UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q

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

For the period ended December 31, 2005

or

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


Commission file number: 000-23192

CELADON LOGO


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

Delaware
13-3361050
(State or other jurisdiction of
(IRS Employer
incorporation or organization)
Identification Number)
   
9503 East 33 rd Street
 
One Celadon Drive
 
Indianapolis, IN
46235-4207
(Address of principal executive offices)
(Zip Code)
   
(317) 972-7000
(Registrant’s telephone number)

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 whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer [   ]
Accelerated filer [X]
Non-accelerated filer [   ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12-b2 of the Exchange Act).

Yes [   ]  No [X]  


As of January 24, 2006 (the latest practicable date), 10,121,465 shares of the registrant’s common stock, par value $0.033 per share, were outstanding.





CELADON GROUP, INC.

Index to

December 31, 2005 Form 10-Q

 

Part I.
Financial Information
 
       
 
Item 1.
Financial Statements
 
       
   
Condensed Consolidated Balance Sheets at December 31, 2005 (Unaudited) and June 30, 2005
3
       
   
Condensed Consolidated Statements of Income for the three and six months ended December 31, 2005 and 2004 (Unaudited)
4
       
   
Condensed Consolidated Statements of Cash Flows for the six months ended December 31, 2005 and 2004 (Unaudited)
5
       
   
Notes to Condensed Consolidated Financial Statements (Unaudited)
6
       
 
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
11
       
 
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
21
       
 
Item 4.
Controls and Procedures
22
       
Part II.
Other Information
 
       
 
Item 1.
Legal Proceedings.
23
       
 
Items 2., 3., 4., and 5.
Not Applicable
       
 
Item 6.
Exhibits
23


2


Part I.   Financial Information
CELADON GROUP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
December 31, 2005 and June 30, 2005
(Dollars in thousands except par share and value amounts)

   
December 31,
2005
 
June 30,
2005
 
   
(unaudited)
     
A S S E T S
         
           
Current assets:
         
Cash and cash equivalents  
 
$
8,478
 
$
11,115
 
Trade receivables, net of allowance for doubtful accounts of
$1,564 and $1,496 at December 31, 2005 and June 30, 2005
   
53,061
   
55,760
 
Accounts receivable - other  
   
1,165
   
2,727
 
Prepaid expenses and other current assets  
   
8,226
   
3,599
 
Tires in service  
   
3,109
   
3,308
 
Income tax receivable  
   
533
   
---
 
Deferred income taxes  
   
2,424
   
2,424
 
Total current assets
   
76,996
   
78,933
 
Property and equipment  
   
92,875
   
88,230
 
Less accumulated depreciation and amortization  
   
31,323
   
30,685
 
Net property and equipment
   
61,552
   
57,545
 
Tires in service  
   
1,658
   
1,739
 
Goodwill  
   
19,137
   
19,137
 
Other assets  
   
2,585
   
2,089
 
Total assets
 
$
161,928
 
$
159,443
 
               
L I A B I L I T I E S    A N D    S T O C K H O L D E R S’    E Q U I T Y
             
               
Current liabilities:
             
Accounts payable  
 
$
5,116
 
$
4,465
 
Accrued salaries and benefits  
   
8,647
   
11,523
 
Accrued insurance and claims  
   
10,055
   
10,021
 
Accrued independent contractor expense  
   
234
   
1,265
 
Accrued fuel expense  
   
1,248
   
6,104
 
Other accrued expenses  
   
11,730
   
9,840
 
Current maturities of long-term debt  
   
1,008
   
1,057
 
Current maturities of capital lease obligations  
   
225
   
788
 
Income tax payable  
   
---
   
265
 
Total current liabilities
   
38,263
   
45,328
 
Long-term debt, net of current maturities  
   
5,194
   
4,239
 
Capital lease obligations, net of current maturities  
   
1,118
   
1,260
 
Deferred income taxes  
   
8,637
   
10,100
 
Minority interest  
   
25
   
25
 
Stockholders’ equity:
             
Preferred stock, $1.00 par value, authorized 179,985 shares; no
shares issued and outstanding
   
---
   
---
 
Common stock, $0.033 par value, authorized 12,000,000 shares; issued
10,091,882 and 10,050,449 shares at December 31, 2005 and June 30, 2005
   
333
   
332
 
Additional paid-in capital  
   
89,046
   
89,359
 
Retained earnings  
   
21,027
   
11,544
 
Unearned compensation of restricted stock  
   
---
   
(711
)
Accumulated other comprehensive loss  
   
(1,715
)
 
(2,033
)
Total stockholders’ equity
   
108,691
   
98,491
 
Total liabilities and stockholders’ equity
 
$
161,928
 
$
159,443
 
               
 
The accompanying notes are an integral part of these unaudited consolidated financial statements.
3


CELADON GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands except per share amounts)
(Unaudited)


   
For the three months ended
December 31,
 
For the six months ended
December 31,
 
   
2005
 
2004
 
2005
 
2004
 
Revenue:
                 
Freight revenue
 
$
102,888
 
$
97,249
 
$
206,228
 
$
195,478
 
Fuel surcharges
   
17,386
   
9,622
   
31,981
   
15,786
 
     
120,274
   
106,871
   
238,209
   
211,264
 
                           
Operating expenses:
                         
Salaries, wages, and employee benefits
   
35,468
   
32,395
   
70,331
   
65,569
 
Fuel
   
27,928
   
18,890
   
54,148
   
36,750
 
Operations and maintenance
   
7,442
   
8,899
   
14,724
   
17,807
 
Insurance and claims
   
3,961
   
3,326
   
7,347
   
6,330
 
Depreciation and amortization
   
2,921
   
3,634
   
6,084
   
7,002
 
Revenue equipment rentals
   
10,255
   
8,634
   
20,626
   
16,512
 
Purchased transportation
   
17,840
   
19,504
   
35,663
   
38,044
 
Costs of products and services sold
   
1,347
   
1,113
   
2,641
   
2,316
 
Professional and consulting fees
   
702
   
524
   
1,553
   
1,025
 
Communications and utilities
   
1,024
   
1,022
   
2,043
   
2,054
 
Operating taxes and licenses
   
2,153
   
2,095
   
4,213
   
4,180
 
General and other operating
   
1,458
   
1,565
   
2,965
   
3,086
 
Total operating expenses
   
112,499
   
101,601
   
222,338
   
200,675
 
                           
Operating income  
   
7,775
   
5,270
   
15,871
   
10,589
 
                           
Other (income) expense:
                         
Interest income
   
(77
)
 
(3
)
 
(78
)
 
(6
)
Interest expense
   
197
   
338
   
499
   
688
 
Other (income) expense, net
   
1
   
31
   
26
   
7
 
Income before income taxes  
   
7,654
   
4,904
   
15,424
   
9,900
 
Provision for income taxes  
   
2,855
   
2,130
   
5,941
   
4,375
 
Net income
 
$
4,799
 
$
2,774
 
$
9,483
 
$
5,525
 
                           
Earnings per common share:
                         
Diluted earnings per share
 
$
0.46
 
$
0.27
 
$
0.92
 
$
0.54
 
Basic earnings per share
 
$
0.48
 
$
0.28
 
$
0.94
 
$
0.57
 
Average shares outstanding:
                         
Diluted
   
10,354
   
10,154
   
10,334
   
10,157
 
Basic
   
10,085
   
9,801
   
10,071
   
9,781
 



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

4


CELADON GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the six months ended December 31, 2005 and 2004
(Dollars in thousands)
(Unaudited)

   
     2005
 
      2004
 
           
Cash flows from operating activities:
         
Net income  
 
$
9,483
 
$
5,525
 
Adjustments to reconcile net income to net cash provided  by operating activities:
             
Depreciation and amortization
   
6,084
   
7,002
 
Stock based compensation
   
1,749
   
491
 
Benefit for deferred income taxes
   
(1,462
)
 
(579
)
Provision for doubtful accounts
   
459
   
542
 
Changes in assets and liabilities:
             
Trade receivables
   
2,240
   
4,461
 
Accounts receivable - other
   
1,562
   
971
 
Income tax recoverable
   
(533
)
 
---
 
Tires in service
   
280
   
(284
)
Prepaid expenses and other current assets
   
(4,628
)
 
36
 
Other assets
   
(220
)
 
(124
)
Accounts payable and accrued expenses
   
(7,823
)
 
(8,982
)
Income tax payable
   
(265
)
 
(2,315
)
Net cash provided by operating activities  
   
6,926
   
6,744
 
               
Cash flows from investing activities:
             
Purchase of property and equipment  
   
(24,932
)
 
(15,845
)
Proceeds on sale of property and equipment  
   
16,519
   
12,944
 
Purchase of minority shares of subsidiary  
   
---
   
(1,525
)
Net cash used in investing activities
   
(8,413
)
 
(4,426
)
               
Cash flows from financing activities:
             
Proceeds from issuances of common stock  
   
286
   
1,064
 
Proceeds from bank borrowings and debt  
   
---
   
4,958
 
Payments on long-term debt  
   
(730
)
 
(6,456
)
Principal payments under capital lease obligations  
   
(706
)
 
(1,824
)
Net cash used in financing activities
   
(1,150
)
 
(2,258
)
               
Increase (decrease) in cash and cash equivalents  
   
(2,637
)
 
60
 
               
Cash and cash equivalents at beginning of period  
   
11,115
   
356
 
Cash and cash equivalents at end of period  
 
$
8,478
 
$
416
 
Supplemental disclosure of cash flow information:
             
Interest paid  
 
$
489
 
$
691
 
Income taxes paid  
 
$
8,539
 
$
6,964
 
Supplemental disclosure of non-cash flow investing activities:
             
Lease obligation/debt incurred in the purchase of equipment  
 
$
1,636
 
$
735
 
Note payable obligation incurred in purchase of minority shares  
  $
---
 
$
910
 

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

5


CELADON GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2005
(Unaudited)

1.        Basis of Presentation
 
The accompanying unaudited condensed consolidated financial statements include the accounts of Celadon Group, Inc. and its majority owned subsidiaries (the "Company"). All material intercompany balances and transactions have been eliminated in consolidation.
 
The unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles ("GAAP") in the United States of America pursuant to the rules and regulations of the Securities and Exchange Commission for interim financial statements. Certain information and footnote disclosures have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, the accompanying unaudited financial statements reflect all adjustments (all of a normal recurring nature), which are necessary for a fair presentation of the financial condition and results of operations for these periods. The results of operations for the interim period are not necessarily indicative of the results for a full year. These condensed consolidated financial statements and notes thereto should be read in conjunction with the Company’s condensed consolidated financial statements and notes thereto, included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2005.
 
The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.

2.       Recent Accounting Pronouncements
 
In December 2004, the FASB issued Statement of Financial Accounting Standards ("SFAS") No. 123-R, "Share-Based Payments, an Amendment of SFAS 123 on Accounting for Stock Based Compensation." SFAS 123-R requires companies to recognize in the income statement the grant date fair value of stock options and other equity-based compensation issued to employees. SFAS 123-R is effective for most public companies with interim or annual periods beginning after June 15, 2005. We adopted this statement effective July 1, 2005. Our adoption of SFAS 123-R impacted our results of operations by increasing salaries, wages, and related expenses. The amount of the impact was immaterial to the Company for the second quarter of fiscal 2006 and the six months ended December 31, 2005.

At December 31, 2005, the Company had 469,020 stock options vested and outstanding with an average exercise price of $6.13. These options have an intrinsic value of $10.6 million based on the December 30, 2005 closing share price of $28.80. The weighted average remaining contractual term on these options is approximately 5.0 years.

The Company had 360,000 stock appreciation rights ("SARs") outstanding with an average exercise price of $16.36. These SARs vest annually over a 3 or 4 year term based on grant dates, with grant dates ranging from June 9, 2003 to August 21, 2005. These SARs have an intrinsic value of $4.5 million based on the December 30, 2005 closing share price of $28.80. The weighted average remaining contractual term on these SARs is approximately 2.4 years.


6


CELADON GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2005
(Unaudited)

For purposes of pro forma disclosure, for the six months ended December 31, 2004, the estimated fair value of the options are expensed over the vesting period. Under the fair value method, the Company’s net income (in thousands) and earnings per share would have been:

   
For the three months ended
 
For the six months ended
 
   
December 31, 2004
 
December 31, 2004
 
           
Net income    
 
$
2,774
 
$
5,525
 
Stock-based compensation expense (net of tax)    
   
64
   
159
 
Pro forma net income  
 
$
2,710
 
$
5,366
 
               
Income per share:
             
Diluted earnings per share
             
As reported  
 
$
0.27
 
$
0.54
 
Pro forma  
 
$
0.27
 
$
0.53
 
Basic earnings per share:
             
As reported  
 
$
0.28
 
$
0.57
 
Pro forma  
 
$
0.28
 
$
0.55
 

3.       Credit Facility

        On September 26, 2005, Celadon Group, Inc., a Delaware corporation (the "Company"), Celadon Trucking Services, Inc., a New Jersey corporation and wholly-owned subsidiary of the Company ("CTSI"), and TruckersB2B, Inc., a Delaware corporation and wholly-owned subsidiary of the Company ("TruckersB2B"), entered into an unsecured Credit Agreement with LaSalle Bank National Association, as administrative agent, and LaSalle Bank National Association, Fifth Third Bank (Central Indiana), and JPMorgan Chase Bank, N.A., as lenders, which matures on September 24, 2010 (the "Credit Agreement"). The Credit Agreement was used to refinance the Company’s existing credit facility and is intended to provide for ongoing working capital needs and general corporate purposes. Borrowings under the Credit Agreement are based, at the option of the Company, on a base rate equal to the greater of the federal funds rate plus 0.5% and the administrative agent’s prime rate or LIBOR plus an applicable margin between 0.75% and 1.125% that is adjusted quarterly based on cash flow coverage. The Credit Agreement is guaranteed by Celadon E-Commerce, Inc., ("CelEComm"), Celadon Canada, Inc., ("CelCan"), and Servicios de Transportacion Jaguar, S.A. de C.V., ("Jaguar") each of which is a subsidiary of the Company.

        The Credit Agreement has a maximum revolving borrowing limit of $50.0 million, and the Company may increase the revolving borrowing limit by an additional $20.0 million, to a total of $70.0 million. Letters of credit are limited to an aggregate commitment of $15.0 million and a swing line facility has a limit of $5.0 million. A commitment fee that is adjusted quarterly between 0.15% and 0.225% per annum based on cash flow coverage is due on the daily unused portion of the Credit Agreement. The Credit Agreement contains certain restrictions and covenants relating to, among other things, dividends, tangible net worth, cash flow, mergers, consolidations, acquisitions and dispositions, and total indebtedness. The Credit Agreement includes usual and customary events of default for a facility of this nature and provides that, upon the occurrence and continuation of an event of default, payment of all amounts payable under the Credit Agreement may be accelerated and the Lenders’ commitments may be terminated.




7


CELADON GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2005
(Unaudited)

4.       Earnings Per Share

The difference in basic and diluted weighted average shares is due to the assumed exercise of outstanding stock options. A reconciliation of the basic and diluted earnings per share calculation was as follows (amounts in thousands, except per share amounts):  

   
For three months ended
December 31,
 
For six months ended
December 31,
 
   
2005
 
2004
 
2005
 
2004
 
                   
Net income  
 
$
4,799
 
$
2,774
 
$
9,483
 
$
5,525
 
                           
Denominator
                         
Weighted average number of common shares outstanding
   
10,085
   
9,801
   
10,071
   
9,781
 
Equivalent shares issuable upon exercise of stock options
   
269
   
353
   
263
   
376
 
                           
Diluted shares  
   
10,354
   
10,154
   
10,334
   
10,157
 
                           
Earnings per share
                         
Basic  
 
$
0.48
 
$
0.28
 
$
0.94
 
$
0.57
 
Diluted  
 
$
0.46
 
$
0.27
 
$
0.92
 
$
0.54
 

5.       Segment Information and Significant Customers
 
The Company operates in two segments, transportation and e-commerce. The Company generates revenue in the transportation segment, primarily by providing truckload-hauling services through its subsidiaries CTSI, Jaguar, and CelCan. The Company provides certain services over the Internet through its e-commerce subsidiary TruckersB2B.  The e-commerce segment generates revenue by providing discounted fuel, tires, and other products and services to small and medium-sized trucking companies. The Company evaluates the performance of its operating segments based on operating income (amounts below in thousands).

   
Transportation
 
E-commerce
 
Consolidated
 
               
Three months ended December 31, 2005
             
Operating revenue  
 
$
118,192
 
$
2,082
 
$
120,274
 
Operating income  
   
7,416
   
359
   
7,775
 
                     
Three months ended December 31, 2004
                   
Operating revenue  
 
$
104,950
 
$
1,921
 
$
106,871
 
Operating income  
   
4,839
   
431
   
5,270
 
                     
Six months ended December 31, 2005
                   
Operating revenue  
 
$
234,152
 
$
4,057
 
$
238,209
 
Operating income  
   
15,157
   
714
   
15,871
 
                     
Six months ended December 31, 2004
                   
Operating revenue  
 
$
207,336
 
$
3,928
 
$
211,264
 
Operating income  
   
9,738
   
851
   
10,589
 


8


CELADON GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2005
(Unaudited)

Information as to the Company’s operating revenue by geographic area is summarized below (in thousands). The Company allocates operating revenue based on country of origin of the tractor hauling the freight:

   
For the three months ended
December 31,
 
For the six months ended
December 31,
 
   
2005
 
2004
 
2005
 
2004
 
Operating revenue:
                 
United States
 
$
97,576
 
$
86,532
 
$
194,214
 
$
171,390
 
Canada
   
14,980
   
14,902
   
29,735
   
29,223
 
Mexico
   
7,718
   
5,437
   
14,260
   
10,651
 
Total
 
$
120,274
 
$
106,871
 
$
238,209
 
$
211,264
 

The Company’s largest customer is DaimlerChrysler, which accounted for approximately 2% and 5% of the Company’s total revenue for the second quarter of fiscal 2006 and 2005, respectively, and which accounted for approximately 3% and 5% of the Company’s total revenue for the six months ended December 31, 2005 and 2004, respectively. The Company transports DaimlerChrysler original equipment automotive parts primarily between the United States and Mexico and DaimlerChrysler after-market replacement parts and accessories within the United States. The Company’s agreement with DaimlerChrysler is an agreement for international freight with the Chrysler division, which expires in October 2006. No other customer accounted for more than 5% of the Company’s total revenue during any of its two most recent fiscal years.

6.             Income Taxes

Income tax expense varies from the federal corporate income tax rate of 35% due to state income taxes, net of the federal income tax effect, and adjustment for permanent non-deductible differences. The permanent non-deductible differences include primarily per diem pay for drivers, meals, entertainment, and fines.

7.             Comprehensive Income

Comprehensive income consisted of the following components for the second quarter of fiscal 2006 and 2005, respectively, and the six months ended December 31, 2005 and 2004, respectively (in thousands):

   
Three months ended
December 31,
 
Six months ended
December 31,
 
   
2005
 
2004
 
2005
 
2004
 
                   
Net income
 
$
4,799
 
$
2,774
 
$
9,483
 
$
5,525
 
                           
Foreign currency translation adjustments
   
271
   
49
   
318
   
165
 
                           
Total comprehensive income
 
$
5,070
 
$
2,823
 
$
9,801
 
$
5,690
 



9


CELADON GROUP, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2005
(Unaudited)

8.             Stock Split

On January 18, 2006, the Board of Directors approved a three-for-two stock split, affected in the form of a fifty percent (50%) stock dividend. The stock split distribution date is February 15, 2006, to stockholders of record as of the close of business on February 1, 2006. This stock split will increase the number of outstanding shares to approximately 15,150,000 from approximately 10,092,000. Diluted earnings per share for the second quarter of fiscal 2006 and the six months ended December 31, 2005, would have been approximately $0.31 and $0.73 based on the post stock split share count.

9.             Commitments and Contingencies
 
There are various claims, lawsuits, and pending actions against the Company and its subsidiaries in the normal course of the operations of its businesses with respect to cargo, auto liability, or income taxes. The Company believes many of these proceedings are covered in whole or in part by insurance and that none of these matters will have a material adverse effect on its consolidated financial position or results of operations in any given period.

10.           Reclassification

Certain reclassifications have been made to the December 31, 2004 financial statements to conform to the December 31, 2005 presentation.

