COVENANT TRANSPORT INC
10-K/A, 2000-04-10
TRUCKING (NO LOCAL)
Previous: US FOODSERVICE/MD/, 8-K, 2000-04-10
Next: ISOLYSER CO INC /GA/, 4, 2000-04-10




                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K/A

(Mark One)
[  X  ]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)OF THE SECURITIES EXCHANGE
         ACT OF 1934 (FEE REQUIRED)
         For the Fiscal Year Ended December 31, 1999
                                       OR

[      ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934 (NO FEE REQUIRED).
         For the transition period from               to

Commission file number 0-24960

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

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

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

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

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

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

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

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant was approximately  $85.9 million as of March 20, 2000 (based upon the
$14.625 per share closing  price on that date as reported by Nasdaq).  In making
this calculation the registrant has assumed,  without admitting for any purpose,
that all executive officers,  directors,  and holders of more than 5% of a class
of outstanding common stock, and no other persons, are affiliates.

As of March 27, 2000, the  registrant  had  12,566,450  shares of Class A Common
Stock and 2,350,000 shares of Class B Common Stock outstanding.

DOCUMENTS  INCORPORATED BY REFERENCE:  The information set forth under Part III,
Items 10, 11, 12, and 13 of this Report is  incorporated  by reference  from the
registrant's   definitive  proxy  statement  for  the  2000  annual  meeting  of
stockholders that will be filed no later than April 30, 2000.


                                       1
<PAGE>


                              Cross Reference Index

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


                                                   Document and Location
                                                   ---------------------

                                     Part I
                                    --------

Item 1    Business                                 Page 3 herein

Item 2    Properties                               Page 5 herein

Item 3    Legal Proceedings                        Page 6 herein

Item 4    Submission of Matters to a Vote of
          Security Holders                         Page 6 herein

                                     Part II
                                    --------

Item 5    Market for the Registrant's Common
          Equity and Related Stockholder
          Matters                                  Page 6 herein

Item 6    Selected Financial Data                  Page 8 herein

Item 7    Management's Discussion and Analysis
          of Financial Condition and Results of
          Operations                               Page 9 herein

Item 7A   Quantitative and Qualitative
          Disclosures About Market Risk            Page 16 herein

Item 8    Financial Statements and Supplementary
          Data                                     Page 17 herein

Item 9    Changes in and Disagreements with
          Accountants on Accounting and
          Financial Disclosure                     Page 17 herein


                                    Part III
                                    --------

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

Item 11   Executive Compensation                   Pages 5-8 of Proxy Statement

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

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

                                     Part IV
                                    --------

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

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

                                       2
<PAGE>

                                     PART I

ITEM 1.  BUSINESS

General

Covenant  Transport,  Inc.  ("Covenant" or the "Company") is a truckload carrier
that offers just-in-time and other premium  transportation service for customers
throughout  the United  States.  Covenant  was  founded by David and  Jacqueline
Parker in 1985 with 25 tractors and 50 trailers. In fourteen years of operating,
the Company's fleet has grown to 3,521 tractors and 6,199 trailers,  and in 1999
revenue  grew to $472.7  million.  In recent  years,  the Company has grown both
internally  and  through  acquisitions,  although  prior to 1997 most growth was
internal.  The Company has completed eight  acquisitions since 1995. In the past
two years the Company has purchased the stock of three significant  corporations
and the  trucking  assets of  another  corporation.  In October  1998,  Covenant
acquired all of the outstanding stock of Southern Refrigerated Transport,  Inc.,
a $23 million annual revenue truckload  carrier (referred to as "SRT"),  located
in southwest  Arkansas.  In October  1999,  the Company  purchased  the trucking
assets of ATW, Inc. ("ATW"), a long-haul team service carrier.  ATW was based in
Greensboro,  North  Carolina and generated  approximately  $40 million in annual
revenue.  In November 1999, the Company purchased all of the outstanding capital
stock of Harold Ives  Trucking Co. and Terminal  Truck Broker,  Inc.  (together,
"Harold Ives"), near Little Rock, Arkansas.

At December  31, 1999,  the  Company's  corporate  structure  included  Covenant
Transport,  Inc., a Nevada holding company  organized in May 1994 and its wholly
owned subsidiaries:  Covenant Transport, Inc., a Tennessee corporation organized
in November 1985; Covenant Asset Management,  Inc., a Nevada  corporation;  CIP,
Inc., a Nevada corporation;  Covenant.com, Inc., a Nevada corporation; Bud Meyer
Truck Lines, Inc., a Minnesota  corporation;  Southern  Refrigerated  Transport,
Inc.,  an  Arkansas  corporation;   Tony  Smith  Trucking,   Inc.,  an  Arkansas
corporation;  Harold Ives  Trucking Co., an Arkansas  corporation;  and Terminal
Truck Broker, Inc., an Arkansas corporation.

Operations

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

The Company's  primary  customers include  manufacturers,  retailers,  and other
transportation  companies.  Other transportation  companies primarily consist of
less than truckload and air freight carriers, third-party freight consolidators,
and freight forwarders who seek Covenant's  expedited and just-in-time  service.
In 1999, other  transportation  companies were Covenant's two largest customers,
and manufacturing was the largest industry served. No single customer  accounted
for 10% or more of the  Company's  revenue  during any of the last three  fiscal
years.

Covenant   conducts  its  operations  from  its   headquarters  in  Chattanooga,
Tennessee.  The former Bud Meyer and Harold Ives Trucking  operations  have been
centralized  in  Chattanooga  as  well.  SRT's  operations   center  remains  in
headquarters  Ashdown,  Arkansas,  and the Harold  Ives  brokerage  headquarters
remains in Stuttgart, Arkansas.

Fleet  managers  at each  operations  center  plan load  coverage  according  to
customer  information  requirements and relay pick-up,  delivery,  routing,  and
fueling  instructions to the Company's  drivers.  The fleet managers  attempt to
route most of the Company's trucks over selected  operating lanes. The resulting
lane density  assists the Company in balancing  traffic  between  eastbound  and
westbound  movements,  reducing  empty miles,  and improving the  reliability of
delivery schedules.

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

                                       3
<PAGE>

tractors have been equipped with the Qualcomm systems since 1995 and the Company
has added  Qualcomm  systems,  if  necessary,  to the  tractors  obtained in its
acquisitions.

As an  additional  service to  customers,  the Company  offers  electronic  data
interchange  ("EDI"),  which  allows  customers  and the Company to  communicate
electronically,   permitting   real-time   information   flow,   reductions   or
eliminations in paperwork, and fewer clerical personnel.  With EDI customers can
receive updates as to cargo position,  delivery times, and other information. It
also  allows   customers   to   communicate   electronically   delivery,   local
distribution, and account payment instructions. Since 1997, the Company has used
a document  imaging  system to reduce  paperwork and enhance access to important
information.

Drivers and Other Personnel

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

Covenant  differentiates  its primary dry van  business  from many  shorter-haul
truckload  carriers by its use of driver teams.  Driver teams permit the Company
to provide  expedited  service  over its long  average  length of haul,  because
driver  teams are able to  handle  longer  routes  and drive  more  miles  while
remaining within Department of Transportation  ("DOT") safety rules.  Management
believes that these teams contribute to greater equipment  utilization than most
carriers with predominately single drivers. The use of teams, however, increases
personnel costs as a percentage of revenue and the number of drivers the Company
must recruit.  At December 31, 1999,  teams operated over 40.0% of the Company's
tractors. The tractors of Bud Meyer, SRT, and Harold Ives are operated primarily
by single drivers.  The single driver fleets operate fewer miles per tractor and
experience more empty miles but these higher expenses are being offset by higher
revenue per loaded mile because of reduced  employee expense and the benefits of
increased density on Company lanes.

Covenant is not a party to a collective  bargaining  agreement and its employees
are not  represented  by a union.  At December  31, 1999,  the Company  employed
approximately  5,000  drivers  and  approximately  1,065  nondriver   personnel.
Management believes that the Company has a good relationship with its personnel.

Revenue Equipment

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

The  Company's  fleet of 3,521  tractors  had an  average  age of 15  months  at
December  31,  1999,  and  all  tractors   remained  covered  by  manufacturer's
warranties.  Management believes that a late model tractor fleet is important to
driver  recruitment and retention and contributes to operating  efficiency.  The
Company utilizes conventional tractors equipped with large sleeper compartments.

At December 31, 1999,  the Company's  fleet of 6,199 trailers had an average age
of 40.5 months. Approximately 82% of the Company's trailers were 53-feet long by
102-inch wide, dry vans. The Company also operated  approximately  1,052 53-foot
and approximately 37 48-foot temperature-controlled trailers.

Competition

The United States trucking industry is highly competitive and includes thousands
of for-hire  motor  carriers,  none of which  dominates the market.  Service and
price are the  principal  means of  competition  in the trucking  industry.  The
Company targets primarily the market segment that demands just-in-time and other
premium services.  Management believes that this segment generally offers higher
freight rates than the segment that is less  dependent  upon timely  service and
that the  Company's  size and use of driver teams are  important in competing in
this segment.  The

                                       4
<PAGE>

Company competes to some extent with railroads and rail-truck intermodal service
but differentiates  itself from rail and rail-truck  intermodal  carriers on the
basis of service because rail and rail-truck intermodal movements are subject to
delays and  disruptions  arising from rail yard  congestion,  which  reduces the
effectiveness of such service on traffic with time-definite pick-up and delivery
schedules.

Regulation

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

The DOT  presently  is  considering  proposals  to  amend  the  hours-in-service
requirements applicable to truck drivers. Any change which reduces the potential
or  practical  amount of time that  drivers can spend  driving  could  adversely
affect the Company.  We are unable to predict the nature of any changes that may
be adopted.  The DOT also is  considering  requirements  that trucks be equipped
with certain  equipment that the DOT believes would result in safer  operations.
The cost of the equipment,  if required,  could  adversely  affect the Company's
profitability if shippers are unwilling to pay higher rates to fund the purchase
of such equipment.

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

Fuel Availability and Cost

The  Company  actively  manages  its fuel  costs by routing  the  Company's
drivers  through  fuel  centers  with which the  Company has  negotiated  volume
discounts.  Average fuel prices rose sharply in the second half of 1999.  During
the  fourth  quarter  the cost of fuel was in the  range  at which  the  Company
received fuel surcharges.  Even with the fuel surcharges, the high price of fuel
hurt the Company's  profitability.  Although the Company  historically  has been
able to pass through most increases in fuel prices and taxes to customers in the
form of  higher  rates  and  surcharges,  the  increases  usually  are not fully
recovered.  The Company does not collect surcharges on fuel used for non-revenue
miles, which includes out-of-route miles, as well as fuel used while the tractor
is idling,  or approximately  ten persent of annual fuel purchases.  At December
31, 1999,  approximately 12.0% of the Company's projected 2000 purchases of fuel
were subject to hedging contracts.

