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

                                   FORM 10-Q

(Mark One)

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

For the quarterly period ended September 30, 1997
                                      or

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

For the transition period from______________to__________________

                       Commission file number   33-99716


                         AMERITRUCK DISTRIBUTION CORP.
            (Exact name of registrant as specified in its charter)

          DELAWARE                                        75-2619368
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
incorporation or organization)      


City Center Tower II, Suite 1101,                               76102   
301 Commerce Street, Fort Worth, Texas                       (Zip Code)
(Address of principal executive offices)                       

                                (817) 332-6020
             (Registrant's telephone number, including area code)

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.   [X] Yes   [ ] No
<PAGE>
 
                AMERITRUCK DISTRIBUTION CORP. AND SUBSIDIARIES

                               TABLE OF CONTENTS


 
 
Part I            FINANCIAL INFORMATION                                   Page
                                                                          ----
 
     Item 1.      Financial Statements                                      1
 
     Item 2.      Management's Discussion and Analysis
                   of Financial Condition and Results of Operations        11
 
Part II  OTHER INFORMATION

     Item 1.      Legal Proceedings                                        20

     Item 6.      Exhibits and Reports on Form 8-K                         20



                                       i
<PAGE>
 
                        PART I   FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                AMERITRUCK DISTRIBUTION CORP. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                            (Dollars in thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
 
 
                                           Three Months Ended  Nine Months Ended
                                             September 30,       September 30,
                                          ------------------- -------------------
                                            1997*     1996*      1997*     1996*
                                          ---------  --------  --------  --------
<S>                                       <C>        <C>       <C>       <C>
Operating revenue                          $89,489   $62,823   $205,444  $161,145
                                           -------   -------   --------  --------
                                                                         
Operating expenses:                                                      
  Salaries, wages and fringe benefits       29,282    19,826     68,812    51,951
  Purchased transportation                  22,221    16,697     49,865    40,769
  Fuel and fuel taxes                       10,493     7,111     25,431    19,126
  Operating supplies and expenses            6,737     3,509     14,364     9,983
  Depreciation and amortization of           
   capital leases                            5,299     3,930     13,031    10,150                             
  Claims and insurance                       3,576     2,343      8,103     6,067
  Operating taxes and licenses               2,206     1,369      4,872     3,534
  General supplies and expenses              4,997     2,818     10,483     6,469
  Building and office equipment rents          579       454      1,512     1,140
  Amortization of intangibles                  561       310      1,226       808
  Gain on disposal of property and             
   equipment                                   (60)     (182)      (120)     (437)                           
  Restructuring charge                           -         -      7,184         -
                                           -------   -------   --------  --------
    Total operating expenses                85,891    58,185    204,763   149,560
                                           -------   -------   --------  --------
                                                                         
Operating income                             3,598     4,638        681    11,585
                                                                         
Interest expense                             5,728     4,523     15,001    12,166
Amortization of financing fees                 184       124        455       359
Other income, net                              (64)     (134)      (231)     (424)
                                           -------   -------   --------  --------
Income (loss) before income taxes and       
 extraordinary items                        (2,250)      125    (14,544)     (516)                              
                                                                         
Income tax provision (benefit)                (742)      757     (4,799)      470
                                           -------   -------   --------  -------- 
                                                                         
Loss before extraordinary items             (1,508)     (632)    (9,745)     (986)
                                                                         
Extraordinary items, loss on early                                       
 retirement of debt, net of taxes of                                     
 $120 and  $154, respectively                    -         -       (243)     (230)
                                           -------   -------   --------  -------- 
                                                                         
    Net loss                               $(1,508)  $  (632)  $ (9,988) $ (1,216)
                                           =======   =======   ========  ========
 
</TABLE>
*  Comparisons between periods are affected by acquisitions - see Note 2.



          See accompanying notes to consolidated financial statements.

                                       1
<PAGE>
 
                AMERITRUCK DISTRIBUTION CORP.  AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                       (Dollars and shares in thousands)
                                        
<TABLE>
<CAPTION>
 
 
                                          September 30,   December 31,
                                              1997*           1996*
                                          --------------  -------------
                                           (Unaudited)
<S>                                       <C>             <C>
                ASSETS
 
Current assets:
 Cash and cash equivalents                     $    906       $    734
 Accounts and notes receivable, net              45,584         29,001
 Prepaid expenses                                12,185          7,735
 Repair parts and supplies                        1,969          1,092
 Deferred income taxes                            1,467          1,467
 Assets held for sale                             6,092              -
 Other current assets                             2,378          1,388
                                               --------       --------
        Total current assets                     70,581         41,417
 
Property and equipment, net                     124,348        103,801
Goodwill, net                                    58,713         39,399
Other assets                                     12,560          8,031
                                               --------       --------
        Total assets                           $266,202       $192,648
                                               ========       ========
 
LIABILITIES AND STOCKHOLDERS' DEFICIENCY
 
Current liabilities:
 Current portion of long-term debt             $ 27,294       $ 11,988
 Accounts payable and accrued expenses           27,197         13,557
 Claims and insurance accruals                    3,367          1,684
 Other current liabilities                          589            593
                                               --------       --------
        Total current liabilities                58,447         27,822
 
Long-term debt                                  206,573        157,338
Deferred income taxes                             3,641          8,571
Other liabilities                                 5,874          2,741
                                               --------       --------
        Total liabilities                       274,535        196,472
                                               --------       --------
 
Commitments and contingencies (Note 5)
 
Redeemable preferred stock                        3,053              -
 
Stockholders' equity (deficiency):
 Common stock; $.01 par value; 4,230
  shares and 3,503 shares issued                     
  and outstanding, respectively                      42             35
 Additional paid-in capital                       2,838            898
 Loans to stockholders                           (1,401)        (1,880)
 Accumulated deficit                            (12,865)        (2,877)
                                               --------       --------
 
        Total stockholders' deficiency          (11,386)        (3,824)
                                               --------       --------
        Total liabilities and stockholders'    $266,202       $192,648
         deficiency                            ========       ========
</TABLE>
* Comparisons between periods are affected by acquisitions - see Note 2.

          See accompanying notes to consolidated financial statements.

                                       2
<PAGE>
                AMERITRUCK DISTRIBUTION CORP.  AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                  (Unaudited)
<TABLE>
<CAPTION>
                                           Nine Months Ended
                                             September 30,
                                          --------------------
                                            1997*      1996*
                                          ---------  ---------
<S>                                       <C>        <C>
OPERATING ACTIVITIES:
 Net loss                                 $ (9,988)  $ (1,216)
 Adjustments to reconcile net
   loss to net cash provided by 
   (used in) operating activities:
   Depreciation and amortization            
    of capital leases                       13,031     10,150 
   Amortization of intangibles               1,226        808
   Gain on disposal of property               
    and equipment                             (120)      (437) 
   Provision (benefit) for                  
    deferred income taxes                   (4,799)       470 
   Extraordinary items, loss on                
    early retirement of debt,
    net of taxes                               243        230 
   Restructuring charge                      7,184          -
   Restructuring costs paid                 (2,103)         -
   Other, net                                 (861)      (337)
   Changes in current assets and
    liabilities, net of effects
    from acquisitions:
       Accounts and notes receivable, net   (8,138)   (10,634)
       Prepaid expenses                     (1,938)    (1,577)
       Repair parts and supplies              (363)      (152)
       Other current assets                     31       (353)
       Accounts payable and accrued          
        expenses                             3,256      3,208 
       Claims and insurance accruals        (2,603)       704
       Other current liabilities              (129)        66
                                          --------   --------
         Net cash provided by (used in)   
          operating activities              (6,071)       930
                                          --------   -------- 
INVESTING ACTIVITIES:
  Purchase of Freymiller Assets,           
   net of liabilities assumed                    -    (18,821) 
  Payments for acquisitions, net     
   of cash acquired                        (17,139)    (8,383) 
  Purchase of property and equipment        (4,718)   (20,146)
  Proceeds from sale of property       
   and equipment                             5,022      5,760 
  Other, net                                   358        829
                                          --------   --------
    Net cash used in investing activities  (16,477)   (40,761)
                                          --------   --------
FINANCING ACTIVITIES:
  Revolving line of credit, net             30,435     28,840
  Proceeds from issuance of                
   long-term debt                                -     17,236
  Repayment of long-term debt              (11,863)   (18,786)
  Proceeds from issuance of            
   redeemable preferred stock                3,000          - 
  Proceeds from issuance of                 
   common stock                              2,000          - 
  Other, net                                  (852)      (903)
                                          --------   --------
    Net cash provided by 
     financing activities                   22,720     26,387   
                                          --------   -------- 
Net increase (decrease) in cash and cash             
 equivalents                                   172    (13,444) 
Cash and cash equivalents, 
 beginning of period                           734     15,286
                                          --------   --------
Cash and cash equivalents,               
 end of period                            $    906   $  1,842 
                                          ========   ======== 
Supplemental cash flow information:
  Cash paid during the period for:
    Interest                              $ 11,692   $  8,963
    Income taxes                                55        174
  Property and equipment financed        
   through capital lease
   obligations and other debt                  277     10,258 
  Noncash consideration for 
   acquisitions                              1,000          -
</TABLE>

* Comparisons between periods are affected by acquisitions - see Note 2.

