Shareholders
Forward Air Corporation

We have audited the accompanying consolidated balance sheets of Forward Air
Corporation (formerly Landair Services, Inc.) as of December 31, 1997 and 1998,
and the related consolidated statements of income, shareholders' equity, and
cash flows for each of the three years in the period ended December 31, 1998.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of Forward Air
Corporation at December 31, 1997 and 1998, and the consolidated results of its
operations and its cash flows for each of the three years in the period ended
December 31, 1998, in conformity with generally accepted accounting principles.


                                                               Ernst & Young LLP


Nashville, Tennessee
February 2, 1999, except for
  Note 13, as to which the
  date is February 24, 1999





                                       F-2

<PAGE>   37
                             Forward Air Corporation

                           Consolidated Balance Sheets



<TABLE>
<CAPTION>
                                                                  December 31
                                                             1997           1998
                                                           -----------------------
                                                                (In thousands)
<S>                                                        <C>             <C>
ASSETS
Current assets:
     Cash and cash equivalents                             $    895        $   455
     Accounts receivable, less allowance of $753 in
        1997 and $952 in 1998                                17,671         19,754
     Inventories                                                300            389
     Prepaid expenses                                         1,088          2,545
     Deferred income taxes                                      364            273
                                                           -----------------------
Total current assets                                         20,318         23,416

Property and equipment:
     Land                                                     3,477          3,368
     Buildings                                                6,497          6,883
     Equipment                                                8,998         28,818
     Leasehold improvements                                     568          1,003
                                                           -----------------------
                                                             19,540         40,072

     Accumulated depreciation and amortization                3,755         10,152
                                                           -----------------------
                                                             15,785         29,920

Other assets                                                  3,290          3,472
Deferred income taxes                                           572           --
Assets of discontinued operations                            97,208           --
                                                           -----------------------
Total assets                                               $137,173        $56,808
                                                           =======================

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                      $     72        $ 4,120
     Accrued payroll and related items                         --            1,769
     Insurance and claims accruals                            1,329          1,568
     Income taxes payable                                       150          1,249
     Other accrued expenses                                     212          2,470
     Current portion of long-term debt                          625          4,529
     Current portion of capital lease obligations               974            676
     Due to Truckload Business subsidiaries                  17,447           --
                                                           -----------------------
Total current liabilities                                    20,809         16,381

Long-term debt, less current portion                          3,508         15,403
Capital lease obligations, less current portion               4,746          4,723
Deferred income taxes                                          --            1,230
Liabilities of discontinued operations                       57,650           --
Commitments and contingencies                                  --             --

Shareholders' equity:
     Preferred stock, $.01 par value:
          Authorized shares - 5,000,000
          No shares issued                                     --             --
     Common stock, $.01 par value:
          Authorized shares - 20,000,000
          Issued and outstanding shares - 12,048,776 in
            1997 and 12,587,818 in 1998                         120            126
     Additional paid-in capital                              26,744         15,768
     Retained earnings                                       23,596          3,177
                                                           -----------------------
Total shareholders' equity                                   50,460         19,071
                                                           -----------------------
Total liabilities and shareholders' equity                 $137,173        $56,808
                                                           =======================
</TABLE>


See accompanying notes.


                                       F-3

<PAGE>   38
<TABLE>
<CAPTION>
                                                                     December 31
                                                                 1997           1998
                                                               -----------------------
                                                                   (In thousands)
<S>                                                            <C>             <C>
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
     Accounts payable                                          $     72        $ 4,120
     Accrued payroll and related items                             --            1,769
     Insurance and claims accruals                                1,329          1,568
     Income taxes payable                                           150          1,249
     Other accrued expenses                                         212          2,470
     Current portion of long-term debt                              625          4,529
     Current portion of capital lease obligations                   974            676
     Due to Truckload Business subsidiaries                      17,447           --
                                                               -----------------------
Total current liabilities                                        20,809         16,381

Long-term debt, less current portion                              3,508         15,403
Capital lease obligations, less current portion                   4,746          4,723
Deferred income taxes                                              --            1,230
Liabilities of discontinued operations                           57,650           --
Commitments and contingencies                                      --             --

Shareholders' equity:
     Preferred stock, $.01 par value:
          Authorized shares - 5,000,000
          No shares issued                                         --             --
     Common stock, $.01 par value:
          Authorized shares - 20,000,000
          Issued and outstanding shares - 12,048,776 in
            1997 and 12,587,818 in 1998                             120            126
     Additional paid-in capital                                  26,744         15,768
     Retained earnings                                           23,596          3,177
                                                               -----------------------
Total shareholders' equity                                       50,460         19,071
                                                               -----------------------
Total liabilities and shareholders' equity                     $137,173        $56,808
                                                               =======================
</TABLE>


See accompanying notes.






                                       F-4

<PAGE>   39



                             Forward Air Corporation

                        Consolidated Statements of Income


<TABLE>
<CAPTION>
                                                              Year ended December 31
                                                        1996           1997           1998
                                                     ----------------------------------------
                                                      (In thousands, except per share data)
<S>                                                  <C>            <C>             <C>
Operating revenue                                    $ 80,737       $ 105,140       $ 130,438


Operating expenses:
     Purchased transportation:
        Provided by non-affiliated entities            30,041          39,647          51,914
        Provided by Truckload Business                  5,881           6,137           4,431
     Salaries, wages and employee benefits             18,211          24,808          31,191
     Operating leases                                   4,889           5,867           6,876
     Depreciation and amortization                      2,085           2,902           4,346
     Insurance and claims                               1,710           2,089           2,402
     Other operating expenses                           9,404          10,626          13,267
                                                     ----------------------------------------
                                                       72,221          92,076         114,427
                                                     ----------------------------------------
Income from operations                                  8,516          13,064          16,011

Other income (expense):
     Interest expense                                    (743)           (796)         (1,206)
     Other, net                                             2             (84)             37
                                                     ----------------------------------------
                                                         (741)           (880)         (1,169)
                                                     ----------------------------------------
Income from continuing operations before
    income taxes                                        7,775          12,184          14,842
Income taxes                                            2,891           4,740           5,653
                                                     ----------------------------------------
Income from continuing operations                       4,884           7,444           9,189
                                                     ----------------------------------------
Discontinued operations:
   Income (loss) from operations
      (less income taxes (benefit) of $(432),
      $751 and $850, respectively)                       (905)          1,150           1,345
   Loss on Spin-off (less income taxes of $-0-,
      $-0- and $440, respectively)                       --              --              (380)
                                                     ----------------------------------------
                                                         (905)          1,150             965
                                                     ----------------------------------------
Net income                                           $  3,979       $   8,594       $  10,154
                                                     ========================================

Income per share:
     Basic:
        Income from continuing operations            $    .41       $     .62       $     .74
        Income (loss) from discontinued
           operations                                    (.07)            .10             .08
                                                     ----------------------------------------
        Net income                                   $    .34       $     .72       $     .82
                                                     ========================================
     Diluted:
        Income from continuing operations            $    .40       $     .60       $     .72
        Income (loss) from discontinued
           operations                                    (.07)            .10             .07
                                                     ----------------------------------------
        Net income                                   $    .33       $     .70       $     .79
                                                     ========================================
</TABLE>

See accompanying notes.




                                       F-4

<PAGE>   40



                             Forward Air Corporation

                 Consolidated Statements of Shareholders' Equity

                                          
<TABLE>
<CAPTION>
                                                  Common Stock              Additional                             Total       
                                            -------------------------        Paid-in           Retained         Shareholders'
                                               Shares         Amount         Capital           Earnings            Equity
                                            ---------------------------------------------------------------------------------
                                                                              (In thousands)
<S>                                         <C>               <C>           <C>                <C>              <C>
Balance at December 31, 1995                   5,864          $ 59          $ 25,562           $ 11,023           $ 36,644
     Stock split effected in the
        form of a stock dividend               5,864            59               (59)              --                 --
     Net income for 1996                        --             --               --                3,979              3,979
     Exercise of stock options                   166             1               580               --                  581
     Common Stock issued under
        employee stock purchase plan              12           --                 60               --                   60
                                            ---------------------------------------------------------------------------------
Balance at December 31, 1996                  11,906           119            26,143             15,002             41,264
     Net income for 1997                        --             --               --                8,594              8,594
     Exercise of stock options                   122             1               489               --                  490
     Common Stock issued under
        employee stock purchase plan              21           --                112               --                  112
                                            ---------------------------------------------------------------------------------
Balance at December 31, 1997                  12,049           120            26,744             23,596             50,460
     Net income for 1998                        --             --               --               10,154             10,154
     Exercise of stock options                   532             6             2,404               --                2,410
     Common Stock issued under
        employee stock purchase plan               7           --                 69               --                   69
     Income tax benefit from stock
        options exercised                       --             --                232               --                  232
     Spin-off of Landair Corporation            --             --            (13,681)           (30,573)           (44,254)
                                            ---------------------------------------------------------------------------------
Balance at December 31, 1998                  12,588          $126          $ 15,768           $  3,177           $ 19,071
                                            =================================================================================
</TABLE>

See accompanying notes.