ITEM 2.  PROPERTIES

Covenant  maintains  fifteen  terminals  located on its major traffic lanes. The
terminals are in Chattanooga,  Tennessee;  Lake City, Minnesota;  Oklahoma City,
Oklahoma;  French Camp, California;  Long Beach,  California;  Dalton,  Georgia;
Pomona, California; Hutchins, Texas; El Paso, Texas; Laredo, Texas; Delanco, New
Jersey;  Indianapolis,  Indiana;  Ashdown,  Arkansas; Little Rock, Arkansas; and
Stuttgart, Arkansas. The terminals provide driver recruiting centers, a base for
drivers in proximity to their homes,  transfer  locations for trailer  relays on
transcontinental   routes,   and  parking  space  for  equipment   dispatch  and
maintenance.

                                       5
<PAGE>

The Company's  headquarters  and main terminal are located on  approximately  75
acres of property in  Chattanooga,  Tennessee that include an office building of
approximately  82,000 square feet, the Company's  48,200  square-foot  principal
maintenance  facility,  and a  truck  wash.  The  Company  initiated  work on an
approximately  100,000  square foot addition to the office  building  during the
fourth quarter of 1999. The Company's other maintenance  facilities are Oklahoma
City,  Oklahoma;  Dalton,  Georgia;  Lake  City,  Minnesota;  and  Little  Rock,
Arkansas.

ITEM 3.  LEGAL PROCEEDINGS

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

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

During the fourth  quarter of the year ended  December 31, 1999, no matters were
submitted to a vote of security holders.

                                     PART II

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

Price Range of Common Stock

The Company's  Class A Common Stock has been traded on the National Market under
the symbol  "CVTI."  The  following  table sets forth for the  calendar  periods
indicated the range of high and low sales price for the Company's Class A Common
Stock as reported by Nasdaq from January 1, 1998 to December 31, 1999.

     Period                    High              Low

Calendar Year 1998
   1st Quarter                 $23.000           $14.375
   2nd Quarter                 $23.313           $15.000
   3rd Quarter                 $20.500            $9.188
   4th Quarter                 $19.500            $9.250

Calendar Year 1999
   1st Quarter                 $20.625           $12.375
   2nd Quarter                 $16.000           $11.125
   3rd Quarter                 $18.938           $15.250
   4th Quarter                 $18.250           $13.375

As of March 27, 2000, the Company had approximately 46 stockholders of record of
its  Class  A  Common  Stock.   However,  the  Company  estimates  that  it  has
approximately  2,000 stockholders  because a substantial number of the Company's
shares are held of record by brokers or dealers  for their  customers  in street
names.

Dividend Policy

The Company has never declared and paid a cash dividend on its common stock.  It
is the current  intention  of the  Company's  Board of  Directors to continue to
retain  earnings to finance the growth of the Company's  business rather than to
pay dividends.  The payment of cash dividends is currently limited by agreements
relating to the  Company's  $130 million  line of credit,  $25 million in senior
notes due October 2005, and the operating lease covering the

                                       6
<PAGE>

Company's headquarters and terminal facility.  Future payments of cash dividends
will depend upon the financial  condition,  results of  operations,  and capital
commitments of the Company,  restrictions under  then-existing  agreements,  and
other factors deemed relevant by the Board of Directors.

                                       7
<PAGE>
ITEM 6.  SELECTED FINANCIAL AND OPERATING DATA

<TABLE>
<CAPTION>
           (In thousands except per share and operating data amounts)
                                                                       Years Ended December 31,
                                                  ----            ----           ----           ----            ----
                                                  1995            1996           1997           1998            1999
                                                  ----            ----           ----           ----            ----
<S>                                               <C>             <C>            <C>            <C>             <C>

Statement of Operations Data:
Revenue                                           $ 180,346      $ 236,267      $ 297,861       $ 370,546      $ 472,741
Operating expenses:
  Salaries, wages, and related expenses              83,747        108,818        131,522         164,589        202,420
  Fuel, oil, and road expenses                       37,802         55,340         64,910          68,292         84,465
  Revenue equipment rentals and
   purchased transportation                           1,230            605          8,492          24,250         49,260
  Repairs                                             3,569          4,293          5,885           8,366         10,078
  Operating taxes and licenses                        4,679          6,065          7,514           9,393         10,988
  Insurance                                           4,907          6,115          8,656          10,370         12,458
  General supplies and expenses                       9,648         12,825         16,277          19,397         24,791
  Depreciation and amortization                      16,045         22,139         26,482          30,192         35,591
                                             -----------------------------------------------------------------------------
Total operating expenses                            161,627        216,200        269,738         334,849        430,051
                                             -----------------------------------------------------------------------------
Operating income                                     18,719         20,067         28,123          35,697         42,690
Interest expense                                      4,162          5,987          6,273           5,924          5,513
                                             -----------------------------------------------------------------------------
Income before income taxes                           14,557         14,080         21,850          29,773         37,177
Income tax expense                                    5,274          5,102          8,148          11,490         14,900
                                             -----------------------------------------------------------------------------
Net income                                         $  9,283       $  8,978       $ 13,702       $  18,283       $ 22,277
                                             =============================================================================

Basic earnings per share                           $   0.70       $   0.67       $   1.03        $   1.27       $   1.49
Diluted earnings per share                             0.70           0.67           1.03            1.27           1.48
Weighted average common shares
 outstanding                                        13,350          13,350         13,360          14,393         14,912

Adjusted weighted average common
 shares and assumed conversions                     13,350          13,353         13,360          14,440         15,028
 outstanding

Balance Sheet Data:
Net property and equipment                         $127,408      $ 144,384      $ 161,621       $ 200,537      $ 269,034
Total assets                                        169,381        187,148        215,256         272,959        379,466
Long-term debt, less current maturities              80,150         83,110         80,812          84,331        140,497
Stockholders' equity                               $ 72,752      $  81,730      $  95,597       $ 141,522      $ 163,852

Selected Operating Data:
Pretax margin                                          8.1%           6.0%           7.3%            8.0%           7.9%
Average revenue per loaded mile (1)                $   1.09       $   1.10       $   1.13        $   1.18       $   1.20
Average revenue per total mile                     $   1.03       $   1.04       $   1.07        $   1.10       $   1.11
Average length of haul in miles                       1,811          1,780          1,653           1,508          1,452
Average miles per tractor per year                  148,669        150,778        149,117         144,000        144,601
Average revenue per tractor per week               $  2,942       $  2,994       $  3,059        $  3,045       $  3,078
Weighted average tractors for year (2)                1,179          1,509          1,866           2,333          2,929
Total tractors at end of period (2)                   1,343          1,629          2,136           2,608          3,521
Total trailers at end of period (2)                   2,554          3,048          3,948           4,526          6,199

</TABLE>

(1) Includes fuel surcharge in 1996 and 1997. Excluding the fuel surcharge,  the
Company  estimates  that  average  revenue  per loaded mile was $1.09 and $1.12,
respectively.
(2) Includes  monthly rental tractors and excludes monthly rental
trailers.

                                       8
<PAGE>

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

INTRODUCTION

Except for the historical  information  contained herein, the discussion in this
annual   report   contains   forward-looking   statements   that  involve  risk,
assumptions,  and  uncertainties  that are  difficult to predict.  Words such as
"believe," "may," "could," "expects,"  "likely,"  variations of these words, and
similar expressions,  are intended to identify such forward-looking  statements.
The  Company's  actual  results  could differ  materially  from those  discussed
herein.  Factors that could cause or contribute to such differences include, but
are not limited to, those discussed below in the section entitled  "Factors That
May  Affect  Future  Results"  and  "Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results of  Operations,"  as well as those  discussed
elsewhere in this annual report.

OVERVIEW

During the three-year  period ended December 31, 1999, the Company increased its
revenue at a compounded  annual  growth rate of 26.0%,  as revenue  increased to
$472.7 million in 1999,  from $236.3 million in 1996. A significant  increase in
fleet size to meet  customer  demand as well as an increase in the freight rates
contributed to revenue growth over this period.

In addition to internal growth, the Company completed seven acquisitions  during
the   three-year   period  ended  1999.   The  acquired   operations   generated
approximately $190 million in combined revenue.  The Company intends to continue
to grow both  internally and through  acquisitions,  with the main constraint on
internal  growth being the ability to recruit and retain  sufficient  numbers of
qualified drivers.

Over the same  three-year  period,  the  Company  increased  its net income at a
compound rate of approximately 35.3% to $22.3 million in 1999, from $9.0 million
in 1996.  Earnings per share (diluted)  increased at a compounded rate of 30.2%,
reflecting the issuance of 1,540,000  Company  shares in a 1998 stock  offering.
Several  factors  contributed  to the  increase,  including  negotiating  higher
freight  rates  from   substantially  all  customers.   Although  higher  driver
compensation  partially offset the increased freight rates,  management believes
the Company  benefited from  attracting and retaining more drivers.  The Company
makes no assurance  that its revenue and earnings  will  continue to grow at the
historical rates.

Changes in several operating  statistics and expense  categories are expected to
result from actions the  Company's  acquisitions  of Bud Meyer,  SRT, and Harold
Ives. These operations use predominately  single-driver  tractors, as opposed to
the  primarily  team-driver  tractor  fleet  operated  by  Covenant's  long-haul
operation.  The  single  driver  fleets  operate  fewer  miles per  tractor  and
experience more empty miles. The additional  expenses and lower productive miles
are offset by generally  higher revenue per loaded mile and the reduced employee
expense of compensating only one driver. In addition, the Company's refrigerated
services must bear additional expenses of fuel for refrigeration units, pallets,
and depreciation and interest expense of more expensive trailers associated with
temperature  controlled service. The Company's operating statistics and expenses
are  expected  to shift in future  periods  with the mix of  single,  team,  and
temperature-controlled operations.

The Company also initiated the use of  owner-operators  of tractors in 1997. The
Company's  contracted  with an  average  of 134  owner-operators  in 1998 and an
average of 285 owner-operators in 1999.  Owner-operators provide a tractor and a
driver and bear all operating expenses in exchange for a fixed lease payment per
mile.  In addition,  the Company does not have the capital  outlay of purchasing
the tractor. In 1997, the Company also financed approximately 240 tractors under
operating  leases.  In 1998,  the Company  financed 185 tractors and 69 trailers
under operating leases. In 1999, the Company financed an additional 220 tractors
and 381 trailers under operating leases.  The lease payments to  owner-operators
and the  financing  of  tractors  under  operating  leases  appear as  operating
expenses under revenue equipment rentals and purchased transportation.  Expenses
associated  with owned  equipment,  such as interest and  depreciation,  are not
incurred,   and  for  owner-operator   tractors,   driver  compensation,   fuel,
communications, and other expenses are not incurred. Because obtaining equipment
from  owner-operators  and under operating leases  effectively  shifts financing
expenses  from  interest  to "above the line"  operating  expenses,  the Company
intends to evaluate its  efficiency  using pretax  margin and net margin  rather
than operating ratio.

In March 2000,  the Company  reached an agreement  in principle  with five other
publicly  traded  truckload   carriers  to  form  a  transportation   brokerage,
logistics,  and purchasing company called "Transplace.com." Upon negotiation and

                                      9
<PAGE>

closing  of a formal  agreement,  Covenant  would  contribute  approximately  $5
million  in cash  and the  intangible  assets  of its  brokerage  and  logistics
business.  In  exchange,  Covenant  would  receive a 13%  ownership  interest in
Transplace.com.  Management  currently is unable to fully  predict the impact of
the proposed transaction.