10


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

Disclosure Regarding Forward Looking Statements

This Quarterly Report contains certain statements that may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, events, performance, or achievements of the Company to be materially different from any future results, events, performance, or achievements expressed in or implied by such forward-looking statements. Such statements may be identified by the fact that they do not relate strictly to historical or current facts. These statements generally use words such as "believe," "expect," "anticipate," "project," "forecast," "should," "estimate," "plan," "outlook," "goal," and similar expressions. While it is impossible to identify all factors that may cause actual results to differ from those expressed in or implied by forward-looking statements, the risks and uncertainties that may affect the Company’s business, performance, and results of operations include the factors listed on Exhibit 99.1 to this Quarterly Report on Form 10-Q.

All such forward-looking statements speak only as of the date of this Quarterly Report on Form 10-Q. You are cautioned not to place undue reliance on such forward-looking statements. The Company expressly disclaims any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect any change in the Company’s expectations with regard thereto or any change in the events, conditions, or circumstances on which any such statement is based.

References to the "Company," "we," "us," "our," and words of similar import refer to Celadon Group, Inc. and its consolidated subsidiaries.

Business Overview

We are one of North America’s fifteen largest truckload carriers as measured by revenue. We generated $436.8 million in operating revenue during our fiscal year ended June 30, 2005. We have grown significantly since our incorporation in 1986 through internal growth and a series of acquisitions since 1995. As a dry van truckload carrier, we generally transport full trailer loads of freight from origin to destination without intermediate stops or handling. Our customer base includes many Fortune 500 shippers.

In our international operations, we offer time-sensitive transportation in and between the United States and its two largest trading partners, Mexico and Canada. We generated approximately one-half of our revenue in fiscal 2005 from international movements, and we believe our annual border crossings make us the largest provider of international truckload movements in North America. We believe that our strategically located terminals and experience with the language, culture, and border crossing requirements of each North American country provide a competitive advantage in the international trucking marketplace.

We believe our international operations, particularly those involving Mexico, offer an attractive business niche for several reasons. The additional complexity of and need to establish cross-border business partners and to develop strong organization and adequate infrastructure in Mexico affords some barriers to competition that are not present in traditional U.S. truckload service. In addition, the expected continued growth of Mexico’s economy, particularly exports to the U.S., positions us to capitalize on our cross-border expertise.

Our success is dependent upon the success of our operations in Mexico and Canada, and we are subject to risks of doing business internationally, including fluctuations in foreign currencies, changes in the economic strength of the countries in which we do business, difficulties in enforcing contractual obligations and intellectual property rights, burdens of complying with a wide variety of international and United States export and import laws, and social, political, and economic instability. Additional risks associated with our foreign operations, including restrictive trade policies and imposition of duties, taxes, or government royalties by foreign governments, are present but largely mitigated by the terms of NAFTA.

11

 
In addition to our international business, we offer a broad range of truckload transportation services within the United States, including long-haul, regional, dedicated, and logistics. With the acquisitions of certain assets of Highway Express in August 2003 and CX Roberson in January 2005, we expanded our operations and service offerings within the United States and significantly improved our lane density, freight mix, and customer diversity. The Highway Express and CX Roberson acquisitions were particularly important to us, and we believe they have contributed to our recent operating improvements.

We also operate TruckersB2B, a profitable marketing business that affords volume purchasing power for items such as fuel, tires, and equipment to approximately 20,000 trucking fleets representing approximately 425,000 tractors. TruckersB2B represents a separate operating segment under generally accepted accounting principles.

For the second quarter of fiscal 2006, operating revenue increased 12.5% to $120.3 million, compared with $106.9 million for the second quarter of fiscal 2005. Net income increased to $4.8 million from $2.8 million, and diluted earnings per share improved to $0.46 from $0.27. We believe that a favorable relationship between freight demand and the industry-wide supply of tractor and trailer capacity, as well as our dedication to pricing discipline, yield management, and customer service, contributed to our increase in earnings for the second quarter of fiscal 2006 compared to the second quarter of fiscal 2005.

Our business requires substantial, ongoing capital investments, particularly for new tractors and trailers. At December 31, 2005, we had approximately $7.5 million of long-term debt and capital lease obligations, including current maturities, and $108.7 million in stockholders’ equity. The average age of our tractor fleet remained constant at 2.1 years and 2.0 years as of December 31, 2005 and December 31, 2004, and we lowered the average age of our trailer fleet to 3.6 years from 4.3 years as of December 31, 2005 compared to December 31, 2004. We expect our tractor and trailer purchases will be primarily for replacement and will maintain the average age of our tractor fleet at approximately 2.0 years and the average age of our trailer fleet at 4.0 years or less during the 2006 fiscal year. We expect that our equipment purchases will be financed using cash generated from operations or with off-balance sheet operating leases. At December 31, 2005, we had future operating lease obligations totaling $201.5 million, including residual value guarantees of approximately $75.6 million. Of our tractors, 383 were owned, 1,847 were financed under operating leases, and 351 were provided by independent contractors, who own (or lease) and drive their own tractors, at December 31, 2005. Of our 7,727 trailers, 1,673 were owned or financed with capital leases and the remaining were financed under operating leases at December 31, 2005.


12



Results of Operations

The following table sets forth the percentage relationship of expense items to freight revenue for the periods indicated:


 
 
For the three months ended
December 31,
 
For the six months ended
December 31,
 
   
2005
 
2004
 
2005
 
2004
 
Freight revenue (1)
   
100.0
%
 
100.0
%
 
100.0
%
 
100.0
%
                           
Operating expenses:
                         
Salaries, wages, and employee benefits
   
34.5
%
 
33.3
%
 
34.1
%
 
33.5
%
Fuel (1)
   
10.2
%
 
9.6
%
 
10.7
%
 
10.7
%
Operations and maintenance
   
7.2
%
 
9.2
%
 
7.1
%
 
9.1
%
Insurance and claims
   
3.9
%
 
3.4
%
 
3.6
%
 
3.2
%
Depreciation and amortization
   
2.8
%
 
3.7
%
 
3.0
%
 
3.6
%
Revenue equipment rentals
   
10.0
%
 
8.9
%
 
10.0
%
 
8.4
%
Purchased transportation
   
17.3
%
 
20.1
%
 
17.3
%
 
19.5
%
Costs of products and services sold
   
1.3
%
 
1.1
%
 
1.3
%
 
1.2
%
Professional and consulting fees
   
0.7
%
 
0.5
%
 
0.8
%
 
0.5
%
Communications and utilities
   
1.0
%
 
1.1
%
 
1.0
%
 
1.1
%
Operating taxes and licenses
   
2.1
%
 
2.2
%
 
2.0
%
 
2.1
%
General and other operating
   
1.4
%
 
1.6
%
 
1.4
%
 
1.6
%
                           
Total operating expenses
   
92.4
%
 
94.7
%
 
92.3
%
 
94.5
%
                           
Operating income
   
7.6
%
 
5.3
%
 
7.7
%
 
5.5
%
                           
Other expense:
                         
Interest expense
   
0.1
%
 
0.4
%
 
0.2
%
 
0.5
%
                           
Income before income taxes
   
7.5
%
 
4.9
%
 
7.5
%
 
5.0
%
Provision for income taxes
   
2.8
%
 
2.2
%
 
2.9
%
 
2.2
%
                           
Net income
   
4.7
%
 
2.7
%
 
4.6
%
 
2.8
%

(1)
Freight revenue is total revenue less fuel surcharges. In this table, fuel surcharges are eliminated from revenue and subtracted from fuel expense. Fuel surcharges were $17.4 million and $9.6 million for the second quarter of fiscal 2006 and 2005, respectively, and $32.0 million and $15.8 million for the six months ended December 31, 2005 and 2004, respectively.

Comparison of Three Months Ended December 31, 2005 to Three Months Ended December 31, 2004

Operating revenue increased by $13.4 million, or 12.5%, to $120.3 million for the second quarter of fiscal 2006, from $106.9 million for the second quarter of fiscal 2005. Freight revenue increased by $5.6 million, or 5.8%, to $102.9 million for the second quarter of fiscal 2006, from $97.2 million for the second quarter of fiscal 2005. This increase was primarily attributable to a 4.6% improvement in average freight revenue per total mile to $1.37 from $1.31, with the average miles per tractor per week remaining constant at approximately 2,150 miles. The improvement in average revenue per total mile resulted primarily from better overall freight rates driven by a favorable relationship between freight demand and truckload capacity. As a result of the foregoing factors, average freight revenue per seated tractor per week, which is our primary measure of asset productivity, increased 3.6% to $3,142 in the second quarter of fiscal 2006, from $3,032 for the second quarter of fiscal 2005. Revenue for TruckersB2B was $2.1 million in the second quarter of fiscal 2006, compared to $1.9 million for the second quarter of fiscal 2005.


13


Salaries, wages, and benefits were $35.5 million, or 34.5% of freight revenue, for the second quarter of fiscal 2006, compared to $32.4 million, or 33.3% of freight revenue, for the second quarter of fiscal 2005. The increase in the overall dollar amount was primarily related to an increase in driver payroll resulting from an increase in Company miles and adjusting the Company’s accrual for outstanding SARs by $940,000, due to the increase in the Company’s stock price during the quarter. The Company is required to make quarterly adjustments to reflect changes in the stock price. Accordingly, our salaries, wages, and benefits will fluctuate as our stock price changes.

Fuel expenses, net of fuel surcharge revenue of $17.4 million and $9.6 million for the second quarter of fiscal 2006 and 2005, respectively, increased to $10.5 million, or 10.2% of freight revenue, for the second quarter of fiscal 2006, compared to $9.3 million, or 9.6% of freight revenue, for the second quarter of fiscal 2005. This increase was primarily attributable to average fuel prices that were approximately $2.56 per gallon, or 33.9% higher during the second quarter of fiscal 2006, and an increase in Company miles, which in turn increased fuel usage. The increase in fuel prices, however, was offset by fuel surcharge revenue.   Increased fuel prices will increase our operating expenses to the extent they are not offset by surcharges.

Operations and maintenance decreased to $7.4 million for the second quarter of fiscal 2006, from $8.9 million for the second quarter of fiscal 2005. As a percentage of freight revenue, operations and maintenance decreased to 7.2% of freight revenue, for the second quarter of fiscal 2006, from 9.2% for the second quarter of fiscal 2005. Operations and maintenance consist of direct operating expense, maintenance, and tire expense. Expenses to prepare tractors for trade-in or sale have decreased as we have changed our trade cycle from 4 years to 3 years and the reduction in the average age of tractors and trailers has decreased our repairs. We expect maintenance expense to decrease as a percentage of revenue in future periods as a result of the effects of our fleet upgrade.
 
