SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K
(Mark One)
[ X ]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
       ACT OF 1934 (FEE REQUIRED)
       For the Fiscal Year Ended December 31, 2001
                                       OR
[   ]  TRANSITION  REPORT  PURSUANT  TO  SECTION 13  OR  15(d)  OF THE
       SECURITIES  EXCHANGE  ACT OF 1934 (NO FEE REQUIRED).
       For the transition period from        to

Commission file number 0-24960

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

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

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

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

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

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

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

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant was approximately  $97.2 million as of March 21, 2002 (based upon the
$15.50 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 10% of a class
of outstanding common stock, and no other persons, are affiliates.

As of March 21, 2002, the  registrant  had  11,752,553  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  2002  annual  meeting  of
stockholders that will be filed no later than April 29, 2002.







                              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 6 herein

Item 3       Legal Proceedings                                              Page 7 herein

Item 4       Submission of Matters to a Vote of Security Holders            Page 7 herein

                                              Part II

Item 5       Market for the Registrant's Common Equity and
                Related Stockholder Matters                                 Page 8 herein

Item 6       Selected Financial Data                                        Page 9 herein
                                                                            Page 11 herein
Item 7       Management's Discussion and Analysis of Financial
                Condition and Results of Operations

Item 7A      Quantitative and Qualitative Disclosures About Market Risk     Page 23 herein

Item 8       Financial Statements and Supplementary Data                    Page 25 herein

Item 9       Changes in and Disagreements with Accountants on
                Accounting and Financial Disclosure                         Page 25 herein

                                              Part III

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

Item 11      Executive Compensation                                         Pages 5-7 of Proxy Statement

Item 12      Security Ownership of Certain Beneficial Owners and
                Management                                                  Pages 8-9 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        Page 26 herein
                Form 8-K

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

     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 - Factors That May
Affect Future  Results" for additional  information and factors to be considered
concerning forward-looking statements.

                                       2



                                     PART I

ITEM 1.           BUSINESS

General

Covenant  Transport,  Inc.  ("Covenant" or the "Company") is a truckload carrier
that offers just-in-time and other premium transportation services for customers
throughout  the United  States.  Covenant  was  founded by David and  Jacqueline
Parker in 1985 with 25 tractors and 50 trailers.  In sixteen years of operating,
the Company's fleet has grown to 3,700 tractors and 7,702 trailers,  and in 2001
revenue was $547.0 million.  The Company has completed nine  acquisitions  since
1996,  including  four in the past three years.  In September  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.  In August
2000,  the  Company  purchased  certain  trucking  assets of  Con-Way  Truckload
Services, Inc. ("CTS"), an $80 million annual truckload carrier headquartered in
Fort Worth, Texas.

At December  31, 2001,  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;  Southern
Refrigerated  Transport,  Inc.  ("SRT"),  an  Arkansas  corporation;  Tony Smith
Trucking,  Inc., an Arkansas corporation;  Harold Ives Trucking Co., an Arkansas
corporation;  CVTI Receivables Corp. ("CRC"), a Nevada corporation, and Terminal
Truck Broker, Inc., an Arkansas corporation.

This report  contains  forward-looking  statements.  Additional  written or oral
forward-looking  statements  may be made  by the  Company  from  time to time in
filings with the  Securities  and Exchange  Commission or  otherwise.  The words
"believes," "expects,"  "anticipates,"  "estimates," and "projects," and similar
expressions identify forward-looking statements, which speak only as of the date
the statement was made. Such  forward-looking  statements are within the meaning
of that term in Section  27A of the  Securities  Act of 1933,  as  amended,  and
Section 21E of the Securities Exchange Act of 1934, as amended.  Forward-looking
statements  are  inherently  subject to risks and  uncertainties,  some of which
cannot be predicted or quantified. Future events and actual results could differ
materially  from  those  set  forth  in,  contemplated  by,  or  underlying  the
forward-looking  statements.  Statements in this report,  including the Notes to
the Consolidated Financial Statements and "Management's  Discussion and Analysis
of Financial  Condition  and Results of  Operations,"  describe  factors,  among
others,  that could contribute to or cause such differences.  Additional factors
that could cause actual  results to differ  materially  from those  expressed in
such forward-looking  statements are set forth in "Business" in this report. The
Company   undertakes   no   obligation   to   publicly   update  or  revise  any
forward-looking  statements,  whether  as a result  of new  information,  future
events, or otherwise.

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 2001, the  transportation  industry was the largest industry Covenant served.
In the aggregate,  subsidiaries of CNF, Inc. accounted for approximately 13% and
11% of Covenant's  2001 and 2000 revenue,  respectively.  No single  customer or
group accounted for 10% or more of the Company's revenue in 1999.

                                       3



The Company  operates  throughout  the United  States and in parts of Canada and
Mexico,  with  substantially all of its revenue generated from within the United
States.  Less than one percent of the  Company's  revenues were  generated  from
Canada and Mexico in each of the last three fiscal  years.  All of the Company's
assets are domiciled in the United States.

Covenant   conducts  its  operations  from  its   headquarters  in  Chattanooga,
Tennessee.  The former Harold Ives Trucking  operation has been  centralized  in
Chattanooga as well. SRT's operations center remains in Ashdown, Arkansas.

Fleet managers at each operation 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,  performance,  and other factors that affect
operating efficiency.  All of the Company's tractors have been equipped with the
Qualcomm  systems  since 1995 and the Company  has added  Qualcomm  systems,  if
necessary, to the tractors obtained in its acquisitions.

As an  additional  service to  customers,  the Company  offers  electronic  data
interchange  and  Internet-based  data   communication.   These  services  allow
customers and the Company to communicate  electronically,  permitting  real-time
information  flow,  reductions or eliminations in paperwork,  and fewer clerical
personnel,  as  customers  can receive  updates as to cargo  position,  delivery
times, and other  information.  The Company also allows customers to communicate
electronically  in  order  to  obtain  information  regarding  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  automated 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.

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, 2001,  teams  operated  approximately  35% of the
Company's tractors. The single driver fleets operate fewer miles per tractor and
experience  more empty  miles but these  factors  are  expected  to be offset by
higher  revenue  per loaded mile and the  reduced  employee  expense of only one
driver.

Covenant is not a party to a collective  bargaining  agreement and its employees
are not  represented  by a union.  At December  31, 2001,  the Company  employed
approximately  5,021  drivers  and  approximately  1,094  nondriver   personnel.
Management believes that the Company has a good relationship with its personnel.

                                       4



Revenue Equipment

Management  believes  that  operating  high quality,  efficient  equipment is an
important  part of  providing  excellent  service to  customers.  The  Company's
historical  policy has been to operate  its  tractors  while  under  warranty to
minimize repair and maintenance cost and reduce service  interruptions caused by
breakdowns.  In  conjunction  with the  extension of its trade cycle on tractors
from three to four years,  the Company  purchased  extended  warranties on major
components.  The  Company  also  orders  most  of  its  equipment  with  uniform
specifications to reduce its parts inventory and facilitate maintenance.

The  Company's  fleet of 3,700  tractors  had an average  age of 25.6  months at
December  31,  2001,  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.

For the past several quarters, the nationwide inventory of used tractors has far
exceeded  demand.  As a result,  the market  value of used  tractors  has fallen
significantly  below the carrying  values  recorded on the  Company's  financial
statements.  In 2001,  the Company had  extended the trade cycle on its tractors
from three years to four years,  which delayed any  significant  disposals  into
2002 and  later  years.  The  market  for used  tractors  has not  significantly
improved.  As a result,  the Company recorded a $15.4 million  impairment charge
related to  approximately  1,770 model year 1998 through 2000 tractors in use in
2001.  The  Company  will  recognize  additional  expense on 325 model year 2000
tractors in the first quarter of 2002. The Company has negotiated a purchase and
trade agreement with Freightliner Corporation covering the sale of the year 1998
through 2000 tractors and the purchase of an equal number of replacement  units.
The Company's  approximately 1,400 model year 2001 tractors,  which are expected
to be sold or traded in 2003 and 2004, are not affected by the charge.

At December 31, 2001,  the Company's  fleet of 7,702 trailers had an average age
of 44.1 months. Approximately 88% of the Company's trailers were 53-feet long by
102-inch  wide, dry vans.  The Company also operated  approximately  964 53-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 premium services such
as team, refrigerated and dedicated contract 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 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 to customers 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 employees 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.

                                       5


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.  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.
During 2001 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 decreased the
Company's profitability. Although the Company historically has been able to pass
through a substantial part of 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, out-of-route miles, or fuel used while the tractor is idling. At December
31, 2001,  the Company had purchase  commitments  for  approximately  55 million
gallons in each of 2002 and 2003.

ITEM 2.  PROPERTIES

The Company's  headquarters and main terminal are located on  approximately  180
acres of property in Chattanooga,  Tennessee, that include an office building of
approximately   182,000   square  feet,  the  Company's   approximately   65,000
square-foot  principal maintenance facility, a body shop of approximately 16,600
square feet, and a truck wash.  Covenant  maintains sixteen terminals located on
its major traffic lanes in the following cities, with the facilities noted:


                                                             Driver
      Terminal Locations                  Maintenance     Recruitment      Sales          Ownership
      ------------------                  -----------     -----------      -----          ---------
                                                                              
      Chattanooga, Tennessee                   x               x             x              Owned
      Oklahoma City, Oklahoma                  x                                            Owned
      French Camp, California                                                               Leased
      Fontana, California                      x                                            Leased
      Long Beach, California                                                                Owned
      Dalton, Georgia                          x                             x              Owned
      Pomona, California                                                     x              Owned
      Hutchins, Texas                          x                                            Owned
      El Paso, Texas                                                                        Leased
      Laredo, Texas                                                                         Leased
      Delanco, New Jersey                                                                   Leased
      Indianapolis, Indiana                                                                 Leased
      Ashdown, Arkansas                        x               x             x              Owned
      Little Rock, Arkansas                    x                                            Owned
      Dayton, Ohio                                                                          Leased
      Greensboro, North Carolina                                                            Leased


                                       6


The terminals  provide 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.

ITEM 3.  LEGAL PROCEEDINGS AND INSURANCE

The Company from time to time is a party to  litigation  arising in the ordinary
course of its business,  most of which involves  claims for personal  injury and
property damage incurred in the transportation of freight.  In 2001, the Company
maintained  insurance  covering  losses in excess of a $250,000  deductible from
cargo loss,  physical damage claims,  personal injury and property  damage.  The
Company maintains a workers'  compensation  plan for its employees.  Each of the
primary insurance policies has a stop-loss 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.

In the first  quarter  of 2002,  the  Company  increased  its  deductibles  to a
combined $500,000 per occurrence,  with each occurrence  including the aggregate
of liability,  cargo,  and physical damage  coverage.  In addition,  the Company
increased its workers' compensation deductible to $500,000 per occurrence.

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

During the fourth  quarter of the year ended  December 31, 2001, no matters were
submitted to a vote of security holders.






                                       7




                                     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 is traded on the Nasdaq  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, 2000 to December 31, 2001.


           Period                          High               Low

              Calendar Year 2000
                     1st Quarter        $ 18.250           $ 10.250
                     2nd Quarter        $ 15.875           $  7.563
                     3rd Quarter        $ 11.000           $  7.688
                     4th Quarter        $ 12.125           $  8.000

              Calendar Year 2001
                     1st Quarter        $ 16.313           $ 10.250
                     2nd Quarter        $ 17.560           $ 11.130
                     3rd Quarter        $ 15.500           $  9.100
                     4th Quarter        $ 16.700           $  9.310

As of March 25, 2002, the Company had approximately 48 stockholders of record of
its  Class  A  Common  Stock.   However,  the  Company  estimates  that  it  has
approximately  2,200 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 and reduce the
Company's  indebtedness  rather  than  to pay  dividends.  The  payment  of cash
dividends is currently  limited by  agreements  relating to the  Company's  $120
million line of credit.  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.

                                       8



ITEM 6.  SELECTED FINANCIAL AND OPERATING DATA

(In thousands, except per share and operating data amounts)


                                                                         Years Ended December 31,
                                                     1997           1998            1999           2000            2001
                                              ----------------------------------------------------------------------------
                                                                                                 
Statement of Operations Data:
Operating revenue (1)                              $ 297,861      $ 370,546      $ 472,741       $ 552,429      $ 547,028
Operating expenses:
  Salaries, wages, and related expenses              131,522        164,589        202,420         239,988        239,411
  Fuel expense (2)                                    53,166         56,384         71,733          78,828         84,405
  Operations and maintenance                          20,802         23,842         29,112          34,817         37,779
  Revenue equipment rentals and
     purchased transportation                          8,492         24,250         49,260          76,131         65,069
  Operating taxes and licenses                         8,922         10,334         11,777          14,940         14,358
  Insurance and claims                                 9,007         11,936         14,096          18,907         27,838
  Communications and utilities                         3,533          4,328          5,682           7,189          7,439
  General supplies and expenses                        7,812          8,994         10,380          13,970         14,468
  Depreciation and amortization, including
    gains (losses) on disposition of
    equipment and impairment of assets (3)            26,482         30,192         35,591          38,879         56,324
                                              ----------------------------------------------------------------------------
        Total operating expenses                     269,738        334,849        430,051         523,649        547,091
                                              ----------------------------------------------------------------------------
        Operating income (loss)                       28,123         35,697         42,690          28,780           (63)
Other (income) expense:
  Interest expense                                     6,519          6,252          5,993           9,894          7,855
  Interest income                                      (246)          (328)          (480)           (520)          (328)
  Other                                                    -              -              -           (368)            799
                                              ----------------------------------------------------------------------------
        Total other (income) expense                   6,273          5,924          5,513           9,006          8,326
                                              ----------------------------------------------------------------------------
        Income (loss) before income taxes             21,850         29,773         37,177          19,774        (8,389)
Income tax expense (benefit)                           8,148         11,490         14,900           7,899        (1,727)
                                              ----------------------------------------------------------------------------
        Net income (loss)                          $  13,702      $  18,283      $  22,277       $  11,875      $ (6,662)
                                              ============================================================================


(1) Excludes fuel surcharges.
(2) Net of fuel surcharges of $2.4 million, -0-, $2.4 million, $25.3 million,
    and $19.5 million in 1997, 1998, 1999, 2000 and 2001, respectively.
(3) Includes a $15.4 million pre-tax impairment charge in 2001.