                                       F-5

<PAGE>   41



                             Forward Air Corporation

                      Consolidated Statements of Cash Flows


<TABLE>
<CAPTION>
                                                                     Year ended December 31
                                                                 1996         1997          1998
                                                               ------------------------------------ 
                                                                          (In thousands)
<S>                                                            <C>           <C>           <C>
OPERATING ACTIVITIES
Net income                                                     $ 3,979       $ 8,594       $ 10,154
Adjustments to reconcile net income to
     net cash provided by operating activities:
          (Income) loss from discontinued operations               905        (1,150)        (2,075)
          Depreciation and amortization                          2,085         2,902          4,346
          Gain on sale of property and equipment                  (321)         --             (128)
          Provision for losses on receivables                      495           515            438
          Provision for revenue adjustments                        760         1,488          1,641
          Deferred income taxes                                   (251)        1,747          1,893
          Changes in operating assets and liabilities,
             net of effects from acquisition of business:
                Accounts receivable                             (6,737)       (5,677)        (4,162)
                Inventories                                          2           (88)           (89)
                Prepaid expenses                                   (84)         (644)        (1,191)
                Accounts payable and accrued expenses               77           666          8,314
                Income taxes                                       204           (53)           203
                Due to Truckload Business subsidiaries           2,044        (1,980)       (17,447)
                                                               ------------------------------------ 
Net cash provided by operating activities                        3,158         6,320          1,897

INVESTING ACTIVITIES
Purchases of property and equipment                             (4,086)       (3,602)       (11,764)
Proceeds from disposal of property and equipment                 1,654          --              117
Acquisition of business                                           --          (1,209)          --
Contribution of capital to discontinued operation                 --            --           (5,000)
Other                                                             (197)           (6)          (335)
                                                               ------------------------------------ 
Net cash used in investing activities                           (2,629)       (4,817)       (16,982)

FINANCING ACTIVITIES
Proceeds from long-term debt                                       897           812         21,792
Payments of long-term debt                                      (1,054)         (954)        (8,631)
Payments of capital lease obligations                           (1,002)       (1,226)          (995)
Proceeds from exercise of stock options                            581           490          2,410
Proceeds from Common Stock issued under
    employee stock purchase plan                                    60           112             69
                                                               ------------------------------------ 
Net cash provided by (used in) financing activities               (518)         (766)        14,645
                                                               ------------------------------------ 
Net increase (decrease) in cash and cash equivalents                11           737           (440)
Cash and cash equivalents at beginning of year                     147           158            895
                                                               ------------------------------------ 
Cash and cash equivalents at end of year                       $   158       $   895       $    455
                                                               ==================================== 
</TABLE>

See accompanying notes.




                                       F-6

<PAGE>   42



                             Forward Air Corporation

                   Notes to Consolidated Financial Statements

                                December 31, 1998

1.  ACCOUNTING POLICIES

BASIS OF PRESENTATION AND PRINCIPLES OF CONSOLIDATION

The accompanying consolidated financial statements of the Company include
Forward Air Corporation (formerly Landair Services, Inc. until August 26, 1998)
and its subsidiaries. Significant intercompany accounts and transactions have
been eliminated in consolidation.

On July 9, 1998 (the "Measurement Date"), the Board of Directors of the Company
authorized the separation of the Company into two publicly-held corporations,
one owning and operating the deferred air freight operations and the other
owning and operating the truckload operations (the "Spin-off").

The Spin-off was effected on September 23, 1998 through the distribution to
shareholders of the Company of all of the outstanding shares of common stock of
a new truckload holding company, Landair Corporation. Pursuant to the Spin-off,
the common stock of Landair Corporation was distributed on a pro rata basis of
one share of Landair Corporation common stock for every one share of the
Company's common stock held. Subsequent to the Spin-off, the Company has
continued as the legal entity that owns and operates the deferred air freight
operations through its operating subsidiaries and Landair Corporation is the
legal entity that owns and operates the truckload operations. Additionally, the
name Landair Services, Inc. was changed to Forward Air Corporation on August 26,
1998. As a result of the Spin-off, the results of operations and cash flows of
the Truckload Business have been reported as discontinued operations for all
periods presented in the accompanying consolidated financial statements (see
Note 2).

As used in the accompanying consolidated financial statements, the term "Forward
Air Business" refers to the deferred air freight operations; the term "Truckload
Business" refers to the truckload operations; and the "Company" refers to the
entity which, prior to the Spin-off, operated both the Forward Air Business and
the Truckload Business and which, after the Spin-off, continues to operate the
Forward Air Business.

The continuing operations of the Company included in these financial statements
include the assets and liabilities and results of operations directly related to
the Forward Air Business for all periods presented. Significant changes could
have occurred in the funding and operations of the Forward Air Business had it
been operated as an independent stand-alone entity during those periods, which
could have had a significant impact on its financial position and results of
operations. As a result, the financial information included in these financial
statements is not necessarily indicative of the financial position and results
of operations of the Forward Air Business which might have occurred had it been
a stand-alone entity.



                                       F-7

<PAGE>   43


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

1.  ACCOUNTING POLICIES (CONTINUED)

The Company operates a comprehensive national network for the time-definite
surface transportation of deferred freight. The Company provides its
transportation services through a network of terminals located on or near
airports in the United States and Canada. The Company's customers consist
primarily of freight forwarders, domestic and international airlines and
integrated air cargo carriers. The Company's operations involve receiving
deferred freight shipments at its terminals and transporting them by truck to
the terminal nearest their destination.

USE OF ESTIMATES

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.

OWNERSHIP

Scott M. Niswonger (Chairman and Chief Executive Officer) was the majority
shareholder of the Company during all periods presented.

OPERATING REVENUE

Operating revenue and related costs are recognized as of the date shipments are
completed. No single customer accounted for more than 10% of operating revenue
from continuing operations in 1996, 1997 or 1998.

CASH EQUIVALENTS

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

INVENTORIES

Inventories of tires, replacement parts, supplies, and fuel for revenue
equipment are stated at the lower of cost or market utilizing the FIFO
(first-in, first-out) method of determining cost.



                                       F-8

<PAGE>   44


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

1.  ACCOUNTING POLICIES (CONTINUED)

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Depreciation of property and
equipment is calculated based upon the cost of the asset, reduced by its
estimated salvage value, using the straight-line method over the estimated
useful lives as follows:

         Buildings..........................      30-40 years
         Equipment..........................       3-10 years
         Leasehold improvements.............       1-15 years

Interest payments during 1996, 1997 and 1998 were $746,000, $825,000 and
$1,154,000, respectively. No interest was capitalized during the three years
ended December 31, 1998. During 1996, 1997 and 1998, the Company added equipment
of $2,417,000, $-0- and $-0-, through capital leases, respectively.

The Company reviews its long-lived assets for impairment whenever events or
changes in circumstances indicate that the carrying amount may not be
recoverable. The measurement of possible impairment is based upon determining
whether projected undiscounted future cash flows from the use of the asset over
the remaining depreciation or amortization period are less than the carrying
value of the asset. As of December 31, 1998, in the opinion of management, there
has been no such impairment.

INSURANCE AND CLAIMS ACCRUALS

The primary claims in the Company's business are workers' compensation, property
damage, auto liability and medical benefits. Most of the Company's insurance
coverage provides for self-insurance levels with primary and excess coverage
which management believes is sufficient to adequately protect the Company from
catastrophic claims. In the opinion of management, adequate provision has been
made for all incurred claims up to the self-insured limits.

INCOME PER SHARE

The Company calculates income per share in accordance with Statement of
Financial Accounting Standards (SFAS) No. 128, Earnings Per Share. Under SFAS
No. 128, basic earnings per share excludes any dilutive effects of options,
warrants and convertible securities. Diluted earnings per share includes any
dilutive effects of options, warrants and convertible securities, and uses the
treasury stock method in calculating dilution. All earnings per share data
included in the consolidated financial statements and notes thereto have been
restated to give effect to a two-for-one stock split (see Note 13).