The following  table sets forth the percentage  relationship of certain items to
revenue for each of the three years-ended December 31:
<TABLE>
<CAPTION>
                                                                      1997          1998          1999
                                                                      ----          ----          ----
      <S>                                                             <C>           <C>           <C>

      Revenue                                                         100.0%        100.0%        100.0%
      Operating expenses:
        Salaries, wages, and related expenses                          44.2          44.4          42.8
        Fuel, oil, and road expenses                                   21.8          18.4          17.9
        Revenue equipment rentals and purchased
         transportation                                                 2.9           6.5          10.4
        Repairs                                                         2.0           2.3           2.1
        Operating taxes and licenses                                    2.5           2.5           2.3
        Insurance                                                       2.9           2.8           2.6
        General supplies and expenses                                   5.5           5.2           5.2
        Depreciation and amortization                                   8.9           8.1           7.5
                                                                  ------------- ------------- -------------
          Total operating expenses                                     90.6          90.4          91.0
                                                                  ------------- ------------- -------------
          Operating income                                              9.4           9.6           9.0
      Interest expense                                                  2.2           1.6           1.2
                                                                  ------------- ------------- -------------
      Income before income taxes                                        7.3           8.0           7.9
      Income tax expense                                                2.7           3.1           3.2
                                                                  ------------- ------------- -------------
      Net income                                                        4.6%          4.9%          4.7%
                                                                  ============= ============= =============
</TABLE>

COMPARISON OF YEAR ENDED DECEMBER 31, 1999 TO YEAR ENDED DECEMBER 31, 1998

Revenue increased $102.2 million (27.6%),  to $472.7 million in 1999 from $370.5
million  in 1998.  The  revenue  increase  was  primarily  generated  by a 25.5%
increase in weighted average tractors,  to 2,929 in 1999, from 2,333 in 1998, as
the Company  expanded  internally to serve new customers and higher volumes from
existing  customers,  as well as externally through the acquisitions of Gouge in
August 1998,  SRT in October  1998,  ATW in September  1999,  and Harold Ives in
November  1999.  The  Company's  average  revenue per loaded mile  increased  to
approximately  $1.20 in 1999, from $1.18 in 1998. The increase was  attributable
primarily to per-mile rate increases  negotiated by the Company. The increase in
average  revenue per loaded mile more than offset an increase in the empty miles
percentage.  Revenue per total mile  increased to  approximately  $1.11 in 1999,
from $1.10 in 1998.

Salaries, wages, and related expenses increased $37.8 million (23.0%), to $202.4
million in 1999,  from  $164.6  million in 1998.  As a  percentage  of  revenue,
salaries,  wages, and related expenses decreased to 42.8% in 1999, from 44.4% in
1998.  Driver wages as a percentage of revenue  decreased to 30.7% in 1999, from
32.3% in 1998,  because the Company utilized more  owner-operators  and a larger
percentage  of  single-driver  tractors  from the  operations of SRT, and Harold
Ives, which only have one driver to be compensated.  A driver wage increase that
went into effect in October 1999, and an additional  increase  planned for early
2000 are expected to increase  driver wages as a percentage of revenue in future
periods.  The Company  experienced an increase in non-driving  employee  payroll
expense to 6.1% of revenue in the 1999  period  from 5.5% of revenue in the 1998
period due to the start up of Covenant Transport  Logistics and the acquisitions
of SRT and Harold Ives.  Health  insurance,  employer  paid taxes,  and workers'
compensation  decreased  to 5.8% of  revenue  in 1999,  from  6.3% in 1998.  The
decrease as a percentage of revenue was  primarily the result of improved  group
health insurance rates in 1999 as compared to the 1998 rates.

Fuel, oil, and road expenses  increased $16.2 million (23.7%),  to $84.5 million
in 1999, from $68.3 million in 1998. As a percentage of revenue,  fuel, oil, and
road  expenses  decreased  to 17.9% in 1999  from  18.4% in 1998.  During  1999,
average fuel costs for the year increased  approximately $0.10 per gallon versus
1998. The increase in 1999 was more than offset by fuel surcharges, fuel hedges,
and by the  increased  usage  of  owner-operators  who pay for  their  own  fuel
purchases.  However,  fuel prices rose sharply during the fourth quarter of 1999
and remain  elevated  at levels  much  higher  than the average in 1998 or 1999.
Thus,  fuel,  oil, and road expenses are anticipated to increase as a percentage
of  revenue  in 2000.  Fuel  surcharges  amounted  to  nearly  $.006 per mile or
approximately  $2.4 million  during 1999.  Fuel  surcharges  were not  triggered
during 1998. The Company's percentage of fuel purchases that are

                                       10
<PAGE>

hedged was  approximately  18.5% in 1999 and is  approximately  12% for the year
2000.

Revenue equipment rentals and purchased  transportation  increased $25.0 million
(103.1%),  to $49.3 million in 1999, from $24.3 million in 1998. As a percentage
of revenue,  revenue equipment rentals and purchased transportation increased to
10.4%  in 1999  from  6.5%  in  1998.  During  1997,  the  Company  began  using
owner-operators of revenue equipment, who provide a tractor and driver and cover
all of their  operating  expenses  in  exchange  for a fixed  payment  per mile.
Accordingly,  expenses such as driver salaries, fuel, repairs, depreciation, and
interest normally  associated with  Company-owned  equipment are consolidated in
revenue equipment rentals and purchased  transportation when owner-operators are
utilized.  The Company increased the fleet size of owner-operators to an average
of 285 in 1999, compared to 134 in 1998, an increase of 112.7%. The Company also
entered  into  additional   operating   leases.   During  1999,  an  average  of
approximately  497 tractors were leased compared to an average of  approximately
220 leased tractors during 1998. The equipment leases will increase this expense
category in the future,  while reducing  depreciation and interest.  The Company
also  formed a logistics  division  in the fourth  quarter of 1998 that is being
reflected in this expense category as well.

Repairs  increased  $1.7 million  (20.5%),  to $10.1 million in 1999,  from $8.4
million in 1998. As a percentage of revenue,  repairs decreased to 2.1% in 1999,
from 2.3% in 1998.  As a percentage  of revenue,  repairs  decreased  due to the
increased number of  owner-operators  who are responsible for their own repairs,
which more than offset additional  repairs  associated with a slight increase in
fleet age.

Operating taxes and licenses increased $1.6 million (17.0%), to $11.0 million in
1999, from $9.4 million in 1998. As a percentage of revenue, operating taxes and
licenses  decreased to 2.3% in 1999, from 2.5% in 1998, due to increased revenue
per tractor more efficiently spreading this largely fixed cost.

Insurance,  consisting primarily of premiums for liability, physical damage, and
cargo damage  insurance,  and claims,  increased $2.1 million (20.1%),  to $12.5
million  in 1999,  from $10.4  million  in 1998.  As a  percentage  of  revenue,
insurance decreased to 2.6% in 1999, from 2.8% in 1998, as the Company continued
to reduce premiums per million dollars of revenue.  Insurance costs are expected
to rise nationwide in 2000, and the Company may be subject to increased costs in
this area.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal  lease  expense,   driver  recruiting  expenses,   and  communications,
increased $5.4 million (27.8%),  to $24.8 million in 1999, from $19.4 million in
1998.  As a  percentage  of revenue,  general  supplies  and  expenses  remained
essentially constant at 5.2% in the 1999 and the 1998 periods.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $5.4 million (17.9%), to $35.6 million in 1999, from $30.2
million in 1998.  As a  percentage  of revenue,  depreciation  and  amortization
decreased to 7.5% in 1999, from 8.1% in 1998,  because the Company utilized more
owner  operators,  leased more  revenue  equipment,  and realized an increase in
revenue per tractor per week, which more efficiently spread this fixed cost over
a larger  revenue  base.  Amortization  expense  relates to deferred  debt costs
incurred  and  covenants  not to compete from two 1995,  one 1998,  and two 1999
business  acquisitions,  as well as goodwill from two 1997,  two 1998, and three
1999 acquisitions.  Depreciation and amortization  expense is net of any gain or
loss on the sale of tractors and trailers. Gain on sale of tractors and trailers
was $1.9  million in 1998,  and  $67,000 in 1999.  The market for used  tractors
deteriorated  late in 1999,  and into 2000.  If the  prices  for used  equipment
remain  depressed,  the Company may recognize less gain or a loss on the sale of
its tractors and trailers, which would impact depreciation and amortization as a
percentage of revenue.

Interest  expense  decreased $0.4 million (6.9%),  to $5.5 million in 1999, from
$5.9 million in 1998. As a percentage of revenue,  interest expense decreased to
1.2% in 1999, from 1.6% in 1998, as the result of utilizing more owner-operators
and leasing more revenue equipment.

As a result of the foregoing,  the Company's pretax margin remained  essentially
constant at 7.9% in 1999, compared with 8.0% in 1998.

The Company's  effective tax rate was 40.1% in 1999,  and 38.6% in 1998,  due to
the Company paying taxes to a greater number of states.

                                       11
<PAGE>

As a result of the factors  described  above,  net income increased $4.0 million
(21.9%), to $22.3 million in 1999 (4.7% of revenue),  from $18.3 million in 1998
(4.9% of revenue).


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

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

Salaries, wages, and related expenses increased $33.1 million (25.1%), to $164.6
in 1998,  from $131.5  million in 1997.  As a percentage  of revenue,  salaries,
wages,  and  related  expenses  increased  to 44.4% in 1998 from  44.2% in 1997.
Driver wages as a percentage of revenue  decreased to 32.3% in 1998,  from 32.7%
in 1997,  primarily because the use of owner-operators more than offset a $0.025
per mile pay increase for employee  drivers that went into effect in April 1998.
Non-driving  employee payroll expense  increased to 5.5% of revenue in 1998 from
5.3% in 1997. Although the Company continued to reduce the number of non-driving
employees per tractor,  a larger number of  participants  in the Company's bonus
program contributed to the increase. Health insurance,  employer paid taxes, and
workers'  compensation  increased to 6.3% of revenue in 1998, from 6.1% in 1997.
The increase as a  percentage  of revenue was  primarily  the result of a higher
state unemployment tax rate in 1998, as compared to the 1997 tax rate.

Fuel, oil, and road expenses  increased $3.4 million (5.2%), to $68.3 million in
1998,  from $64.9 million in 1997. As a percentage  of revenue,  fuel,  oil, and
road  expenses  decreased  to 18.4% in 1998,  from 21.8% in 1997.  The  increase
reflects  the greater  number of tractors in service in 1998.  The decrease as a
percentage of revenue was  primarily the result of improving  fuel prices during
1998,  as well as the increased  use of  owner-operators  who pay for their fuel
purchases. The expense for owner-operators is reflected in the revenue equipment
rentals and purchased  transportation expense category. Fuel surcharges were not
in effect  during 1998,  and amounted to nearly $0.01 per mile or  approximately
$2.4 million during 1997.