                                                                                                 
Basic earnings per share                           $    1.03      $    1.27      $    1.49       $    0.82      $  (0.48)
Diluted earnings per share                              1.03           1.27           1.48            0.82         (0.48)

Weighted average common shares
    outstanding                                       13,360         14,393         14,912          14,404         13,987

Adjusted weighted average common
   shares and assumed conversions                     13,360         14,440         15,028          14,533         13,987
   outstanding


                                       9





                                                                          Years Ended December 31,
Selected Balance Sheet Data                          1997            1998           1999           2000            2001
                                             -----------------------------------------------------------------------------
                                                                                                 
Net property and equipment                         $ 161,621      $ 200,537      $ 269,034       $ 256,049      $ 231,536
Total assets                                         215,256        272,959        383,974         390,513        349,782
Long-term debt, less current maturities               80,812         84,331        140,497          74,295         24,000
Stockholders' equity                               $  95,597      $ 141,522      $ 163,852       $ 167,822      $ 161,902

Selected Operating Data:
Pre-tax margin                                          7.3%           8.0%           7.9%            3.6%         (1.5%)
Average revenue per loaded mile                     $   1.12       $   1.18       $   1.20        $   1.23       $   1.21
Average revenue per total mile                      $   1.07       $   1.10       $   1.11        $   1.13       $   1.12
Average revenue per tractor per week                $  3,059       $  3,045       $  3,078        $  2,790       $  2,737
Average miles per tractor per year                   149,117        144,000        144,601         128,754        127,714
Weighted average tractors for year (1)                 1,866          2,333          2,929           3,759          3,791
Total tractors at end of period (1)                    2,136          2,608          3,521           3,829          3,700
Total trailers at end of period (2)                    3,948          4,526          6,199           7,571          7,702


(1) Includes monthly rental tractors.
(2) Excludes monthly rental trailers.








                                       10




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

OVERVIEW

The condensed consolidated financial statements include the accounts of Covenant
Transport,  Inc., a Nevada holding company,  and its  wholly-owned  subsidiaries
("Covenant"  or  the  "Company").  All  significant  intercompany  balances  and
transactions have been eliminated in consolidation.

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.  Statements that
constitute  forward-looking  statements are usually  identified by words such as
"anticipates,"   "believes,"  "estimates,"  "projects,"  "expects,"  or  similar
expressions. These statements are made pursuant to the safe harbor provisions of
the Private Securities  Litigation Reform Act of 1995. Such statements are based
upon the current beliefs and  expectations  of the Company's  management and are
subject to significant risks and  uncertainties.  Actual results may differ from
those set forth in the forward-looking  statements. The following factors, among
others,   could  cause  actual  results  to  differ  materially  from  those  in
forward-looking  statements:  excess capacity in the trucking industry;  surplus
inventories;  recessionary  economic cycles and downturns in customers' business
cycles;  increases or rapid  fluctuations in fuel prices,  interest rates,  fuel
taxes,  tolls, and license and registration  fees;  increases in the prices paid
for new revenue  equipment;  the resale value of the Company's  used  equipment;
increases  in  compensation  for and  difficulty  in  attracting  and  retaining
qualified  drivers and  owner-operators;  increases  in  insurance  premiums and
deductible amounts relating to accident,  cargo, workers' compensation,  health,
and  other  claims;  seasonal  factors  such as harsh  weather  conditions  that
increase  operating  costs;  competition  from  trucking,  rail,  and intermodal
competitors; regulatory requirements that increase costs or decrease efficiency;
and the  ability  to  identify  acceptable  acquisition  candidates,  consummate
acquisitions,  and  integrate  acquired  operations.  Readers  should review and
consider  the various  disclosures  made by the  Company in its press  releases,
stockholder  reports,  and public filings,  as well as the factors  explained in
greater detail under "Factors that May Affect Future Results" herein.

During the three-year  period ended December 31, 2001, the Company increased its
revenue at a compounded  annual growth rate of 13.9%, as revenue  increased from
$370.5 million in 1998 to $547.0 million in 2001. The growth in revenue resulted
from  internal  expansion  of the  fleet  and  customer  base  as  well  as from
acquisitions.  The acquired operations  generated  approximately $185 million in
combined revenue in the years prior to their  acquisition.  The revenue from new
customers and acquired operations helped offset the loss of revenue from certain
existing  customers  whose  freight  volumes were affected by the economy or who
sought lower priced service.  Due to a weak freight  environment in much of 2000
and all of 2001,  the Company has elected to  constrain  the size of the Company
fleet until fleet production and profitability  improve. The main constraints on
internal  growth are the  ability to recruit and retain a  sufficient  number of
qualified  drivers and, in times of slower  economic  growth,  to add profitable
freight.

The Company's acquisitions of ATW, Harold Ives, and CTS have resulted in changes
in several  operating  statistics and expense  categories.  These operations use
predominately  single-driver  tractors,  as opposed to the primarily team-driver
tractor  fleet  historically  operated by  Covenant's  long-haul  operation.  In
addition,  Covenant  reduced  the  number of teams in its  historical  operation
during 2001 as the economic recession resulted in decreased demand for expedited
service. The single driver fleets operate fewer miles per tractor and experience
more  empty  miles.  The  additional  expenses  and lower  productive  miles are
expected  to be 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 continue to shift in future
periods with the mix of single, team, and temperature-controlled operations.

The Company  continues to obtain revenue  equipment  through its  owner-operator
fleet and finance equipment under operating  leases.  Over the past year, it has
become more difficult to retain owner-operators due to the challenging operating
conditions. The Company's owner-operator fleet decreased to an average of 360 in
2001  compared  to an

                                       11


average of 509 in 2000 and an average of 285 in 1999.  Owner-operators provide a
tractor and a driver and are responsible for all operating  expenses in exchange
for a fixed  payment per mile.  The Company does not have the capital  outlay of
purchasing the tractor.  The Company's use of operating  leases has continued to
grow.  As of December  31,  2001,  the Company had  financed  approximately  963
tractors and 2,564 trailers under operating leases as compared to 1,090 tractors
and 1,541  trailers  under  operating  leases as of  December  31,  2000 and 717
tractors and 450 trailers  financed  under  operating  leases as of December 31,
1999.  The payments to  owner-operators  and the  financing  of equipment  under
operating  leases  are  recorded  in 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,  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 evaluates its efficiency using pre-tax margin and net margin rather than
operating ratio.

The Company's  tractor leases generally run for a term of three years.  With the
extension of the tractor's trade cycle to approximately  four years, the Company
has been  purchasing the leased tractors at the expiration of the lease term. To
date the purchases have been financed  through the Company's line of credit.  As
the tractors are purchased,  the accounting switches to the accounting for owned
equipment. Trailer leases generally run for a term of seven years with the first
leases  expiring in 2005. The Company has not determined  whether it anticipates
purchasing trailers at the end of these leases.

Effective  July 1, 2000,  the Company  combined its logistics  business with the
logistics  businesses  of five  other  transportation  companies  into a company
called  Transplace,   Inc.  ("TPC").  TPC  operates  an  Internet-based   global
transportation  logistics service and is developing programs for the cooperative
purchasing of products,  supplies,  and services.  In the transaction,  Covenant
contributed  its  logistics  customer  list,  logistics  business  software  and
software licenses,  certain  intellectual  property,  intangible assets totaling
approximately $5.1 million,  and $5.0 million in cash for the initial funding of
the venture.  In  exchange,  Covenant  received  12.4%  ownership  in TPC.  Upon
completion of the transaction,  Covenant ceased operating its own transportation
logistics  and brokerage  business,  which  consisted  primarily of the Terminal
Truck Broker, Inc. business acquired in November 1999. The contributed operation
generated  approximately  $5.0 million in net brokerage  revenue  (gross revenue
less  purchased   transportation  expense)  received  on  an  annualized  basis.
Initially,  the  Company  accounted  for its 12.4%  investment  in TPC using the
equity method of  accounting.  During the third quarter of 2001, TPC changed its
filing  status to a C  corporation  and as a result,  management  determined  it
appropriate to account for its investment using the cost method of accounting.



                                       12




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


                                                                         1999          2000          2001
                                                                  -----------------------------------------
                                                                                           
      Operating revenue                                                 100.0%        100.0%        100.0%
      Operating expenses:
        Salaries, wages, and related expenses                             42.8          43.4          43.8
        Fuel expense                                                      15.2          14.3          15.4
        Operations and maintenance                                         6.2           6.3           6.9
        Revenue equipment rentals and purchased
           Transportation                                                 10.4          13.8          11.9
        Operating taxes and licenses                                       2.5           2.7           2.6
        Insurance and claims                                               3.0           3.4           5.1
        Communications and utilities                                       1.2           1.3           1.4
        General supplies and expenses                                      2.2           2.5           2.6
        Depreciation and amortization, including gains
          (losses) on disposition of equipment and
          impairment of assets(1)                                          7.5           7.0          10.3
                                                                  -----------------------------------------
               Total operating expenses                                   91.0          94.8         100.0
                                                                  -----------------------------------------
               Operating income (loss)                                     9.0           5.2           0.0
      Other (income) expense, net                                          1.2           1.6           1.5
                                                                  -----------------------------------------
                Income before income taxes                                 7.9           3.6         (1.5)
      Income tax expense (benefit)                                         3.2           1.4         (0.3)
                                                                  -----------------------------------------

      Net income (loss)                                                   4.7%          2.1%        (1.2%)
                                                                  =========================================


(1) Includes a $15.4 million pre-tax impairment charge in 2001.

COMPARISON OF YEAR ENDED DECEMBER 31, 2001 TO YEAR ENDED DECEMBER 31, 2000

Revenue  decreased $5.4 million  (1.0%),  to $547.0 million in 2001, from $552.4
million in 2000. The Company's growth was affected by a 1.9% decrease in revenue
per  tractor  per week to $2,737 in 2001 from  $2,790 in 2000.  The  revenue per
tractor per week decrease was primarily generated by a 0.8% lower utilization of
equipment  and a 1.3%  lower rate per total  mile due to a less  robust  freight
environment.  Weighted  average  tractors  increased  0.9% to 3,791 in 2001 from
3,759 in 2000.  Due to a weak  freight  environment,  the Company has elected to
constrain the size of its tractor fleet until profitability improves.

Salaries,  wages, and related expenses  decreased $0.6 million (0.2%), to $239.4
million in 2001,  from  $240.0  million in 2000.  As a  percentage  of  revenue,
salaries,  wages, and related expenses increased to 43.8% in 2001, from 43.4% in
2000.  Even  though the  percentage  of total  miles  driven by  company  trucks
increased (89.8% in 2001 vs. 86.1% in 2000),  wages for over the road drivers as
a percentage of revenue decreased to 30.1% in 2001 from 30.6% in 2000, partially
due to the Company  implementing cost reduction  strategies including a per diem
pay program for its drivers  during August 2001. The Company's  payroll  expense
for employees  other than over the road drivers  increased to 6.7% of revenue in
2001 from 6.2% of revenue in 2000 due to growth in headcount  and local  drivers
in the dedicated  fleet.  Health  insurance,  employer paid taxes,  and workers'
compensation  increased  to 6.6% of  revenue  in 2001,  from  6.4% in 2000.  The
increase as a percentage of revenue was primarily the result of increased  group
health insurance claims in 2001 as compared to 2000.

Fuel expense increased $5.6 million (7.1%), to $84.4 million in 2001, from $78.8
million in 2000. As a percentage of revenue,  fuel expense increased to 15.4% in
2001 from 14.3% in 2000. This increase was due to the increased usage of company
trucks (due to the decrease in the Company's utilization of owner-operators, who
pay for their own fuel purchases),  lower quantities and less efficient  pricing
of fuel contracted using purchase commitments,  and slightly lower fuel economy.
These  increases were  partially  offset by fuel  surcharges,  which amounted to
$.043 per loaded mile or  approximately  $19.5 million in 2001 compared to $.057
per  loaded  mile or  approximately  $25.3

                                       13


million in 2000.  Fuel costs may be affected in the future by lower fuel mileage
if  government  mandated  emissions  standards  effective  October 1, 2002,  are
implemented as scheduled.

Operations and maintenance, consisting primarily of vehicle maintenance, repairs
and driver recruitment expenses, increased $3.0 million (8.5%), to $37.8 million
in 2001, from $34.8 million in 2000. As a percentage of revenue,  operations and
maintenance  increased to 6.9% in 2001, from 6.3% in 2000. The Company  extended
the trade  cycle on its  tractor  fleet from three  years to four  years,  which
resulted in an increase in the number of required repairs.

Revenue equipment rentals and purchased  transportation  decreased $11.1 million
(14.5%),  to $65.1 million in 2001,  from $76.1 million in 2000. As a percentage
of revenue,  revenue equipment rentals and purchased transportation decreased to
11.9% in 2001 from 13.8% in 2000.  The  decrease was  primarily  the result of a
smaller fleet of owner-operators during 2001 (an average of 360 in 2001 compared
to an average of 509 in 2000).  Over the past year, it has become more difficult
to retain  owner-operators  due to the  challenging  operating  conditions.  The
smaller fleet resulted in lower payments to owner  operators (8.0% of revenue in
2001  compared  to 10.7% of revenue in 2000).  Owner-operators  are  independent
contractors,  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 decrease from
lower owner operator  expense was partially  offset by the Company entering into
additional  operating  leases. As of December 31, 2001, the Company had financed
approximately 963 tractors and 2,564 trailers under operating leases as compared
to 1,090 tractors and 1,541 trailers under  operating  leases as of December 31,
2000.  The equipment  leases will increase this expense  category in the future,
while reducing depreciation and interest expense.

Operating taxes and licenses  decreased $0.6 million (3.9%), to $14.4 million in
2001,  from $14.9 million in 2000. As a percentage of revenue,  operating  taxes
and licenses remained  essentially  constant at 2.6% in 2001 as compared to 2.7%
in 2000.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$8.9 million (47.2%),  to $27.8 million in 2001 from $18.9 million in 2000. As a
percentage  of revenue,  insurance  increased to 5.1% in 2001 from 3.4% in 2000.
The increase is a result of an industry-wide  increase in insurance rates, which
the Company addressed by adopting an insurance program with significantly higher
deductible  exposure  that is  partially  offset  by lower  premium  rates.  The
deductible  amount  increased  from $5,000 in 2000 to $250,000 in 2001. In 2002,
the Company  increased  its  deductible  to $500,000.  The  Company's  insurance
program for liability, physical damage, and cargo damage involves self-insurance
with varying risk  retention  levels.  Claims in excess of these risk  retention
levels are covered by insurance in amounts which management  considers adequate.
The  Company  accrues the  estimated  cost of the  uninsured  portion of pending
claims.  These accruals are based on  management's  evaluation of the nature and
severity  of the  claim and  estimates  of future  claims  development  based on
historical trends. Insurance and claims expense will vary based on the frequency
and  severity  of  claims,  the  premium  expense  and the lack of self  insured
retention.

Communications  and utilities  increased $0.3 million (3.5%), to $7.4 million in
2001, from $7.2 million in 2000. As a percentage of revenue,  communications and
utilities remained  essentially  constant at 1.4% in 2001 as compared to 1.3% in
2000.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses, increased $0.5 million (3.6%), to $14.5 million in
2001, from $14.0 million in 2000. As a percentage of revenue,  general  supplies
and expenses remained essentially constant at 2.6% in 2001 and 2.5% in 2000.