                                      F-9

<PAGE>   45


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

1.  ACCOUNTING POLICIES (CONTINUED)

EMPLOYEE STOCK OPTIONS

The Company grants options for a fixed number of shares to employees with an
exercise price equal to the fair value of the shares at the grant date. The
Company accounts for employee stock option grants in accordance with Accounting
Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and,
accordingly, recognizes no compensation expense for the stock option grants.

COMMON EXPENSES

Prior to 1998, certain administrative expenses, consisting of payroll, legal,
accounting, rent and depreciation for shared facilities, and other common
expenses which could not be specifically identified to either the deferred air
freight operations or the truckload operations have been allocated between the
Forward Air Business and the Truckload Business based on their relative
percentages of operating revenue. In 1998, certain administrative and back
office functions continue to be shared by both the Forward Air Business and the
Truckload Business. The expenses related to these services were allocated to the
Forward Air Business and the Truckload Business in accordance with the
provisions of a Transition Services Agreement as discussed in Note 2. These
administrative expenses, which would have been incurred by the Forward Air
Business and the Truckload Business if each had been operated as an independent
stand-alone entity, totaled $3,157,000, $5,039,000 and $2,794,000 for the
Forward Air Business and $3,225,000, $4,420,000 and $3,208,000 for the Truckload
Business in 1996, 1997, and for the period January 1, 1998 through September 23,
1998, respectively.

Interest expense of $743,000, $796,000 and $661,000 for the Forward Air Business
and $2,221,000, $1,826,000 and $1,382,000 for the Truckload Business in 1996,
1997, and for the period from January 1, 1998 through September 23, 1998,
respectively, has been allocated by the Company on an annual basis based upon
the pro rata share of average operating assets of the Truckload Business and the
Forward Air Business.

Management believes these allocation methods are reasonable.

ACCOUNTING PRONOUNCEMENTS

In 1998, the Company adopted a new disclosure pronouncement, SFAS No. 130,
Reporting Comprehensive Income. The Company had no items of other comprehensive
income and, accordingly, adoption of the Statement had no effect on the
consolidated financial statements.



                                      F-10

<PAGE>   46


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

1.  ACCOUNTING POLICIES (CONTINUED)

In 1998, the Company also adopted another new disclosure pronouncement, SFAS No.
131, Disclosures About Segments of an Enterprise and Related Information. SFAS
No. 131 requires companies to report selected segment information when certain
size tests are met. Management has determined that the Company operates in only
one segment meeting the applicable tests.

In 1998, the Company early-adopted Statement of Position (SOP) 98-1, Accounting
for the Costs of Computer Software Developed or Obtained for Internal Use. SOP
98-1 requires capitalization of certain costs to purchase or develop
internal-use software, and amortization of these costs over their estimated
useful life. The adoption of SOP 98-1 did not materially change the accounting
for internal-use software development costs from that previously followed by the
Company. During 1997 and 1998, the Company capitalized approximately $402,000
and $451,000 of internal-use software development costs. In 1998, the Company
also capitalized in accordance with SFAS No. 86, Accounting for Costs of
Computer Software to be Sold, Leased, or Otherwise Marketed, approximately
$234,000 of costs related to software being developed for both internal and
external use. In years prior to 1998, the Company did not incur significant
external-use software development costs.

Costs related to software developed for internal use are amortized using the
straight-line method over an estimated five year life. Costs related to software
developed for both internal and external use will be amortized using either a
revenue-based method or the straight-line method, whichever provides the greater
amortization amount. No amortization of capitalized external-use software
development costs was recorded in 1998 since the projects were under development
throughout the period.

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
Accounting for Derivative Instruments and Hedging Activities. SFAS No. 133 is
required to be adopted by the Company in 2000. Management does not anticipate
that the adoption of the Statement will have a significant effect on the
financial position or results of operations of the Company.

RECLASSIFICATIONS

Certain reclassifications have been made to the prior year financial statements
to conform to the 1998 presentation. These reclassifications had no effect on
net income as previously reported.




                                      F-11

<PAGE>   47


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

2.  DISCONTINUED OPERATIONS

As discussed in Note 1, on July 9, 1998, the Board of Directors of the Company
authorized the separation of the Company into two publicly-held corporations,
one owning and operating the Forward Air Business and the other owning and
operating the Truckload Business. The Spin-off was effected on September 23,
1998.

A summary of the net assets distributed to Landair Corporation on September 23,
1998 is as follows (in thousands):

<TABLE>
<S>                                                              <C>
         Current assets                                          $ 22,754
         Property and equipment, net                               62,244
         Other assets                                                  39 
                                                                 --------
            Assets of discontinued operations                      85,037 
                                                                 --------
         Current liabilities                                      (21,009)
         Long-term debt and capital lease obligations              (7,972)
         Deferred income taxes                                    (11,802)
                                                                 --------
            Liabilities of discontinued operations                (40,783)
                                                                 --------
            Net assets of discontinued operations                $ 44,254 
                                                                 ========
</TABLE>

Prior to the Spin-off, the Company made a $5.0 million contribution of capital
in the form of cash to Landair Corporation. In addition, Landair Corporation
contributed to the Company approximately $2.4 million of net assets related to
the Forward Air Business. The above net assets include these transactions. The
distribution of the net assets of Landair Corporation on September 23, 1998,was
charged to retained earnings, to the extent that the Company had positive
retained earnings, with the remainder to additional paid-in capital.

Summarized income statement information relating to the Truckload Business (as
reported in discontinued operations) is as follows (in thousands):

<TABLE>
<CAPTION>
                                             1996         1997        1998(1)   
                                           --------     --------     --------
<S>                                        <C>          <C>          <C> 
      Operating revenue                    $ 82,242     $ 91,398     $ 51,543
      Operating expenses                     81,417       87,659       48,450
                                           --------     --------     --------
      Income from operations                    825        3,739        3,093
      Interest expense                       (2,221)      (1,826)        (924)
      Other income (expense)                     59          (12)          26
                                           --------     --------     --------
      Income (loss) before income taxes      (1,337)       1,901        2,195
      Income taxes (benefit)                   (432)         751          850
                                           --------     --------     --------
      Income (loss) from discontinued
         operations                        $   (905)    $  1,150     $  1,345
                                           ========     ========     ========
</TABLE>




                                      F-12

<PAGE>   48


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

2.  DISCONTINUED OPERATIONS (CONTINUED)

(1) The fiscal 1998 summarized income statement information above includes the
    results of operations only through the July 9, 1998 Measurement Date.

The loss on Spin-off in the amount of $380,000 recorded in 1998 includes the net
of the after-tax income of the discontinued operations from the Measurement Date
through the date of the Spin-off of $730,000 ($1,170,000 on a pre-tax basis),
and costs associated with the Spin-off of $1,110,000. The costs associated with
the Spin-off represent the cost of separating the two businesses which are
non-deductible for income tax purposes.

In connection with the Spin-off, the Company and Landair Corporation entered
into certain agreements which were effective upon the actual separation of the
two companies. The agreements were entered into to facilitate orderly changes
from an integrated transportation company to separate deferred air freight and
truckload operating companies in a way which is minimally disruptive to each
entity. Following are summaries of the principal agreements:

DISTRIBUTION AGREEMENT

The Distribution Agreement provided for, among other things, the principal
corporate transactions required to effect the Spin-off and the allocation of
certain assets and liabilities between the Company and Landair Corporation. The
Distribution Agreement provides that the Company and Landair Corporation each
have sole responsibility for claims arising out of their respective activities
after the Spin-off. It also provides that each party will indemnify the other in
the event of certain liabilities arising under the federal securities laws, and
that, for a period of three years after the Spin-off, neither the Company nor
Landair Corporation will directly solicit the employment of any employee of the
other company or its affiliates without the prior written consent of such other
company.

TRANSITION SERVICES AGREEMENT

The Transition Services Agreement describes the services which the Company and
Landair Corporation provide to each other following the Spin-off. Services
performed under the Transition Services Agreement are negotiated and paid for on
an arm's-length basis. The Transition Services Agreement has an eighteen-month
term, except that information technology services to be provided by the Company
to Landair Corporation have a thirty-six month term. Notwithstanding the stated
term of the Transition Services Agreement, the Company or Landair Corporation,
as recipients of the services, may terminate any or all such services at any
time on thirty days' irrevocable written notice, and the Company or Landair
Corporation, as providers of



                                      F-13

<PAGE>   49


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

2.  DISCONTINUED OPERATIONS (CONTINUED)

the services, may at any time after the first anniversary of the Spin-off,
terminate any or all of the services, other than the information technology
services, on three months' irrevocable notice.

