METRIS COMPANIES INC
10-Q, 1999-08-13
PERSONAL CREDIT INSTITUTIONS
Previous: ACI TELECENTRICS INC, 10QSB, 1999-08-13
Next: DYNAMIC INTERNATIONAL LTD, 10-K, 1999-08-13






                                  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                     June 30, 1999

                                                                  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:                     001-12351


                              METRIS COMPANIES INC.
             (Exact name of registrant as specified in its charter)


        Delaware                                          41-1849591
(State of Incorporation)                    (I.R.S. Employer Identification No.)


       600 South Highway 169, Suite 1800, St. Louis Park, Minnesota 55426
                    (Address of principal executive offices)


                                 (612) 525-5020
              (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.

                Yes   X                                   No _____

As of July 30, 1999,  38,574,272  shares of the  registrant's  common stock, par
value $.01 per share, were outstanding.



<PAGE>


                              METRIS COMPANIES INC.

                                    FORM 10-Q

                                TABLE OF CONTENTS




                                  June 30, 1999

                                                                          Page

PART I.           FINANCIAL INFORMATION


         Item 1.      Consolidated Financial Statements (unaudited):
                             Consolidated Balance Sheets.....................3
                             Consolidated Statements of Income...............4
                             Consolidated Statements of Changes in
                                      Stockholders' Equity...................6
                             Consolidated Statements of Cash Flows...........7
                             Notes to Consolidated Financial Statements......8

         Item 2.      Management's Discussion and Analysis of
                             Financial Condition and Results of
                             Operations.....................................25

         Item 3.      Quantitative and Qualitative Disclosures
                             About Market Risk..............................40


PART II. OTHER INFORMATION

         Item 1. Legal Proceedings..........................................41

         Item 2. Changes in Securities......................................41

         Item 3. Defaults Upon Senior Securities............................41

         Item 4. Submission of Matters to a Vote of Security Holders........41

         Item 5. Other Information..........................................42

         Item 6.      Exhibits and Reports on Form 8-K......................43

                      Signatures......................................      44


<PAGE>



                          Part I. Financial Information


ITEM 1.           CONSOLIDATED FINANCIAL STATEMENTS

METRIS COMPANIES INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(Dollars in thousands, except per share data) (Unaudited)
<TABLE>

                                                                                June 30,     December 31,
                                                                                  1999           1998
                                                                           ---------------- --------------
Assets:
<S>                                                                           <C>           <C>
Cash and due from banks ...................................................   $    23,035   $    22,114
Federal funds sold ........................................................        50,148        15,060
Short-term investments ....................................................         2,128           173
                                                                               -----------   -----------
     Cash and cash equivalents ............................................        75,311        37,347
                                                                               -----------   -----------
Retained interests in loans securitized ...................................     1,108,562       753,469
         Less:  Allowance for loan losses .................................       475,028       393,283
                                                                              -----------   -----------
     Net retained interests in loans securitized ..........................       633,534       360,186
                                                                              -----------   -----------
Loans held for securitization .............................................        39,757         3,430
Property and equipment, net ...............................................        28,043        21,982
Accrued interest and fees receivable ......................................        10,646         6,009
Prepaid expenses and deferred charges .....................................        37,081        59,104
Deferred income taxes .....................................................       195,160       153,021
Customer base intangible ..................................................        94,075        81,892
Other receivables due from credit card
   securitizations, net ...................................................       175,366       185,935
Other assets ..............................................................        49,727        36,813
                                                                              -----------   -----------
     Total assets .........................................................   $ 1,338,700   $   945,719
                                                                              ===========   ===========
Liabilities:
Deposits ..................................................................   $   315,373   $        --
Debt ......................................................................       239,893       310,896
Accounts payable ..........................................................        52,359        19,091
Current income taxes payable ..............................................         1,007        31,783
Deferred income ...........................................................       139,320       124,892
Accrued expenses and other liabilities ....................................        32,554        26,075
                                                                              -----------   -----------
     Total liabilities ....................................................       780,506       512,737
                                                                              -----------   -----------
Stockholders' Equity:
Preferred Stock - Series B, par value $.01 per
         share; 10,000,000 shares authorized,
         539,866 shares issued and outstanding ............................            --       201,100
Convertible  Preferred  Stock - Series C, par value $.01 per  share; 10,000,000
     shares authorized, 846,650 shares issued
     and outstanding ......................................................       315,377            --
Common stock, par value $.01 per share;
     100,000,000 shares authorized, 38,574,272 and 38,519,500 shares issued
     and outstanding, respectively                                                    386           193

Paid-in capital ...........................................................       129,544       107,615
Retained earnings .........................................................       112,887       124,074
                                                                              -----------   -----------
     Total stockholders' equity ...........................................       558,194       432,982
                                                                              -----------   -----------

     Total liabilities and stockholders' equity ...........................   $ 1,338,700   $   945,719
                                                                              ===========   ===========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>


METRIS COMPANIES INC. AND SUBSIDIARIES
Consolidated Statements of Income
(In thousands, except per share data) (Unaudited)
<TABLE>

                                           Three Months Ended        Six Months Ended
                                               June 30,                 June 30,
                                               ---------                --------
                                         1999         1998          1999         1998
                                         ----         ----          ----         ----
Interest Income:
<S> ...............................         <C>          <C>          <C>          <C>
Credit card loans and retained
     interests in loans securitized   $  40,835    $  26,375    $  82,112       52,260
Federal funds sold ................       2,268          299        2,475          780
Other .............................         433          348          812          769
                                      ---------    ---------    ---------    ---------
     Total interest income ........      43,536       27,022       85,399       53,809
Interest expense ..................      10,061        6,188       19,436       12,831
                                      ---------    ---------    ---------    ---------
Net Interest Income ...............      33,475       20,834       65,963       40,978
Provision for loan losses .........      15,764       21,390       55,073       41,432
                                      ---------    ---------    ---------    ---------
Net interest income (expense)
   after provision for loan
   losses .........................      17,711         (556)      10,890         (454)
                                      ---------    ---------    ---------    ---------
Other Operating Income:
Net securitization and credit card
     servicing income .............      74,081       30,048      151,079       64,955
Credit card fees, interchange
     and other credit card income .      23,920       15,725       45,229       28,746
Fee-based services revenues .......      38,882       26,534       76,418       51,102
                                      ---------    ---------    ---------    ---------
                                        136,883       72,307      272,726      144,803
                                      ---------    ---------    ---------    ---------
Other Operating Expense:
Credit card account and other
      product solicitation and
      marketing expenses ..........      26,366       11,277       49,311       21,427
Employee compensation .............      27,599       14,584       50,917       29,672
Data processing services and
      communications ..............      12,329        8,113       22,611       16,970
Third-party servicing expenses ....       4,279        2,487        7,925        5,058
Warranty and debt waiver
      underwriting and claims
      servicing expenses ..........       4,484        2,545        8,464        5,420
Credit card fraud losses ..........         850        1,004        2,113        2,320
Other .............................      30,892       11,578       59,120       25,069
                                      ---------    ---------    ---------    ---------
                                        106,799       51,588      200,461      105,936
                                      ---------    ---------    ---------    ---------
Income Before Income Taxes and
     Extraordinary Loss ...........      47,795       20,163       83,155       38,413
Income taxes ......................      19,293        7,763       33,013       14,789
                                      ---------    ---------    ---------    ---------
Income Before Extraordinary Loss ..      28,502       12,400       50,142       23,624
Extraordinary loss from early
      extinguishment of debt ......      50,808           --       50,808           --
                                      ---------    ---------    ---------    ---------
Net (Loss)/Income .................     (22,306)      12,400         (666)      23,624
Preferred Stock dividends-Series B        2,981           --        7,506           --

Convertible Preferred Stock
   dividends-Series C .............       2,467           --        2,467           --
Adjustment for the retirement of
      Series B Preferred Stock ....     101,615           --      101,615           --
                                      ---------    ---------    ---------    ---------
Net (Loss)/Income Applicable To
   Common Stockholders ............   $(129,369)   $  12,400    $(112,254)   $  23,624
                                      =========    =========    =========    =========
Earnings per share:
     Basic - (loss)/income before
         extraordinary loss .......   $   (2.03)   $     .32    $   (1.59)   $     .61
     Basic - extraordinary loss ...   $   (1.32)          --    $   (1.32)   $      --
     Basic - net (loss)/income ....   $   (3.35)   $     .32    $   (2.91)   $     .61
     Diluted - (loss)/income before
         extraordinary loss .......   $   (2.03)   $     .31    $   (1.59)   $     .59
     Diluted - extraordinary loss .   $   (1.32)          --    $   (1.32)          --
     Diluted - net (loss)/income ..   $   (3.35)   $     .31    $   (2.91)   $     .59
Shares used to compute earnings
   per share:
Basic .............................      38,570       38,450       38,548       38,450
Diluted ...........................      38,570       39,964       38,548       39,876

</TABLE>
          See accompanying Notes to Consolidated Financial Statements.


<PAGE>


METRIS COMPANIES INC. AND SUBSIDIARIES
Consolidated Statements of Changes in Stockholders' Equity
(In thousands, except per share data) (Unaudited)

<TABLE>
                                                                                      Total
                                 Preferred       Common      Paid-in     Retained   Stockholders'
                                   Stock         Stock       Capital     Earnings     Equity
                                 ----------   ----------  ----------    ---------   ----------
<S>             <C> <C>           <C>          <C>         <C>          <C>          <C>
Balance at December 31, 1997 ..   $      --    $     192   $ 107,059    $  68,787    $ 176,038
     Net Income ...............          --           --          --       23,624       23,624
     Dividends and Other ......          --           --          --         (384)        (384)
                                  ---------    ---------   ---------    ---------    ---------
Balance at June 30, 1998 ......   $            $     192   $ 107,059    $  92,027    $ 199,278
                                  =========    =========   =========    =========    =========


Balance at December 31, 1998 ..   $ 201,100    $     193   $ 107,615    $ 124,074    $ 432,982
     Net Loss .................          --           --          --         (666)        (666)
     Issuance of common stock
         under employee benefit
         plans ................          --           --       1,368           --        1,368
     Dividends and other ......          --           --          --         (548)        (548)
     Retirement of preferred
         stock - Series B .....    (208,606)          --          --     (101,615)    (310,221)

     Issuance of preferred
         stock - Series C .....     312,910           --     122,369           --      435,279
     June 1999 two-for-one
         stock split ..........          --          193        (193)          --           --
     Preferred dividends in
        kind - Series B .......       7,506           --          --       (7,506)          --
     Preferred dividends in
         kind - Series C ......       2,467           --          --       (2,467)          --
                                  ---------    ---------   ---------    ---------    ---------
Balance at June 30, 1999 ......   $ 315,377    $     386   $ 129,544    $ 112,887    $ 558,194
                                  =========    =========   =========    =========    =========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>

<TABLE>

METRIS COMPANIES INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(Dollars in thousands) (Unaudited)
                                                             Six Months Ended
                                                                 June 30,
                                                            1999          1998
                                                       -----------    -----------
Operating Activities:
<S>                                                       <C>            <C>
Net (loss)/income ..................................   $      (666)   $    23,624
Adjustments to reconcile net (loss)/income to net
     cash provided by operating activities:
     Extraordinary loss from early extinguishment of
         debt                                               50,808             --
     Depreciation and amortization .................        38,892         19,093
     Change in allowance for loan losses ...........        81,745         80,074
     Changes in operating assets and liabilities:
         Accrued interest and fees receivable ......        (4,637)          (772)
         Prepaid expenses and deferred charges .....       (18,279)       (18,270)
         Deferred income taxes .....................       (42,139)       (47,531)
         Accounts payable and accrued expenses .....        43,997        (13,832)
         Other receivables due from credit card
                  securitizations, net .............         9,780         (7,904)
         Current income taxes payable ..............       (30,776)        33,986
         Deferred income ...........................        14,428         10,541
         Other .....................................       (20,087)           264
                                                       -----------    -----------
Net cash provided by operating activities ..........       123,066         79,273
                                                       -----------    -----------

Investing Activities:
Proceeds from/repayments of securitized loans ......       746,270        239,550
Net loans originated or collected ..................       (11,331)      (237,714)
Credit card portfolio acquisition ..................    (1,156,673)      (108,164)
Additions to premises and equipment ................        (8,558)        (4,078)
                                                       -----------    -----------
Net cash used in investing activities ..............      (430,292)      (110,406)
                                                       -----------    -----------

Financing Activities:
Net increase in debt ...............................        29,000          6,901
Net increase in deposits ...........................       315,373             --
Cash dividends paid ................................          (551)          (384)
Net increase in equity .............................         1,368             --
                                                       -----------    -----------
Net cash provided by financing activities ..........       345,190          6,517
                                                       -----------    -----------
Net increase (decrease) in cash and cash equivalents        37,964        (24,616)
Cash and cash equivalents at beginning of period ...        37,347         48,223
                                                       -----------    -----------
Cash and cash equivalents at end of period .........   $    75,311    $    23,607
                                                       ===========    ===========
</TABLE>

          See accompanying Notes to Consolidated Financial Statements.


<PAGE>


METRIS COMPANIES INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)

NOTE 1 - ORGANIZATION AND BASIS OF PRESENTATION

         The consolidated  financial  statements  include the accounts of Metris
Companies  Inc.  ("MCI")  and its  subsidiaries  (collectively,  the  "Company")
including Direct Merchants Credit Card Bank, N.A. ("Direct Merchants Bank"). The
Company is an information-based  direct marketer of consumer credit products and
fee-based services, primarily to moderate-income consumers.

         Prior to  September  1998,  the  Company  was 83%  owned  by  Fingerhut
Companies,  Inc.  ("FCI").  On September 25, 1998, FCI distributed the remaining
shares of the Company to  shareholders  of FCI in a tax free  distribution  (the
"Spin Off").

         All  significant  intercompany  balances  and  transactions  have  been
eliminated in  consolidation.  Certain prior year amounts have been reclassified
to conform with the current year's presentation.

Interim Financial Statements

         The unaudited  interim  consolidated  financial  statements and related
unaudited  financial   information  in  the  footnotes  have  been  prepared  in
accordance  with  generally  accepted  accounting  principles  and the rules and
regulations  of the  Securities  and  Exchange  Commission  ("SEC")  for interim
financial statements.  Such interim financial statements reflect all adjustments
consisting of normal recurring accruals which, in the opinion of management, are
necessary to present fairly the consolidated  financial  position of the Company
and the results of its  operations  and its cash flows for the interim  periods.
These consolidated  financial  statements should be read in conjunction with the
financial  statements  and the notes thereto  contained in the Company's  annual
report on Form 10-K for the fiscal year ended  December 31, 1998.  The nature of
the Company's business is such that the results of any interim period may not be
indicative of the results to be expected for the entire year.

Stock Split

         The Company completed a two-for-one stock split effected in the form of
a 100% stock  dividend  distributed  on June 15,  1999.  All share and per share
information reflects this stock split.

Pervasiveness of Estimates

        The consolidated  financial  statements have been prepared in accordance
with generally accepted accounting principles,  which require management to make
estimates  and  assumptions  that  affect  the  reported  amount of  assets  and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the consolidated financial statements as well as the reported amount of revenues
and expenses  during the  reporting  periods.  Actual  results could differ from
these estimates.




<PAGE>


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

Securitization,Retained Interests in Loans Securitized and Securitization Income

         The Company  securitizes and sells a significant  portion of its credit
card loans to both public and private  investors through the Metris Master Trust
(the "Trust") and third-party bank sponsored,  multi-seller receivables conduits
(the "Conduits"). The Company retains participating interests in the credit card
loans  under  "Retained  interests  in loans  securitized"  on the  consolidated
balance  sheets.  The  Company's  retained  interests in loans  securitized  are
subordinate  to the interests of investors in the Trust and Conduit  portfolios.
Although the Company  continues to service the securitized  credit card accounts
and  maintains the customer  relationships,  these  transactions  are treated as
sales  for  financial  reporting  purposes  and  the  associated  loans  are not
reflected on the consolidated balance sheets.

         The  sales of  these  loans  have  been  recorded  in  accordance  with
Statement of Financial  Accounting  Standards ("SFAS") No. 125,  "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities."
Upon sale, the sold credit card loans are removed from the balance sheet and the
related financial and servicing assets  controlled and liabilities  incurred are
initially  measured at fair value,  if  practicable.  SFAS No. 125 also requires
that servicing assets and other retained  interests in the transferred assets be
measured by allocating the previous  carrying amount between the assets sold, if
any, and retained interests,  if any, based on their relative fair values at the
date of the transfer.

         The  securitization and sale of credit card loans changes the Company's
interest in such loans from lender to servicer,  with a corresponding  change in
how revenue is reported in the statements of income.  For  securitized  and sold
credit card loans,  amounts that otherwise  would have been recorded as interest
income,  interest expense,  fee income and provision for loan losses are instead
reported  in other  operating  income as "Net  securitization  and  credit  card
servicing  income."  The  Company  has  various  receivables  from the  Trust or
Conduits and other  assets as a result of  securitizations,  including:  amounts
deposited  in an investor  reserve  account held by the Trust for the benefit of
the Trust's  security  holders;  amounts due from interest rate caps,  swaps and
floors; accrued interest and fees on the securitized receivables;  servicing fee
receivables; and various other receivables. These amounts are reported as "other
receivables  due from  credit  card  securitizations,  net" on the  consolidated
balance  sheets.  The provision for loan losses  reflected on the  statements of
income in "Net  securitization  and credit  card  servicing  income"  was $123.3
million and $262.9  million for the three and six month  periods  ended June 30,
1999,  respectively,  compared to $108.0 million and $214.0 million for the same
periods of 1998.