         See accompanying notes to consolidated financial statements.

                                       3
<PAGE>
 
                AMERITRUCK DISTRIBUTION CORP. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (Unaudited)



1.   ACCOUNTING POLICIES AND INTERIM RESULTS

     The 1996 Annual Report on Form 10-K for AmeriTruck Distribution Corp.
("AmeriTruck" or the "Company") and its wholly-owned subsidiaries includes a
summary of significant accounting policies and should be read in conjunction
with this Form 10-Q.  The statements for the periods presented are condensed and
do not contain all information required by generally accepted accounting
principles to be included in a full set of financial statements.  In the opinion
of management, all adjustments (consisting of only normal recurring adjustments)
necessary to present fairly the financial position as of September 30, 1997 and
December 31, 1996, and the results of operations for the three-month and nine-
month periods ended September 30, 1997 and 1996, and cash flows for the nine-
month periods ended September 30, 1997 and 1996 have been included.  The results
of operations for any interim period are not necessarily indicative of the
results of operations to be expected for the entire year.  Certain prior year
data has been reclassified to conform to current year presentation.

     Separate financial statements of the Company's subsidiaries are not
included because (a) all of the Company's direct and indirect subsidiaries have
guaranteed the Company's obligations under the Indenture, dated as of November
15, 1995 (the "Indenture"), among the Company, such subsidiaries (in such
capacity, the "Guarantors"), and The Bank of New York, as Trustee, (b) the
Guarantors have fully and unconditionally guaranteed the 12 1/4% Senior
Subordinated Notes due 2005 ("Subordinated Notes") issued under the Indenture on
a joint and several basis, (c) the Company is a holding company with no
independent assets or operations other than its investments in the Guarantors
and (d) the separate financial statements and other disclosures concerning the
Guarantors are not presented because management has determined that separate
financial statements would not provide additional material information that
would be useful in assessing the financial composition of the Guarantors.

2.   ACQUISITIONS

     AmeriTruck was formed in August 1995 to effect the combination of six
regional trucking lines in November 1995:  W&L Services Corp. ("W&L"), Thompson
Bros., Inc. ("TBI"), J.C. Bangerter & Sons, Inc. ("Bangerter"), CMS
Transportation Services, Inc. and certain related companies, Scales Transport
Corporation and a certain related company ("Scales") and C.B.S. Express, Inc.
("CBS").  Prior to these acquisitions, W&L and TBI had certain common
stockholders who controlled approximately 87 percent of the common equity of W&L
and TBI on a combined basis.  In addition, these stockholders controlled
approximately 67 percent of the outstanding common stock of AmeriTruck after the
consummation of these acquisitions.  Therefore, these common stockholders of W&L
and TBI have been treated as the acquirer for purposes of accounting for these
acquisitions.

     In June 1997, AmeriTruck purchased all the outstanding stock of Tran-Star,
Inc. ("Tran-Star") which was owned by Allways Services, Inc.  The purchase price
of $2.6 million included $1.6 million in cash and a $1 million note payable.

     Tran-Star is a carrier of refrigerated and non-refrigerated products.
Headquartered in Waupaca, Wisconsin, Tran-Star operates primarily between the
upper midwestern U.S. and the northeast and southeast, with terminals in Etters
and Wyalusing, Pennsylvania.  The Company is currently coordinating Tran-Star's
activities with those of the other carriers within the refrigerated group. See
Notes to Consolidated Financial Statements-Note 3.  Restructuring Charge.

     In May 1997, AmeriTruck purchased the capital stock of Monfort
Transportation Company ("Monfort") and Lynn Transportation Co., Inc. ("Lynn"),
both subsidiaries of ConAgra, Inc. ("ConAgra").  The purchase price of $15
million was paid in cash.

                                       4
<PAGE>
 
     Monfort and Lynn operated primarily as in-house carriers for the red-meat
division of Monfort, Inc., a ConAgra subsidiary, and the poultry and turkey
divisions of ConAgra Poultry Company, a ConAgra subsidiary.  The Company entered
into a Transportation Services Agreement with subsidiaries of ConAgra.  The
ConAgra subsidiaries have agreed to tender freight from Monfort, Inc.'s red-meat
division, ConAgra Poultry Company's poultry and turkey divisions and Swift-
Ekrich, Inc.'s processed meats division in designated lanes and minimum annual
volumes.  The term of this agreement is four years, with pricing fixed for the
first two years and adjusted prices in the third and fourth years.  The Company
is currently coordinating Monfort and Lynn activities with those of the
refrigerated group.  See Notes to Consolidated Financial Statements-Note 3.
Restructuring Charge.

     The Tran-Star, Monfort and Lynn acquisitions were accounted for using the
purchase method of accounting.  Accordingly, the purchase price was allocated to
the assets acquired and liabilities assumed based on their estimated fair values
at the date of acquisition.  The total purchase price including cash, note
payable, miscellaneous acquisition costs and liabilities assumed was $42.0
million for Tran-Star and $35.2 million for Monfort and Lynn.  The excess of the
purchase price over fair values of the net assets acquired has been recorded as
goodwill.  The Tran-Star net assets acquired were as follows (in thousands):
<TABLE>  
<CAPTION> 
 
             <S>                                       <C>      
             Accounts receivable, net                  $  6,653  
             Property and equipment, net                 25,315 
             Goodwill                                     7,007 
             Other assets                                 2,981 
             Long-term debt                             (28,916)
             Other liabilities                          (10,270)
                                                       -------- 
                  Net assets acquired                  $  2,770 
                                                       ======== 
</TABLE> 

The Monfort and Lynn net assets acquired were as follows (in thousands):

<TABLE>  
<CAPTION>  
             <S>                                       <C>               
             Accounts receivable, net                  $  3,805          
             Property and equipment, net                 15,138          
             Goodwill                                    12,209          
             Other assets                                 4,087          
             Long-term debt                             (14,201)         
             Other liabilities                           (5,669)         
                                                       --------          
                  Net assets acquired                  $ 15,369          
                                                       ========          
 
</TABLE>

     The following unaudited pro forma operating results of the Company for the
nine months ended September 30, 1997 and 1996, reflect the Monfort, Lynn and
Tran-Star acquisitions as if they had occurred on January 1, 1996.
<TABLE>
<CAPTION>
                                                            Nine Months Ended 
                                                              September 30,   
                                                           -------------------
                                                             1997       1996  
                                                           ---------  --------
      <S>                                                  <C>        <C>     
                                                             (In thousands)   
                                                                              
      Operating revenue                                    $284,620   $300,345
      Operating income (after restructuring
        charge of $7.2 million in 1997)                       2,389     21,384
      Income (loss) before extraordinary items              (11,117)     2,265
      Net income (loss)                                     (11,360)     2,035
</TABLE>

     These pro forma results have been prepared for comparative purposes only
and include pro forma adjustments for conformed depreciation lives and salvage
values and certain other adjustments including adjustment of the effective tax
rate to the expected rate of AmeriTruck.  They are not necessarily indicative of
the results of operations that might have occurred had the acquisitions actually
taken place on January 1, 1996 or of future results of operations of the
consolidated entities.

     Pro forma operating income during 1997 decreased partially as a result of
the restructuring charge of $7.2 million taken during the second quarter of 1997
in connection with these acquisitions and the reorganization of the acquired 
refrigerated carrier group.