EMPLOYEE BENEFIT MATTERS AGREEMENT

The Employee Benefit Matters Agreement provides for the treatment of employee
benefit matters and other compensation arrangements for the employees of the
Company and Landair Corporation after the Spin-off. Pursuant to this agreement,
the Company is continuing sponsorship of the various employee benefit plans and
welfare plans of the Company with respect to employees of the Company after the
Spin-off, and Landair Corporation is required to establish such similar plans
which will allow Landair Corporation to provide to its employees after the
Spin-off substantially the same benefits previously provided to them as
employees of the Company. This Employee Benefit Matters Agreement also provided
for the adjustment and conversion of the existing non-exercisable stock options
of the Company into options of Landair Corporation for those employees that
continued employment with Landair Corporation after the Spin-off. (See Note 5).

TAX SHARING AGREEMENT

The Tax Sharing Agreement describes the responsibilities of the Company and
Landair Corporation with respect to all tax matters occurring prior to and after
the Spin-off. The Tax Sharing Agreement provides for the allocation of tax
expense, assessments, refunds and other tax benefits. The Agreement also sets
forth the responsibility for filing tax returns and provides for reasonable
cooperation in the event of any audit, litigation or other proceeding with
respect to any federal, state or local tax.

3.  ACQUISITION OF BUSINESS

On October 27, 1997, the Company acquired the air cargo operating assets of
Adams Air Cargo, Inc., a surface transportation contractor to the air cargo
industry based in Arbuckle, California. The Company paid approximately
$1,209,000 in cash, issued a note payable of $1,800,000, and assumed debt and
capital lease obligations of $967,000 and $1,563,000, respectively. The
acquisition was accounted for as a purchase. Accordingly, the purchase price was
allocated on the basis of the estimated fair value of the net assets acquired,
resulting in goodwill of approximately $2,922,000. The goodwill is being
amortized on a straight-line basis over a life of 20 years. Accumulated
amortization of the goodwill totaled $23,000 and $161,000 at December 31, 1997
and 1998, respectively. The results of operations for the acquired business have
been included in the consolidated statements of income from the acquisition date
forward. Pro forma results of operations for 1996 and 1997 would not differ
materially from the Company's historical results.




                                      F-14

<PAGE>   50


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

4.  LONG-TERM DEBT

Long-term debt consists of the following:


<TABLE>
<CAPTION>
                                                                      December 31
                                                                 1997            1998
                                                             ----------------------------
                                                                     (In thousands)
<S>                                                          <C>                 <C>
Line of credit                                               $   2,163           $     --
Installment Equipment Loan Agreements                               --             18,540
Other notes payable, including interest ranging from
     6.9% to 7.9%                                                1,970              1,392
                                                             ----------------------------
                                                                 4,133             19,932
Less current portion                                               625              4,529
                                                             ----------------------------
                                                             $   3,508           $ 15,403
                                                             ============================
</TABLE>

Effective with the Spin-off of Landair Corporation on September 23, 1998, the
Company entered into a $20.0 million working capital line of credit facility
with a Tennessee bank which expires in September 2000. Interest rates for
advances under the facility vary from LIBOR plus 1.0% to 1.9% based upon
covenants related to total indebtedness, cash flows, results of operations and
other ratios (6.9% at December 31, 1998). Advances are collateralized primarily
by accounts receivable. The agreement contains, among other things, restrictions
that do not allow the payment of dividends, and requires the maintenance of
certain levels of net worth and other financial ratios. At December 31, 1998,
the Company had no borrowings outstanding under the line and had utilized $3.6
million of availability for outstanding letters of credit.

Prior to the Spin-off, the Company had a $15.0 million line of credit agreement
with the same Tennessee bank. Advances outstanding under the line carried
interest at the bank's base rate less 1.0% (7.5% at December 31, 1997) and were
collateralized primarily by accounts receivable. The agreement contained
restrictive financial covenants similar to those contained in the current
agreement. At December 31, 1997, the Company had $2.2 million outstanding under
the line and had utilized $2.9 million of availability for outstanding letters
of credit.

The Company has equipment loan agreements (the "Equipment Loan Agreements") with
two Tennessee banks which permit the Company to borrow up to $25.0 million for
the purchase of operating equipment. Interest rates for advances under the
facilities vary from LIBOR plus .8% to 1.9% based upon covenants related to
total indebtedness, cash flows, results of operations and other ratios (5.9% to
7.0% at December 31, 1998). The advances are collateralized by equipment
purchased with the proceeds from the Equipment Loan Agreements, and contain
restrictions and covenants similar to the line of credit agreement described
above. At December 31, 1998, the Company had additional borrowing capacity
available of $6.5 million under the



                                      F-15

<PAGE>   51


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

4.  LONG-TERM DEBT (CONTINUED)

Equipment Loan Agreements. Equipment collateralizing these agreements has a
carrying value of approximately $14,091,000 at December 31, 1998.

Maturities of long-term debt are as follows (in thousands):

                     1999                        $  4,529
                     2000                           5,508
                     2001                           5,414
                     2002                           2,308
                     2003                           2,173
                     Thereafter                        --
                                                 --------
                                                 $ 19,932
                                                 ======== 

5.  SHAREHOLDERS' EQUITY AND STOCK OPTIONS

Preferred Stock -- The Board of Directors is authorized to issue, at its
discretion, up to 5,000,000 shares of preferred stock, par value $.01. The terms
and conditions of the preferred shares are to be determined by the Board of
Directors. No shares have been issued to date.

Employee Stock Option and Incentive Plan -- The Company follows Accounting
Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and
related Interpretations in accounting for its employee stock options. Under
Opinion No. 25, because the exercise price of the Company's employee stock
options equals the market price of the underlying stock on the date of grant, no
compensation expense is recognized.

At December 31, 1996, 1997 and 1998, the Company had reserved 2,000,000 shares
of common stock under a Stock Option and Incentive Plan. Options issued under
the Plan have eight to ten year terms and vest over a four to five year period.

Pro forma information regarding net income and earnings per share is required by
SFAS No. 123, Accounting for Stock Based Compensation, which also requires that
the information be determined as if the Company has accounted for its stock
options granted subsequent to December 31, 1994 under the fair value method of
that Statement. The fair value for these options was estimated at the date of
grant using a Black-Scholes option pricing model with the following
weighted-average assumptions for 1996, 1997 and 1998, respectively: risk-free
interest rates of 6.4%, 5.8% and 4.7%; dividend ratio of zero; volatility
factors of the expected market price of the common stock of 0.5; and a
weighted-average expected life of the option of seven years.



                                      F-16

<PAGE>   52


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

5.  SHAREHOLDERS' EQUITY AND STOCK OPTIONS (CONTINUED)

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options which have no vesting restrictions and are fully
transferable. In addition, option valuation models require the input of highly
subjective assumptions, including the expected stock price volatility. Because
the Company's stock options have characteristics significantly different from
those of traded options, and because changes in the subjective input assumptions
can materially affect the fair value estimate, in management's opinion, the
existing models do not necessarily provide a reliable single measure of the fair
value of its stock options.

For purposes of pro forma disclosures, the estimated fair value of the stock
options is amortized to expense over the options' vesting period. The Company's
pro forma information follows (in thousands, except per share data):

<TABLE>
<CAPTION>
                                           1996            1997           1998  
                                          ------          ------         ------
<S>                                       <C>             <C>            <C>
  Pro forma net income                    $3,506          $7,980         $9,839
  Pro forma net income per share:
       Basic                              $  .30          $  .67         $  .79
       Diluted                            $  .29          $  .65         $  .77
</TABLE>


Because SFAS No. 123 is applicable only to options granted subsequent to
December 31, 1994, its pro forma effect is not fully reflected above.