         Provisions  for loan losses are made in amounts  necessary  to maintain
the allowance at a level  estimated to be sufficient to absorb  probable  future
losses of principal  and earned  interest,  net of  recoveries,  inherent in the
existing loan portfolio,  effectively  reducing the Company's retained interests
in loans securitized to a fair value presentation.

Statements of Cash Flows

         Cash paid for interest during the six month periods ended June 30, 1999
and 1998, was $10.1 million and $4.8 million, respectively. Cash paid for income
taxes for the same periods was $105.5 million and $20.0 million, respectively.

         The  statement  of cash flows for the six month  period  ended June 30,
1999 reflects the noncash adjustments related to the conversion of the Thomas H.
Lee  investment in Series B Perpetual  Preferred  Stock and Senior Notes and the
cancellation  of  warrants  (see note 5). The  conversion  to Series C Perpetual
Convertible  Preferred Stock resulted in noncash  reductions in debt and accrued
interest of $100 million and $4.3 million,  respectively,  offset by an increase
of  $104.3   million  in  equity.   The   conversion   also   resulted   in  the
reclassification of $30.0 million in unamortized fees related to the structuring
of the initial  investment.  This noncash  reclassification  decreased  both the
amount of prepaid  expenses  and equity  reported  on the  consolidated  balance
sheet.


Earnings Per Share

         The  following  table  presents  the  computation  of basic and diluted
weighted average shares used in the per share calculations:
<TABLE>

                                                   Three Months Ended       Six Months Ended
                                                        June 30,                June 30,
                                                        --------               --------
                                                   1999         1998        1999        1998
                                                   ----         ----        ----        ----
(In thousands, except per share amounts)
<S>                                            <C>          <C>         <C>          <C>
Income before extraordinary items ..........   $  28,502    $  12,400   $  50,142    $  23,624
Preferred dividends - Series B .............       2,981           --       7,506           --
Preferred dividends - Series C .............       2,467           --       2,467           --
Adjustment for the retirement of Series B
     preferred stock .......................     101,615           --     101,615           --
                                               ---------    ---------   ---------    ---------
Net (loss)/income applicable to common
     stockholders before extraordinary items     (78,561)      12,400     (61,446)      23,624
                                               ---------    ---------   ---------    ---------
Extraordinary loss from the early
     extinguishment of debt ................      50,808           --      50,808           --
                                               ---------    ---------   ---------    ---------
Net (loss)/income applicable to common
     stockholders ..........................   $(129,369)   $  12,400   $(112,254)   $  23,624
                                               =========    =========   =========    =========

Weighted average common shares outstanding .      38,570       38,450      38,548       38,450
Adjustments for dilutive securities:
Assumed exercise of outstanding stock
   options(1) ..............................          --        1,514          --        1,426
Assumed conversion of convertible preferred
     stock(1) ..............................          --           --          --           --
                                               ---------    ---------   ---------    ---------
Diluted common shares ......................      38,570       39,964      38,548       39,876
                                               =========    =========   =========    =========
</TABLE>

(1) For the three  month  period  ended June 30,  1999,  there were  options and
convertible  preferred stock outstanding to purchase 2.4 million and 6.2 million
common shares, respectively. For the six month period ended June 30, 1999, there
were options and convertible preferred stock outstanding to purchase 2.0 million
and 3.1 million  common  shares,  respectively.  All of these  potential  common
shares have been excluded  from the  computation  of diluted  earnings per share
because their inclusion would have been anti-dilutive.

Earnings per share:
Basic - (loss)/income before
    extraordinary loss .......   $(2.03)  $ .32  $(1.59)  $ .61
Basic - extraordinary loss ...   $(1.32)     --  $(1.32)  $  --
Basic - net (loss)/income ....   $(3.35)  $ .32  $(2.91)  $ .61
Diluted - (loss)/income before
    extraordinary loss .......   $(2.03)  $ .31  $(1.59)  $ .59
Diluted - extraordinary loss .   $(1.32)     --  $(1.32)     --
Diluted - net (loss)/income ..   $(3.35)  $ .31  $(2.91)  $ .59




<PAGE>


NOTE 3 - ALLOWANCE FOR LOAN LOSSES

         The activity in the allowance for loan losses is as follows:

<TABLE>
                                             Three Months Ended      Six Months Ended
                                                   June 30,              June 30,
                                                   --------              --------
                                               1999      1998       1999       1998
                                               ----      ----       ----       ----
(In thousands)
<S>                                         <C>        <C>        <C>        <C>
Balance at beginning of period ..........   $450,672   $291,102   $393,283   $244,084
Allowance related to assets acquired, net     16,044      1,378     16,044      1,378
Provision for loan losses ...............     15,764     21,390     55,073     41,432
Provision for loan losses (1) ...........    123,347    107,979    262,879    213,972
Loans charged-off .......................    140,225    101,426    268,387    183,090
Recoveries ..............................      9,426      3,734     16,136      6,381
                                            --------   --------   --------   --------
Net loan charge-offs ....................    130,799     97,692    252,251    176,709
                                            --------   --------   --------   --------
Balance at end of period ................   $475,028   $324,157   $475,028   $324,157
                                            ========   ========   ========   ========

(1)Amounts are included in "Net securitization and credit card servicing income."
</TABLE>


NOTE 4 - PORTFOLIO ACQUISITION

              On June 30, 1999, Direct Merchants Bank purchased a portion of the
consumer bank card portfolio of GE Capital  Consumer Card Co., a unit of General
Electric Company.  The acquired credit card portfolio had approximately  485,000
active accounts,  which will convert to the Direct Merchants Bank platform later
in 1999, and  approximately  $1.2 billion in receivables.  Direct Merchants Bank
financed the  acquisition  with a  combination  of proceeds from the sale of the
portfolio's   credit  card  receivables  to  one  or  more  conduits  and  jumbo
certificates of deposit held at Direct Merchants Bank.


NOTE 5 - PRIVATE EQUITY PLACEMENT

On November 13, 1998, the Company entered into agreements with affiliates of the
Thomas H. Lee Company, a private equity firm, (together with its affiliates, the
"Lee Company") to make a total private equity  investment of $300 million in the
Company.  The Lee  Company  agreed to purchase  0.8  million  shares of Series C
Perpetual  Convertible  Preferred  Stock (the "Series C  Preferred"),  which are
convertible  into common shares at a conversion price of $18.63 per common share
subject to adjustment in certain circumstances.  The Series C Preferred has a 9%
dividend  payable  in  additional  shares  of Series C  Preferred  and will also
receive any  dividends  paid on the  Company's  common  stock on an as converted
basis. The cumulative payment-in-kind dividends are effectively guaranteed for a
seven year period.  Assuming  conversion  of the Series C Preferred  into common
stock, the Lee Company would initially own approximately 30% of the Company on a
diluted basis. The Series C Preferred entitles the holders to elect four members
to the Company's  Board of Directors.  The Series C Preferred may be redeemed by
the Company in certain  circumstances  after December 31, 2001 by paying 103% of
the  redemption  price  of  $372.50  and any  accrued  dividends  at the time of
redemption.  The  Company  also has the option to redeem the Series C  Preferred
after December 9, 2008 without  restriction  by paying the  redemption  price of
$372.50  and any  accrued  dividends  at the  time of  redemption.  The  Company
determined  that the  conversion  to the Series C  Preferred  would  result in a
"change in control" in certain of the Company's  agreements with FCI and the New
Credit Facility.  Therefore,  prior to closing the transaction,  the Company was
required to either increase the change in control  ownership  percentage from 30
to 35 or otherwise exempt the Lee Company from the change in control provision.

         In  order  to  provide  the  Company  funding  for  the  PNC  portfolio
acquisition completed in December 1998 as well as for general corporate purposes
prior to  shareholders'  approval  and the  receipt of notice  that there was no
regulatory objection to the transaction, the Lee Company agreed to purchase $200
million in Series B Perpetual  Preferred  Stock (the "Series B  Preferred")  and
$100 million in 12% Senior Notes due 2006 (the "Lee Senior Notes").  The Company
also issued the Lee Company 7.5 million ten-year  warrants to purchase shares of
the   Company's   common  stock  for  $15  subject  to   adjustment  in  certain
circumstances. The Series B Preferred had a 12.5% dividend payable in additional
shares of Series B  Preferred  for ten  years,  then  converting  to a  dividend
payable in cash.

         On March 12, 1999,  shareholders' approved the conversion of the Series
B Preferred and Lee Senior Notes into Series C Preferred. Notice was received on
May 28, 1999,  that there was no regulatory  objection to the  conversion to the
Series C Preferred.  On June 1, 1999,  the Series B Preferred and the Lee Senior
Notes were  extinguished,  and the warrants  were  canceled  causing a one-time,
non-cash  accounting  adjustment.  The  excess of the fair value of the Series C
Preferred  over the carrying  value of the Series B Preferred and the Lee Senior
Notes at the time of the  conversion  was  allocated to the Lee Senior Notes and
the Series B Preferred  based upon their  initial fair values.  To arrive at net
income  applicable to common  stockholders  in the  calculation  of earnings per
share,  the  amount  allocated  to the Lee  Senior  Notes was  recognized  as an
extraordinary loss from the early  extinguishment of debt in the amount of $50.8
million and the amount  allocated to the Series B Preferred was  recognized as a
reduction  of net  income  applicable  to common  stockholders  in the amount of
$101.6 million.  The extraordinary  loss attributable to the Lee Senior Notes is
not recorded  net of taxes.  These  adjustments  did not have an impact on total
stockholders' equity.


NOTE 6 - SEGMENTS

The Company  operates in two  principal  areas:  consumer  credit  products  and
fee-based services. The Company's primary consumer credit products are unsecured
credit cards, including the Direct Merchants Bank MasterCard(R) and Visa(R). The
Company's  credit card accounts  include  customers  obtained from the Fingerhut
Database and other  customers  for whom general  credit  bureau  information  is
available.

         The Company markets its fee-based  services,  including (i) debt waiver
protection for unemployment,  disability,  and death,  (ii) membership  programs
such as card registration,  purchase protection and other club memberships,  and
(iii) third-party insurance, directly to its credit card customers and customers
of third parties.  The Company currently  administers its extended service plans
sold  through  a  third-party  retailer,  and the  customer  pays  the  retailer
directly.  In addition,  the Company develops  customized targeted mailing lists
from  information  contained in the Company's  databases for use by unaffiliated
companies in their own product solicitation efforts that do not directly compete
with those of the Company.

         The segment information reported below is presented on a managed basis.
Management  uses this basis to review segment  performance and to make operating
decisions.  To do so, the income  statement  and balance  sheet are  adjusted to
reverse the effects of  securitizations.  Presentation on a managed basis is not
in conformity with generally  accepted  accounting  principles.  The elimination
column in the segment table includes  adjustments to present the  information on
an owned basis as reported in the financial statements of this quarterly report.

         The  expenses,   assets  and  liabilities   attributable  to  corporate
functions  are  not  allocated  to the  operating  segments,  such  as  employee
compensation, data processing services and communications, third party servicing
expenses, and other expenses including occupancy, depreciation and amortization,
professional fees, and other general and administrative expenses. These expenses
are  included  in the  reconciliation  of the income  before  income  taxes (and
extraordinary  loss) for the reported  segments to the  consolidated  total. The
Company does not  allocate  capital  expenditures  for  leasehold  improvements,
capitalized  software and furniture and equipment to operating  segments.  There
were no operating  assets  located  outside of the United States for the periods
presented.

         The  fee-based  services  operating  segment pays a  commission  to the
consumer  credit  products  segment  for  successful  marketing  efforts  to the
consumer credit products  segment's  cardholders at a rate similar to those paid
to the Company's  other third parties.  The fee-based  services  segment reports
interest  income and the  consumer  credit  products  segment  reports  interest
expense at the Company's  weighted  average  borrowing  rate for the excess cash
flow generated by the fee-based services segment and used by the consumer credit
products segment to fund the growth of cardholder balances.



<PAGE>



                                       Three Months Ended June 30,
                                                 1999
                   Consumer Credit  Fee-Based
                     Products       Services   Reconciliation (a)  Consolidated
(In thousands)
Interest income    $   249,740   $       913      $  (207,117)(b)  $    43,536
Interest expense        71,631            --          (61,570)(c)       10,061
                   -----------   -----------      -----------      -----------
  Net interest
    income .....       178,109           913         (145,547)           33,475

Other income ...        75,802        38,882           22,199           136,883
Total income ...       325,542        39,795         (184,918)          180,419

Income before
  income taxes
  and extra-
  ordinary loss         99,864(d)     23,031 (d)      (75,100)(e)        47,795

Total assets ...   $ 6,443,038   $    82,100      $(5,186,438)(f)   $ 1,338,700


                                       Three Months Ended June 30,
                                                 1998

                   Consumer Credit  Fee-Based
                     Products       Services    Reconciliation(a)  Consolidated
(In thousands)
Interest income    $   171,146   $       739      $  (144,863)(b)   $    27,022
Interest expense        53,353            --          (47,165)(c)         6,188
                   -----------   -----------      -----------       -----------
  Net interest
    income .....       117,793           739          (97,698)           20,834

Other income ...        56,054        26,534          (10,281)           72,307
Total income ...       227,200        27,273         (155,144)           99,329

Income before
  income taxes .        36,851 (d)    20,074(d)       (36,762)(e)        20,163

Total assets ...   $ 3,820,573   $    36,155      $(3,257,230)(f)   $   599,498



<PAGE>



                                       Six Months Ended June 30,
                                                 1999
                   Consumer Credit  Fee-Based
                     Products       Services    Reconciliation(a)   Consolidated
(In thousands)
Interest income    $      506,769  $    1,760     $  (423,130)(b)   $    85,399
Interest expense          141,105          --        (121,669)(c)        19,436
                   --------------  ----------     ------------      ------------
  Net interest
    income .....          365,664       1,760        (301,461)           65,963

Other income ...          157,728      76,418          38,580           272,726
Total income ...          664,497      78,178        (384,550)          358,125

Income before
  income and extra- .
  ordinary loss ...       179,785(d)   43,943(d)     (140,573)(e)        83,155

Total assets ...   $    6,443,038  $   82,100     $(5,186,438)(f)   $ 1,338,700


                                       Six Months Ended June 30,
                                                 1998

                   Consumer Credit  Fee-Based
                      Products      Services    Reconciliation(a)   Consolidated
(In thousands)
Interest income    $   346,005     $     1,357    $  (293,553)(b)   $    53,809
Interest expense       107,795              --        (94,964)(c)        12,831
                   -----------     -----------    -----------       -----------
  Net interest
    income .....       238,210           1,357       (198,589)           40,978

Other income ...       109,084          51,102        (15,383)          144,803
Total income ...       455,089          52,459       (308,936)          198,612

Income before
  income taxes .        76,751(d)       38,431(d)     (76,769)(e)        38,413

Total assets ...   $ 3,820,573     $    36,155    $(3,257,230)(f)   $   599,498


  (a) The reconciliation column includes: intercompany eliminations; amounts not
  allocated to segments;  and  adjustments to the amounts  reported on a managed
  basis to reflect the effects of securitization.

  (b) The  reconciliation  to consolidated  owned interest  revenue includes the
  elimination  of $0.9 million,  $0.7 million,  $1.8 million and $1.4 million of
  intercompany  interest  received by the  fee-based  services  segment from the
  consumer credit products  segment for the three months ended June 30, 1999 and
  1998, and the six months ended June 30, 1999 and 1998, respectively.

  (c) The  reconciliation  to consolidated  owned interest  expense includes the
  elimination of $0.9 million,  $0.7 million,  $1.8 million, and $1.4 million of
  intercompany  interest  paid by the consumer  credit  products  segment to the
  fee-based  services  segment for the three months ended June 30, 1999 and 1998
  and the six months ended June 30, 1999 and 1998, respectively.

  (d) Income before income taxes (and extraordinary loss) includes  intercompany
  commissions  paid by the  fee-based  services  segment to the consumer  credit
  products segment for successful  marketing efforts to consumer credit products
  cardholders of $0.8 million,  $0.2 million,  $1.5 million and $1.1 million for
  the three  months  ended June 30, 1999 and 1998 and the six months  ended June
  30, 1999 and 1998, respectively.

  (e)  The   reconciliation  to  the  owned  income  before  income  taxes  (and
  extraordinary   loss)   includes:   unallocated   costs  related  to  employee
  compensation;  data  processing  and  communications;  third  party  servicing
  expenses;  and other expenses.  The majority of these  expenses,  although not
  allocated for the internal segment reporting used by management, relate to the
  consumer credit products segment.

  (f) Total assets include the assets  attributable  to corporate  functions not
  allocated  to operating  segments  and the removal of  investors  interests in
  securitized loans to present total assets on an owned basis.