     Management believes that the freight networks of the refrigerated carriers,
independently operated, did not have the critical mass necessary to compete
efficiently in the changed refrigerated markets.  To address this issue, the
Company is integrating these operations into one network.  The 

                                       5
<PAGE>
 
traffic lanes awarded by ConAgra subsidiaries in the Transportation Services
Agreement, representing approximately $27 million of additional annual revenue
in excess of the amount provided to Monfort and Lynn by ConAgra historically,
were selected because of their contribution to an efficient nationwide
refrigerated freight network. Furthermore, ConAgra, which represents more than
50 percent of Monfort's revenue, is contractually committed to restore business
volume and rates paid Monfort to the approximate levels that existed during the
first half of 1996.

     During the third quarter of 1997, the Company and ConAgra have been
coordinating efforts to bring the Transportation Services Agreement to the
contractually committed volumes and prices. However, these volumes have not yet
been attained. Management estimates that all of the complex issues surrounding a
business relationship of this magnitude, in excess of $50 million per year in
total revenue, will be worked out during the fourth quarter of 1997, including a
possible extension of the Transportation Services Agreement terms.
 
     In addition, Tran-Star's operating income declined by $2.5 million as it
experienced deteriorating operating results.  Included in operating expenses for
the first half of 1997 were merger related expenses of approximately $700,000
and increased maintenance expense of approximately $500,000 related to deferral
of its normal tractor replacement cycle.  The Company has been taking delivery
of tractors to replace half of Tran-Star's fleet.

     During the third quarter of 1996, AmeriTruck purchased all of the
outstanding stock of KTL, Inc. ("KTL") for a purchase price of $8.1 million in
cash and 225,000 shares of Class A common stock of AmeriTruck valued at
$900,000. KTL is a trucking company founded in 1983 which specializes in the
truckload transportation of refrigerated commodities and less-than-truckload
shipments requiring expedited, timed-delivery services.  At the time of
purchase, KTL operated approximately 140 tractors and 300 trailers and employed
approximately 300 persons, of whom 240 were drivers and many of whom operated as
two-driver teams.

     The KTL acquisition was accounted for using the purchase method of
accounting.  Accordingly, the purchase price was allocated to the assets
acquired and liabilities assumed based on their estimated fair values at the
date of acquisition.  The total purchase price including cash, common stock,
miscellaneous acquisition costs and liabilities assumed was $21.9 million.  The
excess of the purchase price over the fair values of the net assets acquired has
been recorded as goodwill.

     In February 1996, the Company, through CMS Transportation Services, Inc.,
purchased certain assets of Freymiller Trucking Inc. ("Freymiller") in order to
supplement its existing temperature-controlled trucking business.  Freymiller
had been the subject of a Chapter 11 bankruptcy proceeding in Oklahoma.  CMS
purchased certain specific automobiles, computer hardware and software,
furniture and fixtures, rights to the trade name "Freymiller", existing spare
parts, tires and fuel, rights under certain leases, certain leasehold
improvements and shop equipment and installment sales contracts relating to
tractors and trailers sold by Freymiller out of the ordinary course of business
(with all of the foregoing referred to as the "Freymiller Assets").  The Company
also negotiated with Freymiller's lenders and lessors to purchase approximately
185 tractors and 309 trailers, previously operated by Freymiller, for
approximately $14 million.  An additional 80 trailers were leased for a seven-
year period.  In exchange for the Freymiller Assets, the Company paid
approximately $2.7 million in cash at closing and assumed approximately $2
million in existing equipment financing.  In addition, the Company assumed a
lease for Freymiller's maintenance facility in Oklahoma City and certain routine
executory business contracts.  Except as provided above, the Company did not
assume any obligations or liabilities of Freymiller.

     In connection with these transactions, the Company purchased real property
in Oklahoma City, Oklahoma from Freymiller's Chairman of the Board, President
and Chief Executive Officer for approximately $1.5 million in cash.

                                       6
<PAGE>
 
     In April 1996, CMS Transportation Services, Inc. changed its corporate name
to "AmeriTruck Refrigerated Transport, Inc." ("ART"), and the distribution
functions previously conducted under the corporate name "CMS Transportation
Services, Inc." were continued as a division of ART.  In addition, in June 1996,
the business operations of CBS, a general freight carrier (which then operated
under the name "CBS Express, Inc."), were transferred to Scales.  In December
1996, the distribution functions of the CMS Transportation division of ART were
transferred to CBS and its name was changed to "CMS Transportation Services,
Inc." ("CMS").  The CMS Transportation distribution business currently operated
by CMS is sometimes referred to below as the "CMS distribution business" and the
business operations previously operated under the name CBS Express, Inc. and
transferred to Scales are sometimes referred to as the "CBS Express business."

     The Company's principal subsidiaries currently are W&L, TBI, Bangerter,
CMS, Scales, ART, KTL, AmeriTruck Logistics Services, Inc. ("ALS", formed in
January 1997 to broker freight), Monfort, Lynn and Tran-Star (the "Operating
Companies").  All significant intercompany accounts and transactions have been
eliminated.


3.   RESTRUCTURING CHARGE

     With the addition of Tran-Star, Monfort and Lynn to the AmeriTruck
     organization, the Company is organizing into three operating groups to
     better serve its customers. The AmeriTruck Refrigerated Carrier Group is
     being formed to offer nationwide, truckload refrigerated service. This new
     company will combine the resources of TBI, Bangerter, ART, Tran-Star,
     Monfort and Lynn. The AmeriTruck Specialized Carrier Group is being formed
     to service customers with unique needs in transportation and distribution.
     This group includes W&L, the largest U.S. hauler of new furniture, CMS,
     serving the medical distribution industry, Scales, offering premium, short-
     haul dry van service, and ALS, a freight property broker. The AmeriTruck
     Regional LTL Group offers less-than-truckload, refrigerated and non-
     refrigerated service. The lead carrier in this group is KTL, offering
     service to and from the Florida market.

     In connection with the above reorganization and to eliminate the duplicate
     facility and employee costs related to the recently acquired entities, the
     Company announced a plan in the second quarter of 1997 to restructure its
     refrigerated carrier group. The Company recorded $7.2 million in
     restructuring costs, which included $2.3 million for employee termination
     costs, $4.2 million for duplicate facility costs, including the impairment
     of certain long-lived assets, and $650,000 of other costs. In addition, the
     Company transferred $6.7 million of property and equipment to assets held
     for sale. As of September 30, 1997, the Company has liabilities of $1.3
     million related to the restructuring charge. The Company may incur
     additional pre-tax restructuring costs during the last quarter of 1997.


4.   LONG-TERM DEBT

        FINOVA Credit Facility

     In May 1997, the Company and its subsidiaries entered into a Loan and
     Security Agreement and related documents (collectively, the "FINOVA Credit
     Facility") with FINOVA Capital Corporation ("FINOVA") pursuant to which
     FINOVA has agreed to provide a $60 million credit facility to the Company.
     The initial borrowings under the FINOVA Credit Facility were used to
     refinance the Company's prior credit facility with NationsBank of Texas,
     N.A. Additional borrowings under the FINOVA Credit Facility can be used for
     acquisitions, capital expenditures, letters of credit, working capital and
     general corporate purposes. Pursuant to the FINOVA Credit Facility, FINOVA
     has agreed to provide a $60 million revolving credit facility, with a $10
     million sublimit for the issuance of letters of credit, maturing on May 5,
     2000 (subject to additional one-year renewal periods at the discretion of
     FINOVA). The FINOVA Credit Facility is also subject to a borrowing base
     consisting of eligible receivables and eligible revenue equipment.
     Currently, the Company's borrowing base supports borrowings of
     approximately $59.8 million. Revolving credit loans under the FINOVA Credit
     Facility bear interest at a per annum rate equal to either the prime rate
     plus a margin equal to 0.75 percent or the rate of interest offered in the
     London interbank market plus a margin equal to 2.75 percent. The

                                       7
<PAGE>
 
Company also pays a monthly unused facility fee and a monthly collateral
monitoring fee in connection with the FINOVA Credit Facility. Revolving credit
loans under the FINOVA Credit Facility were $52.5 million at September 30, 1997
and were primarily used for refinancing borrowings under the Company's prior
facility with NationsBank of Texas, N.A. and to fund the 1997 acquisitions.
Available borrowings were $2.7 million at September 30, 1997, as there were $4.6
million in letters of credit outstanding.