Depreciation  and  amortization,  including  gains  (losses) on  disposition  of
equipment and  impairment of assets,  consisting  primarily of  depreciation  of
revenue  equipment,  increased $17.4 million  (44.9%),  to $56.3 million in 2001
from  $38.9  million in 2000.  As a  percentage  of  revenue,  depreciation  and
amortization  increased  to 10.3% in 2001 from  7.0% in 2000.  The  increase  is
primarily the result of a $15.4 million  pre-tax  impairment  charge  related to
approximately  1,770 model year 1998 through  2000  tractors in use. The Company
will  recognize  an  additional  impairment  charge on 325 tractors in the first
quarter of 2002. See "Impairment of Tractor Values and Future

                                       14


Expense" below for additional  information.  The Company's  approximately  1,400
model year 2001  tractors  are not  affected  by the  charge.  The  Company  has
increased  the annual  depreciation  expense on the 2001 model year  tractors to
approximate   the  Company's   recent   experience  with   disposition   values.
Depreciation and amortization  expense is net of any gain or loss on the sale of
tractors  and  trailers.   Loss  on  the  sale  of  tractors  and  trailers  was
approximately  $217,000  in 2001  compared  to a gain of  $1.0  million  in 2000
period.  Amortization  expense  relates  to  deferred  debt costs  incurred  and
covenants not to compete from five acquisitions,  as well as goodwill from eight
acquisitions.  Goodwill  amortization  will cease beginning  January 1, 2002, in
accordance  with SFAS 142 and the Company  will  evaluate  goodwill  and certain
intangibles for impairment, annually prospectively beginning January 2002.

Other expense, net, decreased $0.7 million (7.6%), to $8.3 million in 2001, from
$9.0  million in 2000.  As a  percentage  of  revenue,  other  expense  remained
essentially  constant at 1.5% in the 2001  period from 1.6% in the 2000  period.
Included in the other expense category is interest expense, interest income, and
a $0.7  million  pre-tax  non-cash  adjustment  related  to the  accounting  for
interest rate  derivatives  under SFAS 133.  Excluding the non-cash  adjustment,
other expense decreased $1.4 million (15.6%), to $7.6 million in the 2001 period
from $9.0 million in the 2000 period.  The decrease was the result of lower debt
balances and interest rates.

As a result of the foregoing, the Company's pre-tax margin decreased to (1.5%)
in 2001 compared with 3.6% in 2000.

The  Company's  income tax  benefit  for 2001 was $1.7  million or 20.6% of loss
before income taxes.  The Company's income tax expense for 2000 was $7.9 million
or 39.9% of earnings  before  income taxes.  In 2001,  the effective tax rate is
different  from the  expected  combined  tax rate due to  permanent  differences
related to a per diem pay  structure  implemented  during  the third  quarter of
2001. Due to the  nondeductible  effect of per diem, the Company's tax rate will
fluctuate in future periods as earnings fluctuate.

As a result of the factors described above, net earnings decreased $18.5 million
(156.1%),  to $6.6 million loss in 2001 (1.2% of  revenue),  from $11.9  million
income in 2000 (2.1% of revenue).  Prior to the $15.4 million pre-tax charge for
impairment,  net  income  and  earnings  per share for 2001 would have been $2.9
million and $0.21, respectively.

COMPARISON OF YEAR ENDED DECEMBER 31, 2000 TO YEAR ENDED DECEMBER 31, 1999

Revenue increased $79.7 million (16.9%),  to $552.4 million in 2000, from $472.7
million  in 1999.  The  revenue  increase  was  primarily  generated  by a 28.3%
increase in weighted average tractors,  to 3,759 in 2000, from 2,929 in 1999, as
the Company expanded  externally through the acquisitions of the stock of Harold
Ives  Trucking Co. and the asset  acquisitions  from ATW and CTS. The  Company's
average revenue per loaded mile increased to  approximately  $1.23 in 2000, from
$1.20  in 1999.  The  increase  was  attributable  primarily  to  per-mile  rate
increases  negotiated  by the  Company.  Revenue  per total  mile  increased  to
approximately  $1.13 in 2000,  from  $1.11 in 1999.  The  Company's  growth  was
affected  by a 9.4%  decrease  in revenue per tractor per week to $2,790 in 2000
from $3,078 in 1999.  Revenue per tractor per week was reduced  because of fewer
miles per tractor due to a less robust freight  environment than in 1999 and the
acquisition of Harold Ives Trucking Co. and CTS,  which  operated  single-driver
tractors that generate fewer miles than team-driven tractors.

Salaries, wages, and related expenses increased $37.6 million (18.6%), to $240.0
million in 2000,  from  $202.4  million in 1999.  As a  percentage  of  revenue,
salaries,  wages, and related expenses increased to 43.4% in 2000, from 42.8% in
1999. Driver wages as a percentage of revenue remained  essentially  constant at
30.6% in 2000, and 30.7% in 1999. The Company  increased driver wages in October
1999 and in April 2000. These increases were offset as the Company utilized more
owner-operators  and had a larger percentage of single-driver  tractors from the
operations of SRT,  Harold Ives, and CTS, which only have one driver per tractor
to be compensated.  Non-driving  employee payroll expense  remained  essentially
constant  at 6.2% of revenue in the 2000  period and 6.1% of revenue in the 1999
period.  Health  insurance,  employer  paid  taxes,  and  workers'  compensation
increased  to 6.4% of  revenue in 2000,  from 5.8% in 1999.  The  increase  as a
percentage  of revenue  was  primarily  the  result of  increased  group  health
insurance claims in 2000 as compared to 1999.

                                       15


Fuel expenses  increased  $7.1 million  (9.9%),  to $78.8 million in 2000,  from
$71.7 million in 1999. As a percentage  of revenue,  fuel expenses  decreased to
14.3% in 2000 from 15.2% in 1999.  During 2000,  average fuel costs for the year
increased  approximately  $0.34 per gallon versus 1999. The increase in 2000 was
offset by fuel surcharges,  which are included as a reduction in fuel cost, fuel
hedges in the form of fixed price  purchase  commitments,  and by the  increased
usage of owner-operators  who pay for their own fuel purchases.  Fuel surcharges
amounted to nearly $.052 per total mile or  approximately  $25.3 million  during
2000  compared  with  less than one cent per total  mile or  approximately  $2.4
million during 1999. The Company's  percentage of fuel purchases that are hedged
was approximately 18.5% in 1999 and approximately 17.3% for the year 2000.

Revenue equipment rentals and purchased  transportation  increased $26.9 million
(54.5%),  to $76.1 million in 2000,  from $49.3 million in 1999. As a percentage
of revenue,  revenue equipment rentals and purchased transportation increased to
13.8%  in 2000  from  10.4%  in 1999.  During  1997,  the  Company  began  using
owner-operators,  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 509 in 2000,  compared to 285 in 1999,  a 78.6%  increase.  The Company  also
entered into additional  operating  leases. As of December 31, 2000, the Company
had financed  approximately  1,090 tractors and 1,541  trailers under  operating
leases as compared to 717 tractors and 450 trailers under operating leases as of
December 31, 1999. The equipment  leases will increase this expense  category in
the future, while reducing depreciation and interest expenses.

Operations and maintenance  increased $5.7 million (19.6%),  to $34.8 million in
2000,  from $29.1 million in 1999. As a percentage  of revenue,  operations  and
maintenance remained essentially constant at 6.3% in 2000, and 6.2% in 1999.

Operating taxes and licenses increased $3.2 million (26.9%), to $14.9 million in
2000,  from $11.8 million in 1999. As a percentage of revenue,  operating  taxes
and licenses  increased  to 2.7% in 2000,  from 2.5% in 1999,  partially  due to
increased fleet size and additional property taxes related to facilities.

Insurance and claims,  consisting primarily of premiums for liability,  physical
damage, and cargo damage insurance,  and claims, increased $4.8 million (34.1%),
to $18.9  million  in 2000,  from  $14.1  million in 1999.  As a  percentage  of
revenue,  insurance and claims increased to 3.4% in 2000, from 3.0% in 1999. The
increase was primarily  related to the Company  experiencing  an increase in the
cost of one of its  insurance  lines in July 2000,  an increase in the number of
tractors and trailers damaged in accidents, and the payment of a claim to one of
its  customers  that  the  insurance   company  had  denied  in  the  amount  of
approximately  $500,000.  The Company has other insurance lines that will be due
for renewal in the first quarter of 2001. Management expects that an increase in
insurance premiums and deductibles will cause this expense category to be higher
in future periods.

Communications and utilities  increased $1.5 million (26.5%), to $7.2 million in
2000, from $5.7 million in 1999. As a percentage of revenue,  communications and
utilities remained  essentially  constant at 1.3% in 2000 as compared to 1.2% in
1999.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal  expenses,  increased $3.6 million  (34.6%),  to $14.0 million in 2000,
from $10.4  million in 1999. As a percentage  of revenue,  general  supplies and
expenses  increased  to 2.5% in 2000 from 2.2% in 1999.  The 2000  increase  was
primarily the result of expenses incurred from the acquisitions  related to ATW,
Harold  Ives,  and CTS, as well as the addition of a driving  school  located in
Arkansas.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $3.3 million (9.2%),  to $38.9 million in 2000, from $35.6
million in 1999.  As a  percentage  of revenue,  depreciation  and  amortization
decreased to 7.0% in 2000, from 7.5% in 1999,  because the Company utilized more
owner-operators,  leased more revenue equipment  through  operating leases,  and
extended the  depreciable  life of the  Company's  trailers  from seven years to
eight years to conform with the Company's  actual  experience of equipment life.
These factors offset lower revenue per tractor.  Amortization expense relates to
deferred   debt  costs   incurred  and   covenants  not  to

                                       16


compete from five  acquisitions,  as well as goodwill  from eight  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  approximately
$1.0  million in 2000 and $67,000 in 1999.  It is  difficult to predict the gain
(loss) on the sale of  equipment  because  the  market  value of used  equipment
varies from year to year.  The  unpredictability  of gains (losses) could impact
depreciation and amortization as a percentage of revenue.  In the fourth quarter
of 2000, the Company began reserving  against tractor values,  which will affect
this line item in future periods.

Interest expense  increased $3.5 million (63.4%),  to $9.0 million in 2000, from
$5.5 million in 1999. As a percentage of revenue,  interest expense increased to
1.6% in 2000,  from 1.2% in 1999, as the result of higher debt balances  related
to the acquisitions and the stock repurchase  program as well as higher interest
rates. The increase was partially offset by utilizing more  owner-operators  and
leasing more revenue equipment.

As a result of the foregoing,  the Company's pre-tax margin decreased to 3.6% in
2000 compared with 7.9% in 1999.

The Company's effective tax rate remained essentially constant at 39.9% in 2000,
and 40.1% in 1999

As a result of the factors  described  above, net income decreased $10.4 million
(46.7%), to $11.9 million in 2000 (2.1% of revenue),  from $22.3 million in 1999
(4.7% of revenue).

LIQUIDITY AND CAPITAL RESOURCES

Historically the Company's growth has required  significant capital investments.
The Company historically has financed its expansion requirements with borrowings
under a line of credit, cash flows from operations,  long-term operating leases,
and  borrowings   under   installment   notes  payable  to  commercial   lending
institutions  and  equipment  manufacturers.  The Company's  primary  sources of
liquidity at December  31, 2001,  were funds  provided by  operations,  proceeds
under the  Securitization  Facility  (as defined  below),  borrowings  under its
primary  credit  agreement,  which had  maximum  available  borrowing  of $120.0
million at December 31, 2001 (the "Credit  Agreement")  and operating  leases of
revenue equipment. The Company believes its sources of liquidity are adequate to
meet its current and projected needs.

Net cash  provided by  operating  activities  was $73.8  million in 2001,  $48.7
million in 2000 and $44.5 million in 1999. The 51.6% increase in cash flows from
operations  in 2001 was  primarily  due to improved  billing and  collection  of
accounts  receivable,  increases in the insurance  claims  accrual,  and a large
increase in  depreciation  and  amortization,  associated with the $15.4 million
pre-tax  impairment  charge.  The  Company's  number of days  sales in  accounts
receivable decreased to 41 days in 2001 from 43 days in 2000.

Net cash used in investing  activities was $31.3 million in 2001,  $33.3 million
in 2000 and $80.8  million  in 1999.  In 2001,  approximately  $15  million  was
related to the  financing  of the  Company's  headquarters  facility,  which was
previously  financed  through an operating lease that expired in March 2001. The
Company financed the facility using proceeds from the Credit Agreement.  Capital
expenditures in 2001 decreased  because the Company did not expand its fleet and
lengthened  its  tractor  trade  cycle.  Anticipated  capital  expenditures  are
expected  to increase  again in 2002 as the  Company has agreed to purchase  and
trade approximately  1,000 tractors and 1,200 trailers.  During the 2000 period,
investing  activity  was used to invest in TPC and to acquire the assets of CTS.
Approximately  $7.7 million  represented  the purchase  price for the assets and
business of CTS, of which  approximately $2.6 million was allocated to goodwill.
During 2000 and 2001, capital expenditures were lower than previous years due to
the  Company's  planned  slower  fleet  growth.   The  Company  expects  capital
expenditures,   primarily  for  revenue  equipment  (net  of  trade-ins)  to  be
approximately $75.0 million in 2002, exclusive of acquisitions.

Net cash used in financing  activities was $44.3 million in 2001,  $14.1 million
in 2000 and in 1999 net cash provided by financing activities was $34.5 million.
During  2001,  the  Company  reduced  outstanding  balance  sheet  debt by $45.5
million.  At  December  31,  2001,  the Company  had  outstanding  debt of $97.3
million,  primarily consisting of $48.1 million in the Securitization  Facility,
$26.0 million drawn under the Credit Agreement,  $20.0 million in 10-year senior
notes, a $3.0 million interest bearing note to the former primary stockholder of
SRT, and $150,000 in

                                       17


notes related to non-compete agreements.  Interest rates on this debt range from
2.0% to 7.4%.  During the first  quarter of 2002,  the senior notes were paid in
full using borrowings from the Credit Agreement.

In 2000, the Company  authorized a stock  repurchase  plan for up to 1.5 million
shares to be purchased in the open market or through negotiated transactions. In
2000,  a total of 971,500  shares had been  purchased  with an average  price of
$8.17.  During 2001, the Company did not purchase any additional  shares through
the repurchase plan. The stock repurchase program has no expiration date.

During the third quarter of 2000,  the Company  combined its logistics  business
with the logistics businesses of five other  transportation  companies into TPC.
In the transaction,  Covenant contributed its logistics customer list, logistics
business software and software licenses, certain intellectual property, and $5.0
million in cash for the initial  funding of the venture.  In exchange,  Covenant
received 12.4% ownership in TPC.