A summary of the Company's employee stock option activity and related
information for the years ended December 31 follows:

<TABLE>
<CAPTION>
                                       1996                            1997                         1998
                                       ----                            ----                         ----
                           Options     Weighted-Average   Options     Weighted-Average   Options    Weighted-Average
                            (000)       Exercise Price     (000)       Exercise Price     (000)      Exercise Price 
                           --------    ----------------   -------     ----------------   -------    ----------------
<S>                        <C>         <C>                <C>         <C>                <C>        <C>
Outstanding - beginning
   of year                     842          $ 5            1,150           $ 6            1,209          $  6
      Granted/converted        570            7              222             6              170             7
      Exercised               (166)           4             (122)            4             (472)            4
      Forfeited                (96)           5              (41)            7             (142)            5
                           -------          ---            -----           ---            -----           ---
Outstanding - end of year    1,150          $ 6            1,209           $ 6              765           $ 6
                           =======          ===            =====           ===            =====           ===
Exercisable at end of year     398          $ 5              536           $ 6              403           $ 6
                           =======          ===            =====           ===            =====           ===
Options available for
   grant                       418                           236                            209 
                           =======                         =====                          =====
Weighted-average fair
   value of options
   granted during the
   year                    $  3.00                         $3.07                          $5.06 
                           =======                         =====                          =====
</TABLE>




                                      F-17

<PAGE>   53


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

5.  SHAREHOLDERS' EQUITY AND STOCK OPTIONS (CONTINUED)

Exercise prices for options outstanding, as of December 31, 1996, 1997 and 1998
ranged from $2.50 to $12.813.

Under the provisions of the Company's stock option plan, options to purchase
shares of the Company's common stock that were exercisable at the time of the
Spin-off, and that were held by those employees who terminated employment with
the Company and became employees of Landair Corporation upon the Spin-off, were
canceled if not exercised prior to such employees' termination of employment
with the Company. Accordingly, employees that were leaving the Company and
continuing as employees of Landair Corporation exercised 198,000 vested options
during 1998 prior to the Spin-off. Unexercisable options held by employees of
the Company who remained or became employees of Landair Corporation upon
consummation of the Spin-off which totaled 102,000 were converted into options
to purchase Landair Corporation common stock under Landair Corporation's Stock
Option and Incentive Plan. Such conversion was on the basis of a formula
designed to preserve the fair market value of such converted options on the date
of the Spin-off. All options held by employees of the Company who remained or
became employees of the Company upon consummation of the Spin-off were adjusted
on the basis of a formula designed to preserve the fair market value of such
options on the date of the Spin-off. The adjustment of these options resulted in
the grant of options to purchase 150,000 additional shares during the year ended
December 31, 1998.

Non-Employee Director Options -- In May 1996 and 1997 and August 1998, options
to purchase 45,000, 30,000 and 30,000 shares of common stock, respectively, were
granted to the non-employee directors of the Company at option prices of $7.50,
$7.00 and $11.50 per share, respectively. All options held by directors of the
Company were adjusted on the basis of a formula designed to preserve the fair
market value of such options on the date of the Spin-off. The adjustment of
these options resulted in the grant of options to purchase 30,000 additional
shares during the year ended December 31, 1998.

The options have terms of ten years and are exercisable in installments which
vest over two-year periods from the date of grant. At December 31, 1998, 150,000
options are outstanding and will expire in May 2005 through July 2008, unless a
non-employee director resigns or is not re-elected, in which event the options
expire 90 days after the option holder is no longer a non-employee director.

Employee Stock Purchase Plan -- The Company implemented an employee stock
purchase plan effective January 1, 1996 at which time participating employees
became entitled to purchase common stock through payroll deduction of up to 10%
of the employee's annual compensation. The issue price of the common stock is
equal to the lesser of (1) 85% of market price on the first



                                      F-18

<PAGE>   54


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

5.  SHAREHOLDERS' EQUITY AND STOCK OPTIONS (CONTINUED)

trading day of the semi-annual enrollment period or (2) 85% of market price on
the last trading day of the semi-annual enrollment period. The Company has
reserved 600,000 shares of common stock for issuance pursuant to the plan. At
December 31, 1998, approximately 40,000 shares had been issued under the Plan.

Earnings Per Share -- The following table sets forth the computation of basic
and diluted income per share (in thousands, except per share data):


<TABLE>
<CAPTION>
                                                       1996          1997           1998
                                                     --------------------------------------
<S>                                                  <C>            <C>          <C>
Numerator:
     Numerator for basic and diluted income
        per share:
        Income from continuing operations            $  4,884       $ 7,444      $    9,189
        Income (loss) from discontinued
           operations                                    (905)        1,150             965
                                                     --------------------------------------
        Net income                                   $  3,979       $ 8,594      $   10,154
                                                     ====================================== 
Denominator:
     Denominator for basic income per share-
         weighted-average shares                       11,856        11,936          12,393
     Effect of dilutive stock options                     242           418             453
                                                     --------------------------------------
     Denominator for diluted income per share-
         adjusted weighted-average shares              12,098        12,354          12,846
                                                     ====================================== 
Income per share - basic:
        Income from continuing operations            $    .41       $   .62      $      .74
        Income (loss) from discontinued
           operations                                    (.07)          .10             .08
                                                     --------------------------------------
        Net income                                   $    .34       $   .72      $      .82
                                                     ====================================== 
Income per share - diluted:
       Income from continuing operations             $    .40       $   .60      $      .72
       Income (loss) from discontinued
           operations                                    (.07)          .10             .07
                                                     --------------------------------------
        Net income                                   $    .33       $   .70      $      .79
                                                     ====================================== 
Securities that could potentially dilute basic
     net income per share in the future that
     were not included in the computation of
     diluted net income per share because to do
     so would have been antidilutive for the
     periods presented                                    902            38            --
                                                     ====================================== 
</TABLE>



                                      F-19

<PAGE>   55
                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

6.  INCOME TAXES

The Company and Landair Corporation entered into a Tax Sharing Agreement in
connection with the Spin-off (see Note 2).

The provision for income taxes from continuing operations consists of the
following:

<TABLE>
<CAPTION>
                                   1996          1997         1998
                                 ----------------------------------
                                            (In thousands)
<S>                              <C>            <C>          <C>
      Current:
                Federal          $ 2,708        $2,368       $3,246
                State                434           625          514
                                 ----------------------------------
                                   3,142         2,993        3,760
      Deferred:
                Federal             (221)        1,510        1,807
                State                (30)          237           86
                                 ----------------------------------
                                    (251)        1,747        1,893
                                 ----------------------------------
                                 $ 2,891        $4,740       $5,653
                                 ==================================
</TABLE>

The historical income tax expense differs from the amounts computed by applying
the federal statutory rate of 35% to income before income taxes as follows:


<TABLE>
<CAPTION>
                                                      1996         1997         1998
                                                     --------------------------------
                                                              (In thousands)
<S>                                                  <C>          <C>          <C>
    Tax expense at the statutory rate                $2,644       $4,142       $5,195
    State income taxes, net of federal benefit          209          547          397
    Meals and entertainment                              38           51           61
                                                     --------------------------------
                                                     $2,891       $4,740       $5,653
                                                     ================================
</TABLE>



                                      F-20

<PAGE>   56


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

6.  INCOME TAXES (CONTINUED)

Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components of
the Company's deferred tax liabilities and assets are as follows:

<TABLE>
<CAPTION>
                                                            December 31
                                                         1997        1998
                                                        -------------------
                                                           (In thousands)
<S>                                                     <C>         <C>
      Deferred tax assets:
             Accrued expenses                           $  483      $   713
             Alternative minimum tax credits             1,020         --
             Allowance for doubtful accounts               276          358
             Other                                        --            198
                                                        -------------------
      Total deferred tax assets                          1,779        1,269
      Deferred tax liabilities:
             Tax over book depreciation                    263        1,346
             Prepaid expenses deductible when paid         396          586
             Other                                         184          294
                                                        -------------------
      Total deferred tax liabilities                       843        2,226
                                                        -------------------
      Net deferred tax assets (liabilities)             $  936      $  (957)
                                                        =================== 
      </TABLE>

The balance sheet classification of deferred income taxes is as follows:

<TABLE>
<CAPTION>
                                                            December 31
                                                         1997        1998
                                                        -------------------
                                                           (In thousands)
<S>                                                     <C>         <C>


      Current assets                                    $  364      $   273
      Noncurrent assets (liabilities)                      572       (1,230)
                                                        ------------------- 
                                                        $  936      $  (957)
                                                        =================== 
      </TABLE>


Total income tax payments, net of refunds, during fiscal 1996, 1997 and 1998
were $2,939,000, $3,046,000 and $3,388,000, respectively.