Insurance and claims expense was $4.0 million, or 3.9% of freight revenue, for the second quarter of fiscal 2006, compared to $3.3 million, or 3.4% of freight revenue, for the second quarter of fiscal 2005. Insurance consists of premiums for liability, physical damage, and cargo damage insurance. The increase in insurance and claims was primarily attributable to additional cargo claims. Our insurance program involves self-insurance at various risk retention levels. Claims in excess of these risk levels are covered by insurance in amounts we consider to be adequate. We accrue for the uninsured portion of claims based on known claims and historical experience. We continually revise and change our insurance program to maintain a balance between premium expense and the risk retention we are willing to assume.

Depreciation and amortization, consisting primarily of depreciation of revenue equipment, decreased to $2.9 million from $3.6 million for the second quarter of fiscal 2006, compared to the second quarter of fiscal 2005. As a percentage of freight revenue, depreciation and amortization decreased to 2.8% of freight revenue in the second quarter of fiscal 2006, compared to 3.7% of freight revenue for the second quarter of fiscal 2005. Net gains on the disposition of revenue equipment and financing of our trailers with operating leases offset increased depreciation on new tractors acquired in connection with our fleet upgrade with cash generated from operations. Revenue equipment held under operating leases is not reflected on our balance sheet and the expenses related to such equipment are reflected on our statements of operations in revenue equipment rentals, rather than in depreciation and amortization and interest expense, as is the case for revenue equipment that is financed with borrowings or capital leases. In the near term we expect to purchase new tractors with cash generated from operations.

Revenue equipment rentals were $10.3 million, or 10.0% of freight revenue, for the second quarter of fiscal 2006, compared to $8.6 million, or 8.9% of freight revenue for the second quarter of fiscal 2005. This increase is attributable to an increase in our trailer fleet financed under operating leases. At December 31, 2005, 6,054 trailers, or 78.3% of our Company trailers, were held under operating leases compared to 4,758 trailers, or 69.5% of our trailers, at December 31, 2004. As we expect to finance most of our new trailers under off-balance sheet operating leases, we expect revenue equipment rentals will continue to slightly increase going forward, but at a slower rate as we have moved away from financing tractor acquisitions with operating leases.


14


Purchased transportation decreased to $17.8 million, or 17.3% of freight revenue, for the second quarter of fiscal 2006, from $19.5 million, or 20.1% of freight revenue, for the second quarter of fiscal 2005. The decrease is primarily related to reduced owner-operator expense, as the percentage of our fleet comprised of owner-operators decreased. It has become difficult to recruit and retain owner-operators due to the challenging operating environment. Owner-operators are independent contractors who cover all their operating expenses (fuel, driver salaries, maintenance, and equipment costs) for a fixed payment per mile. To the extent these operating expenses continue to rise and there is not a corresponding increase in the fixed payment per mile, we expect the percentage of our fleet comprised of owner-operators will continue to decrease.

All of our other operating expenses are relatively minor in amount, and there were no significant changes in such expenses. Accordingly, we have not provided a detailed discussion of such expenses.

Net interest expense decreased 66.7% to $0.1 million for the second quarter of fiscal 2006, from $0.3 million for the second quarter of fiscal 2005. The decrease in our borrowings and reduction in capital lease obligations resulted largely from the use of cash generated by operations to purchase new tractors.

Our pretax margin, which we believe is a useful measure of our operating performance because it is neutral with regard to the method of revenue equipment financing that a company uses, improved 250 basis points to 7.5% of freight revenue for the second quarter of fiscal 2006, from 5.0% of freight revenue for the second quarter of fiscal 2005.

Income taxes increased to $2.9 million, with an effective tax rate of 37.3%, for the second quarter of fiscal 2006, from $2.1 million, with an effective tax rate of 43.4%, for the second quarter of fiscal 2005. The effective tax rate decreased as a result of increased earnings reducing the effect of non-deductible expenses related to our per diem pay structure. As per diem is a non-deductible expense, our effective tax rate will fluctuate as net income fluctuates in the future.

As a result of the factors described above, net income increased to $4.8 million for the second quarter of fiscal 2006, from $2.7 million for the second quarter of fiscal 2005.

Comparison of Six Months Ended December 31, 2005 to Six Months Ended December 31, 2004

Operating revenue increased by $26.9 million, or 12.7%, to $238.2 million for the six months ended December 31, 2005, from $211.3 million for the six months ended December 31, 2004. This increase was primarily attributable to a 5.4% improvement in average freight revenue per total mile, from $1.30 to $1.37, with the average miles per tractor per week decreasing to 2,167 from 2,195. The improvement in average revenue per total mile resulted primarily from better overall freight rates driven by a favorable relationship between freight demand and truckload capacity. As a result of the foregoing factors, average freight revenue per seated tractor per week, which is our primary measure of asset productivity, increased 3.6% to $3,188 for the six months ended December 31, 2005, from $3,076 for the six months ended December 31, 2004. Revenue for TruckersB2B was $4.1 million for the six months ended December 31, 2005, compared to $3.9 million for the six months ended December 31, 2004.

Salaries, wages, and benefits were $70.3 million, or 34.1% of freight revenue, for the six months ended December 31, 2005, compared to $65.6 million, or 33.5% of freight revenue, for the six months ended December 31, 2004. The increase in the overall dollar amount was primarily related to an increase in driver payroll resulting from an increase in Company miles and adjusting the Company’s accrual for outstanding SARs due to an increase in the Company’s stock price. The Company is required to make quarterly adjustments to reflect changes in the stock price. Accordingly, our salaries, wages, and benefits will fluctuate as our stock price changes.

Fuel expenses, net of fuel surcharge revenue of $32.0 million and $15.8 million for the six months ended December 31, 2005 and 2004, respectively, increased to $22.2 million, or 10.7% of freight revenue, for the six months ended December 31, 2005, compared to $21.0 million, or 10.7% of freight revenue, for the six months ended December 31, 2004. The increase in our costs was primarily attributable to average fuel prices that were approximately $2.52 per gallon, or 34.7% higher during the six months ended December 31, 2005, and an increase in Company miles. The increase in fuel prices was offset by the collection of fuel surcharge revenue. Increased fuel prices will increase our operating expenses to the extent they are not offset by surcharges.

15

 
               Operations and maintenance decreased to $14.7 million for the six months ended December 31, 2005, from $17.8 million for the six months ended December 31, 2004. As a percentage of freight revenue, operations and maintenance decreased to 7.1% for the six months ended December 31, 2005, from 9.1% for the six months ended December 31, 2004. Operations and maintenance consist of direct operating expense, maintenance, and tire expense. Expenses to prepare tractors for trade-in or sale have decreased as we have changed our trade cycle from 4 years to 3 years and the reduction in the average age of tractors and trailers has decreased our repairs. We expect maintenance expense to decrease as a percentage of revenue in future periods as a result of the effects of our fleet upgrade.

Insurance and claims expense was $7.3 million, or 3.6% of freight revenue, for the six months ended December 31, 2005, compared to $6.3 million, or 3.2% of freight revenue, for the six months ended December 31, 2004. The primary reasons for the increase in insurance and claims were additional cargo claims and increased legal expenses incurred in defense and settlement of various cases. Insurance consists of premiums for liability, physical damage, and cargo damage insurance. Our insurance program involves self-insurance at various risk retention levels. Claims in excess of these risk levels are covered by insurance in amounts we consider to be adequate. We accrue for the uninsured portion of claims based on known claims and historical experience. We continually revise and change our insurance program to maintain a balance between premium expense and the risk retention we are willing to assume.

Depreciation and amortization, consisting primarily of depreciation of revenue equipment, decreased to $6.1 million, or 3.0% of freight revenue, for the six months ended December 31, 2005, from $7.0 million, or 3.6% of freight revenue, for the six months ended December 31, 2004. Net gains on the disposition of revenue equipment and financing our trailers with operating leases offset increased depreciation on new tractors acquired in connection with our fleet upgrade with cash generated from operations. Revenue equipment held under operating leases is not reflected on our balance sheet and the expenses related to such equipment are reflected on our statements of operations in revenue equipment rentals, rather than in depreciation and amortization and interest expense, as is the case for revenue equipment that is financed with borrowings or capital leases. In the near term we expect to purchase new tractors with cash generated from operations.

Revenue equipment rentals were $20.6 million, or 10.0% of freight revenue, for the six months ended December 31, 2005, compared to $16.5 million, or 8.4% of freight revenue for the six months ended December 31, 2004. This increase is attributable to an increased percentage of our trailer fleet held under operating leases for the six months ended December 31, 2005. At December 31, 2005, 6,054 trailers, or 78.3% of our Company trailers, were held under operating leases compared to approximately 4,758 trailers, or 69.5% of our trailers, at December 31, 2004. As we expect to finance most of our new trailers under off-balance sheet operating leases, we expect revenue equipment rentals will continue to increase going forward, but at a slower rate as we have moved away from financing tractor acquisitions with operating leases.

Purchased transportation decreased to $35.7 million, or 17.3% of freight revenue, for the six months ended December 31, 2005, from $38.0 million, or 19.5% of freight revenue, for the six months ended December 31, 2004. The decrease is primarily related to reduced owner-operator expense, as the percentage of our fleet comprised of owner-operators decreased. It has become difficult to recruit and retain owner-operators due to the challenging operating environment. Owner-operators are independent contractors who cover all their operating expenses (fuel, driver salaries, maintenance, and equipment costs) for a fixed payment per mile. To the extent these operating expenses continue to rise and there is not a corresponding increase in the fixed payment per mile, we expect the percentage of our fleet comprised of owner-operators will continue to decrease.

All of our other operating expenses are relatively minor in amount, and there were no significant changes in such expenses. Accordingly, we have not provided a detailed discussion of such expenses.


16


Net interest expense decreased 42.9% to $0.4 million for the six months ended December 31, 2005, from $0.7 million for the six months ended December 31, 2004. The decrease in our borrowings and reduction of capital lease obligations resulted from the increased use of operating leases and cash acquisitions to finance revenue equipment.