     In November 1997 the Company amended the FINOVA Credit Facility to increase
both the total amount of the FINOVA Credit Facility to $64,000,000 and the
borrowing base availability thereunder (the "Temporary Overadvances"), in each
case for a period not to exceed 120 days. The amendment to the FINOVA Credit
Facility provides for the payment of a $180,000 fee in connection with the
Temporary Overadvances as well as an additional $180,000 fee in the event that
the Temporary Overadvances are not terminated within 60 days. The Temporary
Overadvances bear interest at 11% per annum for the first 60 days, and
thereafter, if the Temporary Overadvances shall not have been terminated all
outstandings under the FINOVA Credit Facility will bear interest at 1% over the
rate otherwise applicable to such advances until the end of the 120 day
Temporary Overadvance period. In connection with this amendment to the FINOVA
Credit Facility, the Company also issued $1,000,000 in Subordinated Notes (the
"1997 Notes") to certain existing stockholders. The 1997 Notes bear interest at
a rate of 14% per annum and mature on April 1, 1998. The 1997 Notes may be
converted in connection with a private equity placement providing gross proceeds
to the Company of at least $10,000,000 (the "Qualified Private Placement") on
the same terms as those offered to other investors in the Qualified Private
Placement. In connection with the 1997 Notes, the Company issued to the
purchasers of the 1997 Notes warrants to a number of shares of the Company's
common stock equal to the aggregate outstanding principal and interest on the
1997 Notes at the time of exercise divided by 2 (the "1997 Warrants"). The 1997
Warrants become exerciseable in the event a Qualified Private Placement does not
occur prior to April 1, 1998, and the exercise price would be paid by surrender
of the applicable investor's 1997 Note. The Company has also agreed that, in the
event a Qualified Private Placement has not occurred by March 31, 1998, the
Company will pay an affiliate of BancBoston Ventures Inc., a stockholder of the
Company, a management fee in the annual amount of $100,000. The Company intends
to use the availability from the Temporary Overadvances and the proceeds from
the 1997 Notes to pay interest due in November 1997 on the Subordinated Notes
and for general corporate purposes.

     The Company's obligations under the FINOVA Credit Facility are
collateralized by substantially all of the unencumbered assets of the Company
and its subsidiaries and are guaranteed in full by each of the Operating
Companies. For purposes of the Indenture, the borrowings under the FINOVA Credit
Facility constitute Senior Indebtedness of the Company and Guarantor Senior
Indebtedness of the Operating Companies.

     The FINOVA Credit Facility contains customary representations and
warranties and events of default and requires compliance with a number of
affirmative, negative and financial covenants, including a limitation on the
incurrence of indebtedness and a requirement that the Company maintain a
specified Current Ratio, Net Worth, Debt Service Coverage Ratio and Operating
Ratio.

Volvo Credit Facilities

     In February 1996, the Company and the Operating Companies entered into a
Loan and Security Agreement, a Financing Integration Agreement and related
documents (collectively, the "Volvo Credit Facilities") with Volvo Truck Finance
North America, Inc. ("Volvo") pursuant to which Volvo has committed, subject to
the terms and conditions of the Volvo Credit Facilities, to provide (i) a $10
million line of credit facility (the "Volvo Line of Credit") to the Company and
the Operating Companies, and (ii) up to $28 million in purchase money or lease
financing (the "Equipment Financing Facility") in connection with the Operating
Companies' acquisition of new tractors and trailers manufactured by Volvo GM
Heavy Truck Corporation. Borrowings under the Volvo Line of Credit are secured
by certain specified tractors and trailers of the Company and the Operating
Companies (which must have a value equal to at least 1.75 times the outstanding
amount of borrowings under the Volvo Line of Credit) and are guaranteed in full
by each of the Operating Companies. As of September 30, 1997, the Operating
Companies have pledged collateral which provides for a $9.5 million line of
credit. Borrowings under the Volvo Line of Credit bear interest at the prime
rate. The Volvo Line of Credit
                                       8
<PAGE>
 
contains customary representations and warranties and events of default and
requires compliance with a number of affirmative and negative covenants,
including a profitability requirement and a coverage ratio.

  The Equipment Financing Facility was provided by Volvo in connection with
the Operating Companies' agreement to purchase 400 new trucks manufactured by
Volvo GM Heavy Truck Corporation.  The borrowings under the Equipment Financing
Facility are collateralized by the specific trucks being financed and are
guaranteed in full by each of the Operating Companies. Borrowings under this
facility bear interest at the prime rate.

  At September 30, 1997, borrowings outstanding under the Volvo Line of Credit
were $9.4 million with available borrowings of $100,000.  The outstanding debt
balance under the Equipment Financing Facility was $3.6 million at September 30,
1997; however, available financing under this facility is less than $1 million
as financing was also obtained through operating leases.

     The Equipment Financing Facility contains customary representations and
warranties, covenants and events of default.  For purposes of the Indenture, the
borrowings under the Volvo Credit Facilities constitute Senior Indebtedness of
the Company and Guarantor Senior Indebtedness of the Operating Companies.


5.  COMMITMENTS AND CONTINGENCIES

Transamerica Lease Facility

     In July 1997, the Company received a commitment letter from Transamerica
Business Credit Corporation ("TBCC") to provide the Company and its subsidiaries
with an arrangement to lease up to 300 new 1998 model tractors (the "TBCC
Lease").  The line under the TBCC Lease will not exceed $22.8 million based upon
a per vehicle cost of $76,000, subject to an unused line fee of one percent if
the Company leases all 300 of the new trucks but does not use the entire line.
The lease term is 48 months and is subject to a terminal rental adjustment
clause at the end of the term.  The Company will treat this lease as an
operating lease for accounting purposes.  Terms of the arrangement were set
forth in a Master Lease Agreement dated as of August 14, 1997.  As of September
30, 1997, the Company had leased 25 trucks under this agreement.

     Under the requirements of the Federal Comprehensive Environmental Response,
     Compensation and Liability Act of 1980 and certain other laws, the Company
     is potentially liable for the cost of clean-up of various contaminated
     sites identified by the U.S. Environmental Protection Agency ("EPA") and
     other agencies. The Company cannot predict with any certainty that it will
     not in the future incur liability with respect to environmental compliance
     or liability associated with the contamination of sites owned or operated
     by the Company and its subsidiaries, sites formerly owned or operated by
     the Company and its subsidiaries (including contamination caused by prior
     owners and operators of such sites), or off-site disposal of hazardous
     material or waste that could have a material adverse effect on the
     Company's consolidated financial condition, operations or liquidity.

     The Company and the Operating Companies are a party to litigation
     incidental to its business, primarily involving claims for personal injury
     or property damages incurred in the transportation of freight. The Company
     is not aware of any claims or threatened litigation that might have a
     material adverse effect on the Company's consolidated financial position,
     operations or liquidity.

                                       9
<PAGE>
 
6.    OTHER INCOME, NET

      Other income consist of the following (in thousands):
<TABLE>
<CAPTION>
 
                            Three Months Ended  Nine Months Ended      
                               September 30,      September 30,        
                            ------------------  -----------------      
                              1997      1996      1997     1996        
                            --------  --------  --------  -------      
      <S>                   <C>       <C>       <C>       <C>          
                                                                       
      Interest income          $  57     $ 128     $ 185    $ 414      
      Miscellaneous, net           7         6        46       10      
                               -----     -----     -----    -----      
                               $  64     $ 134     $ 231    $ 424      
                               =====     =====     =====    =====      
 
</TABLE>
7.    REDEEMABLE PREFERRED AND COMMON STOCK

      In conjunction with the 1997 acquisitions of Monfort, Lynn and Tran-Star,
      the Company issued 3,000 shares of Series A Redeemable Preferred Stock and
      727,272 shares of Common Stock with warrants to certain existing
      stockholders, directors and executive officers of the Company. The
      Preferred Stock was issued at a $1,000 per share for a total purchase
      price of $3.0 million. Dividends on each share of the Preferred Stock
      accrue cumulatively on a daily basis at a rate of 5 percent per annum on
      the liquidation value thereof, provided that the rate will increase to 10%
      per annum upon the earlier of the date of a disposition event and November
      15, 1998. The dividends are payable in kind on the last day of each fiscal
      quarter. The Company will redeem all of the Series A Preferred Stock
      outstanding on December 31, 2005 at a liquidation value of $1,000 per
      share. The Common Stock, along with detached warrants for 1,500,000 shares
      of Common Stock, was issued for $2.75 per share ($.01 par value) for a
      total purchase price of $2.0 million. The detached warrants can be
      exercised any time prior to May 23, 2007 at $2.00 per share.