Revenue equipment rentals and purchased  transportation  increased $15.8 million
(185.5%),  to $24.2 million in 1998,  from $8.5 million in 1997. As a percentage
of revenue,  revenue equipment rentals and purchased transportation increased to
6.5% in 1998, from 2.9% in 1997.  During 1998, the Company  increased its use of
owner-operators of revenue equipment, who provide a tractor and driver and cover
all of their  operating  expenses  in  exchange  for a fixed  payment  per mile.
Expenses such as driver  salaries,  fuel,  repairs,  depreciation,  and interest
normally  associated with  Company-owned  equipment are  consolidated in revenue
equipment  rentals  and  purchased   transportation  when   owner-operators  are
utilized.  The Company contracted with an average of 134 owner-operators  during
1998.  The Company also  entered into  operating  leases for  approximately  240
tractors  during the  fourth  quarter of 1997,  as well as 185  tractors  and 69
trailers during 1998. The equipment  leases will increase this expense  category
in the future, while reducing depreciation and interest. The Company also formed
a logistics  division in the fourth quarter of 1998,  that is being reflected in
this expense category as well.

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

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

Insurance,  consisting primarily of premiums for liability, physical damage, and
cargo damage  insurance,  and claims,  increased $1.7 million (19.8%),  to $10.4
million  in 1998,  from  $8.7  million  in 1997.  As a  percentage  of  revenue,

                                       12
<PAGE>

insurance decreased to 2.8% in 1998, from 2.9% in 1997, as the Company continued
to reduce premiums per million dollars of revenue.

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

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $3.7 million (14.0%), to $30.2 million in 1998, from $26.5
million in 1997.  As a  percentage  of revenue,  depreciation  and  amortization
decreased to 8.1% in 1998, from 8.9% in 1997, as the Company utilized more owner
operators,  leased more revenue  equipment,  and realized an increase in revenue
per  tractor  per week,  which more  efficiently  spread  this fixed cost over a
larger  revenue  base.  Amortization  expense  relates  to  deferred  debt costs
incurred  and  covenants  not to  compete  from  two  1995  and one  1998  asset
acquisitions, as well as goodwill from two 1997 and two 1998 acquisitions.

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

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

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

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

LIQUIDITY AND CAPITAL RESOURCES

The growth of the Company's business has required significant investments in new
revenue equipment.  The Company  historically has financed its revenue equipment
requirements with borrowings under a line of credit, cash flows from operations,
long-term   operating  leases,   and  a  small  portion  with  borrowings  under
installment  notes  payable to  commercial  lending  institutions  and equipment
manufacturers.  The Company's primary sources of liquidity at December 31, 1999,
were funds  provided by  operations  and  borrowings  under its  primary  credit
agreement,  which had maximum available  borrowing of $130.0 million at December
31, 1999 (the "Credit Agreement"). The Company believes its sources of liquidity
are adequate to meet its current and projected needs.

The  Company's  primary  sources of cash flow from  operations  in 1999 were net
income increased by depreciation and amortization and deferred income taxes. The
most  significant  uses of cash  provided  by  operations  were to fund  prepaid
expenses  (primarily  license  plates  for  revenue  equipment)  and to  finance
increases in receivables  and advances  associated  with growth in the business.
The Company's number of days sales in accounts receivable decreased from 48 days
in 1998, to 45 days in 1999. Net cash provided by operating activities was $44.5
million in 1999, and $39.9 million in 1998.

Net cash  used in  investing  activities  was  $80.8  million  in 1999 and $59.1
million in 1998. Such amounts were used primarily to acquire  additional revenue
equipment as the Company  expanded its  operations.  In addition,  approximately
$10.8  million  represented  the purchase  price for the assets of ATW, of which
approximately  $1.5 million was allocated to goodwill,  and approximately  $15.0
million  represented  the purchase price for the  acquisition of Harold Ives, of
which approximately $4.4 million was allocated to goodwill.  The Company expects
capital expenditures, primarily for revenue equipment (net of trade-ins) and the
approximately  100,000 square foot addition to the Company's  headquarters to be
approximately $40 million in 2000, exclusive of acquisitions.

Net cash provided by financing  activities  was $34.5 million in 1999, and $19.5
million in 1998.  The primary  source of cash for 1999 and 1998 was  provided by
borrowings under the Credit Agreement. In 1998, funds were also

                                       13
<PAGE>

provided by the  proceeds  from the sale of Company  shares.  The  Company  sold
1,540,000 shares and certain  stockholders of the Company sold 960,000 shares of
Class A Common Stock in a public offering  effective April 30, 1998. The Company
received net proceeds of $27.5  million in  connection  with the  offering.  The
proceeds were used to reduce the Company's indebtedness under the revolving line
of credit. The indebtedness was incurred primarily to acquire revenue equipment.
The  Company did not  receive  any  proceeds  from the sale of shares of Class A
Common Stock by the selling stockholders.

At  December  31,  1999,  the Company had  outstanding  debt of $144.7  million,
primarily  consisting of $96.0 million drawn under the Credit  Agreement,  $25.0
million in 10-year senior notes,  $20.2 million in term equipment  financing,  a
$3.0 million  interest  bearing note to the former  primary  stockholder  of SRT
related to the  acquisition,  and $0.5 million in notes  related to  non-compete
agreements. Interest rates on this debt range 5.9% to 9.0%.

The Credit Agreement is with a group of banks and has a maximum  borrowing limit
of $130.0 million.  Borrowings  related to revenue  equipment are limited to the
lesser of 90% of net book value of revenue equipment or $130.0 million.  Working
capital borrowings are limited to 85% of eligible accounts  receivable.  Letters
of credit are limited to an aggregate  commitment of $10.0  million.  The Credit
Agreement includes a "security  agreement" such that the Credit Agreement may be
collateralized  by virtually  all assets of the Company if a covenant  violation
occurs. A commitment fee, that is adjusted  quarterly  between 0.125% and 0.275%
per annum based on cash flow coverage, is due on the daily unused portion of the
Credit Agreement.  The Company, and all subsidiaries,  are parties to the Credit
Agreement and related documents.

The Company  renewed the Credit  Agreement  in June 1999.  The Credit  Agreement
revolves  through  December 31, 2000, and then has a three-year  term out if not
renewed.  Payments  for interest  are due  quarterly  in arrears with  principal
payments due in twelve equal  quarterly  installments  beginning in 2001, if not
renewed. Borrowings under the Credit Agreement are based on the banks' base rate
or LIBOR and accrue  interest based on one, two, or three month LIBOR rates plus
an applicable  margin that is adjusted  quarterly between 0.55% and 0.925% based
on cash flow coverage.  At December 31, 1999,  the margin was 0.60%.  In October
1995,  the Company  placed $25 million in 10-year senior notes with an insurance
company. The notes bear interest at 7.39%, payable semi-annually,  and mature on
October  1,  2005.  Principal  payments  are due in  equal  annual  installments
beginning in the seventh  year of the notes.  Proceeds of the notes were used to
reduce borrowings under the Credit Agreement.

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

The Company's headquarters facility was completed in December 31, 1996. The cost
of the  approximately  75 acres and  construction of the  headquarters  and shop
buildings  was  approximately  $15  million.  The Company  financed the land and
improvements  under a "build to suit" operating  lease. The Company is currently
constructing  an  approximately  100,000  square  foot  addition  to the  office
building and is improving an additional 58 acres of land.  The estimated cost of
these activities in 2000 is $15 million.

The Credit  Agreement,  senior notes,  and the  headquarters  and terminal lease
agreement  contain certain  restrictions and covenants  relating to, among other
things, dividends, tangible net worth, cash flow, acquisitions and dispositions,
and  total  indebtedness.  All of these  instruments  are  cross-defaulted.  The
Company was in compliance with the agreements at December 31, 1999.

INFLATION AND FUEL COSTS

Most of the Company's operating expenses are inflation-sensitive, with inflation
generally producing increased costs of operations.  During the past three years,
the most significant  effects of inflation have been on revenue equipment prices
and the compensation  paid to the drivers.  Innovations in equipment  technology
and  comfort  have  resulted  in higher  tractor  prices,  and there has been an
industry-wide  increase in wages paid to attract and retain  qualified  drivers.
The Company  historically has limited the effects of inflation through increases
in freight rates and certain cost control efforts.

                                       14
<PAGE>

In addition to inflation,  fluctuations in fuel prices can affect profitability.
Fuel expense  comprises a larger  percentage  of revenue for Covenant  than many
other carriers  because of Covenant's  long average length of haul.  Most of the
Company's contracts with customers contain fuel surcharge  provisions.  Although
the Company  historically has been able to pass through most long-term increases
in fuel  prices  and taxes to  customers  in the form of  surcharges  and higher
rates, increases usually are not fully recovered. In the fourth quarter of 1999,
fuel prices  escalated  rapidly and have remained  high.  This has increased the
Company's cost of operating.

SEASONALITY

In the trucking  industry,  revenue  generally  decreases  as  customers  reduce
shipments  during the winter  holiday  season and as inclement  weather  impedes
operations.  At the same time, operating expenses generally increase,  with fuel
efficiency  declining  because  of  engine  idling  and  weather  creating  more
equipment repairs. First quarter net income historically has been lower than net
income in each of the other three  quarters of the year  because of the weather.
The Company's equipment utilization typically improves substantially between May
and October of each year because of the trucking industry's seasonal shortage of
equipment on traffic  originating  in California  and the  Company's  ability to
satisfy some of that requirement. The seasonal shortage typically occurs between
May and August because California produce carriers'  equipment is fully utilized
for produce during those months and does not compete for shipments hauled by the
Company's dry van operation. During September and October, business increases as
a  result  of  increased  retail  merchandise  shipped  in  anticipation  of the
holidays.

The table  below sets  forth  quarterly  information  reflecting  the  Company's
equipment  utilization  (miles per tractor per period)  during 1997,  1998,  and
1999.  The  Company   believes  that  equipment   utilization   more  accurately
demonstrates the seasonality of its business than changes in revenue,  which are
affected by the timing of  deliveries of new revenue  equipment.  Results of any
one or more  quarters  are not  necessarily  indicative  of  annual  results  or
continuing trends.

<TABLE>
<CAPTION>

                                              Equipment Utilization Table
                                             (Miles Per Tractor Per Period)

                           First Quarter     Second Quarter     Third Quarter     Fourth Quarter
                         ----------------- ------------------ ----------------- ----------------
      <S>                <C>               <C>                <C>               <C>


     1997                    34,389            37,325             38,850           38,314
     1998                    34,828            35,796             36,455           36,813
     1999                    33,739            37,011             37,585           36,132

</TABLE>

YEAR 2000

To date, the Company's information and non-information  systems have experienced
no adverse impact from the transition to the Year 2000. In addition, the Company
is not aware of any material Year 2000 related  issues with any of its shippers,
suppliers,  or other  third  parties  with whom it has  business  relationships.
Through December 31, 1999, the Company spent  approximately  $250,000 to address
Year  2000  issues.  The  Company  does  not  expect  to incur  any  significant
additional costs relating to Year 2000 issues.

FACTORS THAT MAY AFFECT FUTURE RESULTS

A number of factors  over which the  Company has little or no control may affect
the  Company's  future  results.  Factors  that might  cause  such a  difference
include, but are not limited to, the following:

Economic  Factors.  Negative  economic factors such as recessions,  downturns in
customers' business cycles, surplus inventories,  inflation, and higher interest
rates could  impair the  Company's  operating  results by  decreasing  equipment
utilization or increasing costs of operations.