Our pretax margin, which we believe is a useful measure of our operating performance because it is neutral with regard to the method of revenue equipment financing that a company uses, improved 240 basis points to 7.5% of freight revenue for the six months ended December 31, 2005, from 5.1% of freight revenue for the six months ended December 31, 2004.

Income taxes resulted in expense of $5.9 million with an effective tax rate of 38.5%, for the six months ended December 31, 2005, compared to $4.4 million, with an effective tax rate of 44.2%, for the six months ended December 31, 2004. As per diem is a non-deductible expense our effective tax rate will fluctuate as net income fluctuates in the future.

As a result of the factors described above, net income increased by $4.0 million to $9.5 million for the six months ended December 31, 2005, from a net income of $5.5 million for the six months ended December 31, 2004.

Liquidity and Capital Resources

Trucking is a capital-intensive business. We require cash to fund our operating expenses (other than depreciation and amortization), to make capital expenditures and acquisitions, and to repay debt, including principal and interest payments. Other than ordinary operating expenses, we anticipate that capital expenditures for the acquisition of revenue equipment will constitute our primary cash requirement over the next twelve months. Our principal sources of liquidity are cash generated from operations, bank borrowings, capital and operating lease financing of revenue equipment, proceeds from the sale of used revenue equipment, and, to a lesser extent, the sale of shares of our common stock.

Cash Flows

For the six months ended December 31, 2005, net cash provided by operations was $6.9 million, compared to cash provided by operations of $6.7 million for the six months ended December 31, 2004. Prepaid expenses increased due to payment of fiscal 2006 insurance premiums at beginning of year whereas installment payments were made historically, prepayment of heavy vehicle use tax (historically paid quarterly), and payment on license renewals.

Net cash used in investing activities was $8.4 million for the six months ended December 31, 2005, compared to $4.4 million for the six months ended December 31, 2004. Cash used in investing activities includes the net cash effect of acquisitions and dispositions of revenue equipment during each period. Capital expenditures totaled $24.9 million for the six months ended December 31, 2005, and $15.9 million for the six months ended December 31, 2004, reflecting our recent practice of purchasing new tractors with cash on hand in the 2006 period instead of leasing tractors as in prior periods. We generated proceeds from the sale of property and equipment of $16.5 million for the six months ended December 31, 2005, compared to $12.9 million in proceeds for the six months ended December 31, 2004.

Net cash used in financing activities was $1.2 million for the six months ended December 31, 2005, compared to $2.3 million for the six months ended December 31, 2004. Financing activity represents borrowings (new borrowings, net of repayment) and payments of the principal component of capital lease obligations. Although capital expenditures increased in the 2006 period, we used cash on hand to fund a greater percentage, rather than borrowing.

As of December 31, 2005, we had on order 585 tractors and 600 trailers for delivery through fiscal 2007. These revenue equipment orders represent a capital commitment of approximately $63.9 million, before considering the proceeds of equipment dispositions and assuming all are purchased instead of financed under operating leases. We have purchased all tractors in fiscal 2006 using cash generated from operations.

17


Off-Balance Sheet Arrangements

Prior to our fiscal 2006 purchase of new tractors with cash generated from operations, we historically have financed many of our new tractors and trailers under operating leases, which are not reflected on our balance sheet. The use of operating leases also affects our statements of cash flows. For assets subject to these operating leases, we do not record depreciation as an increase to net cash provided by operations, nor do we record any entry with respect to investing activities or financing activities.

Our operating leases include some under which we do not guarantee the value of the asset at the end of the lease term ("walk-away leases") and some under which we do guarantee the value of the asset at the end of the lease term. We were obligated for residual value payments related to operating leases of $75.6 million and $46.9 million at December 31, 2005 and 2004, respectively. A portion of these amounts is covered by repurchase and/or trade agreements we have with the equipment manufacturer. We believe that any residual payment obligations that are not covered by the manufacturer will be satisfied, in the aggregate, by the value of the related equipment at the end of the lease. We anticipate that in the short term we will continue to use operating leases to finance the acquisition of trailers and cash generated from operations to purchase tractors.

The tractors on order are not protected by manufacturers’ repurchase arrangements and are not subject to "walk-away" leases under which we can return the equipment without liability regardless of its market value at the time of return. Therefore, we are subject to the risk that equipment values may decline, in which case we would suffer a loss upon disposition and be required to make cash payments because of the residual value guarantees we provide to our equipment lessors.

Primary   Credit Agreement
 
               On September 26, 2005, the Company, CTSI, and TruckersB2B entered into an unsecured Credit Agreement with LaSalle Bank National Association, as administrative agent, and LaSalle Bank National Association, Fifth Third Bank (Central Indiana), and JPMorgan Chase Bank, N.A., as lenders, which matures on September 24, 2010 (the "Credit Agreement"). The Credit Agreement will be used to refinance the Company’s existing credit facility and provide for ongoing working capital needs and general corporate purposes. Borrowings under the Credit Agreement are based, at the option of the Company, on a base rate equal to the greater of the federal funds rate plus 0.5% and the administrative agent’s prime rate or LIBOR plus an applicable margin between 0.75% and 1.125% that is adjusted quarterly based on cash flow coverage. The Credit Agreement is guaranteed by CelEComm, CelCan, and Jaguar, each of which is a subsidiary of the Company.

The Credit Agreement has a maximum revolving borrowing limit of $50.0 million, and the Company may increase the revolving borrowing limit by an additional $20.0 million, to a total of $70.0 million. Letters of credit are limited to an aggregate commitment of $15.0 million and a swing line facility has a limit of $5.0 million. A commitment fee that is adjusted quarterly between 0.15% and 0.225% per annum based on cash flow coverage is due on the daily unused portion of the Credit Agreement. The Credit Agreement contains certain restrictions and covenants relating to, among other things, dividends, tangible net worth, cash flow, mergers, consolidations, acquisitions and dispositions, and total indebtedness. We were in compliance with these covenants at December 31, 2005, and expect to remain in compliance for the foreseeable future. At December 31, 2005, none of our credit facility was utilized as outstanding borrowings and $6.4 million was utilized for standby letters of credit.

We believe we will be able to fund our operating expenses, as well as our current commitments for the acquisition of revenue equipment in connection with our fleet upgrade over the next twelve months with a combination of cash generated from operations, borrowings available under our primary credit facility, and lease financing arrangements. We will continue to have significant capital requirements over the long term, and the availability of the needed capital will depend upon our financial condition and operating results and numerous other factors over which we have limited or no control, including prevailing market conditions and the market price of our common stock. However, based on our improving operating results, anticipated future cash flows, current availability under our credit facility, and sources of equipment lease financing that we expect will be available to us, we do not expect to experience significant liquidity constraints in the foreseeable future.

18


Contractual Obligations and Commercial Commitments

As of December 31, 2005, our operating leases, capitalized leases, other debts, and future commitments have stated maturities or minimum annual payments as follows:

   
Annual Cash Requirements
as of December 31, 2005
(in thousands)
Amounts Due by Period
 
   
 
Total
 
Less than
One Year
 
One to
Three Years
 
Three to
Five Years
 
Over
Five Years
 
                       
Operating leases  
 
$
125,888
 
$
39,746
 
$
45,645
 
$
20,924
 
$
19,573
 
Lease residual value guarantees  
   
75,577
   
13,575
   
27,243
   
6,327
   
28,432
 
Capital leases (1)    
   
1,542
   
293
   
550
   
281
   
418
 
Long-term debt (1)  
   
7,203
   
1,423
   
4,298
   
1,482
   
---
 
Sub-total  
 
$
210,210
 
$
55,037
 
$
77,736
 
$
29,014
 
$
48,423
 
                                 
Future purchase of revenue equipment  
 
$
63,878
 
$
35,009
 
$
18,963
 
$
2,396
 
$
7,510
 
Employment and consulting agreements (2)  
   
1,224
   
938
   
278
   
8
   
---
 
Standby Letters of Credit  
   
6,350
   
6,350
   
---
   
---
   
---
 
                                 
Total  
 
$
281,662
 
$
97,334
 
$
96,977
 
$
31,418
 
$
55,933
 

(1)
Includes interest.
(2)
The amounts reflected in the table do not include amounts that could become payable to our Chief Executive Officer and Chief Financial Officer under certain circumstances if their employment by the Company is terminated.

Critical Accounting Policies

The preparation of our financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and assumptions that impact the amounts reported in our consolidated financial statements and accompanying notes. Therefore, the reported amounts of assets, liabilities, revenues and expenses, and associated disclosures of contingent assets and liabilities, are affected by these estimates and assumptions. We evaluate these estimates and assumptions on an ongoing basis, utilizing historical experience, consultation with experts, and other methods considered reasonable in the particular circumstances. Nevertheless, actual results may differ significantly from our estimates and assumptions, and it is possible that materially different amounts would be reported using differing estimates or assumptions. We consider our critical accounting policies to be those that require us to make more significant judgments and estimates when we prepare our financial statements. Our critical accounting policies include the following:

Depreciation of Property and Equipment. We depreciate our property and equipment using the straight line method over the estimated useful life of the asset. We generally use estimated useful lives of 3 to 10 years for tractors and trailers, and estimated salvage values for tractors and trailers generally range from 35% to 50% of the capitalized cost. Gains and losses on the disposal of revenue equipment are included in depreciation expense in our statements of operations.

We review the reasonableness of our estimates regarding useful lives and salvage values of our revenue equipment and other long-lived assets based upon, among other things, our experience with similar assets, conditions in the used equipment market, and prevailing industry practice. Changes in our useful life or salvage value estimates, or fluctuations in market values that are not reflected in our estimates, could have a material effect on our results of operations.


19


Revenue equipment and other long-lived assets are tested for impairment whenever an event occurs that indicates an impairment may exist. Expected future cash flows are used to analyze whether an impairment has occurred. If the sum of expected undiscounted cash flows is less than the carrying value of the long-lived asset, then an impairment loss is recognized. We measure the impairment loss by comparing the fair value of the asset to its carrying value. Fair value is determined based on a discounted cash flow analysis or the appraised or estimated market value of the asset, as appropriate.

Operating leases. We have financed a majority of our revenue equipment acquisitions with operating leases, rather than with bank borrowings or capital lease arrangements. These leases generally contain residual value guarantees, which provide that the value of equipment returned to the Lessor at the end of the lease term will be no lower than a negotiated amount. To the extent that the value of the equipment is below the negotiated amount, we are liable to the Lessor for the shortage at the expiration of the lease. For approximately 36% of our tractors and 23% of our trailers under operating lease, we have residual value guarantees from the manufacturer at amounts equal to our residual obligation to the lessors. For all other equipment (or to the extent we believe any manufacturer will refuse or be unable to meet its obligation), we are required to recognize additional rental expense to the extent we believe the fair market value at the lease termination will be less than our obligation to the lessor.