                                       10
<PAGE>
 
ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
           RESULTS OF OPERATIONS


     The following analysis should be read in conjunction with the consolidated
financial statements included in Item 1 - "Financial Statements."  Results for
the three and nine months ended September 30, 1996 include W&L, TBI, Bangerter,
the CMS distribution business and Scales (including the CBS Express business)
for the entire periods, the results of ART, as it relates to the Freymiller
Assets, since February 5, 1996 and the results of KTL since July 1, 1996.
Results for the three and nine months ended September 30, 1997 for the Company
include the results of W&L, TBI, Bangerter, the CMS distribution business,
Scales (including the CBS Express business), ART, ALS and KTL for the entire
1997 periods.  The results for Monfort and Lynn have been included since June
1997 and for Tran-Star since July 1997.


RESULTS OF OPERATIONS

THREE MONTHS ENDED SEPTEMBER 30, 1997 COMPARED WITH THREE MONTHS ENDED 
 SEPTEMBER 30, 1996

Net Loss

     For the quarter ended September 30,1997, the Company had a net loss of $1.5
million compared with a net loss of $632,000 for the same period in 1996.
Results for the third quarter of 1997 were negatively impacted primarily by
increased costs associated with repairs to Tran-Star's older fleet of tractors
now being replaced, costs associated with transitioning to a Common Computer
System, and increased interest costs.

Revenues

     Third quarter revenues for 1997 improved $26.7 million, or 42 percent,
compared with the third quarter of 1996.  Tran-Star generated $16.6 million and
Monfort and Lynn generated $14.3 million in revenues in the third quarter of
1997; however, a decline in volumes at ART partially offset the additional
revenue generated by these acquisitions.

Expenses

     The following table sets forth operating expenses as a percentage of
revenue and the related variance from 1997 to 1996.
<TABLE>
<CAPTION>
 
                                           THREE MONTHS ENDED    
                                             SEPTEMBER 30,       VARIANCE
                                          --------------------   INCREASE 
                                            1997       1996     (DECREASE)
                                          ---------  ---------  ----------
  <S>                                      <C>         <C>      <C>
 
  Salaries, wages and fringe benefits       32.7%      31.6%        1.1%
  Purchased transportation                  24.8       26.6        (1.8)
  Fuel and fuel taxes                       11.7       11.3          .4
  Operating supplies and expenses            7.6        5.6         2.0
  Depreciation and amortization of                                      
   capital leases                            5.9        6.3         (.4)
  Claims and insurance                       4.0        3.7          .3
  Operating taxes and licenses               2.5        2.2          .3
  General supplies and expenses              5.6        4.4         1.2
  Building and office equipment rents         .7         .7           -
  Amortization of intangibles                 .6         .5          .1
  Gain on disposal of property and          
   equipment                                 (.1)       (.3)         .2
  Restructuring charge                         -          -           -
                                            ----       ----        ----
       Operating Ratio                      96.0%      92.6%        3.4%
                                            ====       ====        ====
</TABLE>

     Salaries, wages and fringe benefits for the third quarter of 1997 increased
1.1 percentage points as a percent of revenue.  This increase is primarily due
to an increase in driver wages, which occurred because Company drivers were used
more extensively and owner operators used less extensively than the prior year.

                                       11
<PAGE>
 
The increase is also due to an increase in salaries at the corporate location as
a result of continued development of support staff necessary for the acquired
companies. The acquisition of Tran-Star, which has primarily a company-driver
work force, also contributed to the increase.

     Purchased transportation costs decreased 1.8 percentage points as a percent
of revenue when compared with the third quarter of 1996.  The decrease is due
primarily to the acquisition of Tran-Star at the end of the second quarter of
1997, which has primarily a company-driver work force.

     Fuel and fuel taxes during the third quarter of 1997 increased 0.4
percentage points as a percent of revenue.  This increase is due to the
acquisition of Tran-Star at the end of the second quarter of 1997, which has
primarily a company-driver work force, thereby increasing the percentage of
company drivers versus owner operators in the overall fleet.  The impact of this
increase from Tran-Star was partially offset by lower fuel prices during the
third quarter of 1997.

     Operating supplies and expenses increased 2.0 percentage points as a
percent of revenue.  This increase is primarily due to the acquisition of Tran-
Star, which had an older fleet of tractors requiring more routine maintenance.
These tractors are currently being retired and replaced by new tractors. In 
addition, trailer coordination, in absence of a common Computer System, was less
effective than expected and resulted in higher trailer costs.

     Depreciation and amortization of capital leases decreased as a percent of
revenue by 0.4 percentage points when compared with the prior year quarter,
primarily due the acquisition of used assets from Tran-Star, Monfort and Lynn.

     General supplies and expenses for the third quarter of 1997 increased 1.2
percentage points as a percent of revenue when compared with the same period in
1996.  This increase is due to increased professional and consulting fees
resulting from increased driver recruitment and advertising and added costs for
system and mobile communications, which the Company anticipates should be
partially offset in the future by improved operating efficiencies, although no
assurances can be made in this regard.

     Interest expense increased $1.2 million for the quarter ended September 30,
1997 over the same period in 1996.  Interest on the revolving lines of credit,
which were used to fund acquisitions, were the primary contributors to this
increase.


NINE MONTHS ENDED SEPTEMBER 30, 1997 COMPARED WITH NINE MONTHS ENDED 
 SEPTEMBER 30, 1996

Net Loss

     For the nine months ended September 30,1997, the Company had a net loss of
$10.0 million compared with a net loss of $1.2 million for the same period in
1996.  Results for 1997 were negatively impacted primarily by a charge of $7.2
million to restructure the Company's refrigerated carrier group and an increase
in interest costs.  The net loss in both 1997 and 1996 includes extraordinary
items, loss on early retirement of debt, of $243,000 and $230,000, net of taxes.
These losses related to the write off of deferred financing costs in 1997 with
respect to the Company's prior senior credit facility with NationsBank and to
early retirements related to the use of proceeds from the Company's Subordinated
Notes offering in 1995, which were used in part to retire debt in 1996.


Revenues

     Revenues for the first nine months of 1997 improved $44.3 million, compared
with the first nine months of 1996.  This increase is due to 1997 revenue of
$16.6 million from the Tran-Star acquisition, $19.7 million from the Monfort and
Lynn acquisitions, and $15.4 million for the first six months of 1997 from the
KTL acquisition.  This increase was partially offset by a decline in volumes at
ART.

                                       12
<PAGE>
 
Expenses

The following table sets forth operating expenses as a percentage of revenue and
 the related variance from 1997 to 1996.
<TABLE>
<CAPTION>


 
                                            NINE MONTHS ENDED    
                                              SEPTEMBER 30,      VARIANCE
                                          --------------------   INCREASE 
                                            1997       1996     (DECREASE)
                                          ---------  ---------  ----------

  <S>                                       <C>        <C>      <C> 
  Salaries, wages and fringe benefits       33.5%      32.2%        1.3%
  Purchased transportation                  24.3       25.3        (1.0)
  Fuel and fuel taxes                       12.4       11.9          .5
  Operating supplies and expenses            7.0        6.2          .8
  Depreciation and amortization of           
   capital leases                            6.3        6.3           -
  Claims and insurance                       4.0        3.8          .2
  Operating taxes and licenses               2.4        2.2          .2
  General supplies and expenses              5.1        4.0         1.1
  Building and office equipment rents         .7         .7           -
  Amortization of intangibles                 .6         .5          .1
  Gain on disposal of property and           
   equipment                                 (.1)       (.3)         .2
  Restructuring charge                       3.5          -         3.5
                                            ----       ----        ----
       Operating Ratio                      99.7 %     92.8%        6.9%
                                            ====       ====        ====
</TABLE>

     Salaries, wages and fringe benefits for the nine months ended September 30,
1997 increased 1.3 percentage points as a percent of revenue. This increase is
primarily due to an increase in driver wages, which occurred because Company
drivers were used more extensively and owner operators used less extensively
than the prior year. The increase is also due to an increase in salaries at the
corporate location as a result of continued development of support staff
necessary for the acquired companies. The acquisition of Tran-Star, which has
primarily a company-driver work force, also contributed to the increase.