In December 2000, the Company entered into the Credit  Agreement with a group of
banks,  which matures  December 2003.  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 0.75% and 1.25% based on cash flow  coverage.  At December 31, 2001, the
margin was 1.25%.  The Credit  Agreement is guaranteed by the Company and all of
the Company's subsidiaries except CVTI Receivables Corp.

The Credit Agreement has a maximum borrowing limit of $120.0 million. Borrowings
related to revenue  equipment are limited to the lesser of 90% of net book value
of revenue  equipment  or $120.0  million.  Letters of credit are  limited to an
aggregate commitment of $20.0 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  0.15%  and  0.25%  per  annum  based on cash  flow
coverage,  is due on the daily  unused  portion of the Credit  Agreement.  As of
December 31, 2001, the Company had borrowings  under the Credit Agreement in the
amount of $26.0 million with a weighted average interest rate of 3.2%.

In December  2000,  the Company  entered into a $62 million  revolving  accounts
receivable  securitization  facility  (the  "Securitization   Facility").  On  a
revolving basis,  the Company sells its interests in its accounts  receivable to
CVTI Receivables Corp. ("CRC"), a wholly-owned bankruptcy-remote special purpose
subsidiary  incorporated  in Nevada.  CRC sells a  percentage  ownership in such
receivables to an unrelated  financial entity. The Company can receive up to $62
million of proceeds,  subject to eligible receivables and will pay a service fee
recorded as interest  expense,  based on commercial paper interest rates plus an
applicable  margin of 0.41% per annum and a commitment fee of 0.10% per annum on
the  daily  unused  portion  of the  Facility.  As  discussed  in the  financial
statement  footnotes,  the net proceeds  under the  Securitization  Facility are
required to be shown as a current liability because the term,  subject to annual
renewals, is 364 days. As of December 2001, there were $48.1 million in proceeds
received.

The Company's  headquarters  facility was originally  financed under a "build to
suit" operating lease.  This operating lease expired March 2001, and the Company
financed the approximately $14.4 million balance under the Credit Agreement. The
Company has completed the construction of an  approximately  100,000 square foot
addition to the office building and has completed  improvements on an additional
58 acres of land.  The cost of these  activities in 2001 was  approximately  $15
million, which was also financed under the Credit Agreement.

In October 1995, the Company  issued $25 million in ten-year  senior notes to an
insurance company.  The notes were amended in 2000 and the remaining $20 million
balance was paid off in March 2002.

The Credit Agreement and  Securitization  Facility contain certain  restrictions
and covenants  relating to, among other things,  dividends,  tangible net worth,
cash  flow,  acquisitions  and  dispositions,  and  total  indebtedness  and are
cross-defaulted.  The Company is in  compliance  with the Credit  Agreement  and
Securitization  Facility  after  receiving  a waiver  under  the  Securitization
Facility relating to the Chapter 11 filing by Kmart Corporation.


                                       18



CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
decisions  based  upon  estimates,  assumptions,  and  factors it  considers  as
relevant  to  the  circumstances.   Such  decisions  include  the  selection  of
applicable  accounting  principles and the use of judgment in their application,
the results of which impact reported amounts and disclosures.  Changes in future
economic  conditions or other business  circumstances may affect the outcomes of
management's estimates and assumptions. Accordingly, actual results could differ
from  those  anticipated.  A  summary  of the  significant  accounting  policies
followed in  preparation  of the financial  statements is contained in Note 1 of
the financial  statements  attached  hereto.  Other footnotes  describe  various
elements of the  financial  statements  and the  assumptions  on which  specific
amounts were determined.

The Company's critical accounting policies include the following:

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 functioned
as a broker in 1999 and 2000 and for fuel surcharges in 1999, 2000, and 2001, of
$2.4 million, $25.3 million, and $19.5 million, respectively.

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method over the  estimated  useful  lives of the assets.  Historically,  revenue
equipment  had been  depreciated  over five to seven years with  salvage  values
ranging from 25% to 33 1/3%.  During 2000, the Company extended its estimate for
the useful life of its dry van trailers  from seven to eight years and increased
the salvage value to  approximately  48% of cost. The Company based its decision
on  recent  experience  and  expected  future  utilization.  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 value
less costs to sell.  The Company  evaluates  the  carrying  value of  long-lived
assets held for use for impairment losses by analyzing the operating performance
and  future  cash  flows  for  those  assets,  whenever  events  or  changes  in
circumstances  indicate  that the  carrying  amount  of such  assets  may not be
recoverable.  The Company adjusts the carrying value of the underlying assets if
the sum of expected  undiscounted  cash flows is less than the  carrying  value.
Impairment can be impacted by management's  projection of future cash flows, the
level of cash flows and  salvage  values,  the  methods of  estimation  used for
determining fair values and the impact of guaranteed residuals.

Insurance  and Other Claims - The  Company's  insurance  program for  liability,
workers compensation, group medical, property damage, cargo loss and damage, and
other sources involves self insurance with high risk retention  levels. In 2001,
the Company adopted an insurance program with significantly  higher deductibles.
The  deductible  amount was increased  from an aggregate  $12,500 to $250,000 in
2001. The Company plans to increase the  deductible to $500,000 in 2002.  Losses
in excess of these risk  retention  levels are covered by  insurance  in amounts
which management  considers adequate.  The Company accrues the estimated cost of
the  uninsured   portion  of  pending  claims.   These  accruals  are  based  on
management's evaluation of the nature and severity of the claim and estimates of
future  claims  development  based on  historical  trends.  Insurance and claims
expense will vary based on the  frequency  and  severity of claims,  the premium
expense and the lack of self insured retention.

Derivative   Instruments  and  Hedging  Activities  -  The  Company  engages  in
activities  that expose it to market risks,  including the effects in changes in
interest rates and fuel prices.  Financial  exposures are managed as an integral
part of the Company's risk management program, which seeks to reduce potentially
adverse  effects that the  volatility  of the interest rate and fuel markets may
have on operating  results.  Hedging  activities  could defer the recognition of
losses to future periods. All derivatives are recognized on the balance sheet at
their fair  values.  The Company  also  formally  assesses,  both at the hedge's
inception  and on an ongoing  basis,  whether the  derivatives  that are used in
hedging  transactions are highly effective in offsetting  changes in fair values
or cash flows of hedged items.  When it is  determined  that a derivative is not
highly  effective  as a hedge or that it has  ceased  to be a  highly  effective
hedge, the Company discontinues hedge accounting prospectively.

                                       19


When  hedge  accounting  is  discontinued  because  it is  determined  that  the
derivative no longer  qualifies as an effective  fair-value  hedge,  the Company
continues to carry the derivative on the balance sheet at its fair value, and no
longer  adjusts the hedged  asset or  liability  for changes in fair value.  The
adjustment of the carrying  amount of the hedged asset or liability is accounted
for in the same manner as other  components of the carrying amount of that asset
or liability.  When hedge accounting is discontinued  because the hedged item no
longer meets the definition of a firm commitment, the Company continues to carry
the  derivative  on the balance  sheet at its fair  value,  removes any asset or
liability that was recorded  pursuant to recognition of the firm commitment from
the  balance  sheet and  recognizes  any gain or loss in  earnings.  When  hedge
accounting is discontinued because it is probable that a forecasted  transaction
will not occur,  the Company  continues to carry the  derivative  on the balance
sheet at its fair  value,  and gains and losses that were  accumulated  in other
comprehensive  income  are  recognized  immediately  in  earnings.  In all other
situations in which hedge accounting is discontinued,  the Company  continues to
carry the derivative at its fair value on the balance sheet,  and recognizes any
changes in its fair value in earnings.

The Company does not regularly engage in speculative  transactions,  nor does it
regularly hold or issue financial instruments for trading purposes.

Lease  Accounting - The Company leases a significant  portion of its tractor and
trailer  fleet  using  operating  leases.  Substantially  all of the leases have
residual  value  guarantees  under which the Company must insure that the lessor
receives a negotiated  amount for the equipment at the  expiration of the lease.
In accordance with SFAS No. 13, Accounting for Leases,  the rental expense under
these  leases is  reflected as an operating  expense  under  "revenue  equipment
rentals and purchased  transportation." Operating leases are carried off balance
sheet in accordance with SFAS No. 13.

INFLATION AND FUEL COSTS

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

In addition to inflation,  fluctuations in fuel prices can affect profitability.
Fuel expense  comprises a larger  percentage  of revenue for Covenant  than many
other carriers  because of Covenant's  long average length of haul.  Most of the
Company's contracts with customers contain fuel surcharge  provisions.  Although
the Company  historically has been able to pass through most long-term increases
in fuel  prices  and taxes to  customers  in the form of  surcharges  and higher
rates, increases usually are not fully recovered. In the fourth quarter of 1999,
fuel prices  escalated  rapidly and have remained high  throughout most of 2001.
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. For the reasons stated, first quarter net income historically
has been lower than net income in each of the other three  quarters of the year.
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.

                                       20


The table  below sets  forth  quarterly  information  reflecting  the  Company's
equipment  utilization  (miles per tractor per period)  during 1999,  2000,  and
2001.  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.


                           Equipment Utilization Table
                         (Miles Per Tractor Per Period)

                                     First Quarter     Second Quarter     Third Quarter    Fourth Quarter
                                    -----------------------------------------------------------------------
                                                                                   
               1999                     33,739             37,011            37,585            36,132

               2000                     31,095             31,869            32,948            32,784

               2001                     30,860             32,073            32,496            32,286


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
continued  at high levels  until the third  quarter of 2001.  It has  fluctuated
significantly  since that time. Fuel is one of the Company's  largest  operating
expenses,  and  high  fuel  prices  have a  negative  impact  on  the  Company's
profitability.  Significant  fluctuations can make collection of fuel surcharges
more  difficult.  Continued  high fuel  prices and  fluctuations  may affect the
Company's future results. In addition, the Company's volume purchase commitments
during 2002 and 2003 obligate the Company to purchase  approximately  55 million
gallons in each year, for a total of 110 million gallons of fuel.  Rising prices
of fuel will  negatively  impact the  Company's  profitability  to the extent of
purchase commitments, less the effects of fixed price arrangements and financial
hedges.

Resale of Used  Revenue  Equipment  - Prior to 2000,  the  Company  historically
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, low resale values
continued  into 2001 and led to the  impairment  charge  described  herein.  The
prices of used trailers  also are  depressed.  If the prices for used  equipment
remain  depressed,  the  Company  could  find it  necessary  to  dispose  of its
equipment at lower prices, increase its depreciation expense, and/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  historically has been, and
continues to be, 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 is forced
to compete solely on the basis of rates.

                                       21


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.  The EPA has
promulgated  air  emission  standards  that are expected to increase the cost of
tractor  engines and reduce fuel mileage.  The  Department of Labor has proposed
and may act upon ergonomics  regulations  that could affect  operating costs and
efficiency.  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.

Insurance and claims - In 2001 and again in early 2002,  the Company  adopted an
insurance  program with  significantly  higher  deductibles.  An increase in the
number or severity of  accidents,  stolen  equipment,  or other loss events over
those  anticipated  could  have a  materially  adverse  effect on the  Company's
profitability.

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.

New  Accounting  Pronouncements  - In June 2001,  the FASB  issued SFAS No. 141,
Business  Combinations,  and SFAS No. 142, Goodwill and Other Intangible Assets.
SFAS No. 141 requires  that the purchase  method of  accounting  be used for all
business  combinations  initiated after June 30, 2001. SFAS No. 142 will require
that goodwill and intangible  assets with  indefinite  useful lives no longer be
amortized,  but instead  tested for  impairment at least  annually in accordance
with the  provisions  of SFAS No. 142. The  provisions of each  statement  which
apply to goodwill and  intangible  assets  acquired  prior to June 30, 2001 were
adopted by the Company on January 1, 2002. The impact of the  application of the
provisions of this statement on the Company's  financial  position or results of
operations upon adoption are not expected to have a material impact, however the
Company  anticipates  the standard will result in reducing the  amortization  of
goodwill.  As of December 31, 2001, the Company has approximately  $11.0 million
of  unamortized  goodwill  resulting  in  approximately  $307,000 of  annualized
amortization expense.

The Company was required to adopt the  provisions of SFAS No. 141 effective June
30, 2001, and SFAS No. 142 effective January 1, 2002. Furthermore,  any goodwill
that was acquired in a purchase  business  combination  completed after June 30,
2001 will not be amortized. Goodwill acquired in business combinations completed
before July 1, 2001 is no longer being amortized after December 31, 2001.

In June 2001,  the FASB  issued SFAS No. 143,  Accounting  for Asset  Retirement
Obligations.  SFAS 143 provides new guidance on the  recognition and measurement
of an asset  retirement  obligation and its associated asset retirement cost. It
also provides  accounting  guidance for legal  obligations  associated  with the
retirement  of  tangible  long-lived  assets.  SFAS  143 is  effective  for  the
Company's fiscal year beginning in 2003 and is not expected to materially impact
the Company's consolidated financial statements.

In August 2001,  the FASB issued SFAS No. 144,  Accounting for the Impairment or
Disposal of Long-Lived Assets. SFAS 144 provides new guidance on the recognition
of impairment  losses on long-lived assets to be held and used or to be disposed
of and also broadens the definition of what constitutes  discontinued operations
and how the results of discontinued operations are to be measured and presented.
SFAS 144 is effective for the Company's fiscal year beginning in 2002 and is not
expected  to  materially  change  the  methods  used by the  Company  to measure
impairment losses on long-lived assets.

IMPAIRMENT OF TRACTOR VALUES AND FUTURE EXPENSE

For the past several quarters, the nationwide inventory of used tractors has far
exceeded  demand.  As a result,  the market  value of used  tractors  has fallen
significantly  below  both  historical  levels  and the  carrying  values on the
Company's financial statements.  The Company had extended the trade cycle of its
tractors  from  three  years  to four  years  during  2001,  which  delayed  any
significant  disposals  into 2002 and later years.  The market for used tractors
did not improve during the remaining portion of the year.

                                       22


The Company  negotiated a tractor  purchase and trade package with  Freightliner
Corporation  for  calendar  years 2002 and 2003  covering the sale of model year
1998  through 2000  tractors and the purchase of an equal number of  replacement
units.  The  significant  difference  between the  carrying  values and the sale
prices of the used tractors combined with the Company's less profitable  results
during  2001 caused the Company to test for asset  impairment  under  applicable
accounting  rules. In the test, the Company  measured the expected  undiscounted
future cash flows to be  generated  by the tractors  over the  remaining  useful
lives and the disposal  value at the end of the useful life against the carrying
values.  The test indicated  impairment,  and during the fourth quarter of 2001,
the Company recognized an approximately  $15.4 million pre-tax charge to reflect
an impairment in tractor values.  The charge related to  approximately  1,770 of
the Company's approximately 2,100 model year 1998 through 2000 in-use tractors.