NOTE 7 - SUBSEQUENT EVENT

              On July 15,  1999,  the  Company  privately  issued  and sold $150
million of 10.125%  Senior  Notes due 2006 (the  "Senior  Notes due 2006") at an
offering price of 95.8%  pursuant to the 144(a)  exemption of the Securities Act
of 1933,  as  amended.  The net  proceeds  of $139.4  million  will be used for:
repayment of borrowings  under the revolving  credit facility which was incurred
in part to augment the capital of Direct  Merchants  Bank.  The Senior Notes due
2006 are unconditionally guaranteed on a senior basis, jointly and severally, by
Metris  Direct,  Inc.  (the  "Guarantor"),  and all future  subsidiaries  of the
Company that  guarantee  any of the  Company's  indebtedness,  including the New
Credit Facility.  The guarantee is an unsecured  obligation of the Guarantor and
ranks pari passu with all existing and future unsubordinated indebtedness.


NOTE 8 - DEBT

         On June 30,  1998,  the  Company  executed a $200  million,  three-year
revolving  credit  facility  and a $100  million  five-year  term loan (the "New
Credit  Facility") with a syndicate of banks and money market mutual funds. This
agreement  became effective upon the Spin Off from FCI on September 25, 1998. At
June 30, 1999, the Company was in compliance with all financial  covenants under
this  agreement.  At June 30,  1999 and  December  31,  1998,  the  Company  had
outstanding borrowings of $139 million and $110 million, respectively, under the
New Credit  Facility.  The weighted  average interest rates on the borrowings at
June 30, 1999 and December 31, 1998, were 8.0% and 7.9%, respectively.

         Beginning  in the first  quarter  1999,  Direct  Merchants  Bank  began
issuing  jumbo  certificates  of  deposit  ("CDs").  These  CDs  are  issued  in
increments  of $100,000  and are sold  through  third party  registered  deposit
brokers.  As of June 30,  1999,  $311.8  million  of CDs were  outstanding  with
maturities ranging from six months to two years and fixed interest rates ranging
from 4.95% to 5.85%.

         In  November  1997,  the  Company  issued and sold $100  million of 10%
Senior Notes due 2004 (the "Senior Notes"). The Senior Notes are unconditionally
guaranteed on a senior basis, jointly and severally, by Metris Direct, Inc. (the
"Guarantor"),  and all future  subsidiaries of the Company that guarantee any of
the Company's indebtedness,  including the New Credit Facility. The guarantee is
an unsecured  obligation of the Guarantor and ranks pari passu with all existing
and future  unsubordinated  indebtedness.  As part of the Thomas H. Lee  Company
investment,  the  Company  issued  $100  million in Lee Senior  Notes  which are
similar  in all  material  respects  to  the  Senior  Notes.  These  notes  were
extinguished  on June 1, 1999 (see Note 5). The Company  also has  approximately
$0.9 million of debt with local governments to support growth in those areas.

              The  Company  has  various  indirect  subsidiaries  which have not
guaranteed the Senior Notes.  The following  condensed  consolidating  financial
statements  of the  Company,  the  Guarantor  subsidiary  and the  non-guarantor
subsidiaries  are  presented  for  purposes  of  complying  with  SEC  reporting
requirements.  Separate  financial  statements  of Metris  Direct,  Inc. and the
non-guaranteeing   subsidiaries  are  not  presented   because   management  has
determined that the subsidiaries'  financial statements would not be material to
investors.


<PAGE>
<TABLE>


                                                         METRIS COMPANIES INC.
                                               Supplemental Consolidating Balance Sheets
                                                             June 30, 1999
                                                        (Dollars in thousands)
                                                               Unaudited

                                           Metris Companies   Guarantor    Non-Guarantor
                                                  Inc.      Subsidiaries   Subsidiaries   Eliminations   Consolidated
Assets:
<S>                                          <C>            <C>            <C>            <C>            <C>
Cash and cash equivalents ................   $    (2,021)   $       818    $    76,514    $        --    $    75,311
Net retained interests in loans
   securitized ...........................           (23)            --        633,557             --        633,534
Loans held for securitization
                                                     533             --         39,224             --         39,757
Property and equipment, net ..............            --         23,098          4,945             --         28,043
Prepaid expenses and deferred charges                 90         12,501         24,490             --         37,081
Deferred income taxes ....................           840         19,204        175,116             --        195,160
Customer base intangible .................            --             --         94,075             --         94,075
Other receivables due from credit card
   securitizations, net                               12             --        175,354             --        175,366
Other assets .............................         9,554          5,977         44,842             --         60,373
Investment in subsidiaries ...............     1,005,471        997,739             --     (2,003,210)            --
                                             -----------    -----------    -----------    -----------    -----------
Total assets .............................   $ 1,014,456    $ 1,059,337    $ 1,268,117    $(2,003,210)   $ 1,338,700
                                             ===========    ===========    ===========    ===========    ===========
Liabilities:
Deposits .................................   $    (1,000)   $       --     $   316,373    $        --    $   315,373
Debt .....................................       423,789        (13,856)      (170,040)            --        239,893
Accounts payable .........................           592         16,129         35,638             --         52,359
Current income taxes payable..............         4,176        (15,511)        12,342             --          1,007
Deferred income ..........................        26,962         42,402         69,956             --        139,320
Accrued expenses and other liabilities....         1,743         24,702          6,109             --         32,554
                                             -----------    -----------    -----------    -----------    -----------
Total liabilities ........................       456,262         53,866        270,378             --        780,506
Total stockholders' equity ...............       558,194      1,005,471        997,739     (2,003,210)       558,194
                                             -----------    -----------    -----------    -----------    -----------
Total liabilities and stockholders' equity   $ 1,014,456    $ 1,059,337    $ 1,268,117    $(2,003,210)   $ 1,338,700
                                             ===========    ===========    ===========    ===========    ===========
</TABLE>




<PAGE>

<TABLE>


                                                         METRIS COMPANIES INC.
                                               Supplemental Consolidating Balance Sheets
                                                           December 31, 1998
                                                        (Dollars in thousands)
                                                               Unaudited

                                           Metris Companies    Guarantor    Non-Guarantor
                                                  Inc.       Subsidiaries   Subsidiaries   Eliminations   Consolidated
Assets:
<S>                                          <C>            <C>            <C>            <C>            <C>
Cash and cash equivalents .......            $    (5,007)   $      (156)   $    42,510    $        --    $    37,347
Net retained interests in loans
   securitized ..................                    (97)            --        360,283             --        360,186
Loans held for securitization
                                                   1,876             --          1,554             --          3,430
Property and equipment, net .....                     --         18,243          3,739             --         21,982
Prepaid expenses and deferred
   charges ......................                 30,487         17,833         10,784             --         59,104
Deferred income taxes ...........                  1,049         19,427        132,545             --        153,021
Customer base intangible ........                     --             --         81,892             --         81,892
Other receivables due from credit
   card securitizations, net                          --             --        185,935             --        185,935
Other assets ....................                  5,989          6,989         29,844             --         42,822
Investment in subsidiaries ......                756,455        774,986             --     (1,531,441)            --
                                             -----------    -----------    -----------    -----------    -----------
Total assets ....................            $   790,752    $   837,322    $   849,086    $(1,531,441)   $   945,719
                                             ===========    ===========    ===========    ===========    ===========
Liabilities:
Debt ............................            $   317,298    $    15,021    $   (21,423)   $        --    $   310,896
Accounts payable ................                  3,140          3,786         12,165             --         19,091
Current income taxes payable ....                  3,722         (5,692)        33,753             --         31,783
Deferred income .................                 31,753         47,515         45,624             --        124,892
Accrued expenses and other
   liabilities ..................                  1,857         20,237          3,981             --         26,075
                                             -----------    -----------    -----------    -----------     ----------
Total liabilities ...............                357,770         80,867         74,100             --        512,737
Total stockholders' equity ......                432,982        756,455        774,986     (1,531,441)       432,982
                                             -----------    -----------    -----------    -----------    -----------
Total liabilities and
   stockholders' equity .........            $   790,752    $   837,322    $   849,086    $(1,531,441)   $   945,719
                                             ===========    ===========    ===========    ===========    ===========
</TABLE>


<PAGE>

<TABLE>

                                                         METRIS COMPANIES INC.
                                            Supplemental Consolidating Statements of Income
                                                    Three Months Ended June 30, 1999
                                                        (Dollars in thousands)
                                                               Unaudited


                                           Metris Companies    Guarantor    Non-Guarantor
                                                  Inc.       Subsidiaries   Subsidiaries   Eliminations   Consolidated
<S>                                          <C>            <C>              <C>          <C>            <C>
Net Interest Income/(Expense) .........      $    (6,801)   $      (404)     $  40,680      $      --    $    33,475
Provision for loan losses .............             (138)            --         15,902             --         15,764
                                             -----------    -----------      ---------    -----------    -----------
Net Interest Income/(Expense) After
   Provision for Loan Losses ..........           (6,663)          (404)        24,778             --         17,711
                                             -----------    -----------      ---------    -----------    -----------
Other Operating Income:
Net securitization and credit card
   servicing income ...................            1,623            --          72,458             --         74,081
Credit card fees, interchange and other
   income .............................              319            34          23,567             --         23,920
Fee-based services revenues ...........               --        10,628          28,254             --         38,882
                                             -----------    -----------      ---------    -----------    -----------
                                                   1,942        10,662         124,279             --        136,883
                                             -----------    -----------      ---------    -----------    -----------
Other Operating Expense:
Credit card account and other product
   solicitation and marketing expenses                --        8,569           17,797              --        26,366
Employee compensation .................               --       24,904            2,695              --        27,599
Data processing services and
   communications .....................               --        1,758           10,571              --        12,329
Third-party servicing expenses ........               --      (14,713)          18,992              --         4,279
Warranty and debt waiver underwriting
   and claims servicing expenses ......               --          595            3,889              --         4,484
Credit card fraud losses ..............                5           --              845              --           850
Other .................................              848       10,340           19,704              --        30,892
                                             -----------    -----------      ---------    -----------    -----------
                                                     853       31,453           74,493              --       106,799
                                             -----------    -----------      ---------    -----------    -----------
Income/(Loss) Before Income Taxes,
   Extraordinary Loss and Equity in
   Income of Subsidiaries .............           (5,574)     (21,195)          74,564              --        47,795
Income taxes ..........................           (2,284)      (7,800)          29,377              --        19,293
Equity in income of subsidiaries ......           31,792       45,187               --        (76,979)            --
                                             -----------    -----------      ---------    -----------    -----------
Income/(Loss) Before Extraordinary Loss           28,502       31,792           45,187        (76,979)        28,502
Extraordinary loss from the early
   extinguishment of debt .............           50,808           --               --             --         50,808
                                             -----------    -----------      ---------    -----------    -----------
Net (Loss)/Income .....................      $   (22,306)   $  31,792        $  45,187    $   (76,979)   $   (22,306)
                                             ===========    =========        =========    ===========    ===========
</TABLE>




<PAGE>
<TABLE>


                                                         METRIS COMPANIES INC.
                                            Supplemental Consolidating Statements of Income
                                                    Three Months Ended June 30, 1998
                                                        (Dollars in thousands)
                                                               Unaudited

                                           Metris Companies    Guarantor    Non-Guarantor
                                                  Inc.       Subsidiaries   Subsidiaries   Eliminations   Consolidated
<S>                                          <C>            <C>              <C>          <C>            <C>
Net Interest Income/(Expense) .........      $    (6,540)   $     (44)       $  27,418    $        --    $    20,834
Provision for loan losses .............               33           --           21,357             --         21,390
                                             -----------    ---------        ---------    -----------    -----------
Net Interest Income/(Expense) After
   Provision for Loan Losses ..........           (6,573)         (44)           6,061             --           (556)
                                             -----------    ---------        ---------    -----------    -----------
Other Operating Income:
Net securitization and credit card
   servicing income ...................            2,735          (24)          27,337             --         30,048
Credit card fees, interchange and other
   income .............................               44            1           15,680             --         15,725
Fee-based services revenues ...........               --        9,311           17,223             --         26,534
                                             -----------    ---------        ---------    -----------    -----------
                                                   2,779        9,288           60,240             --         72,307
                                             -----------    ---------        ---------    -----------    -----------
Other Operating Expense:
Credit card account and other product
   solicitation and marketing expenses                --        3,797            7,480             --         11,277
Employee compensation .................               --       12,615            1,969             --         14,584
Data processing services and
   communications .....................               --        1,127            6,986             --          8,113
Third-party servicing expenses ........               --      (12,284)          14,771             --          2,487
Warranty and debt waiver underwriting
   and claims servicing expenses ......               --          541            2,004             --          2,545
Credit card fraud losses ..............                6           --              998             --          1,004
Other .................................               80        2,927            8,571             --         11,578
                                             -----------    ---------        ---------    -----------    -----------
                                                      86        8,723           42,779             --         51,588
                                             -----------    ---------        ---------    -----------    -----------
Income/(Loss) Before Income Taxes and
   Equity in Income of Subsidiaries ...           (3,880)         521           23,522             --         20,163
Income taxes ..........................           (1,494)          99            9,158             --          7,763
Equity in income of subsidiaries ......           14,786       14,364               --        (29,150)            --
                                             -----------    ---------        ---------    -----------    -----------
Net Income/(Loss) .....................      $    12,400    $  14,786        $  14,364    $   (29,150)   $    12,400
                                             ===========    =========        =========    ===========    ===========

</TABLE>



<PAGE>
<TABLE>


                                                         METRIS COMPANIES INC.
                                            Supplemental Consolidating Statements of Income
                                                     Six Months Ended June 30, 1999
                                                        (Dollars in thousands)
                                                               Unaudited

                                           Metris Companies    Guarantor    Non-Guarantor
                                                  Inc.       Subsidiaries   Subsidiaries   Eliminations  Consolidated

<S>                                         <C>             <C>              <C>          <C>            <C>
Net Interest Income/(Expense) .........      $ (16,168)     $    (512)       $ 82,643     $        --    $    65,963
Provision for loan losses .............            106             --          54,967              --         55,073
                                                ------         ------          ------        --------         ------
Net Interest Income/(Expense) After
   Provision for Loan Losses ..........        (16,274)          (512)         27,676              --         10,890
                                                ------         ------          ------        --------         ------
Other Operating Income:
Net securitization and credit card
   servicing income ...................          3,415             --         147,664              --        151,079
Credit card fees, interchange and other
   income .............................            541           (102)         44,790              --         45,229
Fee-based services revenues ...........             --         21,722          54,696              --         76,418
                                                ------         ------          ------        --------         ------
                                                 3,956         21,620         247,150              --        272,726
                                                ------         ------          ------        --------         ------
Other Operating Expense:
Credit card account and other product
   solicitation and marketing expenses              --         16,730          32,581              --         49,311
Employee compensation .................             --         45,914           5,003              --         50,917
Data processing services and
   communications .....................             --          3,174          19,437              --         22,611
Third-party servicing expenses ........             --        (30,529)         38,454              --          7,925
Warranty and debt waiver underwriting
   and claims servicing expenses ......             --          1,942           6,522              --          8,464
Credit card fraud losses ..............              8             --           2,105              --          2,113
Other .................................          1,248         19,763          38,109              --         59,120
                                                ------         ------          ------        --------         ------
                                                 1,256         56,994         142,211              --        200,461
                                                ------         ------          ------        --------         ------
Income/(Loss) Before Income Taxes and
   Equity in Income of Subsidiaries ...        (13,574)       (35,886)        132,615              --         83,155
Income taxes ..........................         (5,389)       (13,714)         52,116              --         33,013
Equity in income of subsidiaries ......         58,327         80,499              --        (138,826)            --
                                                ------         ------          ------        --------         ------
Income/(Loss) Before Extraordinary Loss         50,142         58,327          80,499        (138,826)        50,142
Extraordinary loss from the early
   extinguishment of debt .............         50,808             --              --              --         50,808
                                                ------         ------          ------        --------         ------
Net (Loss)/Income .....................     $     (666)     $  58,327        $ 80,499     $  (138,826)   $      (666)
                                            ==========      =========        ========     ===========    ===========

</TABLE>


<PAGE>
<TABLE>


                                                         METRIS COMPANIES INC.
                                            Supplemental Consolidating Statements of Income
                                                    Six Months Ended June 30, 1998
                                                        (Dollars in thousands)
                                                               Unaudited


                                            Metris      Guarantor    Non-Guarantor
                                         Companies Inc. Subsidiaries Subsidiaries Eliminations Consolidated

<S>                                       <C>          <C>             <C>         <C>          <C>
Net Interest Income/(Expense) .........   $  (9,625)   $  (4,418)      $  55,021   $      --    $  40,978
Provision for loan losses .............          83           --          41,349          --       41,432
                                          ---------    ---------       ---------   ---------    ---------
Net Interest Income/(Expense) After
   Provision for Loan Losses ..........      (9,708)      (4,418)         13,672          --         (454)
                                          ---------    ---------       ---------   ---------    ---------
Other Operating Income:
Net securitization and credit card
   servicing income ...................       6,395          (24)         58,584          --       64,955
Credit card fees, interchange and other
   income .............................          89            1          28,656          --       28,746
Fee-based services revenues ...........          --       15,409          35,693          --       51,102
                                          ---------    ---------       ---------   ---------    ---------
                                              6,484       15,386         122,933          --      144,803
                                          ---------    ---------       ---------   ---------    ---------
Other Operating Expense:
Credit card account and other product
   solicitation and marketing expenses           --        7,732          13,695          --       21,427
Employee compensation .................          --       26,191           3,481          --       29,672
Data processing services and
   communications .....................          --        2,487          14,483          --       16,970
Third-party servicing expenses ........        (266)     (23,836)         29,160          --        5,058
Warranty and debt waiver underwriting
   and claims servicing expenses ......          --        1,003           4,417          --        5,420
Credit card fraud losses ..............          18           --           2,302          --        2,320
Other .................................         217        8,643          16,209          --       25,069
                                          ---------    ---------       ---------   ---------    ---------
                                                (31)      22,220          83,747          --      105,936
                                          ---------    ---------       ---------   ---------    ---------
Income/(Loss) Before Income Taxes and
   Equity in Income of Subsidiaries ...      (3,193)     (11,252)         52,858          --       38,413
Income taxes ..........................      (1,230)      (4,550)         20,569          --       14,789
Equity in income of subsidiaries ......      25,587       32,289              --     (57,876)          --
                                          ---------    ---------       ---------   ---------    ---------
Net Income/(Loss) .....................   $  23,624    $  25,587       $  32,289   $ (57,876)   $  23,624
                                          =========    =========       =========   =========    =========