     Purchased transportation costs decreased 1.0 percentage points as a percent
of revenue when compared with the nine months ended September 30, 1996.  The
decrease is due primarily to the acquisitions of KTL in the third quarter of
1996 and Tran-Star at the end of the second quarter of 1997, which have
primarily company-driver work forces.

     Fuel and fuel taxes increased 0.5 percentage points as a percent of revenue
when compared with the first nine months of 1996 due to the acquisitions of KTL
in the third quarter of 1996 and Tran-Star at the end of the second quarter of
1997, which have primarily a company-driver work force.  The increase was also
due to lower miles per gallon as a result of severe weather in the first 
quarter of 1997.

     Operating supplies and expenses increased 0.8 percentage points as a
percent of revenue.  This increase is primarily due to the acquisition of Tran-
Star, which had an older fleet of tractors requiring more routine maintenance.
These tractors are currently being retired and replaced by new tractors. In 
addition, trailer coordination, in absence of a Common Computer System, was less
effective than expected and resulted in higher trailer costs.

     General supplies and expenses for the nine months ended September 30, 1997
increased 1.1 percentage points as a percent of revenue when compared with the
same period in 1996.  This increase is due to increased professional and
consulting fees resulting from increased driver recruitment and advertising and
added costs for system and mobile communications, which the Company anticipates
should be partially offset in the future by improved operating efficiencies,
although no assurances can be made in this regard.

     In connection with AmeriTruck's plans to organize into three operating
groups and to eliminate the duplicate facility and employee costs related to the
recently acquired entities, the Company announced a plan in the second quarter
of 1997 to restructure its refrigerated carrier group.  The Company recorded
$7.2 million in restructuring costs, which included $2.3 million for employee
termination costs, $4.2 million for duplicate facility costs, including the
impairment of certain long-lived assets, and $650,000 of other 

                                       13
<PAGE>
 
costs. The Company may incur additional pre-tax restructuring costs during the
last quarter of 1997. See Notes to Consolidated Financial Statements--Note 3.
Restructuring Charge.

     Interest expense increased $2.8 million for the nine months ended September
30, 1997 over the same period in 1996.  Interest on the revolving lines of
credit, which were used to fund acquisitions, were the primary contributors to
this increase.


CONTINGENCIES

     Under the requirements of the Federal Comprehensive Environmental Response,
Compensation and Liability Act of 1980 and certain other laws, the Company is
potentially liable for the cost of clean-up of various contaminated sites
identified by the U.S. Environmental Protection Agency ("EPA") and other
agencies.  The Company cannot predict with any certainty that it will not in the
future incur liability with respect to environmental compliance or liability
associated with the contamination of sites owned or operated by the Company and
its subsidiaries, sites formerly owned or operated by the Company and its
subsidiaries (including contamination caused by prior owners and operators of
such sites), or off-site disposal of hazardous material or waste that could have
a material adverse effect on the Company's consolidated financial condition,
operations or liquidity.

   The Company and the Operating Companies are a party to litigation incidental
to its business, primarily involving claims for personal injury or property
damages incurred in the transportation of freight.  The Company is not aware of
any claims or threatened litigation that might have a material adverse effect on
the Company's consolidated financial position, operations or liquidity.


LIQUIDITY AND CAPITAL RESOURCES

  Net cash used in operating activities for the nine months ended September 30,
1997 was $6.1 million compared with net cash provided by operating activities of
$930,000 for the nine months ended September 30, 1996. The increase in cash used
from operations of $7.0 million was primarily attributable to an increase in net
loss, the resulting impact of deferred income taxes and cash used for
restructuring in 1997.

  During the third quarter of 1997, the Company and ConAgra have been
coordinating efforts to bring the Transportation Services Agreement to the
contractually committed volumes and prices. However, these volumes have not yet
been attained. Management estimates that all of the complex issues surrounding a
business relationship of this magnitude, in excess of $50 million per year in
total revenue, will be worked out during the fourth quarter of 1997, including a
possible extension of the Transportation Services Agreement terms. This process,
in addition to the ongoing reorganization of the refrigerated group, has caused
the Company to fall short of its original cash flow plan for the second half of
1997.

   The Company's current business plan indicates that it will need additional
financing to pay down the temporary extension of credit by FINOVA and carryout
its growth strategy. Accordingly, the Company intends to raise additional
financing in 1997, and has retained an investment bank to assist it in
completing a Qualified Private Placement. In the event that a Qualified Private
Placement does not occur the Company may amend its current strategy by selling
equipment and reducing operating levels. Management believes that borrowings
available under the credit facilities, additional equity and asset sales should
be sufficient to cover anticipated future cash needs.


Redeemable Preferred and Common Stock

   In May 1997, the Company issued 3,000 shares of Series A Redeemable Preferred
Stock and 727,272 shares of Common Stock with warrants to certain existing
stockholders, directors and executive officers of the Company.  

                                       14
<PAGE>
 
The issuance was made in conjunction with the 1997 acquisitions and gross
proceeds totaled $5 million. See Notes to Consolidated Financial Statements--
Note 7. Redeemable Preferred and Common Stock.


FINOVA Credit Facility

     In May 1997, the Company and its subsidiaries entered into a Loan and
Security Agreement and related documents (collectively, the "FINOVA Credit
Facility") with FINOVA Capital Corporation ("FINOVA") pursuant to which FINOVA
has agreed to provide a $60 million credit facility to the Company.  The initial
borrowings under the FINOVA Credit Facility were used to refinance the Company's
prior credit facility with NationsBank of Texas, N.A.  Additional borrowings
under the FINOVA Credit Facility can be used for acquisitions, capital
expenditures, letters of credit, working capital and general corporate purposes.
Pursuant to the FINOVA Credit Facility, FINOVA has agreed to provide a $60
million revolving credit facility, with a $10 million sublimit for the issuance
of letters of credit, maturing on May 5, 2000 (subject to additional one year
renewal periods at the discretion of FINOVA).  The FINOVA Credit Facility is
also subject to a borrowing base consisting of eligible receivables and eligible
revenue equipment.  Currently, the Company's borrowing base supports borrowings
of approximately $59.8 million.  Revolving credit loans under the FINOVA Credit
Facility bear interest at a per annum rate equal to either the prime rate plus a
margin equal to 0.75 percent or the rate of interest offered in the London
interbank market plus a margin equal to 2.75 percent.  The Company also pays a
monthly unused facility fee and a monthly collateral monitoring fee in
connection with the FINOVA Credit Facility.  Revolving credit loans under the
FINOVA Credit Facility were $52.5 million at September 30, 1997 and were
primarily used for refinancing borrowings under the Company's prior facility
with NationsBank of Texas, N.A. and to fund the 1997 acquisitions.  Available
borrowings were $2.7 million at September 30, 1997 as there were $4.6 million in
letters of credit outstanding.

      In November 1997 the Company amended the FINOVA Credit Facility to
increase both the total amount of the FINOVA Credit Facility to $64,000,000 and
the borrowing base availability thereunder (the "Temporary Overadvances"), in
each case for a period not to exceed 120 days. The amendment to the FINOVA
Credit Facility provides for the payment of a $180,000 fee in connection with
the Temporary Overadvances as well as an additional $180,000 fee in the event
that the Temporary Overadvances are not terminated within 60 days. The Temporary
Overadvances bear interest at 11% per annum for the first 60 days, and
thereafter, if the Temporary Overadvances shall not have been terminated all
outstandings under the FINOVA Credit Facility will bear interest at 1% over the
rate otherwise applicable to such advances until the end of the 120 day
Temporary Overadvance period. In connection with this amendment to the FINOVA
Credit Facility, the Company also issued $1,000,000 in Subordinated Notes (the
"1997 Notes") to certain existing stockholders. The 1997 Notes bear interest at
a rate of 14% per annum and mature on April 1, 1998. The 1997 Notes may be
converted in connection with a private equity placement providing gross proceeds
to the Company of at least $10,000,000 (the "Qualified Private Placement") on
the same terms as those offered to other investors in the Qualified Private
Placement. In connection with the 1997 Notes, the Company issued to the
purchasers of the 1997 Notes warrants to a number of shares of the Company's
common stock equal to the aggregate outstanding principal and interest on the
1997 Notes at the time of exercise divided by 2 (the "1997 Warrants"). The 1997
Warrants become exerciseable in the event a Qualified Private Placement does not
occur prior to April 1, 1998, and the exercise price would be paid by surrender
of the applicable investor's 1997 Note. The Company has also agreed that, in the
event a Qualified Private Placement has not occurred by March 31, 1998, the
Company will pay an affiliate of BancBoston Ventures Inc., a stockholder of the
Company, a management fee in the annual amount of $100,000. The Company intends
to use the availability from the Temporary Overadvances and the proceeds from
the 1997 Notes to pay interest due in November 1997 on the Subordinated Notes
and for general corporate purposes.