In accordance with Statement of Financial Accounting Standards ("SFAS") 13, "Accounting for Leases," property and equipment held under operating leases, and liabilities related thereto, are not reflected on our balance sheet. All expenses related to revenue equipment operating leases are reflected on our statements of operations in the line item entitled "Revenue equipment rentals." As such, financing revenue equipment with operating leases instead of bank borrowings or capital leases effectively moves the interest component of the financing arrangement into operating expenses on our statements of operations. Consequently, we believe that pretax margin (income before income taxes as a percentage of operating revenue) may provide a more useful measure of our operating performance than operating ratio (operating expenses as a percentage of operating revenue) because it eliminates the impact of revenue equipment financing decisions.

Claims Reserves and Estimates. The primary claims arising for us consist of cargo liability, personal injury, property damage, collision and comprehensive, workers’ compensation, and employee medical expenses. We maintain self-insurance levels for these various areas of risk and have established reserves to cover these self-insured liabilities. We also maintain insurance to cover liabilities in excess of these self-insurance amounts. Claims reserves represent accruals for the estimated uninsured portion of reported claims, including adverse development of reported claims, as well as estimates of incurred but not reported claims. Reported claims and related loss reserves are estimated by third party administrators, and we refer to these estimates in establishing our reserves. Claims incurred but not reported are estimated based on our historical experience and industry trends, which are continually monitored, and accruals are adjusted when warranted by changes in facts and circumstances. In establishing our reserves we must take into account and estimate various factors, including, but not limited to, assumptions concerning the nature and severity of the claim, the effect of the jurisdiction on any award or settlement, the length of time until ultimate resolution, inflation rates in health care and in general, interest rates, legal expenses, and other factors. Our actual experience may be different than our estimates, sometimes significantly. Changes in assumptions as well as changes in actual experience could cause these estimates to change in the near term. Insurance and claims expense will vary from period to period based on the severity, frequency, and adverse development of claims incurred in a given period.

Accounting for Income Taxes. Deferred income taxes represent a liability on our consolidated balance sheet. Deferred income taxes are determined in accordance with SFAS No. 109, "Accounting for Income Taxes." Deferred tax assets and liabilities are recognized for the expected future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, and operating loss and tax credit carry-forwards. We evaluate our tax assets and liabilities on a periodic basis and adjust these balances as appropriate. We believe that we have adequately provided for our future tax consequences based upon current facts and circumstances and current tax law. However, should our tax positions be challenged and not prevail, different outcomes could result and have a significant impact on the amounts reported in our consolidated financial statements.

20


The carrying value of our deferred tax assets (tax benefits expected to be realized in the future) assumes that we will be able to generate, based on certain estimates and assumptions, sufficient future taxable income in certain tax jurisdictions to utilize these deferred tax benefits. If these estimates and related assumptions change in the future, we may be required to reduce the value of the deferred tax assets resulting in additional income tax expense. We believe that it is more likely than not that the deferred tax assets, net of valuation allowance, will be realized, based on forecasted income. However, there can be no assurance that we will meet our forecasts of future income. We evaluate the deferred tax assets on a periodic basis and assess the need for additional valuation allowances.

Federal income taxes are provided on that portion of the income of foreign subsidiaries that is expected to be remitted to the United States.

Seasonality

We have substantial operations in the Midwestern and Eastern United States and Canada. In those geographic regions, our tractor productivity may be adversely affected during the winter season because inclement weather may impede our operations. Moreover, some shippers reduce their shipments during holiday periods as a result of curtailed operations or vacation shutdowns. At the same time, operating expenses generally increase, with fuel efficiency declining because of engine idling and harsh weather creating higher accident frequency, increased claims, and more equipment repairs.

Inflation

Many of our operating expenses, including fuel costs, revenue equipment, and driver compensation, are sensitive to the effects of inflation, which result in higher operating costs and reduced operating income. The effects of inflation on our business during the past three years were most significant in fuel. The effects of inflation on revenue were not material in the past three years. We have limited the effects of inflation through increases in freight rates and fuel surcharges.

Item 3.   Quantitative and Qualitative Disclosures about Market Risk

We experience various market risks, including changes in interest rates, foreign currency exchange rates, and fuel prices. We do not enter into derivatives or other financial instruments for trading or speculative purposes, nor when there are no underlying related exposures.

Interest Rate Risk. We are exposed to interest rate risk principally from our primary credit facility. The credit facility carries a maximum variable interest rate of either the bank’s base rate or LIBOR plus 1.125%. At December 31, 2005, the interest rate for revolving borrowings under our credit facility was LIBOR plus .875%. At December 31, 2005, we had no loan borrowings outstanding under the credit facility.

Foreign Currency Exchange Rate Risk. We are subject to foreign currency exchange rate risk, specifically in connection with our Canadian operations. While virtually all of the expenses associated with our Canadian operations, such as independent contractor costs, Company driver compensation, and administrative costs, are paid in Canadian dollars, a significant portion of our revenue generated from those operations is billed in U.S. dollars because many of our customers are U.S. shippers transporting goods to or from Canada. As a result, increases in the Canadian dollar exchange rate adversely affect the profitability of our Canadian operations. Assuming revenue and expenses for our Canadian operations identical to that in the six months ended December 31, 2005 (both in terms of amount and currency mix), we estimate that a $0.01 increase in the Canadian dollar exchange rate would reduce our annual net income by approximately $235,000.


21


We generally do not face the same magnitude of foreign currency exchange rate risk in connection with our intra-Mexico operations conducted through our Mexican subsidiary, Jaguar, because our foreign currency revenues are generally proportionate to our foreign currency expenses for those operations. For purposes of consolidation, however, the operating results earned by our subsidiaries, including Jaguar, in foreign currencies are converted into United States dollars. As a result, a decrease in the value of the Mexican peso could adversely affect our consolidated results of operations. Assuming revenue and expenses for our Mexican operations identical to that in the six months ended December 31, 2005 (both in terms of amount and currency mix), we estimate that a $0.01 decrease in the Mexican peso exchange rate would reduce our annual net income by approximately $60,000.

In response to increases in Canadian dollar exchange rates, we have from time-to-time entered into derivative financial instruments to reduce our exposure to currency fluctuations. In June 1998, the FASB issued SFAS 133, "Accounting for Derivative Instruments and Certain Hedging Activities." In June 2000, the FASB issued SFAS 138, "Accounting for Certain Derivative Instruments and Certain Hedging Activity, an Amendment of SFAS 133." SFAS 133 and SFAS 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. As of December 31, 2005, we had no currency derivatives in place.

Commodity Price Risk. Shortages of fuel, increases in prices, or rationing of petroleum products can have a materially adverse effect on our operations and profitability. Fuel is subject to economic, political, market, and climatic factors that are outside of our control. Historically, we have sought to recover a portion of short-term increases in fuel prices from customers through the collection of fuel surcharges. However, fuel surcharges do not always fully offset increases in fuel prices. In addition, from time-to-time we may enter into derivative financial instruments to reduce our exposure to fuel price fluctuations. In accordance with SFAS 133, we adjust any such derivative instruments to fair value through earnings on a monthly basis. As of December 31, 2005, we had no fuel derivatives in place.

Item 4.   Controls and Procedures

As required by Rules 13a-15 and 15d-15 under the Securities Exchange Act of 1934, as amended (the "Exchange Act"), the Company has carried out an evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. This evaluation was carried out under the supervision and with the participation of the Company’s management, including our Chief Executive Officer and our Chief Financial Officer. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of the end of the period covered by this Quarterly Report on Form 10-Q. There were no changes in the Company’s internal control over financial reporting that occurred during the second quarter of fiscal 2006 that have materially affected, or that are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed in the Company’s reports filed or submitted under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission. Disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in Company reports filed under the Exchange Act is accumulated and communicated to management, including the Company’s Chief Executive Officer and Chief Financial Officer as appropriate, to allow timely decisions regarding disclosures.

The Company has confidence in its disclosure controls and procedures. Nevertheless, the Company’s management, including the Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures will prevent all errors or intentional fraud. An internal control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of such internal controls are met. Further, the design of an internal control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all internal control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected.

22


Part II.   Other Information

Item 1.     Legal Proceedings

There are various claims, lawsuits, and pending actions against the Company and its subsidiaries which arose in the normal course of the operations of its business. The Company believes many of these proceedings are covered in whole or in part by insurance and that none of these matters will have a material adverse effect on its consolidated financial position or results of operations in any given period.

Item 6.    Exhibits

3.1
Amended and Restated Certificate of Incorporation of the Company, effective January 12, 2006.*
3.2
Certificate of Designation for Series A Junior Participating Preferred Stock. (Incorporated by reference to Exhibit 3.3 to the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2000, filed with the SEC on September 28, 2000.)
3.3
By-laws. (Incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1, Registration No. 33-72128, filed with the SEC on November 24, 1993.)
4.1
Amended and Restated Certificate of Incorporation of the Company, effective January 12, 2006.*
4.2
Certificate of Designation for Series A Junior Participating Preferred Stock. (Incorporated by reference to Exhibit 3.3 to the Company’s Annual Report on Form 10-K for the fiscal year ended June 30, 2000, filed with the SEC on September 28, 2000.)
4.3
Rights Agreement, dated as of July 20, 2000, between Celadon Group, Inc. and Fleet National Bank, as Rights Agent. (Incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form 8-A, filed with the SEC on July 20, 2000.)
4.4
By-laws. (Incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form S-1, Registration No. 33-72128, filed with the SEC on November 24, 1993.)
10.21
First Amendment to Credit Agreement, dated December 23, 2005, among the Company, certain of its subsidiaries, LaSalle Bank National Association, and certain other lenders.*
31.1
Certification pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, by Stephen Russell, the Company’s Chief Executive Officer.*
31.2
Certification pursuant to Item 601(b)(31) of Regulation S-K, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, by Paul Will, the Company’s Chief Financial Officer.*
32.1
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, by Stephen Russell, the Company’s Chief Executive Officer.*
32.2
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, by Paul Will, the Company’s Chief Financial Officer.*
99.1
Private Securities Litigation Reform Act of 1995 Safe Harbor Compliance Statement for Forward-Looking Statements.*
 _______________________
* Filed herewith


23



SIGNATURES


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


 
Celadon Group, Inc.
(Registrant)
   
   
 
/s/ Stephen Russell
 
Stephen Russell
 
Chairman of the Board and
Chief Executive Officer
   
   
 
/s/ Paul Will
 
Paul Will
 
Chief Financial Officer, Executive Vice President,
Treasurer, and Assistant Secretary
   
Date:   January 30, 2006
 


24





Exhibit 3.1

AMENDED AND RESTATED
CERTIFICATE OF INCORPORATION
OF
CELADON GROUP, INC.
 