</TABLE>



<PAGE>
<TABLE>


                              METRIS COMPANIES INC.
          Supplemental Condensed Consolidating Statements of Cash Flows
                         Six Months Ended June 30, 1999
                             (Dollars in thousands)
                                    Unaudited

                                                         Metris       Guarantor    Non-Guarantor
                                                      Companies Inc.  Subsidiaries  Subsidiaries   Consolidated
Operating Activities:
<S>                                                   <C>            <C>           <C>              <C>
Net cash provided by (used in) operating activities   $   (13,985)   $   (11,240)  $    148,291     $  123,066
                                                      -----------    -----------   ------------     ----------
Investing Activities:
Proceeds from/repayments of securitized loans
                                                               --             --        746,270        746,270
Net loans originated or collected .................         1,344             --        (12,675)       (11,331)
Credit Card Portfolio Acquisition .................            --                    (1,156,673)    (1,156,673)
Additions to premises and equipment ...............            --         (7,343)        (1,215)        (8,558)
                                                      -----------    -----------   ------------     ----------
Net cash provided by (used in) investing activities
                                                            1,344         (7,343)      (424,293)      (430,292)
                                                      -----------    -----------   ------------     ----------
Financing Activities:
Net increase in deposits ..........................            --             --        315,373        315,373
Net increase (decrease)in debt ....................       205,491        (28,877)      (147,614)        29,000
Cash dividends paid ...............................          (551)          (804)           804           (551)
Net increase in equity ............................      (189,313)        49,238        141,443          1,368
                                                      -----------    -----------   ------------     ----------
Net cash provided by financing activities .........        15,627         19,557        310,006        345,190
                                                      -----------    -----------   ------------     ----------
Net increase in cash and cash equivalents .........         2,986            974         34,004         37,964
Cash and cash equivalents at beginning of
   period .........................................        (5,007)          (156)        42,510         37,347
                                                      -----------    -----------   ------------     ----------

Cash and cash equivalents at end of period ........   $    (2,021)   $       818   $     76,514     $   75,311
                                                      ===========    ===========   ============     ==========
</TABLE>


<TABLE>

                              METRIS COMPANIES INC.
          Supplemental Condensed Consolidating Statements of Cash Flows
                         Six Months Ended June 30, 1998
                             (Dollars in thousands)
                                    Unaudited

                                                         Metris       Guarantor    Non-Guarantor
                                                      Companies Inc. Subsidiaries  Subsidiaries  Consolidated
Operating Activities:
<S>                                                     <C>             <C>           <C>            <C>
Net cash provided by (used in) operating activities    $ 124,403    $  (6,595)      $ (38,535)   $  79,273
                                                       ---------    ---------       ---------    ---------
Investing Activities:
Proceeds from/repayments of securitized loans ......          --           --         239,550      239,550

Net loans originated or collected ..................     (21,007)          --        (216,707)    (237,714)
Credit card portfolio acquisition ..................          --           --        (108,164)    (108,164)
Additions to premises and equipment ................          --       (2,887)         (1,191)      (4,078)
                                                       ---------    ---------       ---------    ---------
Net cash provided by (used in) investing activities      (21,007)      (2,887)        (86,512)    (110,406)
                                                       ---------    ---------       ---------    ---------
Financing Activities:
Net (decrease) increase in debt ....................     (23,368)     (11,341)         41,610        6,901
Cash dividends paid ................................       9,616           --         (10,000)        (384)
Issuance of common stock ...........................          --          (50)             50           --
Net increase in equity .............................     (91,754)      20,371          71,383           --
                                                       ---------    ---------       ---------    ---------
Net cash (used in) provided by financing activities     (105,506)       8,980         103,043        6,517
                                                       ---------    ---------       ---------    ---------
Net (decrease) increase in cash and cash equivalents      (2,110)        (502)        (22,004)     (24,616)
Cash and cash equivalents at beginning of period             337          390          47,496       48,223
                                                       ---------    ---------       ---------    ---------
Cash and cash equivalents at end of period .........   $  (1,773)   $    (112)      $  25,492    $  23,607
                                                       =========    =========       =========    =========

</TABLE>






<PAGE>


ITEM 2.
                     METRIS COMPANIES INC. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         The following discussion and analysis provides  information  management
believes to be relevant to understanding the financial  condition and results of
operations of Metris  Companies  Inc. and its  subsidiaries  (collectively,  the
"Company").  This  discussion  should be read in conjunction  with the following
documents  for a full  understanding  of the Company's  financial  condition and
results  of  operations:  Management's  Discussion  and  Analysis  of  Financial
Condition  and Results of  Operations  in the  Company's  1998 Annual  Report to
Shareholders; the Company's Annual Report on Form 10-K for the fiscal year ended
December  31,  1998;  and the Proxy  Statement  for the 1999  Annual  Meeting of
Shareholders.  In addition,  this discussion  should be read in conjunction with
the Company's  Quarterly Report on Form 10-Q for the period ended June 30, 1999,
of which this  commentary is a part,  and the condensed  consolidated  financial
statements and related notes thereto.

Results of Operations

         Income  before  extraordinary  item for the three months ended June 30,
1999, was $28.5 million,  or $.54 per share, up 130% from $12.4 million, or $.31
per share  for the  second  quarter  of 1998.  The  increase  in  income  before
extraordinary item is the result of an increase in net interest income and other
operating  income partially offset by increases in the provision for loan losses
and other operating  expenses.  These increases are largely  attributable to the
growth in average managed loans to $5.2 billion for the second quarter 1999 from
$3.7  billion for the second  quarter  1998,  an increase of 41%,  and growth in
total credit card accounts to 3.4 million at June 30, 1999,  from 2.4 million at
June 30, 1998.

         Income  before  extraordinary  item for the six  months  ended June 30,
1999, was $50.1 million,  or $.98 per share, up 112% from $23.6 million, or $.59
per share for the first six months of 1998.  The  increase  in net income is the
result  of an  increase  in net  interest  income  and  other  operating  income
partially  offset  by  increases  in the  provision  for loan  losses  and other
operating  expenses.  These increases are largely  attributable to the growth in
average  managed  loans to $5.2  billion for the six months ended June 30, 1999,
from $3.7 billion for the same period in 1998,  an increase of 43%. In addition,
credit card  charge  volume was $2.2  billion for the first half of 1999,  a 40%
increase over the same period in 1998.

         Net  income  applicable  to common  stockholders  for the three and six
months ended June 30, 1999 was reduced by the $152.4 million one time, non-cash,
accounting  impact  from the  issuance  of the  Series C  Perpetual  Convertible
Preferred Stock, extinguishing the Series B Preferred, the Lee Senior Notes, and
the ten-year warrants.  This adjustment reduced reported earnings per share to a
loss of $3.35 and a loss of $2.91 for the three and six month periods ended June
30, 1999, respectively.

Managed Loan Portfolio

         The  Company  analyzes  its  financial  performance  on a managed  loan
portfolio  basis. To do so, the income  statement and balance sheet are adjusted
to reverse the effects of securitization.  The Company's discussion of revenues,
where applicable,  and provision for loan losses includes comparisons to amounts
reported in the Company's  consolidated  statements of income ("owned basis") as
well as on a managed basis.

         The Company's  managed loan portfolio is comprised of credit card loans
held  for  securitization,  retained  interests  in  loans  securitized  and the
investors'  share of  securitized  credit card loans.  The  investors'  share of
securitized credit card loans is not an asset of the Company, and therefore,  is
not shown on the Company's  consolidated  balance sheets.  The following  tables
summarize the Company's managed loan portfolio:

<TABLE>

                                                                   June 30,   December 31,   June 30,
                                                                     1999        1998          1998
                                                                     ----        ----          ----
(Dollars in thousands)
Period-end balances
Credit card loans:
<S>                                                             <C>          <C>          <C>
   Loans held for securitization ............................   $   39,757   $    3,430   $   40,539
   Retained interests in loans
       securitized ..........................................    1,108,562      753,469      534,159
   Investors' interests in
       securitized loans ....................................    5,304,338    4,558,143    3,306,267
                                                                ----------   ----------   ----------
Total managed loan portfolio                                    $6,452,657   $5,315,042   $3,880,965
                                                                ==========   ==========   ==========
</TABLE>




<PAGE>
<TABLE>


                                            Three Months Ended        Six Months Ended
                                                 June 30,                 June 30,
                                                 --------                 --------
                                           1999         1998         1999        1998
                                           ----         ----         ----        ----
(Dollars in thousands)
Average balances
Credit card loans:
<S>                                   <C>          <C>          <C>         <C>
   Loans held for securitization ..   $   59,934   $   56,059   $   61,026  $    44,862
   Retained interests in loans
     securitized ....................... 791,704      510,258      776,748      502,097
   Investors' interests in
     securitized loans ............... 4,349,138    3,120,717    4,385,000    3,107,920
                                       ---------    ---------    ---------    ---------

Total managed loan portfolio ......   $5,200,776   $3,687,034   $5,222,774  $ 3,654,879
                                      ==========   ==========   ==========  ===========

</TABLE>




<PAGE>


Impact of Credit Card Securitizations

         The  following  table  provides a summary of the effects of credit card
securitizations on selected line items of the Company's statements of income for
each of the periods presented, as well as selected financial information on both
an owned and managed loan portfolio basis:
<TABLE>

                                              Three Months Ended             Six Months Ended
                                                   June 30,                     June 30,
                                                   --------                     --------
                                             1999            1998            1999           1998
                                             ----            ----            ----           ----
(Dollars in thousands)
Statements of Income
 (owned basis):
<S>                                     <C>             <C>            <C>             <C>
   Net interest income ..............   $    33,475     $    20,834    $    65,963     $    40,978
   Provision for loan losses ........        15,764          21,390         55,073          41,432
   Other operating income ...........       136,883          72,307        272,726         144,803
   Other operating expense ..........       106,799          51,588        200,461         105,936
                                          ---------       ---------      ---------       ---------
   Income before income taxes
         and extraordinary loss .....   $    47,795     $    20,163    $    83,155     $    38,413
                                         ===========     ===========    ===========     ===========
Adjustments for Securitizations:
   Net interest income ..............   $   145,547     $    97,698    $   301,461     $   198,589
   Provision for loan losses ........       123,347         107,979        262,880         213,972
   Other operating income ...........       (22,200)         10,281        (38,581)         15,383
   Other operating expense
                                          ---------       ---------      ---------       ---------
   Income before income taxes
         and extraordinary loss .....   $        --     $        --    $        --     $        --
                                        ===========     ===========    ===========     ===========

Statements of Income (managed basis):
   Net interest income ..............   $   179,022     $   118,532    $   367,424     $   239,567
   Provision for loan losses ........       139,111         129,369        317,953         255,404
   Other operating income ...........       114,683          82,588        234,145         160,186
   Other operating expense ..........       106,799          51,588        200,461         105,936
                                          ---------       ---------      ---------       ---------
   Income before income taxes
         and extraordinary loss .....   $    47,795     $    20,163    $    83,155     $    38,413
                                        ===========     ===========    ===========     ===========

Other Data:
Owned Basis:
Average interest-earning
   assets ...........................   $ 1,067,431     $   614,538    $   978,827     $   604,862
Return on average assets* ...........           9.5%            6.2%           9.0%            6.0%
Return on average totalequity* ......          21.7%           25.9%          20.7%           25.6%
Net interest margin (1) .............          12.6%           13.6%          13.6%           13.7%
Managed Basis:
Average interest-earning
   assets ...........................   $ 5,416,568     $ 3,735,255    $ 5,363,826     $ 3,712,783
Return on average assets* ...........           2.1%            1.3%           1.8%            1.3%
Return on average total equity*......          21.7%           25.9%          20.7%           25.6%
Net interest margin (1) .............          13.3%           12.7%          13.8%           13.0%
</TABLE>

(1) Net interest  margin is equal to annualized  net interest  income divided by
average interest-earning assets

*Before extraordinary item

Risk-Based Pricing

         The  Company  prices  credit  card offers  based on a  prospect's  risk
profile  prior to  solicitation.  The Company  evaluates a prospect to determine
credit needs,  credit risk, and existing credit availability and then develops a
customized offer that includes the most appropriate product,  brand, pricing and
credit line.  After credit card  accounts are opened,  the Company  periodically
monitors  customers'  internal and external credit  performance and periodically
recalculates  behavior,   revenue,   attrition  and  bankruptcy  predictors.  As
customers evolve through the credit life cycle and are regularly  rescored,  the
lending   relationship   can  evolve  to  include  more   competitive  (or  more
restrictive)  pricing and product  configurations.  These analyses  consider the
overall  profitability  of  accounts  using  both  credit  information  and  the
profitability from selling fee-based services to the customers.

Net Interest Income

         Net  interest  income  consists  primarily  of  interest  earned on the
Company's  credit card loans less  interest  expense on  borrowings  to fund the
loans.  Managed net interest  income for the three and six month  periods  ended
June 30, 1999, was $179.0 million and $367.4 million  compared to $118.5 million
and $239.6 million for the same periods in 1998.  These increases were primarily
due to a $1.5 billion and $1.6 billion  increase in average  managed  loans over
the comparable period in 1998.

Managed  net  interest  margin  was  13.3% and 13.8% for the three and six month
periods ended June 30, 1999,  respectively,  compared to 12.7% and 13.0% for the
same periods in 1998.  The second quarter and  year-to-date  periods of 1999 net
interest  margins  were  favorably  impacted by the  targeted  repricing  of the
Company's core portfolio and the repricing of the PNC portfolio. The managed net
interest  margin for the three and six month  periods  ended  June 30,  1999 was
negatively impacted by the flat margin realized on the Company's subsidiary bank
deposit program. In anticipation of the funding  requirements  related to the GE
Capital  portfolio  acquisition,  the  Company  began  issuing  certificates  of
deposits ("CDs") late in the first quarter of 1999. These funds were invested in
federal funds sold until the closing of the GE Capital portfolio  acquisition on
June 30,  1999.  The  interest  rates  earned  on the  federal  funds  sold were
comparable  to the rates paid on the CDs,  reducing the net interest  margin for
the quarter ended June 30, 1999 compared to the previous quarter ended March 31,
1999.  Financing  costs as a percent of  borrowings  for the second  quarter and
year-to-date  periods of 1999 were 5.8% and 5.9%,  respectively,  compared  with
6.2% and 6.3% in the same periods of 1998.



<PAGE>


                  The following  table  provides an analysis of interest  income
and expense,  net interest spread, net interest margin and average balance sheet
data for the three and six month periods ended June 30, 1999 and 1998:

Analysis of Average Balances, Interest and Average Yields and Rates

<TABLE>

                                                          Three Months Ended June 30,
                                                      1999                             1998

                                     Average                  Yield/     Average                    Yield/
                                     Balance      Interest    Rate       Balance        Interest    Rate
(Dollars in thousands)
Owned Basis
Assets:
Interest-earning assets:
<S>                             <C>            <C>            <C>     <C>            <C>            <C>
Federal funds sold ..........   $   177,785    $     2,268     5.1%   $    22,059    $       299     5.4%
Short-term investments ......        38,007            433     4.6%        26,162            348     5.3%
Credit card loans and
 retained interests in loans
 securitized ................       851,639         40,835    19.2%       566,317         26,375    18.7%
                                  ---------        -------    ----      ---------        -------    ----

Total interest-earning assets   $ 1,067,431    $    43,536    16.4%   $   614,538    $    27,022    17.6%

Other assets ................       594,726             --      --        317,483             --      --
Allowances for loan losses ..      (463,476)            --      --       (318,098)            --      --
                                  ---------                              ---------
   Total assets .............   $ 1,198,681             --      --    $   613,924             --      --
                                ===========                           ===========
Liabilities and Equity: .....            --
Interest-bearing liabilities:
Deposits ....................   $   185,447    $     2,562     5.5%   $        --    $        --      --
Debt ........................       316,209          7,499     9.5%       266,396          6,188     9.3%
                                  ---------        -------    ----      ---------        -------    ----
Total interest-bearing
   liabilities ..............   $   501,656    $    10,061     8.0%   $   266,396    $     6,188     9.3%

Other liabilities ...........       169,323             --      --        155,368             --      --
                                  ---------                             ---------
Total liabilities ...........       670,979             --      --        421,764             --      --
Stockholders' equity ........       527,702             --      --        192,160             --      --
                                  ---------                             ---------
Total liabilities and equity    $ 1,198,681             --      --    $   613,924             --      --
                               ===========                           ===========
Net interest income and
   interest margin (1) ......            --    $    33,475    12.6%            --    $    20,834    13.6%
Net interest rate spread (2)             --             --     8.4%            --             --     8.3%

Managed Basis
Credit card loans ...........   $ 5,200,776    $   247,039    19.1%   $ 3,687,034    $   170,499    18.5%
Total interest-earning assets     5,416,568        249,740    18.5%     3,735,255        171,146    18.4%
                                  ---------        -------    ----      ---------        -------    ----
Total interest-bearing
   liabilities ..............     4,850,794         70,718     5.8%     3,387,310         52,614     6.2%
Net interest income and
   interest margin (1) ......            --    $   179,022    13.3%            --    $   118,532    12.7%
Net interest rate spread (2)             --             --    12.7%            --             --    12.2%

</TABLE>

(1) Net interest  margin is computed by dividing  annualized net interest income
by average total  interest-earning  assets.  (2) The net interest rate spread is
the  annualized  yield on average  interest-earning  assets minus the annualized
funding rate on average interest-bearing liabilities.