     The Company's obligations under the FINOVA Credit Facility are
collateralized by substantially all of the unencumbered assets of the Company
and its subsidiaries and are guaranteed in full by each of the Operating
Companies. For purposes of the Indenture, the borrowings under the FINOVA Credit
Facility constitute Senior Indebtedness of the Company and Guarantor Senior
Indebtedness of the Operating Companies.

     The FINOVA Credit Facility contains customary representations and
warranties and events of default and requires compliance with a number of
affirmative, negative and financial covenants, including

                                       15
<PAGE>
 
a limitation on the incurrence of indebtedness and a requirement that
the Company maintain a specified Current Ratio, Net Worth, Debt Service Coverage
Ratio and Operating Ratio.


Volvo Credit Facilities

   In February 1996, the Company and the Operating Companies entered into a Loan
and Security Agreement, a Financing Integration Agreement and related documents
(collectively, the "Volvo Credit Facilities") with Volvo Truck Finance North
America, Inc. ("Volvo") pursuant to which Volvo has committed, subject to the
terms and conditions of the Volvo Credit Facilities, to provide (i) a $10
million line of credit facility (the "Volvo Line of Credit") to the Company and
the Operating Companies, and (ii) up to $28 million in purchase money or lease
financing (the "Equipment Financing Facility") in connection with the Operating
Companies' acquisition of new tractors and trailers manufactured by Volvo GM
Heavy Truck Corporation.  Borrowings under the Volvo Line of Credit are secured
by certain specified tractors and trailers of the Company and the Operating
Companies (which must have a value equal to at least 1.75 times the outstanding
amount of borrowings under the Volvo Line of Credit) and are guaranteed in full
by each of the Operating Companies.  As of September 30, 1997, the Operating
Companies have pledged collateral which provides for a $9.5 million line of
credit.  Borrowings under the Volvo Line of Credit bear interest at the prime
rate.  The Volvo Line of Credit contains customary representations and
warranties and events of default and requires compliance with a number of
affirmative and negative covenants, including a profitability requirement and a
coverage ratio.

   The Equipment Financing Facility was provided by Volvo in connection with the
Operating Companies' agreement to purchase 400 new trucks manufactured by Volvo
GM Heavy Truck Corporation. The borrowings under the Equipment Financing
Facility are collateralized by the specific trucks being financed and are
guaranteed in full by each of the Operating Companies. Borrowings under this
facility bear interest at the prime rate.

   At September 30, 1997, borrowings outstanding under the Volvo Line of Credit
were $9.4 million with available borrowings of $100,000.  The outstanding debt
balance under the Equipment Financing Facility was $3.6 million at September 30,
1997; however, available financing under this facility is less than $1 million
as financing was also obtained through operating leases.

   The Equipment Financing Facility contains customary representations and
warranties, covenants and events of default.  For purposes of the Indenture, the
borrowings under the Volvo Credit Facilities constitute Senior Indebtedness of
the Company and Guarantor Senior Indebtedness of the Operating Companies.


Transamerica Lease Facility

  In July 1997, the Company received a commitment letter from Transamerica
Business Credit Corporation ("TBCC") to provide the Company and its subsidiaries
with an arrangement to lease up to 300 new 1998 model tractors (the "TBCC
Lease").  The line under the TBCC Lease will not exceed $22.8 million based upon
a per vehicle cost of $76,000, subject to an unused line fee of one percent if
the Company leases all 300 of the new trucks but does not use the entire line.
The lease term is 48 months and is subject to a terminal rental adjustment
clause at the end of the term.  The Company will treat this lease as an
operating lease for accounting purposes.  Terms of the arrangement were set
forth in a Master Lease Agreement dated as of August 14, 1997.  As of September
30, 1997, the Company had leased 25 trucks under this agreement.


Capital  Expenditures and Resources

   For the nine months ended September 30, 1997, the Company had proceeds from
property and equipment dispositions in excess of capital expenditures of
$304,000, excluding the 1997 acquisitions of Monfort, Lynn and Tran-Star,
compared with capital expenditures, net of cash proceeds from dispositions, of
$14.4 million for the nine months ended September 30, 1996, excluding the
purchase of the Freymiller Assets.  During the first nine months of 1996 and
1997, the Company purchased new tractors and trailers to 

                                       16
<PAGE>
 
replace older equipment. The majority of the 1996 purchases were financed
through debt; whereas, the 1997 acquisitions were primarily financed through
operating leases.

     During 1997, the Company has ordered approximately 530 new trucks,
including the remaining Volvo trucks. Approximately 500 of these new tractors
will replace existing tractors. These purchases include new equipment for the
recently acquired companies. These equipment purchases and commitments will
likely be financed primarily with operating leases.

     In June 1997, AmeriTruck purchased all the outstanding stock of Tran-Star,
Inc. ("Tran-Star") which was owned by Allways Services, Inc.  The purchase price
of $2.6 million included $1.6 million in cash and a $1 million note payable.

     Tran-Star is a carrier of refrigerated and non-refrigerated products.
Headquartered in Waupaca, Wisconsin, Tran-Star operates primarily in between the
upper midwestern U.S. and the northeast and southeast, with terminals in Etters
and Wyalusing, Pennsylvania.  The Company is currently coordinating Tran-Star's
activities with those of the refrigerated group.

     In May 1997, AmeriTruck purchased the capital stock of Monfort
Transportation Company ("Monfort") and Lynn Transportation Co., Inc. ("Lynn"),
both subsidiaries of ConAgra, Inc. ("ConAgra").  The purchase price of $15
million was paid in cash.

     Monfort and Lynn operated primarily as in-house carriers for the red meat
division of Monfort, Inc., a ConAgra subsidiary, and the poultry and turkey
divisions of ConAgra Poultry Company, a ConAgra subsidiary.  The Company entered
into a Transportation Services Agreement with subsidiaries of ConAgra.  The
ConAgra subsidiaries have agreed to tender freight from Monfort, Inc.'s red meat
division, ConAgra Poultry Company's poultry and turkey divisions and Swift-
Ekrich, Inc.'s processed meats division in designated lanes and minimum annual
volumes.  The term of this agreement is four years, with pricing fixed for the
first two years and adjusted prices in the third and fourth years.  The Company
is coordinating Monfort and Lynn activities with those of the refrigerated
group.

     The Tran-Star, Monfort and Lynn acquisitions were accounted for using the
purchase method of accounting.  Accordingly, the purchase price was allocated to
the assets acquired and liabilities assumed based on their estimated fair values
at the date of acquisition.  The total purchase price including cash, note
payable, miscellaneous acquisition costs and liabilities assumed was $42.0
million for Tran-Star and $35.2  million for Monfort and Lynn.  The excess of
the purchase price over fair values of the net assets acquired has been recorded
as goodwill.

     During the third quarter of 1996, AmeriTruck purchased all of the
outstanding stock of KTL, Inc. ("KTL") for a purchase price of $8.1 million in
cash and 225,000 shares of Class A common stock of AmeriTruck valued at
$900,000.  KTL is a trucking company founded in 1983 which specializes in the
truckload transportation of refrigerated commodities and less-than-truckload
shipments requiring expedited, timed-delivery services.  At the time of
purchase, KTL operated approximately 140 tractors and 300 trailers and employed
approximately 300 persons, of whom 240 were drivers and many of who operated as
two-driver teams.