The Company  expects to purchase  approximately  325  tractors  during the first
quarter of 2002. The Company has evaluated  those tractors for impairment  using
the same method and  anticipates  recording an approximate  $3.3 million pre-tax
impairment charge in the first quarter of 2002.

The  approximately  1,400 model year 2001  tractors  are not  affected by either
impairment  charge.  The  Company  evaluated  the 2001 model year  tractors  for
impairment and  determined  that such units were not impaired at the time of the
analysis.  These  units are not  expected  to be disposed of for 24 to 36 months
following  December 31, 2001. The Company has adjusted the depreciation  rate of
the  model  year  2001  tractors  to  approximate  its  recent  experience  with
disposition  values.  This is  expected  to  increase  depreciation  expense  by
approximately  one half cent per mile before tax annually.  Although  management
believes the additional depreciation will bring the carrying values of the model
year 2001 tractors in line with future disposition  values, the Company does not
have trade-in  agreements covering those tractors.  These assumptions  represent
management's  best  estimate  and actual  values  could differ by the time those
tractors are scheduled for trade.

Because of the  adverse  change from  historical  purchase  prices and  residual
values,  the annual  expense per tractor on model year 2003 and 2004 tractors is
expected  to be higher  than the annual  expense on the model year 1999 and 2000
units being replaced. Management expects the increase in depreciation expense to
be  approximately  one-half cent per mile pre-tax during the first year and grow
to  approximately  one cent per mile  pre-tax  as all of  these  new  units  are
delivered.  By the time the model year 2001 tractors are traded and entire fleet
is  converted,   management   expects  the  total  increase  in  expense  to  be
approximately one and one-half cent pre-tax per mile. If the tractors are leased
instead  of  purchased,  the  references  to  increased  depreciation  would  be
reflected as additional lease expense.

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  long-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 2001,  diesel fuel  expenses
represented  15.4% of the Company's total operating  expenses and 15.4% of total
revenue.  The Company uses purchase  commitments  through  suppliers to reduce a
portion of its exposure to fuel price  fluctuations.  At December 31, 2001,  the
national  average  price of diesel fuel as provided  by the U.S.  Department  of
Energy was $1.17 per gallon.  At December  31,  2001,  the  notional  amount for
purchase  commitments  during 2002 and 2003 was approximately 55 million gallons
in each year. At December 31, 2001, the price of the notional 55 million gallons
would have produced approximately $2.0 million of additional fuel expense if the
price of fuel remained the same as of December 31, 2001. At December 31, 2001, a
ten  percent  increase  in the price of fuel would  produce  approximately  $4.4
million of income to offset increased fuel expense.  At December 31, 2001, a ten
percent

                                       23


decrease  in the price of fuel  would  produce  approximately  $6.5  million  of
additional  fuel  expense.  In  addition,  during the third  quarter the Company
entered into two heating oil commodity  swap  contracts to hedge its exposure to
diesel fuel price  fluctuations.  These  contracts,  being  highly  effective at
achieving  offsetting  cash flows,  have been  designated as cash flow hedges of
forecasted  diesel fuel purchases,  and each calls for 6 million gallons of fuel
purchases  at a fixed  price of $0.695  and  $0.629  per  gallon,  respectively,
through  December 31, 2002.  At December 31, 2001 the  cumulative  fair value of
these heating oil contracts was a liability of $1.2 million,  which was recorded
in accrued  expenses with the offset to other  comprehensive  loss.  The Company
does not trade in derivatives  with the objective of earning  financial gains on
price  fluctuations,  on a  speculative  basis,  nor  does  it  trade  in  these
instruments when there are no underlying related exposures.


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 1.25%. During
the first  quarter of 2001,  the Company  entered into two $10 million  notional
amount  interest rate swap  agreements to manage the risk of variability in cash
flows associated with floating-rate  debt. At December 31, 2001, the Company had
drawn $26  million  under the Credit  Agreement.  Approximately  $6 million  was
subject to variable  rates and the remaining $20 million was subject to interest
rate swaps that fixed the interest  rates at 5.16% and 4.75% plus the applicable
margin  per  annum.  The  swaps  expire  January  2006  and  March  2006.  These
derivatives  are not  designated as hedging  instruments  under SFAS No. 133 and
consequently are marked to fair value through earnings,  in other expense in the
accompanying  statement of  operations.  At December 31, 2001, the fair value of
these interest rate swap  agreements  was a liability of $0.7 million.  Assuming
the  December 31, 2001  variable  rate  borrowings,  each  one-percentage  point
increase  or  decrease  in LIBOR would  affect the  Company's  pre-tax  interest
expense by $60,000 on an  annualized  basis,  excluding  the portion of variable
rate debt covered by cancelable  interest rate swaps,  and the effect of changes
in fair values resulting from those swaps.

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



                                       24


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Company's  audited  consolidated  balance sheets,  statements of operations,
cash flows,  stockholders'  equity and  comprehensive  loss,  and notes  related
thereto, are contained at Pages 29 to 48 of this report.

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

During the third  quarter of 2001,  the Company  solicited  and received  formal
proposals  for  accounting  and tax  services  from  several  accounting  firms.
Effective  September  12, 2001 the Company (a) engaged  KPMG LLP as  independent
accountants  and  (b)  dismissed   PricewaterhouseCoopers  LLP  ("PWC  LLP")  as
independent accountants.  The decision to change accountants was approved by the
Company's Board of Directors.

The  reports  of PWC LLP for the past two  fiscal  years  contained  no  adverse
opinion,  disclaimer of opinion, or opinion that was qualified or modified as to
uncertainty, audit scope, or accounting principles.

During the Company's two most recent fiscal years and subsequent interim periods
preceding the effective date of the change in accountants there were no:

     1.   disagreements  between  the  Company  and  PWC  LLP on any  matter  of
          accounting principles or practices, financial statement disclosure, or
          auditing scope or procedure,  which disagreements,  if not resolved to
          the  satisfaction of PWC LLP, would have caused them to make reference
          to the subject matter of the disagreements in their reports.

     2.   reportable   events   involving  PWC  LLP  that  would  have  required
          disclosure under Item 304(a)(1)(v) of Regulation S-K.


     3.   consultations  between the Company and KPMG LLP  regarding  any of the
          matters  or  events  set  forth  in  Item  304(a)(2)(i)  and  (ii)  of
          Regulation S-K.





                                       25



                                    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 11 of the  Registrant's  Proxy  Statement for the
2002 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;  provided, that the "Audit Committee Report for 2001"
and the  Stock  Performance  Graph  contained  in the  Proxy  Statement  are not
incorporated by reference.

ITEM 11.  EXECUTIVE COMPENSATION

The information  respecting  executive  compensation set forth under the caption
"Executive  Compensation" on Pages 5 to 7 of the Proxy Statement is incorporated
herein  by  reference;  provided,  that the  "Compensation  Committee  Report on
Executive  Compensation" contained in the Proxy Statement is not incorporated by
reference.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information  respecting  security ownership of certain beneficial owners and
management  set  forth  under  the  caption  "Security  Ownership  of  Principal
Stockholders  and  Management"  on  Pages  8 to  9 of  the  Proxy  Statement  is
incorporated herein by reference.

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:

Independent Auditors' Report - KPMG LLP......................................29
Report of Independent Accountants - PricewaterhouseCoopers LLP...............30
Consolidated Balance Sheets..................................................31
Consolidated Statements of Operations........................................32
Consolidated Statements of Stockholders' Equity and Comprehensive Loss.......33
Consolidated Statements of Cash Flows........................................34
Notes to Consolidated Financial Statements...................................35

     2.   Financial Statement Schedules.

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

     3.   Exhibits.

                                       26



See list  under  Item  14(c)  below,  with  management  compensatory  plans  and
arrangements being listed under Exhibits 10.1, 10.2, 10.3, and 10.9.

(b)  Reports on Form 8-K during the fourth quarter ended December 31, 2001.

There were no reports on Form 8-K filed during the fourth quarter ended December
31, 2001.

(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)               401(k) Plan filed as Exhibit 10.10.
10.2              (2)               Outside Director Stock Option Plan, filed as Exhibit A.
10.3              (3)               Amendment  No. 1 to the Outside  Director  Stock Option Plan,  filed as Exhibit
                                    10.11.
10.4              (4)               Amended and Restated Note Purchase Agreement dated December 13, 2000,
                                    among Covenant Asset Management, Inc., Covenant Transport, Inc., and CIG &
                                    Co., filed as Exhibit 10.8.
10.5              (4)               Credit Agreement by and among Covenant Asset Management, Inc., Covenant
                                    Transport, Inc., Bank of America, N.A., and Lenders, dated December 13, 2000,
                                    filed as Exhibit 10.9.
10.6              (4)               Loan Agreement dated December 12, 2000, among CVTI Receivables Corp.,
                                    and Covenant Transport, Inc., Three Pillars Funding Corporation, and Suntrust
                                    Equitable Securities Corporation, filed as Exhibit 10.10.
10.7              (4)               Receivables Purchase Agreement dated as of December 12, 2000, among CVTI
                                    Receivables Corp., Covenant Transport, Inc., and Southern Refrigerated
                                    Transport, Inc., filed as Exhibit 10.11.
10.8              (5)               Clarification of Intent and Amendment No. 1 to Loan Agreement dated
                                    March 7, 2001, filed as Exhibit 10.12.
10.9              (6)               Incentive  Stock  Plan,  Amended  and  Restated  as of May 17,  2001,  filed as
                                    Appendix B.
16                (7)               Letter  of   PricewaterhouseCoopers   LLP   regarding   change  in   certifying
                                    accountant.
21                (4)               List of Subsidiaries.
23.1              #                 Independent Auditors' Consent - KPMG LLP.
23.2              #                 Independent Auditors' Consent - PricewaterhouseCoopers LLP.

-------------------------------------------------------------------------------
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)       Schedule 14A, filed April 13, 2000.
3)       Form 10-Q for the quarter ended September 30, 2000.
4)       Form 10-K for the year ended December 31, 2000.
5)       Form 10-Q for the quarter ended March 31, 2001.
6)       Schedule 14A, filed April 5, 2001.
7)       Form 8-K/A filed September 26, 2001.
#        Filed herewith.


                                       27






                                  SIGNATURES


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

                                            COVENANT TRANSPORT, INC.

Date:  March 27, 2002                       By: /s/ Joey B. Hogan
     -----------------                         -------------------------
                                                Joey B. Hogan
                                                Senior Vice President and Chief
                                                Financial Officer


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


     Signature                       Position                                      Date
                                                                          
/s/ David R. Parker        Chairman of the Board, President, and Chief
David R. Parker            Executive Officer (principal executive officer)      March 27, 2002

/s/ Joey B. Hogan          Senior Vice President and Chief Financial Officer
Joey B. Hogan              (principal financial and accounting officer)         March 27, 2002

/s/ R. H. Lovin, Jr.
R. H. Lovin, Jr.           Director                                             March 27, 2002

/s/ Michael W. Miller
Michael W. Miller          Director                                             March 27, 2002

/s/ William T. Alt
William T. Alt             Director                                             March 27, 2002

/s/ Robert E. Bosworth
Robert E. Bosworth         Director                                             March 27, 2002

/s/ Hugh O. Maclellan, Jr.
Hugh O. Maclellan, Jr.     Director                                             March 27, 2002

/s/ Mark A. Scudder
Mark A. Scudder            Director                                             March 27, 2002








                                       28



                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
Covenant Transport, Inc.

     We have audited the  accompanying  consolidated  balance  sheet of Covenant
Transport,  Inc.  and  subsidiaries  as of December  31,  2001,  and the related
consolidated  statements of operations,  stockholders'  equity and comprehensive
loss,  and cash  flows for the year then  ended.  These  consolidated  financial
statements   are  the   responsibility   of  the   Company's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audit.

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

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly,  in all material  respects,  the financial  position of Covenant
Transport,  Inc. and  subsidiaries  as of December 31, 2001,  and the results of
their  operations  and their cash flows for the year then ended,  in  conformity
with the  accounting  principles  generally  accepted  in the  United  States of
America.


/s/ KPMG LLP

Atlanta, Georgia
March 15, 2002
















                                       29





                        REPORT OF INDEPENDENT ACCOUNTANTS


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

In our opinion,  the consolidated  balance sheet as of December 31, 2000 and the
related consolidated statements of operations,  stockholders' equity and of cash
flows for each of the two years in the period  ended  December  31, 2000 present
fairly, in all material respects, the financial position,  results of operations
and cash flows of Covenant Transport,  Inc. and its subsidiaries at December 31,
2000 and for each of the two years in the period ended  December  31,  2000,  in
conformity with accounting principles generally accepted in the United States of
America.  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 of
America,  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 our opinion.



/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP

Knoxville, Tennessee
February 2, 2001














                                       30




                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2000 AND 2001
                        (In thousands, except share data)

                                                                                               2000                   2001
                                                                                      -------------------     -----------------
                                       ASSETS
                                                                                                        
Current assets:
  Cash and cash equivalents                                                                     $  2,287              $    383
  Accounts receivable, net of allowance of $1,263 in 2000 and
    $1,623 in 2001                                                                                72,482                62,540
  Drivers advances and other receivables                                                          11,393                 4,002
  Inventory and supplies                                                                           2,949                 3,471
  Prepaid expenses                                                                                13,914                11,824
  Deferred income taxes                                                                            2,590                 6,630
  Income taxes receivable                                                                          3,651                 4,729
                                                                                      -------------------     -----------------
Total current assets                                                                             109,266                93,579

Property and equipment, at cost                                                                  356,630               369,069
Less accumulated depreciation and amortization                                                   100,581               137,533
                                                                                      -------------------     -----------------
Net property and equipment                                                                       256,049               231,536

Other assets                                                                                      25,198                24,667
                                                                                      -------------------     -----------------

Total assets                                                                                    $390,513              $349,782
                                                                                      ===================     =================
                        LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current maturities of long-term debt                                                             6,505                20,150
  Securitization facility                                                                         62,000                48,130
  Accounts payable                                                                                 6,988                 7,241
  Accrued expenses                                                                                15,919                17,871
  Insurance and claims accrual                                                                     1,257                11,854
                                                                                      -------------------     -----------------
Total current liabilities                                                                         92,669               105,246

  Long-term debt, less current maturities                                                         74,295                29,000
  Deferred income taxes                                                                           55,727                53,634
                                                                                      -------------------     -----------------
Total liabilities                                                                                222,691               187,880

Commitments and contingent liabilities

Stockholders' equity:
  Class A common stock, $.01 par value; 20,000,000 shares
    authorized; 12,566,850 and 12,680,483 shares issued and 11,595,350 and
    11,708,983 outstanding as of 2000 and 2001, respectively                                         126                   127
  Class B common stock, $.01 par value; 5,000,000 shares authorized;
    2,350,000 shares issued and outstanding as of 2000 and 2001                                       24                    24
  Additional paid-in-capital                                                                      78,343                79,832
  Other comprehensive loss                                                                             -                 (748)
  Treasury Stock at cost; 971,500 shares as of December 31, 2000 and 2001                        (7,935)               (7,935)
  Retained earnings                                                                               97,264                90,602
                                                                                      -------------------     -----------------
Total stockholders' equity                                                                       167,822               161,902
                                                                                      -------------------     -----------------
Total liabilities and stockholders' equity                                                      $390,513              $349,782
                                                                                      ===================     =================

          See accompanying notes to consolidated financial statements.