<PAGE>


<TABLE>



                                                            Six Months Ended June 30,
                                                   1999                                  1998

                                    Average                   Yield/     Average                  Yield/
                                    Balance       Interest     Rate      Balance     Interest      Rate
(Dollars in thousands)
Owned Basis
Assets:
Interest-earning assets:
<S>                               <C>              <C>        <C>      <C>              <C>        <C>
Federal funds sold ..........   $   104,933    $     2,475    4.8%   $    28,847    $       780    5.5%
Short-term investments ......        36,119            812    4.5%        29,056            769    5.3%
Credit card loans and
 retained interests in loans
 securitized ................       837,775         82,112   19.8%       546,959         52,260   19.3%
                                    -------         ------   ----        -------         ------   ----

Total interest-earning assets   $   978,827    $    85,399   17.6%   $   604,862    $    53,809   17.9%

Other assets ................       590,772             --     --        307,991             --     --
Allowances for loan losses ..      (451,796)            --     --       (297,287)            --     --
                                   --------                             --------
   Total assets .............   $ 1,117,803             --     --    $   615,566             --     --
                                ===========                          ===========

Liabilities and Equity:
Interest-bearing liabilities:
Deposits ....................   $    95,860    $     2,624    5.5%   $        --    $        --     --
Debt ........................       300,199         16,812   11.3%       280,862         12,831    9.2%
                                    -------         ------   ----        -------         ------   ----
Total interest-bearing
   liabilities ..............   $   396,059    $    19,436    9.9%   $   280,862    $    12,831    9.2%

Other liabilities ...........       233,803             --     --        148,466             --     --
                                   --------                             --------
Total liabilities ...........       629,862             --     --        429,328             --     --
Stockholders' equity ........       487,941             --     --        186,238             --     --
                                   --------                             --------

Total liabilities and equity    $ 1,117,803             --     --    $   615,566             --     --
                                ===========                          ===========
Net interest income and
   interest margin (1) ......            --    $    65,963   13.6%            --    $    40,978   13.7%
Net interest rate spread (2)             --             --    7.7%            --             --    8.7%

Managed Basis
Credit card loans ...........   $ 5,222,774    $   503,482   19.4%   $ 3,654,879    $   344,456   19.0%
Total interest-earning assets     5,363,826        506,769   19.1%     3,712,783        346,005   18.8%
Total interest-bearing
   liabilities ..............     4,781,058        139,345    5.9%     3,389,031        106,438    6.3%

Net interest income and
   interest margin (1) ......            --    $   367,424   13.8%            --    $   239,567   13.0%
Net interest rate spread (2)             --             --   13.2%            --             --   12.5%
</TABLE>

(1) Net interest  margin is computed by dividing  annualized net interest income
by average total  interest-earning  assets.
(2) The net interest rate spread is the  annualized  yield on average  interest-
earning  assets minus the annualized funding rate on average interest-bearing
liabilities.




<PAGE>


Other Operating Income

         Other  operating  income  contributes  substantially  to the  Company's
results of operations,  representing 76% of owned revenues for the three and six
month periods ended June 30, 1999. The following  table presents other operating
income on an owned basis:

                                       Three Months Ended     Six Months Ended
                                            June 30,              June 30,
(Dollars in thousands)                 1999       1998      1999       1998
                                       ----       ----      ----       ----
Other Operating Income:
Net securitization and credit
 card servicing income ..........   $ 74,081   $ 30,048   $151,079   $ 64,955
Credit card fees, interchange and
 other income ...................     23,920     15,725     45,229     28,746
Fee-based services revenues .....     38,882     26,534     76,418     51,102
                                    --------   --------   --------   --------
   Total ........................   $136,883   $ 72,307   $272,726   $144,803
                                    ========   ========   ========   ========

         Other operating  income  increased $64.6 million and $127.9 million for
the three and six month periods ended June 30, 1999, over the comparable periods
in 1998.  These  increases  are  primarily  due to the $44.0  million  and $86.1
million  increases in income generated from net  securitization  and credit card
servicing  income as a result of the increases in average  managed loans and the
repricing of fees in the managed credit card loan  portfolio.  For the three and
six month periods ended June 30, 1999,  credit card fees,  interchange and other
income  increased $8.2 million and $16.5 million over the comparable  periods in
1998.  These  increases  were  primarily due to the growth in total accounts and
loans in the managed credit card  portfolio,  and an increase in the credit card
fee structure which occurred in the fourth quarter of 1998.

         Additionally,  fee-based  services revenues  increased by $12.3 million
and $25.3 million for the three and six month periods ended June 30, 1999. These
increases are  attributed to the Company's debt waiver product and the increases
in membership program revenues  resulting from increases in covered  receivables
on debt waiver and more account penetration for membership programs.


Other Operating Expense
                                        Three Months Ended     Six Months Ended
                                             June 30,              June 30,
(Dollars in thousands)                   1999       1998       1999       1998
                                         ----       ----       ----       ----
Other Operating Expense:
Credit card account and other
 product solicitation and
 marketing expenses ..........        $ 26,366   $ 11,277   $ 49,311   $ 21,427
Employee compensation ........          27,599     14,584     50,917     29,672
Data processing services and
   communications ............          12,329      8,113     22,611     16,970
Third-party servicing expenses           4,279      2,487      7,925      5,058
Warranty and debt waiver underwriting
   and claims servicing expenses         4,484      2,545      8,464      5,420
Credit card fraud losses .....             850      1,004      2,113      2,320
Other ........................          30,892     11,578     59,120     25,069
                                      --------   --------   --------   --------
   Total .....................        $106,799   $ 51,588   $200,461   $105,936
                                      ========   ========   ========   ========


         Total  other  operating  expenses  for the three and six month  periods
ended  June  30,  1999  increased  $55.2  million  and  $94.5  million  over the
comparable  periods in 1998,  largely due to costs associated with the growth of
the Company's business activities. Employee compensation increased $13.0 million
and $21.2 million,  respectively, for the three and six month periods ended June
30, 1999, due to increased staffing needs to support the increase in credit card
accounts and fee-based  services active member growth.  Other expenses increased
$19.3  million and $34.1  million for the three and six month periods ended June
30, 1999 due to increased customer base intangible  amortization  resulting from
the addition of the PNC portfolio  and increases in general  expenses to support
the growth in credit card and fee-based  services  accounts.  Also,  credit card
account and other product  solicitation and marketing  expenses  increased $15.1
million,  and $27.9 million over the comparable  periods in 1998, largely due to
the increase in fee-based  marketing  activity and testing and implementation of
other new marketing programs during the first half of 1999.

Income Taxes

         The  Company's  provision  for income taxes  includes  both federal and
state income  taxes.  Applicable  income tax expense was $19.3 million and $33.0
million for the three and six month periods ended June 30, 1999 compared to $7.8
million  and  $14.8  million  for the same  periods  in 1998.  This tax  expense
represents  an effective  tax rate of 39.7% and 38.5% for the six month  periods
ended June 30, 1999 and 1998, respectively.

Asset Quality

         The Company's delinquency and net loan charge-off rates at any point in
time reflect,  among other factors, the credit risk of loans, the average age of
the  Company's  various  credit  card  account  portfolios,  the  success of the
Company's collection and recovery efforts, and general economic conditions.  The
average age of the  Company's  credit card  portfolio  affects the  stability of
delinquency and loss rates of the portfolio.  The Company continues to focus its
resources on refining its credit underwriting standards for new accounts, and on
collections and post charge-off recovery efforts to minimize net losses. At June
30, 1999,  63% of managed  accounts  and 58% of managed  loans were less than 36
months old.  Accordingly,  the Company  believes  that its loan  portfolio  will
experience  fluctuating levels of delinquency and loan losses as the average age
of the Company's accounts increases.

         This trend is reflected in the change in the Company's  net  charge-off
ratio. For the quarter ended June 30, 1999, the Company's managed net charge-off
ratio was 10.1%  compared to 10.6% for the quarter ended June 30, 1998.  For the
six months ended June 30, 1999,  the net charge off rate stood at 9.7%  compared
to 9.7% for the six months ended June 30,  1998.  Without the impact of purchase
accounting related to acquired  portfolios,  the charge-off rate would have been
10.8%  and  10.8% for the three  and six  month  periods  ended  June 30,  1999,
respectively  compared  to 11.0%  and 10.7% for the same  periods  of 1998.  The
Company  believes,  consistent  with its  statistical  models  and other  credit
analysis, that this rate will continue to fluctuate over the next year.

         The Company's strategy for managing loan losses consists of credit line
management and customer purchase authorizations. Loan losses are further managed
through the offering of credit lines which are generally lower than is currently
standard in the industry. Individual accounts and their related credit lines are
also continually  managed using various  marketing,  credit and other management
processes in order to continue to maximize the profitability of accounts.

Delinquencies

         Delinquencies  not only have the  potential  to affect  earnings in the
form of net loan losses, but are also costly in terms of the personnel and other
resources  dedicated to their resolution.  Delinquency levels are monitored on a
managed  basis,  since  delinquency on either an owned or managed basis subjects
the Company to credit loss  exposure.  A credit  card  account is  contractually
delinquent if the minimum  payment is not received by the specified  date on the
cardholder's  statement.  It is the  Company's  policy  to  continue  to  accrue
interest  and  fee  income  on all  credit  card  accounts,  except  in  limited
circumstances,  until the account and all related loans, interest and other fees
are charged off. The  following  table  presents the  delinquency  trends of the
Company's credit card loan portfolio on a managed portfolio basis:


Managed Loan Delinquency
<TABLE>
                                   June 30,    % of     December 31,   % of     June 30,   % of
                                     1999      Total       1998       Total      1998     Total

(Dollars in thousands)
<S>                               <C>          <C>      <C>            <C>    <C>          <C>
Managed loan portfolio ........   $6,452,657   100.0%   $5,315,042     100%   $3,880,965   100.0%
Loans contractually delinquent:
     30 to 59 days ............      118,760     1.9%      113,449     2.1%       89,583     2.3%
     60 to 89 days ............       85,426     1.3%       75,049     1.4%       64,684     1.7%
     90 or more days ..........      201,168     3.1%      173,812     3.3%      134,346     3.4%
                                  ----------   -----    ----------   -----    ----------   -----
       Total ..................   $  405,354     6.3%   $  362,310     6.8%   $  288,613     7.4%
                                  ==========   =====    ==========   =====    ==========   =====
</TABLE>

         The above  numbers  reflect the  continued  seasoning of the  Company's
managed loan  portfolio.  Without the impact of purchase  accounting  related to
acquired  portfolio's,  delinquency  rates would have been 7.6%,  7.4% and 7.6%,
respectively.  The Company  intends to continue  to focus its  resources  on its
collection  efforts to  minimize  the  negative  impact to net loan  losses that
results from increased delinquency levels.

Net Charge-Offs

         Net charge-offs include the principal amount of losses from cardholders
unwilling or unable to pay their loan balances, as well as bankrupt and deceased
cardholders,  less current period  recoveries.  Net charge-offs  exclude finance
charges and fees,  which are charged  against the related  income at the time of
charge-off.  The following  table presents the Company's net charge-offs for the
periods indicated as reported in the consolidated  financial statements and on a
managed portfolio basis:
<TABLE>

                                                    Three Months Ended          Six Months Ended
                                                         June 30,                  June 30,
                                                         --------                  --------
                                                   1999          1998          1999         1998
                                                   ----          ----          ----         ----
(Dollars in thousands)
Owned basis:
<S>                                            <C>           <C>           <C>           <C>
     Average loans and retained interests in
     loans securitized outstanding .........   $  851,638    $  566,317    $  837,774    $  546,959
     Net charge-offs .......................       21,646        15,047        40,540        25,662
     Net charge-offs as a percentage
        of average loans outstanding (1) ...         10.2%         10.7%          9.8%          9.5%
                                               ==========    ==========    ==========    ==========

Managed basis:
     Average loans outstanding .............   $5,200,776    $3,687,034    $5,222,774    $3,654,879
     Net charge-offs .......................      130,799        97,692       252,251       176,709
     Net charge-offs as a percentage of
        average loans outstanding(1) .......         10.1%         10.6%          9.7%          9.7%
                                               ==========    ==========    ==========    ==========
</TABLE>

(1)      Annualized

Provision and Allowance for Loan Losses

         The allowance for loan losses is maintained for the retained  interests
in loans  securitized.  For securitized  loans,  anticipated  losses and related
provisions   for  loan  losses  are  reflected  in  the   calculations   of  net
securitization and credit card servicing income.  Provisions for loan losses are
made in amounts  necessary to maintain the allowance at a level  estimated to be
sufficient to absorb  probable  future losses of principal and earned  interest,
net of recoveries, inherent in the existing loan portfolio.

         The  provision for loan losses on a managed basis for the three and six
month periods  ended June 30, 1999 totaled  $139.1  million and $318.0  million,
respectively,  compared to a provision of $129.4  million and $255.4 million for
the three and six month periods ended June 30, 1998. The increases for the three
and six month  periods  ended June 30,  1999,  as  compared to the three and six
month  periods  ended June 30,  1998,  is  primarily  reflective  of the overall
maturation of the portfolio and the increase in delinquent  loans. The following
table  presents the change in the Company's  allowance for loan losses and other
ratios for the periods presented:

Analysis of Allowance for Loan Losses
<TABLE>

                                              Three Months Ended         Six Months Ended
                                                   June 30,                   June 30,
                                                   --------                   --------
                                               1999        1998        1999       1998
                                               ----        ----        ----       ----
(Dollars in thousands)
Managed Basis:
<S>                                         <C>         <C>         <C>         <C>
Balance at beginning of period ..........   $450,672    $291,102    $393,283    $244,084
Allowance related to assets acquired, net     16,044       1,378      16,044       1,378
Provision for loan losses ...............    139,111     129,369     317,952     255,404
Loans charged-off .......................    140,225     101,426     268,387     183,090
Recoveries ..............................      9,426       3,734      16,136       6,381
                                            --------    --------    --------    --------
Net loan charge-offs ....................    130,799      97,692     252,251     176,709
                                            --------    --------    --------    --------
Balance at end of period ................   $475,028    $324,157    $475,028    $324,157
                                            ========    ========    ========    ========

Ending allowance as a percent of loans ..        7.4%        8.4%        7.4%        8.4%
                                            ========    ========    ========    ========
</TABLE>


Derivatives Activities

         The Company uses  derivative  financial  instruments for the purpose of
managing its exposure to interest  rate risks and has a number of  procedures in
place to monitor and control both market and credit risk from these  derivatives
activities. All derivatives strategies and transactions are managed by a special
management  committee  which  must  make  quarterly  reports  to  the  Board  of
Directors.

         Prior to the  spin  off  from  Fingerhut  Companies,  Inc.  ("FCI")  on
September 25, 1998 ("Spin Off"),  the Company had entered into interest rate cap
and swap  agreements to hedge the cash flow and earnings  impact of  fluctuating
market interest rates on the spread between the floating rate loans owned by the
Metris  Master Trust (the  "Trust")  and the floating and fixed rate  securities
issued by the Trust to fund the loans.  In connection  with the issuance of term
asset-backed securities by the Trust, the Company has entered into term interest
rate cap agreements with highly-rated  bank  counterparties in the same notional
amount of issuance  effectively  capping the potentially  negative impact to the
Trust  of  increases  in  the  floating  interest  rate  of  the  securities  at
approximately  9.2%. Due to the Spin Off, the Company  terminated  interest rate
swap  agreements  guaranteed  by FCI  related  to two trust  series  fixed  rate
asset-backed  securities issuances.  Proceeds were utilized to purchase interest
rate floor contracts from  highly-rated  counterparties  which did not require a
FCI guaranty.  The floors were in the same notional amounts, fixed interest rate
strike  rates,  and  maturities  as the  previous  swaps in  order to hedge  the
potential  impact  on the  Company's  cash  flow and  earnings  of a low  market
interest rate  environment in which the yield on the Trust's floating rate loans
might decline causing the margin over the fixed rate funding to compress. During
October 1998, the Company  terminated the interest rate floors related to one of
the Trust Series.  The gain on this  termination is being  amortized into income
over the remaining  life of the  securities.  The Company also entered into term
interest  rate  cap  agreements  in  connection  with  portfolio   acquisitions,
effectively  capping the  potentially  negative  impact of  increases  in market
interest rates.