Fuel Price.  The price of diesel fuel  escalated  rapidly in late 1999 and early
2000.  Fuel is one of the Company's  largest  operating  expense,  and high fuel
prices have a negative  impact on the Company's  profitability.  Continued  high
fuel prices may affect the Company's future results.


                                       15
<PAGE>

Resale of Used Revenue Equipment. The Company historically has recognized a gain
on the sale of its revenue equipment. The market for used tractors experienced a
sharp drop in late 1999 and into 2000. If the prices for used  equipment  remain
depressed,  the Company  could find it necessary to dispose of its  equipment at
lower prices or retain some of its equipment longer,  with a resulting  increase
in operating expenses.

Recruitment,  Retention, and Compensation of Qualified Drivers.  Competition for
drivers is intense in the trucking industry. There was in 1999, and historically
has been, an industry-wide  shortage of qualified  drivers.  This shortage could
force the Company to  significantly  increase the compensation it pays to driver
employees,  curtail the Company's  growth,  or experience the adverse effects of
tractors without drivers.

Competition.  The trucking  industry is highly  competitive and fragmented.  The
Company  competes with other  truckload  carriers,  private  fleets  operated by
existing and potential  customers,  railroads,  rail-intermodal  service, and to
some extent with air-freight service. Competition is based primarily on service,
efficiency,  and freight rates. Many competitors offer transportation service at
lower rates than the Company.  The  Company's  results could suffer if it cannot
obtain higher rates than competitors that offer a lower level of service.

Regulation.   The   trucking   industry  is  subject  to  various   governmental
regulations.   The  DOT  is   considering   a   proposal   that  may  limit  the
hours-in-service during which a driver may operate a tractor and a proposal that
would require  installing  certain  safety  equipment on tractors.  Although the
Company is unable to predict the nature of any changes in regulations,  the cost
of any changes,  if implemented,  may adversely affect the  profitability of the
Company.

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

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

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

COMMODITY PRICE RISK

Prices and  availability  of all  petroleum  products are subject to  political,
economic,  and market factors that are generally outside the Company's  control.
Because the Company's  operations  are dependent  upon diesel fuel,  significant
increases  in diesel  fuel  costs  could  materially  and  adversely  affect the
Company's  results of operations  and  financial  condition.  Historically,  the
Company has been able to recover a portion of  short-term  fuel price  increases
from customers in the form of fuel  surcharges.  The price and  availability  of
diesel fuel can be  unpredictable as well as the extent to which fuel surcharges
could be  collected to offset such  increases.  For 1999,  diesel fuel  expenses
represented  16.7% of the Company's total operating  expenses and 15.2% of total
revenue.  The Company uses purchase  commitments  through  suppliers to reduce a
portion of its exposure to fuel price  fluctuations.  At December 31, 1999,  the
national  average  price of diesel fuel as provided  by the U.S.  Department  of
Energy was $1.298 per gallon.  At December  31, 1999,  the  notional  amount for
purchased commitments during 2000 was 9.5 million gallons. At December 31, 1999,
the price of the notional 9.5 million gallons would have produced  approximately
$1.5  million  of income to offset  increased  fuel  prices if the price of fuel
remained the same as of December  31, 1999.  At December 31, 1999, a ten percent
change in the price of fuel would increase or decrease the gain on fuel purchase
commitments by $1.2 million.

INTEREST RATE RISK

The Credit  Agreement,  provided  there has been no  default,  carries a maximum
variable  interest rate of LIBOR for the  corresponding  period plus 0.925%.  At
December 31, 1999, the Company had drawn $96 million under the Credit Agreement,
which is subject to  variable  rates.  Considering  all debt  outstanding,  each
one-percentage  point  increase or decrease in LIBOR would affect the  Company's
pretax interest expense by $960,000 on an annualized basis.

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

                                       16
<PAGE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Company's audited  consolidated  balance sheets,  statements of income, cash
flows,  stockholders'  equity, and notes related thereto, are contained at Pages
21 to 35 of this report. The supplementary quarterly financial data follows:

<TABLE>
<CAPTION>
Quarterly Financial Data:
(In thousands except per share amounts)
                                                       Fourth          Third           Second         First
                                                       Quarter        Quarter          Quarter       Quarter
                                                        1999           1999             1999           1999
                                                  --------------- --------------- --------------- --------------
<S>                                               <C>              <C>             <C>             <C>
Revenue                                               $141,662        $120,104        $113,211       $ 97,764
Operating income                                        12,379          12,468          11,112          6,731
Income before taxes                                     10,672          11,188           9,887          5,430
Income taxes                                             4,278           4,486           3,955          2,181
Net income                                               6,394           6,702           5,932          3,249
Net income per share                                   $  0.43         $  0.45         $  0.40        $  0.22

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

</TABLE>

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

No reports on Form 8-K have been filed  within the  twenty-four  months prior to
December  31,  1999,  involving  a change of  accountants  or  disagreements  on
accounting and financial disclosure.

                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information  respecting executive officers and directors set forth under the
captions "Election of Directors - Information Concerning Directors and Executive
Officers" and "Compliance  with Section 16(a) of the Securities  Exchange Act of
1934" on Pages 2 to 3 and Page 12 of the  Registrant's  Proxy  Statement for the
2000 annual meeting of stockholders, which will be filed with the Securities and
Exchange  Commission  in  accordance  with  Rule  14a-6  promulgated  under  the
Securities  Exchange  Act  of  1934,  as  amended  (the  "Proxy  Statement")  is
incorporated by reference.

ITEM 11. EXECUTIVE COMPENSATION

The information  respecting  executive  compensation set forth under the caption
"Executive  Compensation" on Pages 5 to 8 of the Proxy Statement is incorporated
herein  by  reference;  provided,  that the  "Compensation  Committee  Report on
Executive  Compensation" contained in the Proxy Statement is not incorporated by
reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information  respecting  security ownership of certain beneficial owners and
management  set  forth  under  the  caption  "Security  Ownership  of  Principal
Stockholders  and  Management"  on  Pages  9 to 10 of  the  Proxy  Statement  is
incorporated herein by reference.

                                       17
<PAGE>

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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

                                    PART IV

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

(a)      1.       Financial Statements.

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

Report of Independent Accountants...........................................21
Consolidated Balance Sheets.................................................22
Consolidated Statements of Income...........................................23
Consolidated Statements of Stockholders' Equity.............................24
Consolidated Statements of Cash Flows.......................................25
Notes to Consolidated Financial Statements..................................26

         2.       Financial Statement Schedules.

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

         3.       Exhibits.

See list  under  Item  14(c)  below,  with  management  compensatory  plans  and
arrangements being listed under Exhibits 10.1, 10.2, and 10.9.

(b) Reports on Form 8-K during the fourth quarter ended December 31, 1999.

One Form 8-K was filed on November 16, 1999,  with respect to the  acquisition
of Harold Ives Trucking Co. and Terminal  Truck Broker, Inc.

(c)  Exhibits

Exhibit
Number         Reference     Description

3.1               (1)        Restated Articles of Incorporation.
3.2               (1)        Amended By-Laws dated September 27, 1994.
4.1               (1)        Restated Articles of Incorporation.
4.2               (1)        Amended By-Laws dated September 27, 1994.
10.1              (1)        Incentive Stock Plan filed as Exhibit 10.9.
10.2              (1)        401(k) Plan filed as Exhibit 10.10.
10.3              (2)        Note Purchase Agreement dated October 15,
                             1995, among Covenant Transport, Inc., a
                             Tennessee corporation and CIG & Co., filed
                             as Exhibit 10.12.
10.4              (3)        Participation Agreement dated March 29, 1996, among
                             Covenant Transport, Inc., a Tennessee corporation,
                             Lease Plan USA, Inc., and ABN-AMRO Bank, N.V.,
                             Atlanta Agency, filed as Exhibit 10.14.
10.5              (3)        First Amendment to Note Purchase Agreement and
                             Waiver dated April 1, 1996, filed as Exhibit 10.16.
10.6              (4)        Waiver to Note Purchase Agreement dated March 31,
                             1997, filed as Exhibit 10.12.
10.7              (5)        Second Amendment to Note Purchase Agreement dated
                             December 30, 1997, filed as Exhibit 10.19.

                                       18
<PAGE>

10.8              (6)        Stock Purchase Agreement made and entered into as
                             of October 5, 1998, by and among Covenant
                             Transport, Inc., a Nevada corporation; Smith
                             Charitable Remainder Trust; Southern Refrigerated
                             Transport, Inc., an Arkansas corporation; Tony
                             Smith Trucking, Inc., an Arkansas corporation; and
                             Tony and Kathy Smith, husband and wife and
                             residents of Arkansas, filed as Exhibit 10.22.
10.9              (7)        Amendment No. 2 to the Incentive Stock Plan, filed
                             as Exhibit 10.10.
10.10             (7)        Amended and Restated Credit Agreement dated June
                             18, 1999, filed as Exhibit 10.11.
10.11             (8)        Stock Purchase Agreement made and entered into as
                             of November 15, 1999, by and among Covenant
                             Transport, Inc., a Tennessee corporation; Harold
                             Ives; Marilu Ives, Tommy Ives, Garry Ives, Larry
                             Ives, Sharon Ann Dickson, and the Tommy Denver Ives
                             Irrevocable Trust; Harold Ives Trucking Co.; and
                             Terminal Truck Broker, Inc.
21                (9)        List of subsidiaries.
23                (9)        Consent of PricewaterhouseCoopers LLP, independent
                             accountants.
27                (9)        Financial Data Schedule.
- --------------------------------------------------------------------------------
References:

Previously filed as an exhibit to and incorporated by reference from:

(1)      Form S-1, Registration No. 33-82978, effective October 28, 1994.
(2)      Form 10-K for the year ended December 31, 1995.
(3)      Form 10-Q for the quarter ended March 31, 1996.
(4)      Form 10-Q for the quarter ended March 31, 1997.
(5)      Form 10-K for the period ended December 31, 1997.
(6)      Form 10-K for the period ended December 31, 1998.
(7)      Form 10-Q for the quarter ended September 30, 1999.
(8)      Form 8-K for the event dated November 16, 1999.
(9)      Filed herewith.

                                       19
<PAGE>

                                   SIGNATURES

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

                                              COVENANT TRANSPORT, INC.

Date:        April 4, 2000                    By:   /s/ Joey B. Hogan
                                              Joey B. Hogan
                                              Treasurer and Chief
                                              Financial Officer

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

     Signature                       Position                          Date

/s/ David R. Parker        Chairman of the Board, President,
David R. Parker            and Chief Executive Officer
                           (principal executive officer)           April 4, 2000


/s/ Joey B. Hogan          Treasurer and Chief Financial
Joey B. Hogan              Officer (principal financial
                           and accounting officer)                 April 4, 2000

/s/ R. H. Lovin, Jr.
R. H. Lovin, Jr.           Director                                April 4, 2000


Michael W. Miller          Director


William T. Alt             Director

/s/ Robert E. Bosworth
Robert E. Bosworth         Director                                April 4, 2000

/s/ Hugh O. Maclellan, Jr.
Hugh O. Maclellan, Jr.     Director                                April 4, 2000

/s/ Mark A. Scudder
Mark A. Scudder            Director                                April 4, 2000


                                       20
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


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

In our opinion,  the  accompanying  consolidated  balance sheets and the related
consolidated  statements  of  income,  stockholders'  equity  and of cash  flows
present fairly,  in all material  respects,  the financial  position of Covenant
Transport,  Inc. and its  subsidiaries  at December  31, 1999 and 1998,  and the
results of their  operations and their cash flows for each of the three years in
the period ended  December 31, 1999, in conformity  with  accounting  principles
generally  accepted in the United  States.  These  financial  statements are the
responsibility of the Company's management;  our responsibility is to express an
opinion on these  financial  statements  based on our audits.  We conducted  our
audits of these  statements in  accordance  with  auditing  standards  generally
accepted in the United States,  which require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for the opinion expressed above.