                                       31


                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  YEARS ENDED DECEMBER 31, 1999, 2000, AND 2001
                      (In thousands, except per share data)


                                                                             1999              2000              2001
                                                                     ----------------  ----------------  ---------------
                                                                                                
Revenue (excluding fuel surcharges)                                         $472,741          $552,429         $547,028

Operating expenses:
  Salaries, wages, and related expenses                                      202,420           239,988          239,411
  Fuel expense, net of fuel surcharges (1)                                    71,733            78,828           84,405
  Operations and maintenance                                                  29,112            34,817           37,779
  Revenue equipment rentals and purchased
     transportation                                                           49,260            76,131           65,069
  Operating taxes and licenses                                                11,777            14,940           14,358
  Insurance and claims                                                        14,096            18,907           27,838
  Communications and utilities                                                 5,682             7,189            7,439
  General supplies and expenses                                               10,380            13,970           14,468
  Depreciation and amortization, including gains (losses) on
    disposition of equipment and impairment of assets (2)                     35,591            38,879           56,324
                                                                     ----------------  ----------------  ---------------
Total operating expenses                                                     430,051           523,649          547,091
                                                                     ----------------  ----------------  ---------------
Operating income (loss)                                                       42,690            28,780             (63)
Other (income) expenses:
  Interest expense                                                             5,993             9,894            7,855
  Interest income                                                              (480)             (520)            (328)
  Other                                                                            -             (368)              799
                                                                     ----------------  ----------------  ---------------
Other (income) expenses, net                                                   5,513             9,006            8,326
                                                                     ----------------  ----------------  ---------------
Income (loss) before income taxes                                             37,177            19,774          (8,389)
Income tax expense (benefit)                                                  14,900             7,899          (1,727)
                                                                     ----------------  ----------------  ---------------
Net income (loss)                                                           $ 22,277          $ 11,875       $  (6,662)
                                                                     ================  ================  ===============

Basic earnings (loss) per share:                                               $1.49             $0.82          ($0.48)
Diluted earnings (loss) per share:                                             $1.48             $0.82          ($0.48)


Weighted average shares outstanding                                           14,912            14,404           13,987

Adjusted weighted average shares and assumed conversions
    Outstanding                                                               15,028            14,533           13,987


(1) Fuel surcharges were $2.4 million in 1999, $25.3 million in 2000, and $19.5
    million in 2001.
(2) Includes a $15.4 million pre-tax impairment charge in 2001.


          See accompanying notes to consolidated financial statements.

                                       32

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
     CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE LOSS
              FOR THE YEARS ENDED DECEMBER 31, 1999, 2000, AND 2001
                                 (In thousands)


                                   Class A       Class B      Additional                   Other                        Total
                                    Common        Common       Paid-In      Treasury   Comprehensive    Retained    Stockholders'
                                    Stock         Stock        Capital       Stock         Loss         Earnings       Equity
                                 --------------------------------------------------------------------------------------------------
                                                                                                   
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

Exercise of employee stock options         --            --            30          --             --            --             30

Stock repurchase                           --            --            --     (7,935)             --            --        (7,935)

Net income                                 --            --            --          --             --        11,875         11,875
                                 --------------------------------------------------------------------------------------------------

Balances at December 31, 2000            $126          $ 24       $78,343   $ (7,935)             --      $ 97,264      $ 167,822

Exercise of employee stock options          1            --         1,270          --             --            --          1,271

Income tax benefit arising from the
 exercise of stock options                 --            --           219          --             --            --            219

Comprehensive loss:

Unrealized loss on cash flow
 hedging derivatives, net of taxes         --            --            --          --          (748)            --          (748)

Net loss                                   --            --            --          --             --       (6,662)        (6,662)
                                                                                                                    --------------

Total comprehensive loss                                                                                                  (7,410)
                                 --------------------------------------------------------------------------------------------------

Balances at December 31, 2001            $127          $ 24       $79,832   $ (7,935)         $(748)       $90,602      $ 161,902
                                 ==================================================================================================


          See accompanying notes to consolidated financial statements.

                                       33




                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1999, 2000, AND 2001
                                 (In thousands)

                                                                      1999               2000                2001
                                                             -------------------------------------------------------
                                                                                                  
Cash flows from operating activities:
Net income (loss)                                                    $22,277            $11,875            ($6,662)
Adjustments to reconcile net income to net cash
  provided by operating activities:
    Provision for losses on receivables                                  131                535                 722
    Depreciation, amortization, and impairment of assets (1)          35,658             39,181              56,107
    Equity in earnings of affiliate                                       --                376                 140
    Deferred income taxes                                              9,137              6,180             (5,674)
    Loss/gain on disposition of property and equipment                  (67)            (1,032)                 217
    Changes in operating assets and liabilities:
      Receivables and advances                                      (11,974)            (3,965)              16,610
      Prepaid expenses                                               (3,321)            (4,358)               2,090
      Tire and parts inventory                                         (750)                 97               (522)
      Accounts payable and accrued expenses                          (6,606)              (228)              10,736
                                                             -------------------------------------------------------
Net cash provided by operating activities                             44,485             48,661              73,764

Cash flows from investing activities:
  Acquisition of property and equipment                            (101,653)           (71,427)            (55,466)
  Proceeds from disposition of property and equipment                 46,632             51,108              24,705
  Acquisition of business                                           (25,806)            (7,658)               (564)
  Investment in TPC                                                       --            (5,307)                  --
                                                             -------------------------------------------------------
Net cash used in investing activities                               (80,827)           (33,284)            (31,325)

Cash flows from financing activities:
  Exercise of stock options                                               52                 30               1,271
  Proceeds from issuance of debt                                      93,500            174,119              54,000
  Repayments of long-term debt                                      (62,503)          (176,034)            (99,519)
  Repurchase of Company stock                                             --            (7,935)                  --
  Other                                                                (186)              (717)                (95)
  Checks in excess of bank balance                                     3,599            (3,599)                  --
                                                             -------------------------------------------------------
Net cash provided by (used in) financing activities                   34,462           (14,136)            (44,343)
                                                             -------------------------------------------------------

Net change in cash and cash equivalents                              (1,880)              1,241             (1,904)

Cash and cash equivalents at beginning of period                       2,926              1,046               2,287
                                                             -------------------------------------------------------
Cash and cash equivalents at end of period                            $1,046             $2,287                $383
                                                             =======================================================

Supplemental disclosure of cash flow information:
 Cash paid during the year for:
    Interest                                                          $5,823            $10,410              $7,880
    Income taxes                                                     $12,108             $2,645                $967
                                                             =======================================================


(1) Includes a $15.4 million pre-tax impairment charge in 2001.

          See accompanying notes to consolidated financial statements.


                                       34



                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1999, 2000 AND 2001

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,
refrigerated and dedicated contract services, to customers throughout the United
States. The Company operations comprise a single segment for financial reporting
purposes.

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");  Southern
Refrigerated  Transport,  Inc., an Arkansas  corporation;  Tony Smith  Trucking,
Inc., an Arkansas corporation;  (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; CIP, Inc., a
Nevada  corporation;  and CVTI Receivables Corp.,  ("CRC") 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 functioned
as a broker in 1999 and 2000 and for fuel surcharges in 1999, 2000, and 2001, of
$2.4 million, $25.3 million, and $19.5 million, respectively.

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

Inventories and supplies- Inventories and supplies consist of parts, tires, fuel
and supplies.  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 (FIFO) method.  Replacement  tires are
expensed when placed in service.

Goodwill - In June 2001,  the FASB issued SFAS No. 141,  Business  Combinations,
and SFAS No. 142,  Goodwill and Other Intangible  Assets.  SFAS No. 141 requires
that the purchase  method of  accounting  be used for all business  combinations
initiated  after June 30,  2001.  SFAS No. 142 will  require  that  goodwill and
intangible  assets with  indefinite  useful  lives no longer be  amortized,  but
instead  tested  for  impairment  at  least  annually  in  accordance  with  the
provisions  of SFAS No. 142. The  provisions  of each  statement  which apply to
goodwill and intangible  assets  acquired prior to June 30, 2001 were adopted by
the Company on January 1, 2002. The impact of the  application of the provisions
of this statement on the Company's  financial  position or results of operations
upon  adoption are not expected to have a material  impact,  however the Company
anticipates  the standard will result in reducing the  amortization of goodwill.
As of  December  31,  2001,  the  Company  has  approximately  $11.0  million of
unamortized   goodwill   resulting  in  approximately   $307,000  of  annualized
amortization expense.

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 has been amortized as described above.

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method over the  estimated  useful  lives of the assets.  Historically,  revenue
equipment  had been  depreciated  over five to seven years with  salvage  values
ranging from 25% to 33 1/3%.  During 2000, the Company extended its estimate for
the useful life of its dry van trailers  from seven to eight years and increased
the salvage value to  approximately  48% of cost. The Company based its decision
on  recent  experience  and  expected  future  utilization.  Gains or  losses on
disposal of revenue

                                       35


equipment are included in depreciation in the statements of operations. In 2001,
the Company  recognized a $15.4 million pre-tax  impairment  charge,  related to
approximately  1,770 model year 1998  through  2000  tractors  in use,  which is
included in depreciation expense.

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 value
less costs to sell.  The Company  evaluates  the  carrying  value of  long-lived
assets held for use for impairment losses by analyzing the operating performance
and  future  cash  flows  for  those  assets,  whenever  events  or  changes  in
circumstances  indicate  that the  carrying  amount  of such  assets  may not be
recoverable.  The Company adjusts the carrying value of the underlying assets if
the sum of expected undiscounted cash flows is less than the carrying value.

Fair  Value of  Financial  Instruments  - The  Company's  financial  instruments
consist primarily of cash, accounts  receivable,  accounts payable and long term
debt. The carrying  amount of cash,  accounts  receivable  and accounts  payable
approximates  their fair  value  because  of the short  term  maturity  of these
instruments.  Interest  rates that are  currently  available  to the Company for
issuance of long term debt with similar terms and remaining  maturities are used
to estimate the fair value of the Company's long term debt. The carrying  amount
of the Company's long term debt at December 31, 2001 and 2000 was  approximately
$97.3 million and $142.8 million, respectively including the accounts receivable
securitization  borrowings and approximates the estimated fair value, due to the
variable interest rates on these instruments.

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 and
Class A only one vote per share.  The terms of any future issuances of preferred
shares will be set by the Board of Directors.

Insurance  and Other Claims - The  Company's  insurance  program for  liability,
workers compensation, group medical, property damage, cargo loss and damage, and
other sources involves self insurance with high risk retention  levels. In 2001,
the Company adopted an insurance program with significantly  higher deductibles.
The  deductible  amount was increased  from an aggregate  $12,500 to $250,000 in
2001.  Losses in excess of these risk retention  levels are covered by insurance
in  amounts  which  management  considers  adequate.  The  Company  accrues  the
estimated cost of the uninsured  portion of pending  claims.  These accruals are
based on  management's  evaluation  of the nature and  severity of the claim and
estimates of future claims development based on historical trends. Insurance and
claims  expense will vary based on the  frequency  and  severity of claims,  the
premium expense and the lack of self insured retention.

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. Three of the Company's customers,  which are autonomously managed
and  operated are wholly owned  subsidiaries  of a public  entity and when added
together  amount  to  approximately  13% and 11% of  revenue  in 2001 and  2000,
respectively.  No  single  customer  or group  accounted  for 10% or more of the
Company's revenue in 1999.

Use of Estimates - The  preparation of financial  statements in conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
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.

Income  Taxes - Income  taxes are  accounted  for under the asset and  liability
method.  Deferred tax assets and  liabilities  are recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that  includes the enactment  date.

                                       36


Derivative  Instruments  and  Hedging  Activities  - In June 1998 the  Financial
Accounting  Standards  Board (FASB)  issued  Statement  of Financial  Accounting
Standards  (SFAS) No. 133,  "Accounting  for Derivative  Instruments and Certain
Hedging  Activities." In June 2000 the FASB issued SFAS No. 138, "Accounting for
Certain  Derivative  Instruments and Certain Hedging  Activity,  an Amendment of
SFAS No.  133."  SFAS  No.  133 and SFAS No.  138  require  that all  derivative
instruments  be recorded on the balance sheet at their  respective  fair values.
Derivatives that are not hedges must be adjusted to fair value through earnings.
If the  derivative  qualifies as a hedge,  depending on the nature of the hedge,
changes in its fair value are either offset against the change in the fair value
of assets,  liabilities,  or firm commitments  through earnings or recognized in
other comprehensive income until the hedged item is recognized in earnings.  The
Company  engages in  activities  that expose it to market  risks,  including the
effects in changes in interest  rates and fuel prices.  Financial  exposures are
managed as an integral  part of the Company's  risk  management  program,  which
seeks to reduce potentially  adverse effects that the volatility of the interest
rate and fuel  markets  may have on  operating  results.  The  Company  does not
regularly  engage in  speculative  transactions,  nor does it regularly  hold or
issue financial instruments for trading purposes.

All derivatives are recognized on the balance sheet at their fair values. On the
date the  derivative  contract  is entered  into,  the  Company  designates  the
derivative a hedge of a forecasted  transaction  or of the  variability  of cash
flows to be received or paid related to a recognized  asset or liability  ("cash
flow" hedge). The Company formally  documents all relationships  between hedging
instruments  and hedged  items,  as well as its  risk-management  objective  and
strategy for  undertaking  various  hedge  transactions.  This process  includes
linking all  derivatives  that are  designated  as cash-flow  hedges to specific
assets and  liabilities on the balance sheet or to specific firm  commitments or
forecasted transactions.

The Company also  formally  assesses,  both at the hedge's  inception  and on an
ongoing basis, whether the derivatives that are used in hedging transactions are
highly  effective in  offsetting  changes in fair values or cash flows of hedged
items.  When it is  determined  that a derivative  is not highly  effective as a
hedge  or that  it has  ceased  to be a  highly  effective  hedge,  the  Company
discontinues hedge accounting prospectively.