Liquidity, Funding and Capital Resources

         The  Company  finances  the  growth of its credit  card loan  portfolio
through cash flow from operations,  asset securitization,  bank loans, long-term
debt issuance, subsidiary bank deposits, and equity issuance.

         Through June 30, 1999 and 1998, the Company had received cumulative net
proceeds of approximately $5.3 billion and $3.3 billion, respectively from sales
of credit  card  loans to the Trust and  Conduits.  Cash  generated  from  these
transactions  was  used to  reduce  borrowings  and to  fund  credit  card  loan
portfolio growth.  The Company relies upon the securitization of its credit card
loans to fund  portfolio  growth  and,  to date,  has  completed  securitization
transactions on terms that it believes are  satisfactory.  The Company's ability
to securitize  its assets  depends on the favorable  investor  demand and legal,
regulatory  and  tax  conditions  for  securitization  transactions,  as well as
continued  favorable  performance  of the  Company's  securitized  portfolio  of
receivables.  Any  adverse  change  could  force  the  Company  to rely on other
potentially  more  expensive  funding  sources and, in the worst case  scenario,
could create liquidity risks if other funding is unavailable.

         On June 30,  1998,  the  Company  executed a $200  million,  three-year
revolving  credit  facility  and a $100  million  five-year  term loan (the "New
Credit  Facility") with a syndicate of banks and money market mutual funds. This
agreement became effective upon the Spin Off from FCI on September 25, 1998. The
New Credit Facility, which is not guaranteed by FCI, replaced the Company's $300
million,  five-year  revolving credit facility (the "Old Credit Facility").  The
New Credit  Facility is secured by  receivables  and general  intangibles of the
Company and Metris Direct,  Inc. and all subsidiary  stock other than non-United
States  organized  corporations  and  guaranteed by Metris  Direct,  Inc.  Other
subsidiaries  may in the  future  guarantee  this  credit  agreement.  Financial
covenants  in  the  New  Credit  Facility  include,  but  are  not  limited  to,
requirements  concerning  minimum net worth,  minimum  tangible net worth to net
managed   receivables  and  tangible  net  worth  plus  reserves  to  delinquent
receivables.  At June 30, 1999, the Company was in compliance with all financial
covenants  under this  agreement.  At June 30, 1999 and December  31, 1998,  the
Company  had   outstanding   borrowings   of  $139  million  and  $110  million,
respectively, under the New Credit Facility. As a result of the Spin Off and the
removal of the FCI  guarantee,  the  Company  is no longer  able to borrow at an
investment grade rate. The interest rate under the New Credit Facility is higher
than the interest rate under the Old Credit  Facility due to the Company's lower
independent credit rating.

         Beginning in the first  quarter of 1999,  Direct  Merchants  Bank began
issuing  jumbo  certificates  of  deposit  ("CDs").  These  CDs  are  issued  in
increments  of $100,000  and are sold  through  third party  registered  deposit
brokers.  As of June 30,  1999,  $311.8  million  of CDs were  outstanding  with
maturities ranging from six months to two years and fixed interest rates ranging
from 4.95% to 5.85%.

         In addition to asset  securitizations  and bank loans, the Company uses
long term debt and  equity  to fund  continued  credit  card  growth.  While the
Company  planned to issue common  equity shares in a public  offering  after the
Spin Off during the fourth  quarter of 1998,  volatility in the stock market and
in the Company's  stock price caused the Company to seek  alternatives to public
issuance through either private issuance of equity or public or private issuance
of  equity-like  securities.  On November  13,  1998,  after a review of several
alternatives and discussions  with several  advisors and investors,  the Company
entered into agreements with affiliates of the Thomas H. Lee Company,  (the "Lee
Company") to purchase  $200 million in Series B Perpetual  Preferred  Stock (the
"Series B  Preferred")  and $100  million in 12% Senior Notes due 2006 (the "Lee
Senior  Notes").  The Company  also issued the Lee Company 7.5 million  ten-year
warrants to purchase  shares of the Company's  common stock for $15,  subject to
adjustment in certain circumstances. The Series B Preferred had a 12.5% dividend
payable  in  additional  shares  of  Series  B  Preferred  for ten  years,  then
converting  to payable in cash.  The proceeds  from the issuance of the Series B
Preferred  and  the Lee  Senior  Notes  were  used  to  fund  the PNC  portfolio
acquisition and for general corporate purposes.

         On March 12, 1999,  shareholders  approved  conversion  of the Series B
Preferred  and Lee Senior  Notes into Series C Perpetual  Convertible  Preferred
stock (the "Series C Preferred"). On May 28, 1999 notice was received that there
was no regulatory objection to the conversion to the Series C Preferred, and the
Series B  Preferred  and the Lee Senior  Notes were  converted  into 0.8 million
shares of Series C Preferred  at a  conversion  price of $18.63 and the warrants
were  canceled.  The Series C Preferred has a 9% dividend  payable in additional
shares of Series C Preferred  and will also  receive any  dividends  paid on the
Company's common stock on an as converted basis. The cumulative  payment-in-kind
dividends  are  effectively   guaranteed  for  a  seven-year  period.   Assuming
conversion  of the Series C  Preferred  into  common  stock had  occurred in the
second  quarter of 1999, the Lee Company would have owned  approximately  30% of
the Company on a diluted basis.

         Converting  to the  Series  C  Preferred  caused a  one-time,  non-cash
accounting  adjustment for retiring the Series B Preferred and Lee Senior Notes.
The excess of the fair value of the Series C Preferred  over the carrying  value
of the Series B Preferred and the Lee Senior Notes at the time of the conversion
was  allocated  to the Lee Senior  Notes and the Series B Preferred  Stock based
upon their  initial  fair  values.  To arrive at net income  available to common
stockholders  in the  calculation  of  earnings  per  share,  the $50.8  million
allocated to the Lee Senior Notes was recognized as an  extraordinary  loss from
the early  extinguishment of debt and the $101.6 million allocated to the Series
B Preferred  was  recognized  as a reduction of net income  applicable to common
stockholders.  The  extraordinary  loss attributable to the Lee Senior Notes was
not  recorded  net  of  taxes.   These   adjustments  had  no  impact  on  total
stockholders' equity.

              On July 15,  1999,  the  Company  privately  issued  and sold $150
million of 10.125%  Senior  Notes (the  "Senior  Notes") due 2006 at an offering
price of 95.8%  pursuant to the 144(a)  exemption of the Securities Act of 1933,
as amended.  The net proceeds of $139.4 million will be used to repay borrowings
under the revolving credit  facility,  which was incurred in part to augment the
capital of Direct Merchants Bank. The Senior Notes due 2006 are  unconditionally
guaranteed on a senior basis, jointly and severally, by Metris Direct, Inc. (the
"Guarantor"),  and all future  subsidiaries of the Company that guarantee any of
the Company's indebtedness,  including the New Credit Facility. The guarantee is
an unsecured  obligation of the Guarantor and ranks pari passu with all existing
and future unsubordinated indebtedness.

         As the  portfolio  of  credit  card  loans  grows,  or as the Trust and
Conduit certificates amortize or are otherwise paid, the Company's funding needs
will  increase  accordingly.  The  Company  believes  that  its cash  flow  from
operations,   asset  securitization  programs,  together  with  the  New  Credit
Facility,  long term debt issuance,  subsidiary  bank deposit program and equity
issuance, will provide adequate liquidity to the Company for meeting anticipated
cash needs, although no assurance can be given to that effect.




<PAGE>


Newly Issued Pronouncements

         In June 1998, the Financial  Accounting Standards Board ("FASB") issued
Statement of Financial  Accounting  Standards ("SFAS") No. 133,  "Accounting for
Derivative Instruments and Hedging Activities," which establishes accounting and
reporting  standards for  derivative  instruments.  It requires  enterprises  to
recognize all  derivatives  as either assets or  liabilities in the statement of
financial  position  and to  measure  those  instruments  at  fair  value.  This
statement is effective for all fiscal  quarters of fiscal years  beginning after
June 15, 2000.  The Company is evaluating  the financial  impact the adoption of
this statement will have on in its financial statements.

Year 2000

         The "Year 2000  Problem"  is a result of  software  systems or hardware
systems utilizing two digits instead of four digits to define the year. Software
or hardware with only two digit  capacity may interpret the year 00 as 1900 when
calculating age, the length of a phone call, the financing period for a loan, or
the  expiration  of a credit card.  The problem is not limited to computers  and
computer  software.  Anything  that  contains a processor  which  utilizes  date
information  needs to be assessed to insure it will work  correctly  in the Year
2000 (i.e.  heating/cooling systems,  telephones,  elevators, alarm systems, and
vaults with time locks).  Vendors must be evaluated to ensure their  compliance;
otherwise  materials  essential  to business  operation  may not be delivered on
time.

         The  Company,  like  all  database  marketing  and  financial  services
companies,  depends  heavily  upon  computer  systems  for  all  phases  of  its
operations.  The Company processes data through its own systems and obtains data
and  processing  services from various  vendors.  The Company,  therefore,  must
concern  itself not only with its own systems,  but also with the status of Year
2000  compliance of vendors which  provide data and  processing  services to the
Company.

         Most of the Company's existing  information systems are less than three
years  old and were  originally  designed  for Year  2000  compliance,  but as a
cautionary measure,  the Company has been testing such internal systems for Year
2000 compliance. The Company has a Year 2000 project team to identify,  address,
and  monitor  internal   computer   systems;   environmental   systems  such  as
heating/cooling systems, telephones, and elevators; and vendor issues related to
Year 2000 issues. The Company believes that it has adequate resources to achieve
Year 2000 compliance for its systems, which currently may be compliant,  and the
evaluation of vendors.

         The phases  described  below are used in managing the Year 2000 project
for the  Company.  These  phases  are  consistent  with the OCC and the  Federal
Financial  Institutions  Examination  Council (the "FFIEC")  recommendations for
project organization:

         The Awareness Phase was completed in October 1997.  The goal was to
define the Year 2000 problem and gain executive level support.

         The  Assessment  Phase was  completed  in March  1998.  The goal was to
complete  an  inventory  of  possible  Year  2000  exposure  points  to  gain an
understanding of the size and complexity of the issue.

         The  Renovation  Phase was completed in June 1999 for mission  critical
applications; however, this phase of the project cannot be considered successful
and complete  until the systems have been tested and they have  experienced  the
century and the leap year transitions and any problems have been addressed.  The
goal of this phase is code enhancement,  hardware and software upgrades,  system
replacements, vendor certification and other associated changes.

         The  Validation  and  Implementation  Phase  began in April 1998 with a
targeted  completion of mission critical  applications by September 1999. Again,
this phase of the project cannot be considered successful and complete until the
systems  have  experienced  the  century and the leap year  transitions  and any
problems have been addressed.  The goal of this phase is  validation/testing  of
items to ensure Year 2000 compliance,  implementation of renovated systems,  and
certification of Year 2000 compliance by business users.

         The following  milestones  are a part of the Company's  plan to achieve
Year 2000 compliance.

 ------------------------- -----------------------------------------------------
 September 30, 1998        Completed development of a proactive customer
                           awareness program
 ------------------------- -----------------------------------------------------
 ------------------------- -----------------------------------------------------
 September 30, 1998        Completed organization planning guidelines and
                           business impact analysis for Year 2000
                           Business Resumption Contingency Planning
 ------------------------- -----------------------------------------------------
 ------------------------- -----------------------------------------------------
 December 31, 1998         Contingency planning and validation for Year 2000
                           Business Resumption Contingency Planning is underway.
 ------------------------- -----------------------------------------------------
 ------------------------- -----------------------------------------------------
 September 30, 1999        Testing of mission-critical systems and service
                           providers should be complete and implementation
                           should be substantially complete.
 ------------------------- -----------------------------------------------------
 ------------------------- -----------------------------------------------------
 October 31, 1999          Contingency planning and validation for Year 2000
                           Business Resumption Contingency Planning should be
                           complete.
- --------------------------------------------------------------------------------

         As of June 1999,  the  project  is on  schedule.  A customer  awareness
program  has  been  implemented;  a  Contingency  Planning  framework  has  been
completed and contingency planning efforts are well underway; testing of mission
critical  systems was underway by December 1998; and testing of Mission Critical
systems is targeted for completion by September 1999.

         The Company is dependent on databases  maintained  by FCI, and card and
statement  generation,  among other  services,  provided by First Data Resources
("FDR"). In addition,  the Company is dependent on MasterCard(R) and Visa(R) for
clearinghouse  activities  associated with credit card use. The project team has
been  working  with  its  identified  material  vendors,   including  FCI,  FDR,
MasterCard, and Visa to determine the status of each vendor's plans for becoming
Year 2000 compliant. The project team is striving to obtain test results showing
Year 2000  compliance  by vendors.  The project  team has  developed  high level
contingency plans to address  non-compliance by its material vendors,  which may
include replacing vendors.

         Although the Company cannot ensure  compliance by all of its vendors on
a timely  basis,  the Company  believes that it is taking  appropriate  steps to
identify exposure to Year 2000 problems and to address them on a timely basis.

         The Company believes that the costs of Year 2000 compliance will not be
material  to  the  Company's   consolidated   financial  position,   results  of
operations, or cash flows.

         The most  reasonably  likely  worst case  scenario  that may impact the
Company's  results of  operations,  financial  condition  and  prospects  is the
failure  of FDR,  VISA(R)and  MasterCard(R) to  provide  services.  The
Company's  cardholders  would be unable to use their  credit  cards or otherwise
access their accounts.  Due to several  unknown  contributing  factors,  and the
scope of the Year 2000 issue,  the impact this worst case scenario would have on
the Company's results of operations,  financial  condition and prospects,  is an
uncertainty.  The  scenarios  will be analyzed and  addressed  in the  Company's
contingency plans.

         The Company views contingency  planning from a remediation and business
resumption  perspective.  Remediation  Contingency Planning refers to mitigating
the risks  associated  with the  failure to  successfully  complete  renovation,
validation,  and implementation of mission critical systems and vendor services.
Year 2000 Business Resumption Contingency Planning is the process of identifying
core  business  processes  and critical  information  systems that support those
processes,  and  developing  plans to enable those  processes to be resumed,  or
alternatives instituted, in the event of a disruption.

         The Company has completed high level Year 2000 Remediation  Contingency
plans for mission  critical  applications  and vendors.  The  contingency  plans
include  identification  of the  product/service  provided,  the current vendor,
other vendors that could  provide the  product/service,  estimated  timeline and
cost to convert  services to another  vendor,  and any business  reasons why the
backup  vendors  could not  provide  the  services.  These  plans  are  reviewed
periodically for accuracy.

         The Company has completed a framework  that is used in developing  Year
2000 Business  Resumption  Contingency plans and has begun to document plans for
core business processes. Completion of these plans is targeted for October 1999.

Forward-Looking Statements

         This  quarterly  report  contains  some   forward-looking   statements.
Forward-looking  statements give our current  expectations of future events. You
will  recognize  these  statements  because  they  do  not  strictly  relate  to
historical or current facts. Such statements may use words such as "anticipate,"
"estimate,"  "expect,"  "project," "intend," "think," "believe," and other words
or terms  of  similar  meaning  in  connection  with any  discussion  of  future
performance of the Company.  For example,  these include statements  relating to
future  actions,   future  performance  of  current  or  anticipated   products,
solicitation efforts, expenses, the outcome of contingencies such as litigation,
and the impact of the capital  markets on liquidity.  From time to time, we also
may  provide  oral or  written  forward-looking  statements  in  other  material
released to the public.

         Any or all of our forward-looking  statements in this report and in any
other public  statements we make may turn out to be wrong.  They can be affected
by inaccurate  assumptions or by known or unknown risks and uncertainties.  Many
factors,  which  can not be  predicted  with  certainty,  will be  important  in
determining  future  results.  Among  such  factors  are the  Company's  limited
operating history as a stand alone entity, its limited experience in originating
and  servicing  credit card  accounts,  the lack of seasoning of its credit card
accounts which renders  predictability of delinquencies  more difficult,  higher
default and bankruptcy rates of the Company's  target market of  moderate-income
consumers,  interest rate risks,  risks  associated  with  acquired  portfolios,
dependence  on  the   securitization   markets,   state  and  federal  laws  and
regulations, and general economic conditions that can have a major impact on the
performance of loans.  In addition,  like all  companies,  the Company must deal
with the uncertainty  surrounding  the effect of the Year 2000 problem.  Each of
these   factors  and  others  are  more  fully   discussed   under  the  caption
"Business--Risk  Factors"  contained in the Company's Annual Report on Form 10-K
for the year  ended  December  31,  1998.  As a  result  of  these  factors,  no
forward-looking  statements  can be  guaranteed.  Actual future results may vary
materially.  Also,  please  note that the  factors we provide are those we think
could cause our actual results to differ materially from expected and historical
results.  Other factors  besides those listed here or in the Company's  10-K for
the year ended December 31, 1998, could also adversely affect the Company.

         We  undertake no  obligations  to publicly  update any  forward-looking
statements, whether as a result of new information,  future events or otherwise.
You are advised,  however,  to consult any further disclosure we make on related
subjects in our periodic  filings with the Securities  and Exchange  Commission.
This  discussion  is provided  to you as  permitted  by the  Private  Securities
Litigation Reform Act of 1995.


ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         Market risk is the risk of loss from adverse  changes in market  prices
and rates.  The  Company's  principal  market risk is due to changes in interest
rates.   This  affects  the  Company  directly  in  its  lending  and  borrowing
activities,  as well as  indirectly  as  interest  rates may impact the  payment
performance of the Company's cardholders.