/s/ PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP

Knoxville, Tennessee
February 9, 2000

                                       21
<PAGE>
<TABLE>
<CAPTION>

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1998 AND 1999
                         (In thousands except share data)
                                                                                              1998                   1999
                                                                                      -------------------     -----------------
<S>                                                                                   <C>                      <C>

                                     ASSETS

Current assets:
  Cash and cash equivalents                                                                      $ 2,926               $ 1,046
  Accounts receivable, net of allowance of $1,065 in 1998 and
   $1,040 in 1999                                                                                 51,789                75,038
  Drivers advances and other receivables                                                           2,476                 4,789
  Tire and parts inventory                                                                         1,929                 3,046
  Prepaid expenses                                                                                 5,325                 9,567
  Deferred income taxes                                                                            1,674                 1,310
  Income taxes receivable                                                                              -                 4,506
                                                                                      -------------------     -----------------
Total current assets                                                                              66,119                99,302

Property and equipment, at cost                                                                  282,358               349,672
Less accumulated depreciation and amortization                                                    81,821                80,638
                                                                                      -------------------     -----------------
Net property and equipment                                                                       200,537               269,034

Other                                                                                              6,303                15,638
                                                                                      -------------------     -----------------

Total assets                                                                                    $272,959              $383,974
                                                                                      ===================     =================
                        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Checks written in excess of bank balance                                                             -                 3,599
  Current maturities of long-term debt                                                             1,943                 4,218
  Accounts payable                                                                                 3,485                 7,260
  Accrued expenses                                                                                12,914                17,136
  Accrued income tax                                                                               1,404                     -
                                                                                      -------------------     -----------------
Total current liabilities                                                                         19,746                32,211

  Long-term debt, less current maturities                                                         84,331               140,497
  Deferred income taxes                                                                           27,359                47,412
                                                                                      -------------------     -----------------
Total liabilities                                                                                131,436               220,120

Commitments and contingent liabilities

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares
   authorized; 12,560,250 and 12,564,250 shares issued and                                           126                   126
   outstanding as of 1998 and 1999, respectively
  Class B common stock, $.01 par value; 5,000,000 shares authorized;
    2,350,000 shares issued and outstanding as of 1998 and 1999                                       24                    24
  Additional paid-in-capital                                                                      78,261                78,313
  Retained earnings                                                                               63,112                85,389
                                                                                      -------------------     -----------------
Total stockholders' equity                                                                       141,523               163,852
                                                                                      -------------------     -----------------
Total liabilities and stockholders' equity                                                      $272,959              $383,974
                                                                                      ===================     =================
</TABLE>

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

                                       22
<PAGE>
<TABLE>
<CAPTION>

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                  YEARS ENDED DECEMBER 31, 1997, 1998, AND 1999
                      (In thousands except per share data)

                                                                            1997              1998              1999
                                                                     ----------------   ----------------   -------------
<S>                                                                   <C>               <C>                <C>
Revenue                                                                    $ 297,861         $ 370,546         $472,741

Operating expenses:
  Salaries, wages, and related expenses                                      131,522           164,589          202,420
  Fuel, oil, and road expenses                                                64,910            68,292           84,465
  Revenue equipment rentals and purchased
   transportation                                                              8,492            24,250           49,260
  Repairs                                                                      5,885             8,366           10,078
  Operating taxes and licenses                                                 7,514             9,393           10,988
  Insurance                                                                    8,656            10,370           12,458
  General supplies and expenses                                               16,277            19,397           24,791
  Depreciation and amortization, including gain on
   disposition of equipment                                                   26,482            30,192           35,591
                                                                     ----------------  ----------------  ---------------
Total operating expenses                                                     269,738           334,849          430,051
                                                                     ----------------  ----------------  ---------------
Operating income                                                              28,123            35,697           42,690
Interest expense                                                               6,273             5,924            5,513
                                                                     ----------------  ----------------  ---------------
Income before income taxes                                                    21,850            29,773           37,177
Income tax expense                                                             8,148            11,490           14,900
                                                                     ----------------  ----------------  ---------------
Net income                                                                   $13,702           $18,283         $ 22,277
                                                                     ================  ================  ===============

Basic earnings per share:                                                      $1.03             $1.27            $1.49
Diluted earnings per share:                                                    $1.03             $1.27            $1.48


Weighted average shares outstanding                                           13,360            14,393           14,912

Adjusted weighted average shares and assumed conversions
 outstanding                                                                  13,360            14,440           15,028

</TABLE>


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

                                       23
<PAGE>
<TABLE>
<CAPTION>

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1997, 1998, AND 1999
                                 (In thousands)

                                                  Class A       Class B       Additional                        Total
                                                  Common        Common         Paid-In        Retained       Stockholders'
                                                   Stock         Stock         Capital        Earnings          Equity
                                               ------------- ------------- --------------- -------------- -----------------
<S>                                             <C>            <C>           <C>            <C>            <C>

Balances at January 1, 1997                         $ 110          $ 24        $ 50,469       $ 31,127          $ 81,730

Exercise of employee stock options                     --            --             165             --               165

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

Balances at December 31, 1997                         110            24          50,634         44,829            95,597

Exercise of employee stock options                     --            --             157             --               157

Secondary offering                                     16            --          27,470             --            27,486

Net income                                             --            --              --         18,283            18,283
                                               ------------- ------------- --------------- -------------- -----------------

Balances at December 31, 1998                         126            24          78,261         63,112           141,523

Exercise of employee stock options                     --            --              52             --                52

Net income                                             --            --              --         22,277            22,277
                                               ------------- ------------- --------------- -------------- -----------------

Balances at December 31, 1999                       $ 126           $24        $ 78,313       $ 85,389          $163,852
                                               ============= ============= =============== ============== =================

</TABLE>

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

                                       24
<PAGE>
<TABLE>
<CAPTION>


                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1997, 1998, AND 1999
                                 (In thousands)

                                                                     1997               1998                1999
                                                             -------------------------------------------------------
<S>                                                              <C>                  <C>                 <C>

Cash flows from operating activities:

Net income                                                           $13,702            $18,283             $22,277
Adjustments to reconcile net income to net cash
 provided by operating activities:
    Provision for losses on receivables                                  458                456                 131
    Depreciation and amortization                                     27,364             32,075              35,658
    Deferred income tax expense                                        4,354              4,146               9,137
    Gain on disposition of property and equipment                      (882)            (1,883)                (67)
    Changes in operating assets and liabilities:
      Receivables and advances                                       (2,581)           (12,554)            (11,974)
      Prepaid expenses                                                   200            (1,075)             (3,321)
      Tire and parts inventory                                         (156)              (617)               (750)
      Accounts payable and accrued expenses                            2,787              1,072             (6,606)
                                                             -------------------------------------------------------
Net cash provided by operating activities                             45,246             39,903              44,485

Cash flows from investing activities:

  Acquisition of property and equipment                             (54,028)           (80,303)           (101,653)
  Proceeds from disposition of property and equipment                 32,023             27,760              46,632
  Acquisition of intangibles                                         (1,250)              (220)                  --
  Acquisition of business- Bud Meyer(1)                              (4,350)                 --                  --
  Acquisition of business- SRT(2)                                         --            (6,295)                  --
  Acquisition of business- ATW                                            --                 --            (10,775)
  Acquisition of business- Harold Ives(3)                                 --                 --            (15,031)
                                                             -------------------------------------------------------
Net cash used in investing activities                               (27,605)           (59,058)            (80,827)

Cash flows from financing activities:

  Proceeds from equity offering                                           --             27,485                  --
  Exercise of stock option                                               165                157                  52
  Proceeds from issuance of long-term debt                                --             84,000              93,500
  Repayments of long-term debt                                      (18,564)           (92,094)            (62,503)
  Other                                                                (124)               (77)               (186)
  Checks in excess of bank balance                                        --                 --               3,599
                                                             -------------------------------------------------------
Net cash provided by/(used in) financing activities                 (18,523)             19,471              34,462
                                                             -------------------------------------------------------

Net change in cash and cash equivalents                                (882)                316             (1,880)

Cash and cash equivalents at beginning of period                       3,492              2,610               2,926
                                                             -------------------------------------------------------
Cash and cash equivalents at end of period                            $2,610             $2,926              $1,046
                                                             =======================================================

Supplemental disclosure of cash flow information:
 Cash paid during the year for:
    Interest                                                          $6,147             $6,021              $5,823
                                                             =======================================================
    Income taxes                                                      $2,927             $5,675             $12,108
                                                             =======================================================
</TABLE>

(1)  Acquisition of business  presented net of acquired cash of $0.3 million and
     receivable from officer of acquired company of $0.5 million.

(2)  Acquisition of business  presented net of acquired cash of $1.5 million and
     a note payable to former  shareholder of acquired  company in the amount of
     $3.0 million.

(3)  Acquisition of business  presented net of acquired cash of $3.9 million and
     receivable from a former shareholder of acquired company of $3.5 million.

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

                                       25
<PAGE>

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

1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Business - Covenant  Transport,  Inc.  (the  "Company") is a long-haul
truckload carrier that offers premium transportation  services, such as team and
refrigerated services, to customers throughout the United States.

Principles of Consolidation - The consolidated  financial statements include the
accounts of the Company,  a holding company  incorporated in the state of Nevada
in 1994, and its wholly-owned operating subsidiaries,  Covenant Transport, Inc.,
a Tennessee  corporation;  Harold Ives  Trucking  Co., an Arkansas  corporation;
Terminal Truck Broker,  Inc., an Arkansas  corporation (Harold Ives Trucking Co.
and Terminal Truck Broker,  Inc. referred together as "Harold Ives");  Bud Meyer
Truck Lines, Inc., a Minnesota corporation,  ("Bud Meyer") Southern Refrigerated
Transport,  Inc., an Arkansas corporation;  Tony Smith Trucking,  Inc. (Southern
Refrigerated Transport,  Inc. and Tony Smith Trucking, Inc. referred together as
"SRT");  Covenant.com,  Inc., a Nevada  corporation;  Covenant Asset Management,
Inc., a Nevada corporation; and CIP, Inc., a Nevada corporation. All significant
intercompany balances and transactions have been eliminated in consolidation.

Revenue  Recognition  -  Revenue,  drivers'  wages  and other  direct  operating
expenses are recognized on the date shipments are delivered to the customer. The
Company records revenue on a net basis for transactions on which it functions as
a broker.