                                      F-21

<PAGE>   57


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

7.  LEASES

The Company has a capital lease agreement (with a bargain purchase option)
extending to 2008 with the Director of Development of the State of Ohio for a
terminal facility located in Columbus, Ohio. The amounts due under the lease
have been included in capital lease obligations. The Company is responsible for
all taxes, assessments and other costs of ownership under the lease agreement.
The lease also requires, among other things, restrictions on the payment of
dividends and the maintenance of certain levels of net worth and other financial
ratios.

The Company leases certain equipment under capital leases. These equipment
leases expire in various years through 2001.

Property and equipment include the following amounts for leases that have been
capitalized:

<TABLE>
<CAPTION>
                                                    December 31
                                                 1997        1998
                                                ------------------
                                                  (In thousands)
<S>                                             <C>         <C>
      Land                                      $2,605      $2,605
      Buildings                                  3,675       3,675
      Equipment                                  2,417       3,611
                                                ------------------
                                                 8,697       9,891
      Less accumulated amortization                973       1,995
                                                ------------------
                                                $7,724      $7,896
                                                ================== 
      </TABLE>

Amortization of leased assets is included in depreciation and amortization
expense.

The Company also leases certain facilities and equipment under noncancellable
operating leases that expire in various years through 2006. Certain of these
leases may be renewed for periods varying from one to ten years. The Truckload
Business shares certain facilities leased by the Company, and has been allocated
a portion of the rent expense related thereto (see Note 1 - Common Expenses). As
discussed below, the Company entered into lease or sublease agreements with
Landair Corporation related to certain facilities on or prior to the date of the
Spin-off.

Included in operating leases is an aircraft leased under a dry lease arrangement
from a limited liability corporation owned by the Company's majority shareholder
which expired in July 1998 and was renewed for an additional one year period.
Under the terms of the lease agreement, the Company pays the limited liability
corporation $700 per hour of usage subject to a 400 hour per year minimum usage
guarantee. The total net amount of rent expense for this lease was $120,000,
$280,000 and $423,000 in 1996, 1997 and 1998, respectively.




                                      F-22

<PAGE>   58


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

7.  LEASES (CONTINUED)

On or prior to the date of the Spin-off, the Company entered into subleases with
Landair Corporation pursuant to which the Company is subleasing to Landair
Corporation (i) a portion of its terminal facility in Columbus, Ohio that is
leased by the Company from the Director of Development of the State of Ohio;
(ii) a portion of its terminal facility in Atlanta, Georgia; (iii) a portion of
its facility in Indianapolis, Indiana; (iv) a portion of its terminal facility
in Chicago, Illinois; (v) a portion of its terminal facility in Detroit,
Michigan; and (vi) a portion of the headquarters of the Company in Greeneville,
Tennessee that is leased from the Greeneville-Greene County Airport Authority.
The Company subleases the Columbus and Atlanta terminal facilities for
consideration based upon the cost of such facilities to the Company and an
agreed upon percentage of usage. The Company subleases the Indianapolis,
Chicago, Detroit and Greeneville facilities for consideration based upon an
agreed upon percentage of usage.

Future minimum rental payments under capital leases and noncancellable operating
leases with initial terms of one year or more consisted of the following at
December 31, 1998:

<TABLE>
<CAPTION>
                                                                Capital            Operating
         Fiscal Year                                             Leases             Leases   
         -----------                                            -----------------------------
                                                                     (In thousands)
<S>                                                             <C>                 <C>
             1999                                               $  1,059            $  7,085
             2000                                                  1,076               4,490
             2001                                                    741               2,644
             2002                                                    701               1,511
             2003                                                    710                 560
         Thereafter                                                3,212                 151
                                                                --------            --------
         Total minimum lease payments                              7,499            $ 16,441
                                                                                    ========
         Amounts representing interest                             2,100 
                                                                ---------
         Present value of net minimum lease payments
             (including current portion of $676)                $  5,399 
                                                                =========
</TABLE>


8.  TRANSACTIONS WITH THE TRUCKLOAD BUSINESS

The Company and the Truckload Business routinely engage in intercompany
transactions as the Truckload Business hauls a portion of the deferred air
freight shipments for the Company which are in excess of the Company's scheduled
capacity. The cost of the shipments hauled by the Truckload Business is shown
separately in the accompanying statements of income as purchased transportation
provided by the Truckload Business.




                                      F-23

<PAGE>   59


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

8.  TRANSACTIONS WITH THE TRUCKLOAD BUSINESS (CONTINUED)

In accordance with the terms included in the Transition Services Agreement,
subsequent to the Spin-off in 1998 the Company provided accounts payable,
payroll, human resources, employee benefit plan administration, owner-operator
settlement, central purchasing, accounting and legal, general administrative,
and information technology services to the Truckload Business. The Company
charged the Truckload Business $797,000 during the period September 24, 1998
through December 31, 1998 for these services. In addition, the Truckload
Business provided the Company safety, licensing, permitting and fuel tax,
recruiting and retention, and driver training center services subsequent to the
Spin-off in 1998. The Truckload Business charged the Company $193,000 during the
period September 24, 1998 through December 31, 1998 for these services.

At December 31, 1998, accounts payable included $687,000 of amounts due to
Landair Corporation related to services covered under the Transition Services
Agreement and various other transactions between both entities.

As discussed in Note 7, the Company subleases a portion of certain facilities to
Landair Corporation.

The Due to Truckload Business subsidiaries in the accompanying December 31, 1997
balance sheet represented the net balance resulting from various intercompany
transactions between the Company and the Truckload Business. There were no terms
of settlement or interest charges associated with the account balance. The
balance was primarily the result of Truckload's participation in the Company's
central cash management program, wherein all of the Company's cash receipts were
remitted to a Truckload Business subsidiary and all cash disbursements were
funded by a Truckload Business subsidiary. Other transactions included
intercompany freight transactions as discussed above, the federal income tax
liability (benefit) provided by the Truckload Business to the consolidated tax
liability, and miscellaneous other common expenses incurred between the Company
and the Truckload Business. In connection with the Spin-off, the Company settled
all intercompany balances for cash.




                                      F-24

<PAGE>   60

                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

8.  TRANSACTIONS WITH THE TRUCKLOAD BUSINESS (CONTINUED)

An analysis of transactions in the Due to Truckload Business subsidiaries
account follows (in thousands):

<TABLE>
<CAPTION>
                                                       1996             1997             1998    
                                                     ----------      ---------        ---------
<S>                                                  <C>             <C>              <C>
Balance at beginning of year                         $ (17,383)      $ (19,427)       $ (17,447)
Net cash remitted to the Truckload Business              1,492           2,065           17,366
Net intercompany freight transactions                   (5,881)         (6,137)          (4,431)
Current federal income tax benefit provided
   by the Truckload Business                            (3,101)           (194)             (78)
Net administrative expenses and interest
   allocated to the Truckload Business                   5,446           6,246            4,590 
                                                     ---------       ---------        ---------
Balance at end of year                               $ (19,427)      $ (17,447)       $      -- 
                                                     =========       =========        =========
</TABLE>

9.  COMMITMENTS AND CONTINGENCIES

The Company is, from time to time, a party to litigation arising in the normal
course of its business, most of which involve claims for personal injury and
property damage incurred in connection with the transportation of freight.
Management believes that none of these actions, individually or in the
aggregate, will have a material adverse effect on the financial condition or
results of operations of the Company.

10.  EMPLOYEE BENEFIT PLAN

The Company has a retirement savings plan (the "401(k) Plan"). The 401(k) Plan
is a defined contribution plan whereby employees who have completed one year of
service, a minimum of 1,000 hours of service and are age 21 or older are
eligible to participate. The 401(k) Plan allows eligible employees to make
contributions of 2% to 10% of their annual compensation. Employer contributions
are made at 25% of the employee's contribution up to a maximum of 4% of total
annual compensation. Employer contributions vest 20% after two years of service
and continue vesting 20% per year until fully vested. The Company's matching
contribution included in income from continuing operations for 1996, 1997 and
1998 was approximately $53,000, $69,000 and $71,000, respectively. In connection
with the Spin-off, the account balances of Truckload employees will be
transferred to a Landair Corporation plan in a trust-to-trust transfer during
1999.






                                      F-25

<PAGE>   61


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

11.  FINANCIAL INSTRUMENTS

Off Balance Sheet Risk

At December 31, 1998, the Company had letters of credit outstanding totaling
$3,572,000, all of which guarantee obligations carried on the balance sheet.