         To  manage  the  Company's   direct  risk  to  market  interest  rates,
management  actively  monitors  the interest  rates and the  interest  sensitive
components  of the  Company's  owned and managed  balance  sheet to minimize the
impact  changes in interest  rates have on the fair value of assets,  net income
and cash flow.  Management  seeks to minimize  the impact of changes in interest
rates on the Company primarily by matching asset and liability repricings.

         The Company's  primary owned and managed  assets are credit card loans,
which are  virtually  all priced at rates  indexed to the  variable  Prime Rate.
Retained  interests in loans securitized and loans held for  securitization  are
funded  through a combination of cash flow from  operations,  the Company's $300
million bank credit  facility,  $100 million in senior  notes,  subsidiary  bank
deposits, and equity issuance. The $300 million bank credit facility has pricing
that is indexed to the variable  London  Interbank  Offered Rate  ("LIBOR") or a
Prime  Rate.  The  Company's  securitized  loans  are  owned  by the  Trust  and
bank-sponsored  multiseller  receivables  conduits (the "Conduits"),  which have
committed  funding indexed to variable  commercial  paper rates, as well as term
funding which is either directly indexed to LIBOR or at fixed rates. At June 30,
1999,  approximately  18.5% of the  Trust and  Conduit  funding  of  securitized
receivables was funded with fixed rate certificates.

         Combining the interest rate floor  transactions  referred to above with
the Trust and Conduit funding, in a low market interest rate environment, 86% of
the funding for the securitized loan portfolio is indexed to floating commercial
paper  and  LIBOR  rates.  In a  high  market  interest  rate  environment,  the
potentially  negative impact on earnings of higher interest expense is mitigated
by the fixed rate funding and the interest rate cap contracts described above.

         The approach  used by  management  to quantify  interest rate risk is a
sensitivity  analysis which management  believes best reflects the risk inherent
in the Company's  business.  This approach  calculates  the impact on net income
from an  instantaneous  and  sustained  change  in  interest  rates by 200 basis
points.  Assuming no  counteractive  measures by  management,  a 200 basis point
increase in interest  rates  affecting  the Company's  floating  rate  financial
instruments,  including  both debt  obligations  and  loans,  will  result in an
increase in net income of  approximately  $20.7 million  relative to a base case
over the next 12 months;  while a decrease of 200 basis  points will result in a
reduction in net income of  approximately  $15.1  million.  The Company's use of
this methodology to quantify the market risk of financial instruments should not
be  construed as an  endorsement  of its accuracy or the accuracy of the related
assumptions.  In  addition,  this  methodology  does not take into  account  the
indirect  impact  interest  rates  may have on the  payment  performance  of the
Company's  cardholders.  The  quantitative  information  about  market  risk  is
necessarily limited because it does not take into account operating transactions
or other costs associated with managing immediate changes in interest rates.




<PAGE>


                           Part II. Other Information

Item 1.         Legal Proceedings

         The Company is a party to various legal proceedings  resulting from the
ordinary business  activities  relating to its operations.  The Company does not
believe that any such legal  proceedings  will have a material adverse effect on
its financial position or its operations.

         Certain existing laws and regulations permit class action lawsuits on
behalf of customers in the event of violations, and such class lawsuits can be
very expensive to defend, even without any violation.  One of these actions, an
Alabama action in the Circuit Court of Greene County (Preston Davis, Sr. et. al.
v. Direct Merchants Credit Card Bank, N.A., et. al. (Civil Action No.CV98-012),
sought damages in an unascertained amount and purported to be a class action,
although no class had been certified. On June 29, 1999, a  Stipulation  and
Order of Dismissal was filed in the Alabama action.

Item 2.         Changes in Securities

         During the period covered by this report, the Company issued securities
that were not registered  under the Securities Act of 1933 (the "1933 Act"),  in
reliance on Section 4(2) of the 1933 Act. The Company  exchanged $200 million of
Series B Perpetual  Preferred  Stock,  $100  million  Senior  Notes and ten year
warrants for $300 million of Series C Perpetual  Convertible  Preferred Stock on
June 1, 1999. The additional  information  required by this item is set forth in
"Note 5 - Private Equity  Placement" on page 11 of this Form 10-Q for the second
quarter ended June 30, 1999 and is incorporated herein by reference.

Item 3.         Defaults Upon Senior Securities
                Not applicable

Item 4.         Submission of Matters to a Vote of Security Holders
                           (a) and (c). The Company  held its annual  meeting of
                stockholders  on May 11, 1999,  and the matters voted on in that
                meeting were the following:

                The  election of the  following  directors  who will serve until
                their  successors  are elected and  qualified,  or their earlier
                death or resignation:


                                                                        Broker
      Director           For       Against   Withheld    Abstentions   Non-Vote
      --------           ---       -------   --------    -----------   --------
Lee R. Anderson, Sr.   16,785,542     None    127,516         None        None
John A. Cleary         16,781,635     None    133,423         None        None

         The  approval of an  increase in the number of shares of the  Company's
         Common Stock  available to be issued  pursuant to the Metris  Companies
         Inc.  Non-Employee  Director Stock Option Plan from 100,000 to 250,0000
         shares.

                                                                 Broker
       For            Against       Withheld     Abstentions    Non-Vote
       ---            -------       --------     -----------    ---------
    9,383,919        5,389,688       None          8,562        2,133,389


<PAGE>



         The  approval of the proposal to establish  the Metris  Companies  Inc.
         Employee  Stock  Purchase  Plan (ESPP)  under which  850,000  shares of
         common stock may be sold.

                                                                       Broker
             For           Against        Withheld     Abstentions    Non-Vote
             ---           -------        --------     -----------    --------

         14,562,837        224,091         None          6,543        2,122,087

         The  approval of the proposal to establish  the Metris  Companies  Inc.
         Management  Stock  Purchase Plan (MSPP) under which  150,000  shares of
         common stock may be sold.

                                                                   Broker
              For       Against     Withheld     Abstentions      Non-Vote
              ---       -------     --------     -----------      --------

          13,810,122    973,318       None         10,031        2,122,087

         The approval of an amended and restated  Metris  Companies Inc.  Annual
         Incentive Plan for Designated  Corporate  Officers.  The Amended Annual
         Incentive  Plan  increases  the maximum plan payout from  $2,000,000 to
         $4,000,000  and  permits  officers  receiving  bonuses  under this plan
         instead  of the  Management  Bonus  Plan will now be allowed to defer a
         portion of their  bonuses and have the deferred  amounts  credited to a
         stock purchase account.

                                                                    Broker
            For           Against    Withheld     Abstentions       Non-Vote
            ---           -------    --------     -----------       --------

         14,000,941       779,991      None         12,538        2,122,088

         The  approval  of  the  Metris  Companies  Inc.  Amended  and  Restated
         Long-Term  Incentive  and Stock  Option  Plan.  The Board of  Directors
         amended the  Incentive  Stock Plan to extend the term to March 19, 2009
         and make technical  changes.  The proposal approved by the shareholders
         disclosed the plan's  performance goals for performance  awards and set
         the limit on cash payment at $6,000,000 for any three year period.

                                                                      Broker
              For         Against       Withheld     Abstentions     Non-Vote
              ---         -------       --------     -----------    ----------
           9,518,062     5,228,650        None         10,352       2,158,494


Item 5.         Other Information

         Shareholders desiring to submit proposals for possible inclusion in the
Company's 2000 Proxy  Statement must do so on or before  December 1, 1999.  Such
proposals should be sent to Z. Jill Barclift, Esquire, Executive Vice President,
General  Counsel and  Secretary,  600 South Highway 169,  Suite 1800,  St. Louis
Park, Minnesota 55426.

         In addition,  the Company's  Amended and Restated By-Laws  establish an
advance  notice  procedure for  stockholder  proposals to be brought  before any
meeting of stockholders,  including proposed nominations of persons for election
to the Board.  The Company  amended  these  provisions at its June 1999 Board of
Directors  meeting.  Stockholders  at  the  2000  annual  meeting  may  consider
stockholder  proposals or nominations brought by a stockholder of record who has
given timely notice  thereof in writing to the  Secretary of the Company.  To be
timely,  a  stockholder's  notice  must  be  delivered  to and  received  at the
principal  executive  offices  of the  Company  not less  than  forty-five  (45)
calendar days in advance of the mailing date  specified in the  Company's  proxy
statement released to stockholders in connection with the previous year's annual
meeting of  stockholders;  provided,  however,  that in the event that no annual
meeting was held in the previous year or the date of the annual meeting has been
changed by more than thirty (30) days from the date  contemplated at the time of
the previous year's proxy statement, notice by the stockholder to be timely must
be received not later than the close of business on the later of forty-five (45)
calendar days in advance of such meeting or ten (10) calendar days following the
date on which public  announcement of the date of the meeting is first made. The
written notice must be given to the Company's Secretary at the address above and
be in proper  form.  The 2000 annual  meeting is expected to be held on Tuesday,
May 11, 2000.


Item 6.  Exhibits and Reports on Form 8-K


         (a) Exhibits:

             3.1    Amended and Restated Bylaws of the Company.

           *10.1    Purchase and Sale Agreement, dated May 10, 1999, between GE
                    Capital Consumer Credit Card Co. and Direct Merchants Credit
                    Card Bank, National Association.

            10.2    Retention Agreement, dated May 17, 1999, between Ronald N.
                    Zebeck and Metris Companies Inc.

            11.     Computation of Earnings Per Share.

            27.     Financial Data Schedule.

             *Portions of the Exhibit have been omitted  pursuant to
             a request for  confidential  treatment,  which has been
             submitted  separately  to the  Securities  and Exchange
             Commission  in  accordance   with  Rule  24b-2  of  the
             Securities Exchange Act of 1934.

         (b) Reports on Form 8-K:

                 Not applicable


<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.

                                    METRIS COMPANIES INC.


Signature                        Title                         Date

Principal financial officer:     Executive Vice President,     August 10, 1999
                                 Chief Financial Officer
/s/ David D. Wesselink
David D. Wesselink


Principal accounting officer:    Sr. Vice President, Finance,  August 10, 1999
                                 Corporate Controller

/s/ Jean C. Benson
Jean C. Benson





                           AMENDED AND RESTATED BYLAWS
                                       OF
                              METRIS COMPANIES INC.


                                    ARTICLE I
                                     OFFICES

         The corporation may have such offices and places of business, within or
without the State of Delaware,  at such  locations as the Board of Directors may
from time to time designate, or the business of the corporation may require.


                                   ARTICLE II
                                  STOCKHOLDERS

         Section 1.  Annual  Meeting.  (a) The  corporation  shall hold  regular
annual meetings of the corporation's stockholders for the election of directors.
The time and  place of any such  meetings  shall be  determined  by the Board of
Directors and communicated to the stockholders according to the requirements set
forth herein.  Subject to paragraph  (b) of this Section 1, which  paragraph (b)
shall be deemed valid on and after June 1, 1998 and before such date deemed null
and void, any other proper business may be conducted at an annual meeting.

         (b) At an annual meeting of  stockholders,  only such business shall be
conducted as shall have been properly brought before the meeting. To be properly
brought before an annual  meeting,  business must be (A) specified in the notice
of meeting (or any supplement thereto) given by or at the direction of the Board
of Directors;  (B) otherwise  properly  brought  before the meeting by or at the
direction of the Board of Directors;  or (C) otherwise  properly  brought before
the meeting by a  stockholder.  For  business to be properly  brought  before an
annual meeting by a stockholder,  the stockholder  must have given timely notice
thereof  in  writing  to the  Secretary  of the  Corporation.  To be  timely,  a
stockholder's  notice  must  be  delivered  to and  received  at  the  principal
executive offices of the Corporation not less than forty-five (45) calendar days
in advance of the mailing date specified in the  Corporation's  proxy  statement
released to  stockholders  in connection with the previous year's annual meeting
of stockholders; provided, however, that in the event that no annual meeting was
held in the previous year or the date of the annual  meeting has been changed by
more  than  thirty  (30)  days  from  the date  contemplated  at the time of the
previous year's proxy statement,  notice by the stockholder to be timely must be
received  not later than the close of business on the later of  forty-five  (45)
calendar days in advance of such meeting or ten (10) calendar days following the
date on which  public  announcement  of the date of the meeting is first made. A
stockholder's  notice  to the  Secretary  shall  set  forth  as to each  item of
business  the  stockholder  proposes  to bring  before the  meeting  (1) a brief
description  of such item and the reasons for  conducting  such  business at the
meeting; (2) the name and address, as they appear on the Corporation's  records,
of the stockholder  proposing such business;  (3) the class and number of shares
of stock of the Corporation which are beneficially owned by the stockholder (for
the  purposes of the  regulations  under  Sections  13 and 14 of the  Securities
Exchange  Act of  1934,  as  amended);  and (4)  any  material  interest  of the
stockholder  in such  business.  No business  shall be  conducted  at any annual
meeting  except in accordance  with the  procedures  set forth in this paragraph
(b).  The  Chairman  of the  meeting  at which any  business  is  proposed  by a
stockholder  shall,  as the facts warrant,  determine and declare to the meeting
that such  business was not properly  brought  before the meeting in  accordance
with the provisions of this paragraph (b), and, in such event,  the business not
properly brought before the meeting shall not be transacted.

         Section 2. Place of Meeting.  All meetings of the stockholders
shall be held at the offices of the corporation or such other place as may be
designated by the Board of Directors.

         Section 3. Special  Meetings.  Special meetings of the stockholders may
be called for any purpose or purposes at any time by the  President,  a majority
of the entire  Board of  Directors  or by a committee  of the Board of Directors
specifically  authorized  to call such  meetings.  The business  transacted at a
special meeting of stockholders  shall be limited to the purpose or purposes for
which such  meeting is called,  except as otherwise  determined  by the Board of
Directors or the chairman of the meeting.

         Section  4.  Consent  of  Stockholders  in Lieu of  Meeting.  Except as
otherwise  provided by law or by the  Certificate of  Incorporation,  any action
required to be taken, or which may be taken, at any meeting of stockholders  may
be taken  without a  meeting,  without  prior  notice and  without a vote,  if a
consent in writing,  setting  forth the action so taken,  shall be signed by the
holders  of at least 80% of the shares of  outstanding  stock  entitled  to vote
thereon,  provided  that  prompt  notice of the taking of the  corporate  action
without a meeting by less than unanimous written consent shall be given to those
stockholders who have not consented in writing.

         Section 5. Voting by Ballot.  Unless otherwise  provided by law, voting
on any question or in any election may be by voice unless the presiding  officer
shall order, or any stockholder shall demand, that voting be by secret ballot.

         Section 6. Notice of  Meeting.  Written or printed  notice  stating the
place,  date,  hour and purpose or  purposes of any meeting of the  stockholders
shall be sent or given to each  stockholder  entitled  to vote at such  meeting.
Notice of each meeting of  stockholders  shall be in such form as is approved by
the Board of  Directors  and shall state the  purpose or purposes  for which the
meeting is called,  the date and time when and the place where it is to be held,
and shall be  delivered  personally  or mailed not more than sixty (60) days and
not less than ten (10) days before the day of the meeting.  Notice may be waived
before, during or after any meeting by any stockholder.  The waiver may be oral,
written or by attendance at the meeting; provided, however, that attendance at a
meeting will not  constitute a waiver of notice if the  stockholder  attends the
meeting for the purpose of objecting  to the meeting  itself or, at the meeting,
objects to the consideration of a particular item prior to the voting thereon.

         Section  7.  Quorum.  Except  as  otherwise  provided  by  law  or  the
Certificate of Incorporation,  (a) prior to June 1, 1998 the holders of not less
than a majority  of the  outstanding  shares  entitled to vote,  represented  in
person or by proxy,  shall  constitute a quorum for the transaction of business;
and (b) on or after June 1, 1998 the holders of not less than  one-third  of the
outstanding  shares entitled to vote,  represented in person or by proxy,  shall
constitute a quorum for the transaction of business;  provided, however, that in
the event of an election  contest  subject to Rule 14a-11  under the  Securities
Exchange  Act of 1934,  the  holders of a  majority  of the  outstanding  shares
entitled to vote shall constitute a quorum unless  otherwise  provided by law or
the Certificate of Incorporation.  In the absence of a quorum,  the holders of a
majority of the shares  represented  at the meeting may adjourn the meeting from
time to time  without  further  notice  except as provided in Section 11 of this
Article.

         Section 8. Record  Date.  For the purpose of  determining  stockholders
entitled  to notice of, or to vote at, any meeting of the  stockholders,  or any
adjournment thereof, the Board of Directors may fix in advance a date, such date
being not less than 10 days nor more than 60 days immediately preceding the date
on which the particular  action requiring such  determination of stockholders is
to be taken.  For the purpose of  determining  stockholders  entitled to receive
payment of any  dividend or other  distribution  or  allotment  of any rights or
stockholders  entitled  to  exercise  any  rights  in  respect  of  any  change,
conversion or exchange of stock,  or for the purpose of any other lawful action,
the Board of Directors  may fix a record date,  which date shall not precede the
date upon which the resolution fixing such date is adopted and which record date
shall  not  be  more  than  sixty  days   preceding  the  action  to  be  taken.
Notwithstanding the foregoing,  the Board of Directors shall set record dates in
such manner as to ensure that the Company  shall make such notices to the market
of  such  record  dates  as  may  be  required  by  applicable  law.  Only  such
stockholders  as shall be  stockholders  of record on the date so fixed shall be
entitled to notice of, and to vote at, such  meeting,  or to receive  payment of
such  dividend,  or to receive  such  allotment of rights,  or to exercise  such
rights,  as the case may be,  notwithstanding  any  transfer of any stock on the
books of the corporation after any such record is fixed as aforesaid.