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

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

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

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

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

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

                                       26
<PAGE>

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

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

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

In June 1998,  the  Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 133, Accounting for Derivative  Instruments
and Hedging  Activities.  The  statement  established  accounting  and reporting
standards  requiring  that  every  derivative   instrument   (including  certain
derivative  instruments  embedded in other contracts) be recorded on the balance
sheet as either an asset or liability  measured at its fair value.  SFAS No. 133
requires that changes in the derivative's fair value be recognized  currently in
earnings  unless  specific  hedge  accounting  criteria are met. The Company may
engage in hedging  activities using futures,  forward  contracts,  options,  and
swaps to hedge the impact of market  fluctuations on energy commodity prices and
interest rates.  The Company is currently  assessing the effect,  if any, on its
financial  statements of implementing SFAS No. 133. The Company will be required
to adopt the standard in 2001.

2.  PROPERTY AND EQUIPMENT

A summary of property and  equipment,  at cost, as of December 31, 1998 and 1999
is as follows:

<TABLE>
<CAPTION>
(in thousands)                                                  1998                        1999
                                                       ------------------------    ------------------------
<S>                                                    <C>                          <C>

Revenue equipment                                                     $256,767                    $313,200
Land and improvements                                                    7,611                       9,359
Buildings and leasehold improvements                                     2,642                       6,708
Communications equipment                                                10,021                      12,624
Other                                                                    5,317                       7,781
                                                       ------------------------    ------------------------
                                                                      $282,358                    $349,672
                                                       ========================    ========================
</TABLE>

Depreciation  expense  amounts  were $26.9  million,  $31.4  million,  and $35.1
million in 1997, 1998, and 1999, respectively.

                                       27
<PAGE>

3.  OTHER ASSETS

A summary of other assets as of December 31, 1998 and 1999 is as follows:

<TABLE>
<CAPTION>
(in thousands)                                                             1998                 1999
                                                                     -----------------    -----------------
<S>                                                                  <C>                   <C>

Covenants not to compete                                                       $1,400               $2,600
Tradename                                                                          --                1,000
Goodwill                                                                        3,842               11,081
Less accumulated amortization of intangibles                                    (950)              (1,498)
                                                                     -----------------    -----------------
                                                                                4,292               13,183
Other                                                                           2,011               $2,455
                                                                     -----------------    -----------------
                                                                               $6,303              $15,638
                                                                     =================    =================
</TABLE>

4.  LONG-TERM DEBT

Long-term debt consists of the following at December 31, 1998 and 1999:

<TABLE>
<CAPTION>
(in thousands)                                                         1998                   1999
                                                                 -----------------     --------------------
<S>                                                               <C>                    <C>

Borrowings under $130 million credit agreement                           $ 54,000                 $ 96,000
10-year senior notes                                                       25,000                   25,000
Notes to unrelated individuals for non-compete
 agreements                                                                   810                      550
Equipment and vehicle obligations with commercial
 lending institutions, with fixed interest rates ranging
 from 5.9% to 9.0% at December 31, 1999                                     3,464                   20,165
Note payable to former SRT shareholder related to
 purchase of SRT bearing interest at 6.5% with interest
 payable quarterly                                                          3,000                    3,000
                                                                 -----------------     --------------------
                                                                           86,274                  144,715
Less current maturities                                                     1,943                    4,218
                                                                 -----------------     --------------------
                                                                         $ 84,331                 $140,497
                                                                 =================     ====================
</TABLE>

The Company is party to a credit  agreement  with a group of banks with  maximum
borrowings of $130 million.  Borrowings related to revenue equipment are limited
to the lesser of 90% of the net book value of revenue equipment or $130 million.
Working capital  borrowings are limited to 85% of eligible accounts  receivable.
Letters of credit are limited to an aggregate  commitment  of $10  million.  The
credit agreement includes a "security  agreement" such that the credit agreement
may be  collateralized  by  virtually  all  assets of the  Company if a covenant
violation occurs. A commitment fee that is adjusted quarterly between 0.125% and
0.275% per annum based on a ratio of total debt to trailing  cash flow  coverage
is due on the daily  unused  portion of the credit  agreement.  At December  31,
1999,  the fee was 0.15% per  annum.  The  credit  agreement  is  guaranteed  by
Covenant Transport,  Inc., a Nevada corporation,  Bud Meyer Truck Lines, Inc., a
Minnesota  corporation,  Southern  Refrigerated  Transport,  Inc.,  an  Arkansas
corporation, Covenant Asset Management, Inc., a Nevada corporation, CIP, Inc., a
Nevada corporation, and Covenant.com, Inc., a Nevada corporation.

The Company renewed the loan in June 1999. The credit agreement revolves through
December  31, 2000 and then has a three-year  term out if not renewed.  Payments
for interest are due quarterly in arrears with principal  payments due in twelve
equal quarterly installments beginning in 2001 if not renewed.  Borrowings under
the  credit  agreement  are based on the  banks'  base rate or LIBOR and  accrue
interest based on one, two, or three month LIBOR rates plus an applicable margin
that is adjusted  quarterly

                                       28
<PAGE>

between  0.55% and 0.925%  based on a ratio of total debt to trailing  cash flow
coverage. At December 31, 1999, the margin was 0.60%.

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

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

Maturities of long term debt at December 31, 1999 are as follows:

              (in thousands)

                          2000       $         4,218
                          2001               100,178
                          2002                 8,236
                          2003                 3,806
                          2004                   277
                    Thereafter                28,000

5.  RELATED PARTY TRANSACTIONS

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

In June 1997 the Company  obtained a  promissory  note in the amount of $480,000
from a significant  shareholder.  The principal and related interest at the rate
of 7% was paid in full in May 1998. The Company also chartered an airplane owned
by a related  party in the amount of $262,940  during  1998 and  $42,633  during
1999.  Tenn-Ga Truck Sales, Inc., a corporation wholly owned by a related party,
purchased used tractors and trailers from the Company for approximately $768,000
during 1998 and  approximately  $2.8 million  during 1999. In December 1999, the
Company  purchased  approximately  105  acres of land  that is  adjacent  to the
corporate headquarters for approximately $890,000 from a related party.

6. LEASES

The Company has operating lease commitments for office and terminal  properties,
revenue  equipment,  computer and office equipment,  exclusive of owner/operator
rentals,  and  month-to-month  equipment  rentals,  summarized for the following
fiscal years:

              (in thousands)

                          2000       $        12,234
                          2001                 8,757
                          2002                 4,322
                          2003                 2,827
                          2004                 2,802


                                       29
<PAGE>

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

<TABLE>
<CAPTION>
(in thousands)                                             1997               1998                1999
                                                      ----------------   ----------------    ----------------
<S>                                                   <C>                <C>                 <C>

Revenue equipment rentals                                     $ 1,619            $ 5,640             $12,102
Owner/operator rentals                                          6,861             18,167              35,534
Terminal rentals                                                1,503              1,277               1,407
Other equipment rentals                                         1,182              1,290               1,618
                                                      ----------------   ----------------    ----------------
                                                              $11,165            $26,374           $  50,661
                                                      ================   ================    ================
</TABLE>

During  April  1996,  the  Company  entered  into  an  agreement  to  lease  its
headquarters  and terminal in Chattanooga  under an operating  lease.  The lease
provides for rental  payments to be variable based upon LIBOR interest rates for
five years.  The Company  entered into an  agreement  with the lessor to fix the
rental payments from January 1997 until July 2000 at  approximately  $77,000 per
month.

Covenant  leased   property  in   Chattanooga,   Tennessee  from  the  principal
stockholder  of the  Company.  Effective  July 1, 1997,  the monthly  rental was
approximately  $15,000 per month.  The Company  also leased a property at Greer,
South  Carolina  for annual  rent of  $12,000  from the  principal  stockholder.
Effective  June  1998,  these  two  leases  were  terminated  by  the  principal
stockholder without any penalties or additional payments coming due.

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

7.  INCOME TAX

Income tax expense for the years ended  December  31,  1997,  1998,  and 1999 is
comprised of:

<TABLE>
<CAPTION>
(in thousands)                                             1997               1998                1999
                                                      ----------------   ----------------    ----------------
<S>                                                   <C>                 <C>                <C>

Federal, current                                               $3,940             $5,076              $6,154
Federal, deferred                                               3,531              4,196               6,705
State, current                                                    263              1,773               1,331
State, deferred                                                   414                445                 710
                                                      ----------------   ----------------    ----------------
                                                              $ 8,148            $11,490             $14,900
                                                      ================   ================    ================
</TABLE>

Income tax  expense  varies from the amount  computed  by  applying  the federal
corporate  income tax rate of 35% to income  before  income  taxes for the years
ended December 31, 1997, 1998 and 1999 as follows:

<TABLE>
<CAPTION>
(in thousands)                                             1997               1998                1999
                                                      ----------------   ----------------    ----------------
<S>                                                   <C>                <C>                 <C>

Computed "expected" income tax expense                         $7,648            $10,420             $13,012
Adjustments in income taxes resulting from:
State income taxes, net of federal income tax effect              440                945               1,487
Permanent differences and other, net                               60                125                 401
                                                      ----------------   ----------------    ----------------
Actual income tax expense                                      $8,148            $11,490             $14,900
                                                      ================   ================    ================


</TABLE>

                                       30
<PAGE>

The temporary  differences and the approximate tax effects that give rise to the
Company's  net  deferred  tax  liability  at  December  31, 1998 and 1999 are as
follows:
<TABLE>
<CAPTION>
(in thousands)                                                  1998                        1999
                                                       ------------------------    ------------------------
<S>                                                    <C>                         <C>

Deferred tax assets:
  Accounts receivable                                                  $   181                     $   372
  Accrued expenses                                                       1,675                       1,350
  Alternative minimum tax credits                                        4,778                         958
  Investment tax credits carryforward                                       82                          --
  Intangible assets                                                        222                          --
                                                       ------------------------    ------------------------
                                                                         6,938                       2,680
Deferred tax liability:
  Property and equipment                                                32,623                      47,098
  Adjustments resulting from a change in
   accounting methods for tax purposes                                      --                       1,150
  Unrealized gain on securities                                             --                          28
  Intangible assets                                                         --                         506
                                                       ------------------------    ------------------------
Net deferred tax liability                                              25,685                      46,102
Portion reflected as current asset                                       1,674                       1,310
                                                       ------------------------    ------------------------
Deferred tax liability                                                $ 27,359                    $ 47,412
                                                       ========================    ========================
</TABLE>

8.  COMMITMENTS AND CONTINGENT LIABILITIES

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

Financial  risks which  potentially  subject the  Company to  concentrations  of
credit  risk  consist  of  deposits  in banks in excess of the  Federal  Deposit
Insurance  Corporation limits. The Company's sales are generally made on account
without  collateral.  Repayment  terms  vary based on  certain  conditions.  The
Company maintains reserves which management believes are adequate to provide for
potential credit losses.  The majority of the Company's  customer base spans the
United  States.  The  Company  monitors  these  risks and  believes  the risk of
incurring material losses is remote.