Concentrations of Credit Risk

Financial instruments that potentially subject the Company to significant
concentrations of credit risk consist principally of cash investments and trade
accounts receivable. The Company does not generally require collateral from its
customers. Concentrations of credit risk with respect to trade accounts
receivable are limited due to the large number of entities comprising the
Company's customer base and their dispersion across many different industries.

Fair Value of Financial Instruments

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for financial instruments:

          Cash and cash equivalents: The carrying amount reported in the balance
          sheet for cash and cash equivalents approximates its fair value.

          Accounts receivable and accounts payable: The carrying amounts
          reported in the balance sheet for accounts receivable and accounts
          payable approximate their fair value.

          Long- and short-term debt: The carrying amounts of the Company's
          borrowings under its revolving credit arrangement approximate fair
          value. The fair value of the Company's long-term debt and capital
          lease obligations is estimated using discounted cash flow analyses,
          based on the Company's current incremental borrowing rates for similar
          types of borrowing arrangements.

The carrying amounts and fair values of the Company's financial instruments at
December 31 are as follows:


<TABLE>
<CAPTION>
                                                      1997                                  1998
                                          ---------------------------           -------------------------------
                                            Carrying       Fair Value            Carrying         Fair Value
                                             Amount                               Amount
                                          ---------------------------           -------------------------------
                                                                     (In thousands)
<S>                                       <C>              <C>                  <C>               <C>
Cash and cash equivalents                 $      895       $      895           $      455        $      455
Accounts receivable                           17,671           17,671               19,754            19,754
Accounts payable                                  72               72                4,120             4,120
Long-term debt and capital lease
   obligations                                 9,853            9,853               25,331            25,331
</TABLE>



                                      F-26

<PAGE>   62
                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

12.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The following is a summary of the quarterly results of operations for the years
ended December 31, 1997 and 1998:

<TABLE>
<CAPTION>
                                                                            1997
                                           ------------------------------------------------------------------
                                             March 31           June 30         September 30      December 31
                                           ------------------------------------------------------------------
                                                          (In thousands, except per share data)
<S>                                        <C>                <C>               <C>               <C> 
Operating revenue                          $   21,611         $   24,845        $   28,901        $   29,783
Income from operations                          1,766              3,190             4,553             3,555
Income from continuing operations                 964              1,773             2,611             2,096
Income (loss) from discontinued
   operations                                    (194)               171               566               607
Net income                                        770              1,944             3,177             2,703

Income per share:
      Basic:
         Income from continuing
            operations                     $      .08         $      .15        $      .22        $      .17
         Income (loss) from
            discontinued operations        $     (.01)        $      .01        $      .05        $      .05
         Net income                        $      .07         $      .16        $      .27        $      .22
      Diluted:
         Income from continuing
            operations                     $      .08         $      .14        $      .21        $      .17
         Income (loss) from
            discontinued operations        $     (.01)        $      .02        $      .05        $      .04
         Net income                        $      .07         $      .16        $      .26        $      .21


<CAPTION>
                                                                            1998
                                           ------------------------------------------------------------------
                                             March 31           June 30         September 30      December 31
                                           ------------------------------------------------------------------
                                                          (In thousands, except per share data)
<S>                                        <C>                <C>               <C>               <C> 
Operating revenue                          $   28,850         $   30,739        $   33,354        $    37,495
Income from operations                          2,785              3,709             4,212              5,305
Income from continuing operations               1,565              2,167             2,468              2,989
Income from discontinued operations               676                289                --                 --
Net income                                      2,241              2,456             2,468              2,989

Income per share:
      Basic:
         Income from continuing
            operations                     $      .13         $      .17        $      .20        $       .24
         Income from discontinued
            operations                     $      .06         $      .03        $       --        $        --
         Net income                        $      .19         $      .20        $      .20        $       .24
      Diluted:
         Income from continuing
            operations                     $      .12         $      .17        $      .20        $       .23
         Income from discontinued
            operations                     $      .06         $      .02        $       --        $        --
         Net income                        $      .18         $      .19        $      .20        $       .23
</TABLE>




                                      F-27

<PAGE>   63


                             Forward Air Corporation

             Notes to Consolidated Financial Statements (continued)

12.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED) (CONTINUED)

During the third quarter of 1997, the Company benefited from non-recurring
revenue that resulted from the UPS strike. This additional revenue net of
variable costs and income taxes, but not allocated fixed costs, resulted in an
estimated additional $1.2 million of pre-tax income from continuing operations
and $.06 of diluted income from continuing operations per share during the
quarter.

13.  SUBSEQUENT EVENT

On February 24, 1999, the Board of Directors approved a two-for-one split of the
common shares which will be distributed on March 19, 1999 to shareholders of
record as of March 12, 1999. Common stock issued and additional paid-in capital
have been restated to reflect this split for all years presented. All common
share and per share data included in the consolidated financial statements and
notes thereto have been restated to give effect to the stock split.




                                      F-28
<PAGE>   64

                                3,000,000 SHARES





                        [FORWARD AIR CORPORATION'S LOGO]




                                  COMMON STOCK


- --------------------------------------------------------------------------------
                               P R O S P E C T U S
- --------------------------------------------------------------------------------




                                 BT Alex. Brown

                          Morgan Keegan & Company, Inc.

                           Scott & Stringfellow, Inc.








                                 ________, 1999



<PAGE>   65




                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14.   OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

         The following is an itemized statement of the amounts of all expenses
expected to be incurred by the Registrant in connection with the issuance and
distribution of the shares of common stock to be registered hereby, other than
underwriting discounts and commissions.

<TABLE>
           <S>                                                                                       <C>           
           SEC Registration fee...............................................................       $     12,769  
           NASD filing fee....................................................................              5,093  
           NASDAQ fee.........................................................................             17,500  
           Blue sky fees and expenses.........................................................                  *  
           Printing expenses..................................................................                  *  
           Legal fees and expenses............................................................                  *  
           Accounting fees and expenses.......................................................                  *  
           Transfer Agent and Registrar fees..................................................                  *  
           Miscellaneous expenses.............................................................                  *  
                                                                                                     ------------  
                    Total.....................................................................       $          *  
                                                                                                     ============  
</TABLE>
           -------------------------
           * To be completed by amendment.

ITEM 15.   INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         The Tennessee Business Corporation Act (the "Tennessee Act") authorizes
corporations to limit or eliminate the personal liability of directors to
corporations and their shareholders for monetary damages for breach of
directors' fiduciary duty. The duty of care requires that, when acting on behalf
of the corporation, directors must exercise informed business judgment based
upon all material information reasonably available to them. Absent the
limitations now authorized by the Tennessee Act, directors are accountable to
corporations and their shareholders for monetary damages only for conduct
constituting gross negligence in the exercise of their duty of care. Although
the statute does not change the directors' duty of care, it enables corporations
to limit available relief to equitable remedies such as injunction or
rescission. The Charter of the Company limits the liability of directors (in
their capacity as directors but not in their capacity as officers) to the
Company or its shareholders to the fullest extent permitted by the laws of the
State of Tennessee, as so amended.

         Specifically, directors of the Company will not be personally liable to
the Company or its shareholders for monetary damages for breach of a director's
fiduciary duty as a director, except for liability (i) for any breach of the
director's duty of loyalty; (ii) for any acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of law; or (iii) for
unlawful distributions. The Charter provides that if the Tennessee Act is
amended after the effective date of the Charter to authorize corporate action
further eliminating or limiting the personal liability of the directors, then
the liability of a director of the Company will be eliminated or limited to the
fullest extent permitted by the laws of the State of Tennessee, as so amended.

         The inclusion of this provision in the Charter may have the effect of
reducing the likelihood of derivative litigation against directors, and may
discourage or deter shareholders or management from bringing a lawsuit against
directors or officers for breach of their duty of care, even though such an
action, if successful, might otherwise have benefitted the Company and its
shareholders.

         The Company's Charter and Bylaws provide that the Company shall
indemnify its directors and officers to the full extent permitted by the law of
the State of Tennessee. Section 48-15-502 of the Tennessee Act provides that a
corporation may indemnify any person who was or is a party or is threatened to
be made a party to any threatened,


           
                                      II-1

<PAGE>   66

pending or contemplated action, suit or proceeding, whether civil, criminal or
investigative (other than an action by or in the right of the corporation) by
reason of the fact that he or she is or was a director, officer, employee or
agent of the corporation, or is or was serving at the request of the corporation
as a director, officer, employee or agent of another corporation, partnership,
joint venture, trust or other enterprise, against expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by him or her in connection with such action, suit or proceeding if he
or she acted in good faith and in a manner he or she reasonably believed to be
in or not opposed to the best interests of the Company, and with respect to any
criminal action or proceeding, had no reasonable cause to believe his or her
conduct was unlawful.