FIRST:                    The name of the corporation is Celadon Group, Inc. (the “Corporation”).

SECOND:              The address of its registered office in the State of Delaware is Corporation Service Company, 2711 Centerville Road Suite 400, in the City of Wilmington, County of Newcastle. The name of its registered agent at such address is The Corporation Service Company.

THIRD:          The purpose of the Corporation is to engage in any lawful act or activity for which corporations may be organized under the General Corporation Law of Delaware.

FOURTH:              The aggregate number of shares of stock which the Corporation shall have authority to issue is Forty Million, One Hundred Seventy-Nine Thousand, Nine Hundred Eighty-Five (40,179,985) shares, consisting of Forty Million (40,000,000) shares of common stock, $0.033 par value (the “Common Stock”), and One Hundred Seventy-Nine Thousand, Eighty-Nine Thousand Nine Hundred Eighty-Five (179,985) shares of preferred stock, $1.00 par value (the “Preferred Stock”).

The following is a description of each class of capital stock of the Corporation and a statement of the designations and the powers, preferences and rights, and the qualifications, limitations or restrictions thereof, and other special or relative rights granted to or imposed upon the shares of each class:

A.   Common Stock

Subject to the rights of the Preferred Stock, and except as otherwise provided by the laws of the State of Delaware, the holders of record of shares of Common Stock shall share ratably in all dividends and other distributions, whether in respect of a liquidation or dissolution (voluntary or involuntary) or otherwise, and shall be entitled to one vote per share of Common Stock held with respect to all matters to be voted on by the stockholders of the corporation.

B.   Preferred Stock

The Preferred Stock may be issued from time to time in one or more series and in such amounts as may be determined by the Board of Directors. The designations and the powers, preferences and rights, and the qualifications, limitations or restrictions thereof, of each series shall be such as are fixed by the Board of Directors, authority so to do being hereby expressly granted, and stated and expressed in a resolution or resolutions adopted by the Board of Directors providing for the issue of such series (the Directors providing for the issue of such series (the “Directors’ Resolution”). The Directors’ Resolution as to any series shall (a) designate the series, (b) state the dividend rate or rates of such series, the payment dates for dividends and, if cumulative, the date or dates or the method of determining the date or dates, from which dividends on shares of such series shall be cumulative, (c) state the amount or amounts payable on shares of such series upon voluntary or involuntary liquidation, dissolution or winding up, and (d) state the price or prices at which, the time or times, and the terms and conditions on which, the shares of such series may be redeemed at the option of the corporation; and such Directors’ Resolution may (i) limit the number of shares of such series which may be issued (ii) provide for a sinking fund or make other provision for the purchase or redemption of shares of such series and determine the terms and conditions governing the operations of any such fund, (iii) grant voting rights to the holders of shares of such series, in addition to any voting rights which otherwise may be vested in such series, (iv) state the terms and conditions upon which shares of any such series may be made convertible into or exchangeable for any other shares of the Corporation, and (v) grant any other special rights or impose any other qualifications, limitations, or restrictions thereon.



So long as any shares of the Preferred Stock are outstanding, the corporation shall not amend, alter or repeal any provision of the Certificate of Incorporation (which term includes each and all Directors’ Resolutions) of the Corporation so as to affect adversely the powers, preferences or rights of any one or more series of the Preferred Stock or of the holders thereof without the consent of the holders of at least a majority of the total number of outstanding shares of the several series so affected or of the single series solely affected, given in person or by proxy, by vote at a meeting called for that purpose or by means of a consent in writing. In the application of these provisions, any amendment which would increase the number of authorized shares of the Preferred Stock, or which would authorize or create any shares of stock ranking prior to or on a parity with the Preferred Stock as to dividends or as to distribution of assets on liquidation, dissolution or winding up, shall be considered as affecting adversely the right of all outstanding shares of the Preferred Stock.  
FIFTH:                  The Corporation is to have a perpetual existence.

SIXTH:                 In furtherance and not in limitation of the powers conferred by statute, the Board of Directors is authorized to adopt, amend and repeal the By-laws of the Corporation.

SEVENTH:           Meetings of the stockholders may be held within or without the State of Delaware, as the By-laws may provide. The books of the Corporation may be kept (subject to any provisions contained in the statutes) outside the State of Delaware at such place or places as may be designated from time to time by the Board of Directors or in the By-Laws of the Corporation. Elections of directors need not be written ballot unless the By-laws of the Corporation shall so provide.

EIGHTH:              The Corporation reserves the right to amend, alter, change, or repeal any provision contained in this Certificate of Incorporation, in the manner now or hereafter prescribed by statute, and all rights conferred on stockholders herein are granted subject to this reservation.

NINTH:                 Whenever a compromise or arrangements is proposed between the Corporation and its creditors or any class of them and/or between the Corporation and its stockholders or any class of them, any court of equitable jurisdiction within the State of Delaware may, on the application in a summary way of the Corporation or of any creditor or stockholder thereof or on the application of any receiver or receivers appointed for the Corporation under the provisions of Section 291 of the General Corporation Law of the State of Delaware or on the application of trustees in dissolution or of any receiver or receivers appointed for the Corporation under the provisions of Section 279 of the General Corporation Law of the State of Delaware, order a meeting of the creditors or class of creditors, and/or of the stockholders or class of stockholders of the Corporation, as the case may be, agree to any compromise or arrangement and to any reorganization of the Corporation as a consequence of such compromise or arrangement, said compromise or arrangement and said reorganization shall, if sanctioned by the court to which the said application has been made, be binding on the creditors or class of creditors, and/or on all the stockholders or class of stockholders of the Corporation, as the case may be, and also on the Corporation.

TENTH:               The Corporation shall to the fullest extent permitted by Section 145 of the General Corporation Law of the State of Delaware, as the same may be amended or supplemented, or by any successor thereto, indemnify and reimburse any and all persons whom it shall have the power to indemnify under said Section from and against all of the expenses, liabilities or other matters referred to in or covered by said Section. Notwithstanding the foregoing, the indemnification provided for in this Article TENTH shall not be deemed exclusive of any other rights to which those entitled to receive indemnification or reimbursement hereunder may be entitled under any By-law of the Corporation, agreement, vote of stockholders or disinterested directors or otherwise.
 
ELEVENTH:          A director of this Corporation shall not be personally liable to the Corporation or its stockholders for monetary damages for breach of fiduciary duty as a director, except for liability (i) for any breach of the director’s duty of loyalty to the Corporation or its stockholders, (ii) for acts or omission not in good faith or which involve intentional misconduct or a knowing violation of law (iii) under section 174 of the Delaware General Corporation Law, or (iv) for any transaction form which the director derived an improper personal benefit.


Exhibit 10.21

FIRST AMENDMENT TO
CREDIT AGREEMENT

This First Amendment to Credit Agreement   ("First Amendment") is made as of the 23rd day of December, 2005, among Celadon Group, Inc., Celadon Trucking Services, Inc., Truckersb2b, Inc., Celadon Logistics Services, Inc.   ("Celadon Logistics"), the financial institutions that are or may from time to time become parties hereto (together with their respective successors and assigns, the "Lenders") and Lasalle Bank National Association (in its individual capacity, "LaSalle"), as   Administrative Agent for the Lenders, and as Swing Line Lender and Issuing Lender.

Witnesseth :

Whereas , as of September 26, 2005, the parties hereto (other than Celadon Logistics) entered into a certain Credit Agreement (the "Agreement");

Whereas , Celadon Logistics has recently been formed as a Wholly-Owned Subsidiary of Celadon Trucking Services, Inc.;
 
               Whereas , the parties hereto desire that Celadon Logistics become a borrower under the Commitment established under and pursuant to the Agreement; and

Whereas , the parties desire to amend the Agreement as herein provided;

Now, Therefore , in consideration of the premises, and the mutual promises herein contained, the parties agree that the Agreement shall be, and it hereby is, amended as provided herein and the parties further agrees as follows:

PART I AMENDATORY PROVISIONS

SECTION I

DEFINITIONS

Section 1.1.     Definitions.

(a)    Section 1.1 of the Agreement is hereby amended by substituting the following new definitions in lieu of the existing like definitions:

Borrower means any and each of the Company, Celadon Trucking Services, Inc., TruckersB2B, Inc. and Celadon Logistics Services, Inc.

Borrowers means, jointly and severally, the Company, Celadon Trucking Services, Inc., TruckersB2B, Inc. and Celadon Logistics Services, Inc.

FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                       PAGE 1 


Tangible Net Worth of any Person means an amount equal to: (a) Net Worth of such Person; less (b) the sum of goodwill, patents, trademarks and other assets that would be classified as intangible assets in accordance with GAAP.

SECTION 10

AFFIRMATIVE COVENANTS

Section 10.1.     Reports, Certificates and Other Information. Section 10.1 of the Agreement is hereby amended by substituting the following new Sections 10.1.1 and 10.1.2 in lieu of the existing Sections 10.1.1 and 10.1.2:

10.1.1     Annual Report . Promptly when available and in any event within 90 days after the close of each Fiscal Year: (a) a copy of the annual audit report of the Company and its Subsidiaries for such Fiscal Year, including therein consolidated balance sheets and statements of earnings and cash flows of the Company and its Subsidiaries as at the end of such Fiscal Year, certified without adverse reference to going concern value and without qualification by independent auditors of recognized standing selected by the Company and reasonably acceptable to the Administrative Agent; and (b) a consolidating balance sheet of the Company and its Subsidiaries as of the end of such Fiscal Year and consolidating statement of earnings for the Company and its Subsidiaries for such Fiscal Year, certified by a Senior Officer of the Company.
 