The Company has entered into  minimum  purchase  agreements  for the purchase of
diesel fuel. The agreements  provide for specified amounts of fuel at contracted
prices through 2001. At December 31, 1999, the approximate  number of gallons of
fuel purchase commitments were as follows:

                  2000               9,500,000 gallons
                  2001                 750,000 gallons


                                       31
<PAGE>

9.  EARNINGS PER SHARE

The following table sets forth for the periods  indicated the calculation of net
earnings per share included in the Company's Consolidated Statement of Income:

<TABLE>
<CAPTION>
(in thousands except per share data)                       1997               1998                1999
                                                      ----------------   ----------------    ----------------
<S>                                                   <C>                <C>                 <C>
Numerator:

  Net Income                                                  $13,702            $18,283             $22,277

Denominator:

  Denominator for basic earnings
    per share - weighted-average shares                        13,360             14,393              14,912

Effect of dilutive securities:

  Employee stock options                                           --                 47                 116
                                                      ----------------   ----------------    ----------------
Denominator for diluted earnings per share -
  adjusted weighted-average shares and assumed
  conversions                                                  13,360             14,440              15,028
                                                      ================   ================    ================

Basic earnings per share:                             $          1.03    $          1.27     $          1.49
                                                      ================   ================    ================
Diluted earnings per share                            $          1.03    $          1.27     $          1.48
                                                      ================   ================    ================

</TABLE>

10. DEFERRED PROFIT SHARING EMPLOYEE BENEFIT PLAN

The  Company  has a  deferred  profit  sharing  and  savings  plan  that  covers
substantially  all employees of the Company with at least six months of service.
Employees  may  contribute  up to 17% of their  annual  compensation  subject to
Internal Revenue Code maximum  limitations.  The Company may make  discretionary
contributions  as  determined  by a  committee  of the Board of  Directors.  The
Company  contributed  approximately  $538,000,  $873,000,  and $782,000 in 1997,
1998, and 1999, respectively, to the profit sharing and savings plan.

                                       32
<PAGE>

11. INCENTIVE STOCK PLAN

The Company has adopted an  incentive  stock plan.  Awards may be in the form of
incentive stock awards or other forms. The Company has reserved 1,300,000 shares
of Class A Common  Stock  for  distribution  at the  discretion  of the Board of
Directors.  The options vest  ratively over 5 years and expire 10 years from the
date of grant.  The following  table details the activity of the incentive stock
option plan:
<TABLE>
<CAPTION>
                                                                           Weighted            Options
                                                                            Average          Exercisable at
                                                         Shares          Exercise Price        Year End
                                                    ------------------ ------------------ -------------------
<S>                                                 <C>                 <C>               <C>

Under option at December 31, 1996                             383,250             $15.80              75,250

Options granted in 1997                                       149,000             $16.43
Options exercised in 1997                                    (10,250)             $16.09
Options canceled in 1997                                     (20,500)             $15.79
                                                    ------------------
Under option at December 31, 1997                             501,500             $15.87             143,800

Options granted in 1998                                       298,250             $12.21
Options exercised in 1998                                    (10,000)             $15.68
Options canceled in 1998                                     (20,000)             $14.80
                                                    ------------------
Under option at December 31, 1998                             769,750             $14.43             206,500

Options granted in 1999                                       202,750             $13.06
Options exercised in 1999                                     (4,000)             $13.06
Options canceled in 1999                                     (35,950)             $17.18
                                                    ------------------
Under option at December 31, 1999                             932,550             $14.14             354,150
</TABLE>

<TABLE>
<CAPTION>

                                         Options Outstanding                           Options Exercisable
                        ------------------------------------------------------- ----------------------------------
<S>                      <C>                 <C>                <C>               <C>             <C>
                                                 Weighted-        Weighted-            Number       Weighted-
    Range of                   Number             Average           Average       Exercisable         Average
 Exercise Prices            Outstanding          Remaining         Exercise                At        Exercise
                            at 12/31/99     Contractual Life          Price          12/31/99           Price
- ----------------------- ---------------- -------------------- ----------------- ---------------- -----------------
$10.00 to $12.99                267,750                  105         $11.71            51,950          $11.43
$13.00 to $15.99                512,050                   95         $14.49           184,550          $15.44
$16.00 to $20.00                152,750                   71         $17.22           117,650          $16.78

</TABLE>

The Company  accounts for its stock-based  compensation  plans under APB No. 25,
under which no  compensation  expense has been  recognized  because all employee
stock options have been granted with the exercise  price equal to the fair value
of the Company's Class A Common Stock on the date of grant.  Under SFAS No. 123,
fair value of options  granted are  estimated  as of the date of grant using the
Black-Scholes   option  pricing  model  and  the  following   weighted   average
assumptions:  risk-free interest rates ranging from 5.0% to 6.0%;  expected life
of 5 years;  dividend rate of zero percent; and expected volatility of 18.5% for
1997,  42.0% for 1998,  and 42.6% for 1999.  Using these  assumptions,  the fair
value of the employee stock options granted in 1997, 1998, and 1999 is $600,000,
$1.2  million,   and  $900,000   respectively,   which  would  be  amortized  as
compensation  expense over the vesting period of the options.  Had  compensation
cost been determined in accordance with SFAS No. 123,  utilizing the assumptions
detailed  above,  the  Company's  net income and net income per share would have
been reduced to the following pro forma amounts for the years ended December 31,
1997, 1998 and 1999:

                                       33
<PAGE>

<TABLE>
<CAPTION>
(in thousands except per share data)                     1997                 1998                 1999
<S>                                                     <C>                  <C>                  <C>

Pro forma net income                                    13,403               17,736              21,565

Pro forma earnings per share:
   Basic                                                 $1.00                $1.23               $1.45
   Diluted                                                1.00                 1.23                1.43

</TABLE>

12. BUSINESS COMBINATIONS

In August 1997, the Company purchased certain  intangible assets of Trans-Roads,
Inc. for $2.25 million, of which $1 million will be paid out over the five years
following closing.

In October  1997,  the Company  purchased  all of the  outstanding  stock of Bud
Meyer.  The  acquisition  of Bud Meyer has been accounted for under the purchase
method of accounting.  Accordingly, the operating results of Bud Meyer have been
included in the  consolidated  operating  results since the date of acquisition.
The  purchase  price of $5.2  million,  net of cash  received of $347,688  and a
receivable from an officer of Bud Meyer to the acquired  company of $501,870 has
been allocated to the net assets  acquired based on appraised fair values at the
date of acquisition.

In August 1998, the Company purchased certain assets of Gouge Trucking, Inc. for
approximately $1.0 million.

In October 1998, the Company  purchased all of the outstanding stock of SRT. The
acquisition  of SRT  has  been  accounted  for  under  the  purchase  method  of
accounting.  Accordingly, the operating results of SRT have been included in the
consolidated operating results since the date of acquisition. The purchase price
of $10.75 million,  net of cash received of approximately  $1.5 million and note
payable in the amount of $3.0  million to a former  shareholder  of SRT has been
allocated to the net assets  acquired based on appraised fair values at the date
of acquisition.

In September 1999, the Company  purchased  certain assets of ATW, Inc. for $10.8
million, which included $9.3 million for property and equipment.

In November 1999, the Company  purchased all of the outstanding  stock of Harold
Ives.  The  acquisition of Harold Ives has been accounted for under the purchase
method of accounting and goodwill is being amortized over 30 years. Accordingly,
the  operating  results of Harold Ives have been  included  in the  consolidated
operating  results since the date of  acquisition.  The purchase  price of $22.4
million,  net of cash received of $3.9 million and a receivable  from an officer
of Harold Ives to the acquired company of $3.5 million has been allocated to the
net assets  acquired  based on  appraised  fair values as set forth below at the
date of acquisition.

(in thousands)
           Property and equipment                                    $ 39,290
           Current assets                                              15,168
           Intangibles                                                  6,621
           Accounts payable and accrued expenses                      (8,691)
           Deferred taxes                                             (9,914)
           Notes payable                                             (27,443)
                                                           -------------------
                                                                     $ 15,031
                                       34
<PAGE>

The unaudited pro forma operating data for the Company, assuming the acquisition
of Bud Meyer occurred  January 1, 1996, the acquisition of SRT occurred  January
1, 1997, and the Harold Ives acquisition occurred January 1, 1998.
<TABLE>
<CAPTION>
(in thousands except per share data)                   1997                1998               1999
                                                  --------------     ---------------     ---------------
                                                    (unaudited)         (unaudited)        (unaudited)
<S>                                              <C>                  <C>                <C>
Revenues                                         $     356,919      $     451,463      $     525,657

Net Income                                              13,992             20,092             23,272

Earnings per share
    Basic                                        $        1.05      $        1.40      $        1.56

    Diluted                                      $        1.05      $        1.39      $        1.55

</TABLE>

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

13. SUBSEQUENT EVENTS

The Company announced the intent to merge its logistics business with five other
transportation   companies  into  a  commonly   owned,   Internet-based   global
transportation  logistics company,  Transplace.com.  The six companies intend to
develop  programs for the  cooperative  purchasing  of products,  supplies,  and
services and the achievement of other synergies.  Covenant intends to contribute
$5.0 million in cash for initial funding toward the venture. Transplace.com will
focus on truckload,  refrigerated,  and  intermodal  capabilities.  Assuming the
closing of the Transplace.com  transaction,  Covenant will no longer operate its
own transportation logistics or brokerage business.

                                       35



                         SUBSIDIARIES OF THE REGISTRANT


Bud Meyer Truck Lines, Inc., a Minnesota corporation

CIP, Inc., a Nevada corporation

Covenant Asset Management, Inc., a Nevada corporation

Covenant.com, Inc., a Nevada corporation

Covenant Transport, Inc., a Tennessee corporation

Harold Ives Trucking Co., an Arkansas corporation

Southern Refrigerated Transport, Inc., an Arkansas corporation

Terminal Truck Broker, Inc., an Arkansas corporation

Tony Smith Trucking, Inc., an Arkansas corporation





                       CONSENT OF INDEPENDENT ACCOUNTANTS

We  hereby  consent  to the  incorporation  by  reference  in  the  Registration
Statements  on Form S-8 (File Nos.  333-2654,  33-88686,  and  333-67559) of our
report dated February 9, 2000, relating to the financial statements which appear
in  Covenant  Transport,  Inc.'s  Annual  Report on Form 10-K for the year ended
December 31, 1999.

/s/ PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP

Knoxville, Tennessee
April 7, 2000



<TABLE> <S> <C>


<ARTICLE>                           5
    <CIK>                           0000928658
    <NAME>                          COVENANT TRANSPORT, INC.
    <MULTIPLIER>                    1,000
    <CURRENCY>                      U.S. Dollars

<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-1-1999
<PERIOD-END>                                   DEC-31-1999
<EXCHANGE-RATE>                                1.0
<CASH>                                         1046
<SECURITIES>                                   0
<RECEIVABLES>                                  79827
<ALLOWANCES>                                   1040
<INVENTORY>                                    3046
<CURRENT-ASSETS>                               99302
<PP&E>                                         349672
<DEPRECIATION>                                 80638
<TOTAL-ASSETS>                                 383974
<CURRENT-LIABILITIES>                          32211
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       126
<OTHER-SE>                                     24
<TOTAL-LIABILITY-AND-EQUITY>                   383974
<SALES>                                        0
<TOTAL-REVENUES>                               472741
<CGS>                                          0
<TOTAL-COSTS>                                  430051
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             5513
<INCOME-PRETAX>                                37177
<INCOME-TAX>                                   14900
<INCOME-CONTINUING>                            22277
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   22277
<EPS-BASIC>                                    1.49
<EPS-DILUTED>                                  1.48




</TABLE>


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