Changes in the fair value of a derivative  that is highly  effective and that is
designated and qualifies as a fair-value  hedge,  along with the loss or gain on
the hedged asset or liability or unrecognized firm commitment of the hedged item
that is attributable to the hedged risk are recorded in earnings. Changes in the
fair value of a derivative  that is highly  effective and that is designated and
qualifies as a cash-flow hedge are recorded in other comprehensive income, until
earnings  are affected by the  variability  in cash flows or  unrecognized  firm
commitment of the designated hedged item.

The Company  discontinues  hedge accounting  prospectively when it is determined
that the  derivative is no longer  effective in  offsetting  changes in the fair
value or cash  flows of the  hedged  item,  the  derivative  expires or is sold,
terminated,   or  exercised,   the  derivative  is  undesignated  as  a  hedging
instrument,  because it is unlikely that a forecasted  transaction will occur, a
hedged firm commitment no longer meets the definition of a firm  commitment,  or
management determines that designation of the derivative as a hedging instrument
is no longer appropriate.

When  hedge  accounting  is  discontinued  because  it is  determined  that  the
derivative no longer  qualifies as an effective  fair-value  hedge,  the Company
continues to carry the derivative on the balance sheet at its fair value, and no
longer  adjusts the hedged  asset or  liability  for changes in fair value.  The
adjustment of the carrying  amount of the hedged asset or liability is accounted
for in the same manner as other  components of the carrying amount of that asset
or liability.  When hedge accounting is discontinued  because the hedged item no
longer meets the definition of a firm commitment, the Company continues to carry
the  derivative  on the balance  sheet at its fair  value,  removes any asset or
liability that was recorded  pursuant to recognition of the firm commitment from
the  balance  sheet and  recognizes  any gain or loss in  earnings.  When  hedge
accounting is discontinued because it is probable that a forecasted  transaction
will not occur,  the Company  continues to carry the  derivative  on the balance
sheet at its fair  value,  and gains and losses that were  accumulated  in other
comprehensive  income  are  recognized  immediately  in  earnings.  In all other
situations in which hedge accounting is discontinued,  the Company  continues to
carry the derivative at its fair value on the balance sheet,  and recognizes any
changes in its fair value in earnings.


                                       37


Effect of New Accounting Pronouncements - In June 2001, the FASB issued SFAS No.
141,  Business  Combinations,  and SFAS No. 142,  Goodwill and Other  Intangible
Assets. SFAS No. 141 requires that the purchase method of accounting be used for
all  business  combinations  initiated  after June 30,  2001.  SFAS No. 142 will
require that  goodwill and  intangible  assets with  indefinite  useful lives no
longer be amortized,  but instead  tested for  impairment  at least  annually in
accordance with the provisions of SFAS No. 142.

The Company was required to adopt the  provisions of SFAS No. 141 effective June
30, 2001, and SFAS No. 142 effective January 1, 2002. Furthermore,  any goodwill
that was acquired in a purchase  business  combination  completed after June 30,
2001 will not be amortized. Goodwill acquired in business combinations completed
before July 1, 2001 is no longer being amortized after December 31, 2001.

In June 2001,  the FASB  issued SFAS No. 143,  Accounting  for Asset  Retirement
Obligations.  SFAS 143 provides new guidance on the  recognition and measurement
of an asset  retirement  obligation and its associated asset retirement cost. It
also provides  accounting  guidance for legal  obligations  associated  with the
retirement  of  tangible  long-lived  assets.  SFAS  143 is  effective  for  the
Company's fiscal year beginning in 2003 and is not expected to materially impact
the Company's consolidated financial statements.

In August 2001,  the FASB issued SFAS No. 144,  Accounting for the Impairment or
Disposal of Long-Lived Assets. SFAS 144 provides new guidance on the recognition
of impairment  losses on long-lived assets to be held and used or to be disposed
of and also broadens the definition of what constitutes  discontinued operations
and how the results of discontinued operations are to be measured and presented.
SFAS 144 is effective for the Company's fiscal year beginning in 2002 and is not
expected  to  materially  change  the  methods  used by the  Company  to measure
impairment losses on long-lived assets.

Earnings per Share ("EPS") - The Company applies the provisions of FASB SFAS No.
128,  Earnings per Share,  which  requires  companies  to present  basic EPS and
diluted  EPS.  Basic EPS excludes  dilution  and is computed by dividing  income
available to common stockholders by the weighted-average number of common shares
outstanding  for the period.  Diluted EPS reflects the dilution that could occur
if  securities  or other  contracts  to issue  common  stock were  exercised  or
converted  into common  stock or resulted in the  issuance of common  stock that
then shared in the earnings of the Company.

Dilutive common stock options are included in the diluted EPS calculation  using
the treasury  stock  method.  Common stock options that were not included in the
diluted EPS computation for 2001 because the options' exercise price was greater
than the average market price of the common shares for the periods presented are
immaterial.

Reclassifications  - Certain prior period financial statement balances have been
reclassified to conform to the current period's classification.



                                       38




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


(in thousands except per share data)                         1999               2000                2001
                                                      ----------------   ----------------    ----------------
                                                                                    
Numerator:

  Net earnings  (losses)                                      $22,277            $11,875            ($6,662)
                                                      ================   ================    ================
Denominator:

  Denominator for basic earnings
    per share - weighted-average shares                        14,912             14,404              13,987

Effect of dilutive securities:

  Employee stock options                                          116                129                   -
                                                      ----------------   ----------------    ----------------
Denominator for diluted earnings per share -
  adjusted weighted-average shares and
  assumed conversions                                          15,028             14,533              13,987
                                                      ================   ================    ================
Basic earnings per share                              $          1.49    $          0.82     $        (0.48)
                                                      ================   ================    ================
Diluted earnings per share                            $          1.48    $          0.82     $        (0.48)
                                                      ================   ================    ================



2. INVESTMENT IN TRANSPLACE

Effective  July 1, 2000,  the Company  combined its logistics  business with the
logistics  businesses  of five  other  transportation  companies  into a company
called  Transplace,   Inc.  ("TPC").  TPC  operates  an  Internet-based   global
transportation  logistics service and is developing programs for the cooperative
purchasing of products,  supplies,  and services.  In the transaction,  Covenant
contributed  its  logistics  customer  list,  logistics  business  software  and
software licenses,  certain  intellectual  property,  intangible assets totaling
approximately $5.1 million,  and $5.0 million in cash for the initial funding of
the venture.  In  exchange,  Covenant  received  12.4%  ownership  in TPC.  Upon
completion of the transaction,  Covenant ceased operating its own transportation
logistics  and brokerage  business,  which  consisted  primarily of the Terminal
Truck Broker,  Inc. business acquired in November 1999.  Initially,  the Company
accounted for its 12.4% investment in TPC using the equity method of accounting.
During  the  third  quarter  of 2001,  TPC  changed  its  filing  status  to a C
corporation and as a result management  determined it appropriate to account for
its investment using the cost method of accounting effective July 1, 2001.

3.  ACQUISITIONS

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.  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 at the date of acquisition.

In August  2000,  the  Company  purchased  certain  assets of Con-Way  Truckload
Services,   Inc.  ("CTS")  for  approximately   $7.7  million,   which  included
approximately $5.2 million for property and equipment.  The acquisition has been
accounted for using the purchase method of accounting. In 2001, the Company made
a $564,000 earnout payment related to this acquisition.

                                       39


4.  PROPERTY AND EQUIPMENT

A summary of property and  equipment,  at cost, as of December 31, 2000 and 2001
is as follows:


(in thousands)                                                      2000                        2001
                                                       ------------------------    ------------------------
                                                                             
Revenue equipment                                                     $301,451                    $289,766
Communications equipment                                                15,668                      15,959
Land and improvements                                                    9,528                       9,194
Buildings and leasehold improvements                                     7,387                      39,569
Construction in progress                                                13,316                       4,453
Other                                                                    9,280                      10,128
                                                       ------------------------    ------------------------
                                                                      $356,630                    $369,069
                                                       ========================    ========================


Depreciation expense amounts were $35.1 million, $39.0 million and $55.1 million
in 1999, 2000, and 2001, respectively.  The 2001 amount included a $15.4 million
pre-tax  impairment  charge ($9.6 million after taxes) related to  approximately
1,770  model  year  1998  through  2000 in use  tractors.  For the past  several
quarters,  the nationwide inventory of used tractors has far exceeded demand. As
a result, the market value of used tractors has fallen  significantly  below the
carrying values recorded on the Company's financial statements.  The Company had
extended the trade cycle on its tractors  from three years to four years,  which
delayed any significant disposals into 2002 and later years. The market for used
tractors  has not  significantly  improved  since that  time.  The  Company  has
negotiated a purchase and trade agreement with Freightliner Corporation covering
the sale of the year 1998  through  2000  tractors  and the purchase of an equal
number of replacement  units. The significant  difference in the carrying values
and the sales prices of the Company's  tractors combined with the Company's less
profitable  results during 2001 caused the Company to test for asset  impairment
under SFAS No. 121,  "Accounting  for the Impairment of Long Lived Assets and of
Long Lived Assets to be disposed  of." The test  indicated  impairment,  and the
Company recorded the charge to bring the tractors covered by the trade agreement
to the estimated fair values. The Company's  approximately 1,400 model year 2001
tractors  are  not  affected  by the  charge.  The  Company  will  increase  the
depreciation on the 2001 model year tractors to approximate the Company's recent
experience  with  disposition   values.  The  Company  purchased  the  Company's
headquarters  facility in 2001 and  depreciates  the buildings over an estimated
useful life of thirty years.

5. OTHER ASSETS

A summary of other assets as of December 31, 2000 and 2001 is as follows:


(in thousands)                                                               2000                 2001
                                                                     -----------------    -----------------
                                                                                    
Covenants not to compete                                                       $1,690               $1,690
Tradename                                                                         330                  330
Goodwill                                                                       11,352               11,916
Less accumulated amortization of intangibles                                  (1,743)              (2,300)
                                                                     -----------------    -----------------
Net intangible assets                                                          11,629               11,636
Investment in TPC                                                              10,806               10,666
Other                                                                           2,763                2,365
                                                                     -----------------    -----------------
                                                                              $25,198              $24,667
                                                                     =================    =================



                                       40




6. LONG-TERM DEBT

Long-term debt consists of the following at December 31, 2000 and 2001:


(in thousands)                                                              2000                 2001
                                                                    ------------------   ------------------
                                                                                   
Borrowings under $120 million  credit agreement                                49,000               26,000
10-year senior notes                                                           25,000               20,000
Notes to unrelated individuals for non-compete
  Agreements                                                                      350                  150
Equipment and vehicle obligations with commercial
  lending institutions, with fixed interest rates ranging
  from 6.7% to 9.0% at December 31, 2000                                        3,450                    -
Note payable to former SRT shareholder, bearing
  interest at 6.5% with interest payable quarterly                              3,000                3,000
                                                                    ------------------   ------------------
                                                                               80,800               49,150
Less current maturities                                                         6,505               20,150
                                                                    ------------------   ------------------
                                                                              $74,295              $29,000
                                                                    ==================   ==================


In December  2000,  the Company  entered  into a credit  agreement  (the "Credit
Agreement") with a group of banks with maximum borrowings of $120 million, which
matures  December 13, 2003.  The Credit  Agreement  provides a revolving  credit
facility with  borrowings  limited to the lesser of 90% of the net book value of
eligible revenue equipment or $120 million.  Letters of credit are limited to an
aggregate  commitment of $20 million.  The Credit Agreement is collateralized by
an  agreement  which  includes  pledged  stock  of the  Company's  subsidiaries,
inter-company  notes, and licensing  agreements.  A commitment fee is charged on
the daily unused portion of the facility and is adjusted quarterly between 0.15%
and 0.25% per annum based on the  consolidated  leverage  ratio. At December 31,
2001, the fee was 0.25% per annum.  The Credit Agreement is guaranteed by all of
the Company's subsidiaries except CVTI Receivables Corp.

Borrowings under the Credit Agreement are based on the banks' base rate or LIBOR
and accrue  interest  based on the one,  two, or three month LIBOR rates plus an
applicable margin that is adjusted  quarterly between 0.75% and 1.25% based on a
ratio of total debt to trailing cash flow  coverage.  At December 31, 2001,  the
margin was 1.25%, and the weighted average interest rate was 3.2%.

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 five equal
annual  installments  beginning  October 1, 2001.  Interest accrues at 7.39% per
annum. The notes were retired in March 2002.

At December 31, 2001, the Company has unused letters of credit of  approximately
$12.6 million.

Maturities of long term debt at December 31, 2001 are as follows (in thousands):

                  2002              $ 20,150
                  2003                26,000
                  2004                 3,000

The Credit Agreement and  Securitization  Facility contain certain  restrictions
and covenants  relating to, among other things,  dividends,  tangible net worth,
cash  flow,  acquisitions  and  dispositions,  and  total  indebtedness  and are
cross-defaulted.  The Company is in  compliance  with the Credit  Agreement  and
Securitization  Facility  after  receiving  a waiver  under  the  Securitization
Facility.

                                       41




7. ACCOUNTS RECEIVABLE SECURITIZATION AND ALLOWANCE FOR DOUBTFUL ACCOUNTS

In December  2000,  the Company  entered into a $62 million  revolving  accounts
receivable  securitization  facility  (the  "Securitization   Facility").  On  a
revolving basis,  the Company sells its interests in its accounts  receivable to
CRC, a wholly-owned  bankruptcy-remote  special purpose subsidiary.  CRC sells a
percentage  ownership in such receivables to an unrelated  financial entity. The
transaction  does not meet the criteria for sale  treatment  under SFAS No. 140,
Accounting for Transfers and Servicing of Financial  Assets and  Extinguishments
of  Liabilities  and is  reflected  as a  secured  borrowing  in  the  financial
statements.

The  Company  can  receive up to $62  million of  proceeds,  subject to eligible
receivables and will pay a service fee recorded as interest expense,  as defined
in the agreement.  The Company will pay commercial  paper interest rates plus an
applicable margin on the proceeds received. The Securitization Facility includes
certain  significant  events that could cause amounts to be immediately  due and
payable in the event of certain ratios. The proceeds received are reflected as a
current liability on the consolidated financial statements because the committed
term, subject to annual renewals, is 364 days. As of December 31, 2001 and 2000,
the  Company  had  received  $48.1  million  and $62  million  respectively,  in
proceeds, with a weighted average interest rate of 2.0% and 6.6%, respectively.