         The Company has obtained an insurance policy that insures its directors
and officers against certain liabilities.

ITEM 16.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

         (a)    Exhibits.

<TABLE>
<CAPTION>
 EXHIBIT
 NUMBER                        DESCRIPTION
 ------- --------------------------------------------------------------

<S>      <C>   
(a)1.1   Form of Underwriting Agreement

(b)2.1   Form of Distribution Agreement between Forward Air Corporation
         and Landair Corporation dated as of September 18, 1998

(c)4.1   Restated Charter of the Registrant

(d)4.2   Bylaws of the Registrant, as amended

(d)4.3   Specimen Stock Certificate

(a)5.1   Opinion of Bass, Berry & Sims PLC

  23.1   Consent of Ernst & Young LLP

  23.2   Consent of Bass, Berry & Sims PLC (included in Exhibit 5.1) 

  24     Power of Attorney (included in signature page)
</TABLE>
           
         (a) To be filed by amendment

         (b) Filed as an exhibit to Landair Corporation's Quarterly Report on
Form 10-Q for the quarterly period ended September 30, 1998.

         (c) Filed as an exhibit to the Registrant's Annual Report on Form 10-K
for the fiscal year ended December 31, 1998.

         (d) Filed as an exhibit to the Registrant's Quarterly Report on Form
10-Q for the quarterly period ended September 30, 1998.

ITEM 17.   UNDERTAKINGS.

           (a)    Insofar as indemnification for liabilities arising under the
Securities Act may be permitted to directors, officers and controlling persons
of the Registrant pursuant to the provisions described under Item 15 above, or
otherwise, the Registrant has been advised that in the opinion of the Securities
and Exchange Commission such indemnification is against public policy as
expressed in the Securities Act and is, therefore, unenforceable. In the event
that a claim for indemnification against such liabilities (other than the
payment by the Registrant of expenses incurred or paid by a director, officer,
or controlling person of the Registrant in the successful defense of 



                                      II-2
<PAGE>   67

any action, suit, or proceeding) is asserted by such director, officer, or
controlling person in connection with the securities being registered hereunder,
the Registrant will, unless in the opinion of its counsel the question has been
settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by it is against public policy as
expressed in the Securities Act and will be governed by the final adjudication
of such issue.

           (b)    The undersigned Registrant hereby undertakes that, for 
purposes of determining any liability under the Securities Act, each filing of
the Registrant's annual report pursuant to Section 13(a) or Section 15(d) of the
Exchange Act that is incorporated by reference in this Registration Statement
shall be deemed to be a new registration statement relating to the securities
offered herein, and the offering of such securities at that time shall be deemed
to be the initial bona fide offering thereof.

           (c)    The undersigned Registrant hereby undertakes that:

           (1)    For purposes of determining any liability under the Securities
Act, the information omitted from the form of prospectus filed as part of this
Registration Statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Securities Act shall be deemed to be part of this Registration
Statement as of the time it was declared effective; and

           (2)    For the purpose of determining any liability under the 
Securities Act, each post-effective amendment that contains a form of prospectus
shall be deemed to be a new registration statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof.



                                      II-3

<PAGE>   68

                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Greeneville, State of Tennessee, on April 7, 1999.

                                        FORWARD AIR CORPORATION

                                        By: /s/ Scott M. Niswonger
                                           -------------------------------------
                                                     Scott M. Niswonger
                                                  Chairman of the Board and 
                                                   Chief Executive Officer
                                                                     
                                POWER OF ATTORNEY

         Know all men by these presents, that each person whose signature
appears below constitutes and appoints Scott M. Niswonger and Richard H. Roberts
(with full power to each of them to act alone) as his true and lawful
attorney-in-fact and agent, with full power of substitution, for him and in his
name, place and stead in any and all capacities to sign any or all amendments or
post-effective amendments to this Registration Statement, including
post-effective amendments filed pursuant to Rule 462(b) of the Securities Act of
1933, as amended, and to file the same with all exhibits thereto and other
documents in connection therewith, with the Securities and Exchange Commission,
to sign any and all applications, registration statements, notices or other
documents necessary or advisable to comply with the applicable state securities
laws, and to file the same, together with all other documents in connection
therewith, with the appropriate state securities authorities, granting unto said
attorneys-in-fact and agents or any of them, or their or his substitute or
substitutes, full power and authority to do and perform each and every act and
thing requisite and necessary to be done in and about the premises, as fully to
all intents and purposes as he might or could do in person, thereby ratifying
and confirming all that said attorneys-in-fact and agents or any of them, or
their or his substitute or substitutes, may lawfully do or cause to be done by
virtue hereof.

         Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>
                  NAME                                 CAPACITY                              DATE
- -----------------------------------------  ---------------------------------  ---------------------------------

<S>                                        <C>                                <C> 


        /s/ Scott M. Niswonger             Chairman and Chief Executive                 April 7, 1999
- -----------------------------------------  Officer (Principal Executive 
           Scott M. Niswonger              Officer)
                                           

         /s/ Bruce A. Campbell             President and Chief Operating                April 7, 1999
- -----------------------------------------  Officer; Director
            Bruce A. Campbell              

           /s/ Edward W. Cook
- -----------------------------------------  Senior Vice President, Chief                                           
             Edward W. Cook                Financial Officer and Treasurer;             April 7, 1999
                                           Director (Principal Financial and
                                           Accounting Officer)


         /s/ Richard H. Roberts            Senior Vice President, General               April 7, 1999
- -----------------------------------------  Counsel and Secretary; Director 
           Richard H. Roberts              

        /s/ James A. Cronin, III
- -----------------------------------------  Director                                     April 7, 1999
          James A. Cronin, III

       /s/ Hon. Robert Keith Gray          Director                                     April 7, 1999
- -----------------------------------------
         Hon. Robert Keith Gray
</TABLE>



<PAGE>   69

                                  EXHIBIT INDEX


<TABLE>
<CAPTION>
EXHIBIT
NUMBER                                    DESCRIPTION
- -------        ------------------------------------------------------------------

<S>            <C>  
(a)1.1         Form of Underwriting Agreement  
                                    
(b)2.1         Form of Distribution Agreement between Forward Air Corporation and   
               Landair Corporation dated as of September 18, 1998 
                  
(c)4.1         Restated Charter of the Registrant  
                                 
(d)4.2         Bylaws of the Registrant, as amended  
                               
(d)4.3         Specimen Stock Certificate      
                                     
(a)5.1         Opinion of Bass, Berry & Sims PLC  
                                  
  23.1         Consent of Ernst & Young LLP 
                                        
  23.2         Consent of Bass, Berry & Sims PLC (included in Exhibit 5.1) 
         
  24           Power of Attorney (included in signature page)    
</TABLE>
                   
         (a) To be filed by amendment
 
         (b) Filed as an exhibit to Landair Corporation's Quarterly Report on
Form 10-Q for the quarterly period ended September 30, 1998.

         (c) Filed as an exhibit to the Registrant's Annual Report on Form 10-K
for the fiscal year ended December 31, 1998.

         (d) Filed as an exhibit to the Registrant's Quarterly Report on Form
10-Q for the quarterly period ended September 30, 1998.








<PAGE>   1
                                                                    EXHIBIT 23.1



                        Consent of Independent Auditors


We consent to the references to our firm under the captions "Selected Financial 
Data" and "Experts" in the Registration Statement (Form S-3) and related 
Prospectus of Forward Air Corporation for the registration of 3,450,000 shares 
of its common stock.

We also consent to the inclusion therein of our report dated February 2, 1999 
(except for Note 13, as to which the date is February 24, 1999) with respect to 
the consolidated financial statements of Forward Air Corporation included 
therein.

We also consent to the incorporation by reference therein of our report dated 
February 2, 1999 (except for Note 13, as to which the date is February 24, 
1999), with respect to the consolidated financial statements and schedule of 
Forward Air Corporation included in its Annual Report (Form 10-K) for the year 
ended December 31, 1998, filed with the Securities and Exchange Commission.


                                     /s/ Ernst & Young LLP


Nashville, Tennesee
April 5, 1999





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