             10.1.2     Interim Reports . Promptly when available and in any event within 45 days after the end of each Fiscal Quarter (except the last Fiscal Quarter of each Fiscal Year), consolidated and consolidating balance sheets of the Company and its Subsidiaries as of the end of such Fiscal Quarter, together with consolidated and consolidating statements of earnings and consolidated cash flows for such Fiscal Quarter and for the period beginning with the first day of such Fiscal Year and ending on the last day of such Fiscal Quarter, certified by a Senior Officer of the Company.


PART II .   PROVISIONS APPLICABLE TO CELADON LOGISTICS

As of the date of this First Amendment, all of the provisions of the Agreement shall be applicable to, and binding upon, Celadon Logistics to the same extent such provisions are applicable to, and/or binding upon, the other Borrowers.


PART III .   EXHIBITS AND SCHEDULES

The Agreement is hereby amended by (a) substituting Exhibit A to this First Amendment in lieu of Exhibit A to the Agreement, and (b) by substituting Schedule 9.8 (Subsidiaries) to this First Amendment in lieu of Schedule 9.8 to the Agreement.

FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                        PAGE 2

 
 
PART IV.    CONTINUING EFFECT
 
Except as expressly modified herein:
 
(a)        All terms, conditions, representations, warranties and covenants contained in the Agreement shall remain the same and shall continue in full force and effect, interpreted, wherever possible, in a manner consistent with this First Amendment; provided, however, in the event of any irreconcilable inconsistency, this First Amendment shall control;

(b)        The representations and warranties contained in the Agreement shall survive this First Amendment in their original form as continuing representations and warranties of Borrowers; and

(c)        Capitalized terms used in this First Amendment, and not specifically herein defined, shall have the meanings ascribed to them in the Agreement.

In consideration hereof, each Borrower represents, warrants, covenants and agrees that:

(aa)    Each representation and warranty set forth in the Agreement, as hereby amended, remains true and correct as of the date hereof in all material respects, except to the extent that such representation and warranty is expressly intended to apply solely to an earlier date and except changes reflecting transactions permitted by the Agreement;

(bb)    There currently exist no offsets, counterclaims or defenses to the performance of the Obligations (such offsets, counterclaims or defenses, if any, being hereby expressly waived);

(cc)    Except as expressly waived in this First Amendment, there does not exist any Event of Default or Unmatured Event of Default; and

(dd)    After giving effect to this First Amendment and any transactions contemplated hereby, no Event of Default or Unmatured Event of Default is or will be occasioned hereby or thereby.
 
PART V .    CONDITIONS PRECEDENT
 
Notwithstanding anything contained in this First Amendment to the contrary, the Lenders shall have no obligation under this First Amendment until each of the following conditions precedent have been fulfilled to the satisfaction of the Lenders:

(a)      Each of the conditions set forth in Section 12.2 of the Agreement shall have been satisfied;

    (b)     The Agent shall have received each of the following, in form and substance satisfactory to the Lenders:

FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                        PAGE 3


(i)     This First Amendment, the Replacement Notes, and such other instruments, documents and opinions as the Lenders shall reasonably require, all duly executed by the parties thereto in the forms approved by the Agent;

(ii)     A duly executed certificate of the Secretary or any Assistant Secretary of each Borrower (A) certifying as to attached copies of resolutions of such Borrower authorizing the execution, delivery and performance, respectively, of the documents referenced in the immediately preceding subparagraph, and (B) certifying as complete and correct as to attached copies of the Articles of Incorporation and By-Laws, or certifying that such Articles of Incorporation or By-Laws, have not been amended (except as shown) since the previous delivery thereof to the Lenders;

(iii)     A Reaffirmation of Guaranty, in the form prescribed by the Agent, duly executed by the Guarantors;

(iv)     A favorable written opinion of counsel to Celadon Logistics, in form and scope acceptable to the Lenders;

      (c)     All reasonable expenses of the Agent (including, without limitation, reasonable attorneys' fees), shall have been reimbursed by Borrowers;

      (d)     All legal matters incident to this First Amendment shall be reasonably satisfactory to the Lenders and their counsel.
 
PART VI .      INDEPENDENT CREDIT DECISION

Each Lender acknowledges that it has, independently and without reliance upon the Agent or any other Lender, based on such documents and information as it has deemed appropriate, made its own credit analysis and decision to enter into this First Amendment.


[THIS SPACE INTENTIONALLY LEFT BLANK]

FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                       PAGE 4 



IN WITNESS WHEREOF , the Borrowers, the Agent and the Lenders have caused this First Amendment to be executed by their respective officers duly authorized as of the date first above written.


"BORROWERS"
 
CELADON GROUP, INC.
   
   
By:
/s/ Paul Will
Title:
Treasurer
   
   
   
CELADON TRUCKING SERVICES, INC.
   
   
By:
/s/ Wayne A. Deno
Title:
Treasurer
   
   
   
TRUCKERSB2B, INC.
   
   
By:
/s/ Wayne A. Deno
Title:
Treasurer
   
   
   
CELADON LOGISTICS SERVICES, INC.
   
   
By:
/s/ Wayne A. Deno
Title:
Treasurer



FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                        PAGE 5



LASALLE BANK NATIONAL ASSOCIATION, as Administrative Agent,
as Swing Line Lender, as Issuing Lender and as a Lender
   
   
By:
/s/ David J. Thomas
Title:
Senior Vice President




FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                       PAGE 6 



FIFTH THIRD BANK (CENTRAL INDIANA),
a Lender
   
   
By:
/s/ David O'Neal
Title:
Vice President



FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                        PAGE 7



JPMORGAN CHASE BANK, N.A.,
a Lender
   
   
By:
/s/ David R. Fischer
Title:
Senior Vice President
   

FIRST AMENDMENT TO CREDIT AGREEMENT                                                                                                                                                                                                                                        PAGE 8



Exhibit 31.1

I, Stephen Russell, certify that:

1.         I have reviewed this Form 10-Q of Celadon Group, Inc.;
 
2.       Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
 
3.       Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
 
4.             The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
 
 (a)     Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

 (b)     Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
 
 (c)     Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and                        
 
 (d)     Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and  
 
 
5.             The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions): 
 
 (a)     All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

 (b)     Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: January 30, 2006
/s/ Stephen Russell
 
Stephen Russell
 
Chairman of the Board and
Chief Executive Officer


Exhibit 31.2

I, Paul Will, certify that:

1.             I have reviewed this Form 10-Q of Celadon Group, Inc.;
 
2.             Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
 
3.             Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
 
4.             The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a)     Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)     Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)     Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)     Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5.            The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):  

(a)     All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b)     Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: January 30, 2006
/s/ Paul Will
 
Paul Will
 
Chief Financial Officer, Executive Vice President, Treasurer, and Assistant Secretary


Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly Report of Celadon Group, Inc., a Delaware corporation (the "Company"), on Form 10-Q for the period ending December 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Stephen Russell, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

1.
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.


 
/s/ Stephen Russell
 
Stephen Russell
 
Chairman of the Board and
Chief Executive Officer
   
Date: January 30, 2006
 



Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002



In connection with the Quarterly Report of Celadon Group, Inc., a Delaware corporation (the "Company"), on Form 10-Q for the period ending December 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Paul Will, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

1.
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

2.
The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.


 
/s/ Paul Will
 
Paul Will
 
Chief Financial Officer, Executive Vice President, Treasurer, and Assistant Secretary
   
Date: January 30, 2006
 


Exhibit 99.1

Private Securities Litigation Reform Act of 1995
Safe Harbor Compliance Statement for Forward-Looking Statements  

This Quarterly Report contains certain statements that may be considered "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements may be identified by the use of words such as "believe," "expect," "anticipate," "intend," "project," "forecast," "may," "will," "should," "could," "estimate," "plan," "outlook," "goal," "potential," "continue," "future," and similar expressions. Forward-looking statements are based upon the current beliefs and expectations of our management and are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified, which could cause future events and actual results to differ materially from those set forth in, contemplated by, or underlying the forward-looking statements. Actual results may differ from those set forth in the forward-looking statements.

Important factors currently known to management that could cause actual results or events to differ materially from those expressed in or implied by forward-looking statements include, but are not limited to, the following: excess tractor and trailer capacity in the trucking industry; decreased demand for our services or loss of one or more of our major customers; surplus inventories; recessionary economic cycles and downturns in customers’ business cycles; strikes, work slow downs, or work stoppages at our facilities, or at customer, port, border crossing, or other shipping related facilities; increases or rapid fluctuations in fuel prices, as well as fluctuations in hedging activities and surcharge collection, and the volume and terms of diesel purchase commitments; increase in interest rates, fuel taxes, tolls, and license and registration fees; fluctuations in foreign currency exchange rates; increases in the prices paid for new revenue equipment; increases in interest rates or decreased availability of capital or other sources of financing for revenue equipment; decreases in the resale value of our used equipment and our increased exposure to losses upon disposition on the growing percentage of our tractor fleet not covered by manufacturer commitments; increases in compensation for and difficulty in attracting and retaining qualified drivers and independent contractors; increases in insurance premiums and deductible amounts; elevated experience in the frequency or severity of claims relating to accident, cargo, workers’ compensation, health, and other matters; fluctuations in claims expenses that result from high self-insured retention amounts and differences between estimates used in establishing and adjusting claims reserves and actual results over time; 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, including revised hours-of-service requirements for drivers; our ability to identify acceptable acquisition candidates, consummate acquisitions, integrate acquired operations; and retain the customers and drivers of acquired companies, the timing of, and any rules relating to, the opening of the border to Mexican drivers; challenges associated with doing business internationally; our ability to retain key employees; the effects of actual or threatened military action or terrorist attacks or responses, including security measures that may impede shipping efficiency, especially at border crossings; and our ability to execute our strategic plan.

For a more detailed discussion of these factors, please refer to the "Factors that May Affect Future Results" section of Celadon’s Annual Report on Form 10-K for the fiscal year ended June 30, 2005, filed with the Securities and Exchange Commission on August 26, 2005.

Forward-looking statements express expectations of future results or events. All forward-looking statements are inherently uncertain as they are based on various expectations and assumptions concerning future events, conditions and circumstances and they are subject to numerous known and unknown risks and uncertainties which could cause actual events or results to differ materially from those expressed in or implied by forward looking statements. Due to these inherent uncertainties, the investment community is urged not to place undue reliance on forward-looking statements. In addition, Celadon undertakes no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes in projections over time.