The activity in the schedule of allowance for doubtful  accounts (in  thousands)
is as follows:


     Years ended December 31:          Beginning         Additional      Write-offs and        Ending
                                        Balance        provisions to          other            Balance
                                      January 1,         allowance         deductions       December 31,
                                    -----------------------------------------------------------------------
                                                                                   
               2001                     $1,263              $722              $362             $1,623
                                        ======              ====              ====             ======

               2000                     $1,040              $535              $312             $1,263
                                        ======              ====              ====             ======

               1999                     $1,065              $131              $156             $1,040
                                        ======              ====              ====             ======


8.  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):

                         2002        $        20,137
                         2003                 15,393
                         2004                  7,944
                         2005                  7,151
                         2006                  6,789
                   Thereafter                 11,103

The Company's  operating  leases of tractors and trailers contain residual value
guarantees  under  which the Company  guarantees  a certain  minimum  cash value
payment to the  leasing  company at the  expiration  of the lease.  The  Company
estimates  that the present value of the residual  guarantees  is  approximately
$44.9 million at December 31, 2001.



                                       42



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


(in thousands)                                               1999               2000                2001
                                                      ----------------   ----------------    ----------------
                                                                                    
Revenue equipment rentals                                     $12,102            $16,918             $19,819
Terminal rentals                                                1,407              1,684               1,055
Other equipment rentals                                         1,618              2,904               3,198
                                                      ----------------   ----------------    ----------------
                                                              $15,127            $21,506             $24,072
                                                      ================   ================    ================


During  April  1996,  the  Company  entered  into  an  agreement  to  lease  its
headquarters  and terminal in Chattanooga  under an operating  lease.  The lease
provided for rental  payments to be variable based upon LIBOR interest rates for
five years.  This operating  lease expired March 2001 and the Company  purchased
the building.

9.  INCOME TAX

Income tax expense  (benefit) for the years ended  December 31, 1999,  2000, and
2001 is comprised of:


(in thousands)                                               1999               2000                2001
                                                      ----------------   ----------------    ----------------
                                                                                    
Federal, current                                               $6,154             $1,370              $3,498
Federal, deferred                                               6,705              5,841             (5,355)
State, current                                                  1,331                 87                 449
State, deferred                                                   710                601               (319)
                                                      ----------------   ----------------    ----------------
                                                              $14,900             $7,899            ($1,727)
                                                      ================   ================    ================


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, 1999, 2000 and 2001 as follows:


(in thousands)                                               1999               2000                2001
                                                      ----------------   ----------------    ----------------
                                                                                    
Computed "expected" income tax expense                        $13,012             $6,921            ($2,936)
State income taxes, net of federal income tax
  effect                                                        1,487                593                  85
Change in valuation allowance                                       -                  -                 392
Per diem allowances                                                 -                  -               1,346
Other, net                                                        401                385                 732
                                                      ----------------   ----------------    ----------------
Actual income tax expense (benefit)                           $14,900             $7,899            ($1,727)
                                                      ================   ================    ================




                                       43




The temporary  differences and the approximate tax effects that give rise to the
Company's  net  deferred  tax  liability  at  December  31, 2000 and 2001 are as
follows:


(in thousands)                                                    2000                        2001
                                                       ------------------------    ------------------------
                                                                             
Deferred tax assets:
  Accounts receivable                                                   $1,093                        $613
  Accrued expenses                                                         256                       5,143
  Alternative minimum tax credits                                          948                           -
  Intangible assets                                                        293                         256
  State net operating loss carryovers                                        -                         392
  Investments                                                                -                         160
  Other comprehensive loss in equity                                         -                         458
                                                       ------------------------    ------------------------
                                                                         2,590                       7,022
  Less:  valuation allowance                                                 -                       (392)
                                                       ------------------------    ------------------------
     Total gross deferred tax assets                                     2,590                       6,630
                                                       ------------------------    ------------------------

Deferred tax liability:
  Property and equipment                                                54,953                      48,501
  Change in accounting methods                                             774                         304
  Prepaid salaries and wages                                                 -                         643
  Prepaid liabilities                                                        -                       4,186
                                                       ------------------------    ------------------------
Total deferred tax liabilities                                          55,727                      53,634

Net deferred tax liability                                            $ 53,137                     $47,005
                                                       ========================    ========================


Based  upon  the  expected  reversal  of  deferred  tax  liabilities,  level  of
historical  and projected  taxable income over periods in which the deferred tax
assets are deductible,  the Company's management believes it is more likely than
not the Company  will  realize the  benefits of the  deductible  differences  at
December 31, 2001.

10. STOCK REPURCHASE PLAN

In June 2000,  the  Company  authorized  a stock  repurchase  plan for up to 1.0
million Company shares to be purchased in the open market or through  negotiated
transactions.  In July 2000, the Company authorized an additional 500,000 shares
to be  repurchased.  During the  second  quarter of 2000,  792,000  shares  were
purchased  at an  average  price of $8.14.  During  the third  quarter  of 2000,
179,500  shares were  purchased at an average price of $8.27.  During 2001,  the
Company did not purchase any additional  shares through the repurchase  plan. As
of December 31, 2001 a total of 971,500 had been purchased with an average price
of $8.17. The stock repurchase program has no expiration date.

11.  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  $782,000,  $1,043,000 and 1,080,000 in 1999,
2000, and 2001, respectively, to the profit sharing and savings plan.


                                       44



12. STOCK OPTION PLANS

The Company has adopted option plans for employees and directors.  Awards may be
in the form of incentive  stock awards or other forms.  The Company has reserved
1,594,700  shares of Class A Common Stock for  distribution at the discretion of
the Board of Directors.  In July 2000,  the Board of Directors  accelerated  the
vesting  schedule of certain stock options  granted in the years 1998,  1999 and
2000 to vest  ratably  over 3 years and  expire 10 years from the date of grant.
Certain  options  granted  prior to 1998 vest ratably over 5 years and expire 10
years from the date of grant.  The  following  table details the activity of the
incentive stock option plan:

                                                                             Weighted           Options
                                                                             Average         Exercisable at
                                                          Shares          Exercise Price        Year End
                                                   ---------------------------------------------------------
                                                                                           
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

Options granted in 2000                                       625,176              $8.87
Options exercised in 2000                                     (2,600)             $11.45
Options canceled in 2000                                    (129,800)             $12.39
                                                   -------------------
Under option at December 31, 2000                           1,425,326             $11.99            613,026

Options granted in 2001                                       305,500             $16.71
Options exercised in 2001                                   (113,633)             $11.19
Options canceled in 2001                                     (37,248)             $10.54
                                                   -------------------
Under option at December 31, 2001                           1,579,945             $12.99            856,486



                                         Options Outstanding                           Options Exercisable
                       -------------------------------------------------------------------------------------------

                                                 Weighted-           Weighted-           Number         Weighted-
                                 Number            Average             Average   Exercisable At           Average
  Range of Exercise      Outstanding at          Remaining      Exercise Price         12/31/01    Exercise Price
       Prices                  12/31/01   Contractual Life
------------------------------------------------------------------------------------------------------------------
                                                                                            
$10.00 to $12.99                684,173                   96             $9.41          329,369            $10.38
$13.00 to $15.99                461,022                   69            $14.59          395,700            $14.77
$16.00 to $20.00                434,750                   91            $16.95          131,417            $17.09


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 1.7% to 6.0%;  expected life
of 5 years;  dividend rate of zero percent; and expected volatility of 42.6% for
1999, 48.5% for 2000 and 55.3% for 2001. Using these assumptions, the fair value
of the employee stock options granted in 1999,  2000 and 2001 is $900,000,  $2.2
million, and $2.3 million respectively, which would be amortized as compensation
expense  over the vesting  period of the  options.  Had  compensation  cost been
determined in accordance with SFAS No. 123,  utilizing the assumptions  detailed
above, the Company's net income and net income per share would have been reduced
to the following pro forma amounts for the years ended  December 31, 1999,  2000
and 2001:

                                       45






(in thousands except per share data)                    1999                 2000                 2001
                                                                                        
Net Income (loss):
  As reported                                           22,277               11,875              (6,662)
  Pro forma                                             21,565               10,213              (8,962)

Basic earnings (loss) per share:
  As reported                                            $1.49                $0.82              $(0.48)
  Pro forma                                              $1.45                $0.71              $(0.64)

Diluted earnings (loss) per share
  As reported                                            $1.48                $0.82              $(0.48)
  Pro forma                                              $1.43                $0.70              $(0.64)


13.  RELATED PARTY TRANSACTIONS

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

In December 1999, the Company purchased  approximately 105 acres of land that is
adjacent  to  the  corporate  headquarters  for  approximately  $890,000  from a
significant  shareholder.  In February 2000, the Company sold  approximately 2.5
acres of land to this  shareholder  in the  amount of  $88,000  in the form of a
non-interest bearing promissory note with an 18-month term. The note was paid in
full in September  2001.  The Company also  chartered an airplane  owned by this
shareholder in the amount of $42,633 during 1999.  During 2000, the  shareholder
chartered  an  airplane  leased by the  Company  in the amount of  $21,198.  The
Company paid approximately $500,000 to the shareholder related to commissions on
the purchase of revenue equipment during 2000.

Tenn-Ga  Truck  Sales,  Inc.,  a  corporation  wholly  owned  by  a  significant
shareholder,   purchased  used  tractors  and  trailers  from  the  Company  for
approximately  $2.8  million  during  1999,  $2.0  million  during 2000 and $0.6
million during 2001. During 2000, the Company also leased revenue equipment from
Tenn-Ga Truck Sales for approximately $700,000.

In March 2000, a trucking company owned by a significant  shareholder  purchased
used trailers from the Company for approximately $1.4 million in exchange for an
interest-bearing  promissory  note,  which was repaid in full in November  2000.
Subsequently,  in June 2000, the Company  elected to lease the trailers from the
trucking company in the amount of approximately  $227,200. In November 2000, due
to an increased  operational need arising from the CTS acquisition,  the Company
elected to repurchase  the trailers  from the trucking  company in the amount of
approximately $1.3 million.

In connection with the TPC investment, the Company made several cash advances to
fund  the   operations  of  TPC.  The  balance  as  of  December  31,  2000  was
approximately $3.2 million,  which included a $2.6 million,  8% interest-bearing
promissory note from TPC, which was paid in full in the month of February 2001.

The Company also provides  transportation service for TPC. During 2001 and 2000,
gross  revenue from TPC was $9.0  million and $1.9  million,  respectively.  The
accounts  receivable  balance as of  December  31, 2001 was  approximately  $1.0
million.

14.  DERIVATIVE INSTRUMENTS

In 1998,  the FASB issued SFAS No. 133 ("SFAS 133"),  Accounting  for Derivative
Instruments  and  Hedging  Activities,  as amended  by  Statement  of  Financial
Accounting Standards No. 137, Accounting for Derivative  Instruments and Hedging
Activities  - Deferral  of the  Effective  Date of SFAS  Statement  No.  133, an
amendment  of SFAS  Statement  No. 133, and  Statement  of Financial  Accounting
Standards No. 138,  Accounting for Certain  Derivative  Instruments  and Certain
Hedging  Activities,  an  amendment  of SFAS  Statement  No.  133.  SFAS No. 133
requires  that all  derivative  instruments  be recorded on the balance sheet at
their fair value.  Changes in the fair value

                                       46


of  derivatives  are  recorded  each  period  in  current  earnings  or in other
comprehensive income, depending on whether a derivative is designated as part of
a  hedging  relationship  and,  if it is,  depending  on  the  type  of  hedging
relationship.

The  Company  adopted  SFAS  No.  133  effective  January  1,  2001  but  had no
instruments in place on that date.  During the first quarter the Company entered
into two $10 million notional amount cancelable interest rate swap agreements to
manage the risk of variability in cash flows associated with floating-rate debt.
Due to the  counter-parties'  imbedded options to cancel,  these derivatives did
not qualify,  and are not designated as hedging  instruments under SFAS No. 133.
Consequently,  these derivatives are marked to fair value through  earnings,  in
other expense in the accompanying statement of operations. At December 31, 2001,
the fair value of these  interest rate swap  agreements  was a liability of $0.7
million.

The Company uses purchase  commitments  through suppliers to reduce a portion of
its cash flow  exposure to fuel price  fluctuations.  At December 31, 2001,  the
notional amount for fixed price normal purchase commitments for 2002 and 2003 is
approximately  55 million  gallons in each year.  In addition,  during the third
quarter the Company  entered into two heating oil  commodity  swap  contracts to
hedge its cash flow exposure to diesel fuel price  fluctuations on floating rate
diesel  fuel  purchase  commitments.   These  contracts  are  considered  highly
effective in offsetting  changes in anticipated  future cash flows and have been
designated  as cash flow  hedges  under  SFAS No.  133.  Each call for 6 million
gallons of fuel  purchases  at a fixed  price of $0.695  and $0.629 per  gallon,
respectively,  through  December 31, 2002.  At December 31, 2001 the  cumulative
fair value of these heating oil contracts was a liability of $1.2 million, which
was recorded in accrued  expenses with the offset to other  comprehensive  loss,
net of taxes.

All changes in the derivatives'  fair values were determined to be effective for
measurement and recognition purposes.  The entire amount of gains and losses are
expected to be recognized in earnings within the next twelve months.

The derivative  activity as reported in the Company's  financial  statements for
the year ended December 31, 2001 was (in thousands):


                                                                                               2001
                                                                                             --------
                                                                                         
Net liability for derivatives at January 1, 2001                                            $       --
Changes in statements of operations:
 Gain (loss) on derivative instruments:
     Loss in value of  derivative  instruments  that do  not qualify  as
       hedging instruments                                                                        (726)
Other comprehensive income (loss):
     Loss on fuel hedge contracts that qualify as cash flow hedges                              (1,206)
     Tax benefit                                                                                  (458)
                                                                                                  ----
                   Net other comprehensive loss                                                   (748)
                                                                                               -------
Net liability for derivatives at December 31, 2001                                          $   (1,932)
                                                                                                   ===


15.  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.


                                       47


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.

16.  QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)


(In thousands except per share amounts)

Quarters ended                                      March 31, 2001  June 30, 2001    September 30,     December 31,
                                                                                          2001           2001 (1)
                                                    ------------------------------------------------------------------
                                                                                           
Operating Revenue                                        $ 131,329        $141,683         $138,057         $ 135,959
Operating income (loss)                                      2,652           3,067            4,947          (10,729)
Net earnings (loss)                                            229             554              845           (8,290)
Basic earnings (loss) per share                            $  0.02         $  0.04          $  0.06         $  (0.59)
Diluted earnings (loss) per share                          $  0.02         $  0.04          $  0.06         $  (0.59)


Quarters ended                                      March 31, 2000  June 30, 2000    September 30,     December 31,
                                                                                          2000             2000
                                                    ------------------------------------------------------------------

Operating Revenue                                        $ 126,481        $139,398         $141,667          $144,883
Operating income                                             5,687           7,265            7,435             8,392
Net earnings                                                 2,033           2,900            3,078             3,865
Basic earnings per share                                  $   0.14         $  0.20          $  0.22           $  0.28
Diluted earnings per share                                $   0.14         $  0.20          $  0.22           $  0.28


(1) Includes a $15.4 million pre-tax impairment charge in the quarter ended
    December 31, 2001.







                                       48