     The KTL acquisition was accounted for using the purchase method of
accounting.  Accordingly, the purchase price was allocated to the assets
acquired and liabilities assumed based on their estimated fair values at the
date of acquisition.  The total purchase price including cash, common stock,
miscellaneous acquisition costs and liabilities assumed was $21.9 million.  The
excess of the purchase price over the fair values of the net assets acquired has
been recorded as goodwill.

     In February 1996, the Company, through CMS Transportation Services, Inc.,
purchased certain assets of Freymiller Trucking Inc. ("Freymiller") in order to
supplement its existing temperature-controlled trucking business.  Freymiller
had been the subject of a Chapter 11 bankruptcy proceeding in Oklahoma.  CMS
purchased certain specific automobiles, computer hardware and software,
furniture and fixtures, rights to the trade name "Freymiller", existing spare
parts, tires and fuel, rights under certain leases, certain leasehold
improvements and shop equipment and installment sales contracts relating to
tractors 

                                       17
<PAGE>
 
and trailers sold by Freymiller out of the ordinary course of business
(with all of the foregoing referred to as the "Freymiller Assets").  The Company
also negotiated with Freymiller's lenders and lessors to purchase approximately
185 tractors and 309 trailers, previously operated by Freymiller, for
approximately $14 million.  An additional 80 trailers were leased for a seven-
year period.  In exchange for the Freymiller Assets, the Company paid
approximately $2.7 million in cash at closing and assumed approximately $2
million in existing equipment financing.  In addition, the Company assumed a
lease for Freymiller's maintenance facility in Oklahoma City and certain routine
executory business contracts.  Except as provided above, the Company did not
assume any obligations or liabilities of Freymiller.

     In connection with these transactions, the Company purchased real property
in Oklahoma City, Oklahoma from Freymiller's Chairman of the Board, President
and Chief Executive Officer for approximately $1.5 million in cash.

     In April 1996, CMS Transportation Services, Inc. changed its corporate name
to "AmeriTruck Refrigerated Transport, Inc." ("ART"), and the distribution
functions previously conducted under the corporate name "CMS Transportation
Services, Inc." were continued as a division of ART.  In addition, in June 1996,
the business operations of CBS, a general freight carrier (which then operated
under the name "CBS Express, Inc."), were transferred to Scales.  In December
1996, the distribution functions of the CMS Transportation division of ART were
transferred to CBS and its name was changed to "CMS Transportation Services,
Inc." ("CMS").


Opportunistic Acquisitions

     The Company will pursue opportunistic acquisitions to broaden its
geographic scope, to increase freight network density and to expand into other
specialized trucking segments. Through acquisitions, the Company believes it can
capture additional market share and increase its driver base without adopting a
growth strategy based on widespread rate discounting and driver recruitment,
which the Company believes would be less successful. The Company believes its
large size relative to many other potential acquirers could afford it greater
access to acquisition financing sources such as banks and capital markets.
AmeriTruck has entered into revolving credit facilities, the Volvo Line of
Credit and the FINOVA Credit Facility, which has given AmeriTruck the ability to
pursue acquisitions that the Company could not otherwise fund through cash
provided by operations. In addition to revolving credit Facilities, the Company
may finance its acquisitions through equity issuances, seller financing and
other debt financings. However, any acquisitions will be subject to approval by
FINOVA and meeting the tests for debt incurrence under the Indenture for the
Subordinated Notes.

     In June, the Company completed the acquisition of Tran-Star and in May the
acquisition of Monfort and Lynn. See "Capital Expenditures and Resources" above
for additional information regarding these acquisitions.

     The Company is a holding company with no operations of its own. The
Company's ability to make required interest payments on the Subordinated Notes
depends on its ability to receive funds from the Operating Companies. The
Company, at its discretion, controls the receipt of dividends or other payments
from the Operating Companies.


OTHER MATTERS

Inflation and Fuel Costs

     Inflation can be expected to have an impact on the Company's earnings.
Extended periods of escalating costs or fuel price increases without
compensating freight rate increases would adversely affect the Company's results
of operations. According to a Department of Energy survey, reported by the
American Trucking Association, the average price of diesel fuel for the nine
months ended September 30, 1997 was virtually unchanged from the average price
for the nine months ended September 30, 1996. The Company's fuel prices are
slightly below the national average due to the Company's ability to buy fuel at
volume discounts. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Expenses."

                                       18
<PAGE>
 
FORWARD LOOKING STATEMENTS AND RISK FACTORS

     From time to time, the Company issues statements in public filings
(including this Form 10-Q) or press releases, or officers of the Company make
public oral statements with respect to the Company, that may be considered
forward-looking within the meaning of Section 27A of the Securities Act of 1933
and Section 21E of the Securities Exchange Act of 1934. Such forward-looking
statements in this Form 10-Q include statements concerning future cost savings,
projected levels of capital expenditures and the timing of deliveries of new
trucks and trailers, the Company's financing plans, the Company's ability to
meet its future cash needs from borrowings under its credit facilities, equity 
financings and from cash generated from operations, the Company's Transportation
Services Agreement with Subsidiaries of ConAgra, driver recruitment and training
and the Company's pursuit of opportunistic acquisitions. These forward-looking
statements are based on a number of risks and uncertainties, many of which are
beyond the Company's control. The Company believes that the following important
factors, among others, could cause the Company's actual results for its 1997
fiscal year and beyond to differ materially from those expressed in any forward-
looking statements made by, on behalf of, or with respect to, the Company: the
adverse impact of inflation and rising fuel costs; the Company's substantial
leverage and its effect on the Company's ability to pay principal and interest
on the Subordinated Notes and the Company's ability to incur additional
financing or equity to fund its operations, to pursue other business
opportunities and to withstand any adverse economic and industry conditions; the
risk that the Company will not be able to integrate the Operating Companies'
businesses on an economic basis or that any anticipated economies of scale or
other cost savings will be realized; the ability of the Company to identify
suitable acquisition candidates, complete acquisitions or successfully integrate
any acquired businesses; competition; the ability of the Company to attract and
retain qualified drivers; and the Company's dependence on key management
personnel.

     These and other applicable risk factors are discussed in more detail in the
Company's Annual Report on Form 10-K for the year ended December 31, 1996 and
other filings the Company has made with the Securities and Exchange Commission
and are incorporated by reference.

                                       19
<PAGE>
 
                          PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         The Company is a party to litigation incidental to its business,
     primarily involving claims for personal injury or property damages incurred
     in the transportation of freight. The Company is not aware of any claims or
     threatened litigation that might have a material adverse affect on the
     Company's consolidated financial position, operations or liquidity.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

    A.   Exhibits
 
         The following exhibits are filed as part of this report:
<TABLE>
<CAPTION>
 
 
Exhibit Number                           Description
--------------                           -----------            
<S>                    <C>
    10.4               Master Lease Agreement, dated as of August 14,1997, 
                       between the Company and Transamerica Business 
                       Credit Corporation.
 
    12                 Computation of Ratio of Earnings to Fixed Charges
    
    27                 Financial Data Schedule      
 
</TABLE>

    B.   Reports on Form 8-K

         On July 11, 1997, the Company filed a report on Form 8-K in connection
         with the acquisition of Tran-Star. On August 6, 1997, the Company filed
         an amendment on Form 8-K/A.

         Items 2, 3, 4, and 5 of Part II were not applicable and have been
         omitted.

                                       20
<PAGE>
 
                                   SIGNATURES


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



                                    AMERITRUCK DISTRIBUTION CORP.



                              By:   /s/ Michael L. Lawrence
                                    ---------------------------------
                                    Michael L. Lawrence
                                    Chairman of the Board and
                                    Chief Executive Officer



                              By:   /s/ Kenneth H. Evans, Jr.
                                    ---------------------------------
                                    Kenneth H. Evans, Jr.
                                    Treasurer and Chief Financial and
                                    Accounting Officer



 Date: November 14, 1997
<PAGE>
 
                 AMERITRUCK DISTRIBUTION CORP. AND SUBSIDIARIES

                                 EXHIBIT INDEX



                                                                         Page
Exhibit Number           Description                                    Number
--------------           -----------                                    ------


    10.4           Master Lease Agreement, dated as of                   
                   August 14, 1997, between the Company 
                   and Transamerica Business Credit Corporation

    12             Computation of Ratio of Earnings to Fixed Charges

    27             Financial Data Schedule