         Section  9.  Voting of  Shares.  Except as  otherwise  provided  by the
Certificates  of Designation of the Series B Perpetual  Preferred  Stock and the
Series C Perpetual  Convertible  Preferred Stock,  each stockholder of record or
the  stockholder's  legal  proxy  shall be  entitled to one vote for each voting
share  standing in the  stockholder's  name as reflected  on the stock  transfer
books of the  corporation  as of the record  date.  If a quorum is present,  the
affirmative  vote of the majority of the shares  represented  at the meeting may
decide any question  properly  before the  meeting,  and shall be the act of the
stockholders  unless the vote of a greater  number of shares is required by law,
the Certificate of Incorporation or these Bylaws.

         Section 10. Proxies. At all meetings of stockholders, a stockholder may
vote by proxy  executed in writing by the  stockholder  or by the  stockholder's
duly authorized  attorney-in-fact.  Such proxy shall be filed with an officer of
the corporation or with the duly authorized transfer agent of the corporation at
or  before  the time of the  meeting.  A proxy  shall be  valid  for the  period
specified in the proxy or, if no expiration date is provided in the proxy, for a
period  not to exceed  three  years  from the date of its  execution.  A proxy's
authority  shall not be revoked by the death or  incapacity of the maker unless,
before  the vote is cast and the  authority  exercised,  written  notice of such
death or incapacity is given to the corporation.

         Section  11.  Adjournment.  If  any  meeting  of  the  stockholders  be
adjourned to another time or place, no notice as to such adjourned  meeting need
be  given  other  than  by  announcement  at the  meeting,  at the  time  of its
adjournment.


                                   ARTICLE III
                               BOARD OF DIRECTORS

         Section 1. Board of Directors.  The business and affairs of the
corporation shall be managed by, or under the direction of, its Board of
Directors.  The members of the Board of Directors need not be stockholders.
Directors shall possess all qualifications required of them pursuant to the
Certificate of Incorporation.

         Section  2.  Number and  Tenure.  (a) The  number of  directors  of the
corporation  shall be as determined from time to time by resolution of the Board
of Directors,  subject to the provisions of the  Certificate  of  Incorporation.
Each director elected by the  stockholders,  and each director elected to fill a
vacancy  or newly  created  directorship,  shall  serve  until the next  regular
stockholder  meeting and until his or her  successor  is elected and  qualified.
Upon the occurrence of the Threshold Time (as defined in Article VII,  Section 1
of the Certificate of  Incorporation),  the directors of the Corporation,  other
than those who may be elected  pursuant to the terms of any series of  Preferred
Stock,  shall be  classified,  with respect to the time for which they severally
hold office,  into three classes,  designated Classes I, II and III, which shall
be nearly as equal as  possible.  Class I shall  consist  of two (2)  directors,
Class II shall consist of two (2) directors and Class III shall consist of three
(3) directors.  The membership of each class shall be determined by the Board of
Directors.  Directors  of Class I shall  serve for a term  which  expires at the
first  annual  meeting  of  stockholders  to be held after the  Threshold  Time.
Directors of Class II shall serve for a term which  expires at the second annual
meeting of stockholders to be held after the Threshold Time.  Directors of Class
III  shall  serve  for a term  which  expires  at the third  annual  meeting  of
stockholders  to be held after the  Threshold  Time. At each  succeeding  annual
meeting of stockholders  following such initial  classification,  the respective
successors of each class shall be elected for three year terms.  Notwithstanding
the foregoing, a director's term shall expire on his or her death,  resignation,
removal or disqualification.

         (b) Only persons who are  nominated in accordance  with the  procedures
set forth in this  paragraph  (b) shall be eligible for  election as  directors.
Nominations of persons for election to the Board of Directors of the Corporation
may be made at a meeting of  stockholders by or at the direction of the Board of
Directors  or by any  stockholder  of the  Corporation  entitled  to vote in the
election of directors at the meeting who complies with the notice procedures set
forth in this  paragraph (b). Such  nominations,  other than those made by or at
the direction of the Board of Directors, shall be made pursuant to timely notice
in writing to the Secretary of the Corporation in accordance with the provisions
for timeliness  contained in Article II, Section 1(b) above. Such  stockholders'
notice  shall  set  forth as to each  nominee  for  election  or  reelection  as
director:  (1) the name,  age,  business  address and residence  address of such
person; (2) the principal occupation or employment of such person; (3) the class
and number of shares of stock of the Corporation which are beneficially owned by
such person (for the purposes of the regulations under Sections 13 and 14 of the
Securities  Exchange  Act of 1934,  as amended);  and (4) any other  information
relating to such person that would be required to be disclosed in  solicitations
or proxies for the  election  of such  person as a director  of the  Corporation
pursuant to  Registration  14A under the  Securities  Exchange  Act of 1934,  as
amended, and such person's written consent to being named in any proxy statement
as a nominee and to serving as a director,  if elected. The notice must also set
forth as to the stockholder submitting the nomination: (1) the name and address,
as they  appear on the  Corporation's  records;  and (2) the class and number of
shares  of  stock  of the  Corporation  which  are  beneficially  owned  by such
stockholder,  determined  in the same manner as  ownership is  determined  for a
nominee.  At the request of the Board of Directors,  any person nominated by the
Board of Directors  for election as a director  shall  furnish to the  Secretary
that  information  required  to  be  set  forth  in a  stockholder's  notice  of
nomination which pertains to the nominee. The Chairman of the meeting at which a
stockholder  nomination is presented shall, if the facts warrant,  determine and
declare to the meeting that such  nomination was not made in accordance with the
procedures  prescribed by this paragraph (b), and, in which event, the defective
nomination shall be disregarded.

         Section 3.  Vacancies.  (a) Except as provided in paragraph  (b) below,
any vacancy occurring on the Board of Directors by reason of death, resignation,
removal or disqualification may be filled by the unanimous vote of the remaining
directors,  even though less than a quorum,  at any regular or special  meeting.
Except as provided in paragraph  (b) below,  vacancies on the Board of Directors
resulting from newly created  directorships  may be filled only by the unanimous
vote of the directors serving at the time of the increase.

         (b) In the event a vacancy  occurs on the Board of  Directors by reason
of death,  resignation,  removal or disqualification of a director elected by or
appointed  upon the  recommendation  of the  holders of the  Series C  Perpetual
Convertible  Preferred  Stock (a "Series C Director"),  the  remaining  Series C
Directors,  if any, shall elect a new director to fill such vacancy. If no other
Series C Directors are serving at the time of the death, resignation, removal or
disqualification  of a Series C Director,  the holders of the Series C Perpetual
Convertible  Preferred Stock shall elect a new director to fill such vacancy. If
one or more new directorships are created in connection with the issuance of the
Series C Perpetual  Convertible Preferred Stock, each such new director shall be
appointed  by the  unanimous  vote of the  directors  then in  office  upon  the
recommendation  of  the  holders  of  a  majority  of  the  Series  C  Perpetual
Convertible Preferred Stock.

         Section 4. Resignations.  Any director may resign at any time by giving
written  notice to the  chairman of the Board,  if any, or to the  president  or
secretary,  if any, of the corporation.  Unless a later date is specified in the
notice as the effective date of  resignation,  resignation  shall take effect on
the date of receipt of the written notice by the  corporation.  Unless otherwise
specified in such notice,  acceptance of the resignation  shall not be necessary
to make it effective.

         Section 5. Regular and Annual Meetings. The Board of Directors may hold
regular  meetings on an annual or other periodic basis.  Except as may otherwise
be provided in a resolution of the Board of Directors,  or in any notice of such
meeting if the Board of  Directors  has  failed to act on the issue,  the annual
meeting of the Board shall be held  immediately  following the annual meeting of
the stockholders, and regularly scheduled meetings may be held without notice at
such time and place as may be provided by  resolution of the Board of Directors.
Notwithstanding the foregoing,  the failure of the corporation to hold an annual
or other  regularly  scheduled  meeting  shall  not  affect  the  status  of the
directors  or  officers,  or the status of the  corporation  to  continue  as an
operating  entity,   unless  the  Board  of  Directors   provides  otherwise  by
resolution.

         Section 6. Special Meetings.   Special meetings of the Board of
Directors may be called by the president of the corporation, the chairman of the
Board of Directors, if the Board has elected one of its members to act as its
chairman, or by resolution of the Board of Directors.

         Section 7. Notice of Special Meetings. The secretary,  or in his or her
absence any other officer of the corporation, shall give each director notice of
the time and place of holding of special  meetings of the Board of  Directors by
mail at least five days  before the  meeting,  or by  telephone,  electronic  or
facsimile  transmission  or personal  service given at least 24 hours before the
meeting. A director may waive notice of any meeting before,  during or after the
meeting, and the waiver may be written, oral or by attendance. The attendance of
a director at any meeting and participation therein shall constitute a waiver of
notice of such  meeting  unless a director  attends such meeting for the express
purpose of objecting to the  transaction of any business  because the meeting is
not  lawfully  called  or  convened,  and  such  director  does  not  thereafter
participate  in the meeting.  Neither the business to be transacted  at, nor the
purpose of, any special  meeting of the Board of Directors  need be specified in
the notice or waiver of notice for such  meeting.  No notice need be provided of
any meeting which is adjourned and later  reconvened  other than by announcement
at the meeting at which adjournment is taken.

         Section 8. Place of Meetings;  Meetings by  Telephone.  Meetings of the
Board shall be at the principal office of the corporation or at such other place
as the directors may from time to time determine.  A meeting of the Board may be
held by any means of communication through which all person participating in the
meeting may simultaneously hear and converse with each other during the meeting,
including by means of conference telephone or similar communications  equipment.
Participation in a meeting by any such means  constitutes  presence in person at
the meeting.

         Section 9.  Quorum.  At all  meetings  of the Board,  a majority of the
directors shall  constitute a quorum for the transaction of business;  provided,
however,  that if less than all of the directors are present at said meeting,  a
majority of the  directors  present  may  adjourn the meeting  from time to time
without  notice  other  than  an  announcement  at  the  meeting  at  which  the
adjournment is taken.

         Section  10. Act of Board.  The act of the  majority  of the  directors
present at a meeting at which a quorum is present  shall be the act of the Board
of Directors,  unless  otherwise  provided by the Bylaws,  by the Certificate of
Incorporation or by law.

         Section  11.  Absent  Director.  A director  may give  advance  written
consent or  opposition  to a proposal  to be acted on at a Board  meeting.  If a
director is not present at the meeting, consent or opposition to a proposal does
not constitute  presence for purposes of determining  the existence of a quorum,
but consent or opposition  shall be counted as a vote in favor of or against the
proposal  and shall be entered in the  minutes or other  record of action at the
meeting,  if the proposal acted on at the meeting is  substantially  the same or
has  substantially  the same effect as the  proposal to which the  director  has
consented or objected.

         Section 12. Action without Meeting. Except as otherwise provided by law
or by the Certificate of  Incorporation,  any action which is required or may be
taken at a meeting of the Board of Directors  or any  committee of the Board may
be taken  without a meeting  if a consent  in writing  (including  a  telecopied
transmission), setting forth the action so taken, is signed by a majority of all
the directors or members of the  committee  entitled to vote with respect to the
subject matter thereof,  except as to matters that require stockholder approval,
in which case a consent in writing shall be signed by all of the directors. Such
written action shall be effective on the date when signed by the required number
of directors or committee  members,  or such other  effective  date as set forth
therein.  When written  action is taken by less than all of the  directors,  all
directors shall be notified  immediately of its text and effective date. Failure
to provide the notice,  however,  shall not  invalidate  the written  action.  A
director  who does not sign or  consent  to the  written  action  shall  have no
liability for the action or actions taken thereby.

         Section 13. Committees.  The Board of Directors may, by the affirmative
vote of a majority of the number of  directors,  designate  two or more of their
number to constitute an executive committee,  which, to the extent determined by
the Board and allowed by law, shall have and exercise the authority of the Board
in the management of the business of the corporation,  subject to the provisions
of the Certificate of Incorporation.  Such executive committee shall act only in
the interval  between meetings of the Board and shall be subject at all times to
the control and direction of the Board.

         The Board of Directors  may, by the  affirmative  vote of a majority of
the number of directors,  also appoint one or more natural  persons who need not
be Board members to serve on such other  committees as the Board may  determine.
Such other  committees  shall have such  powers and duties as shall from time to
time be prescribed by the Board.  Such other  committees shall be subject at all
times to the control and direction of the Board.

         A majority of the members of any committee constitutes a quorum for the
transaction  of business.  All committees  shall keep accurate  minutes of their
meetings,  which minutes shall be made available upon request to members of that
committee and to any director.

         Section 14. Chairman of the Board. The directors may elect one of their
members to serve as the chairman of the Board of Directors.  The chairman  shall
be subject to the control of, and may be removed by, the Board of Directors.  He
or she shall  perform  such  duties as may from time to time be  assigned by the
Board.

         Section 15. Reliance upon Records.  Every director, and every member of
any committee of the Board of Directors, shall, in the performance of his or her
duties,  be fully  protected  in relying  in good faith upon the  records of the
corporation and upon such information, opinions, reports or statements presented
to the  corporation  by any of its officers or  employees,  or committees of the
Board of Directors,  or by any other person as to matters the director or member
reasonably  believes  are within  such  other  person's  professional  or expert
competence and who has been selected with reasonable care by or on behalf of the
corporation, including, but not limited to, such records, information, opinions,
reports  or  statements  as to the value and amount of the  assets,  liabilities
and/or net  profits of the  corporation,  or any other  facts  pertinent  to the
existence  and  amount of surplus or other  funds  from  which  dividends  might
properly be declared and paid,  or with which the  corporation's  capital  stock
might properly be purchased or redeemed.

         Section  16.  Interested  Directors.  A  director  who is  directly  or
indirectly a party to a contract or transaction  with the  corporation,  or is a
director  or officer of or has a financial  interest  in any other  corporation,
partnership, association or other organization which is a party to a contract or
transaction with the corporation, may be counted in determining whether a quorum
is present at any meeting of the Board of  Directors  or a committee  thereof at
which such  contract  or  transaction  is  considered  or  authorized,  and such
director may participate in such meeting and vote on such  authorization  to the
extent  permitted by applicable  law,  including  Sections 141(h) and 144 of the
General Corporation Law of the State of Delaware.

         Section  17.   Compensation.   Unless   otherwise   restricted  by  the
Certificate of Incorporation, the Board of Directors shall have the authority to
fix the compensation of directors.  The directors shall be paid their reasonable
expenses,  if any, of  attendance at each meeting of the Board of Directors or a
committee  thereof  and may be paid a fixed  sum  for  attendance  at each  such
meeting and an annual retainer or salary for services as a director or committee
member. No such payment shall preclude any director from serving the corporation
in any other capacity and receiving compensation therefor.

         Section 18.  Presumption of Assent.  For purposes of any liability as a
director, a director of the corporation who is present at a meeting of the Board
of Directors at which action on any corporate  matter is taken shall be presumed
to have  assented  to the  action  taken  unless  (a) he or she  objects  at the
beginning of the meeting to the  transaction of business  because the meeting is
not  lawfully  called or convened  and does not  thereafter  participate  in the
meeting; or (b) he or she votes against the action at the meeting.


                                   ARTICLE IV
                                    OFFICERS

         Section 1.  Election of Officers.  The Board of Directors  shall,  from
time to time, elect one or more persons to exercise the functions of the offices
of president, secretary and chief financial officer. The Board of Directors may,
but shall not be required to, elect a treasurer,  controller,  secretary and one
or more vice presidents,  as it deems necessary or advisable.  In addition,  the
Board of  Directors  may  elect  such  other  officers  and  agents  as it deems
necessary  or  advisable,   including   assistant   secretaries   and  assistant
treasurers.  Such officers shall exercise such powers and perform such duties as
are  prescribed by these Bylaws or as may be otherwise  determined  from time to
time by the Board of  Directors.  Any number of offices  or  functions  of those
offices may be held or exercised by the same person.

         Section  2.  President.  The  President  shall be the  chief  executive
officer  of the  corporation.  He  shall  direct,  coordinate  and  control  the
corporation's  business and  activities  and its operating  expenses and capital
expenditures  and shall  have  general  authority  to  exercise  all the  powers
necessary for the chief executive officer of the corporation,  all in accordance
with basic  policies  established  by and subject to the control of the Board of
Directors.  The  President  shall  also be the chief  operating  officer  of the
corporation.  The  president  shall (a) have general  active  management  of the
business of the  corporation;  (b) when present,  preside at all meetings of the
Board and of the stockholders,  unless such duties shall have been assigned to a
Chairman of the Board of Directors;  (c) see that all orders and  resolutions of
the Board are carried  into  effect;  (d) sign and  deliver,  in the name of the
corporation,  any  deeds,  mortgages,  bonds,  contracts  or  other  instruments
pertaining  to the  business  of the  corporation,  except in cases in which the
authority  to sign and  deliver is required  by law to be  exercised  by another
person or is expressly  delegated by the  Certificate  of  Incorporation,  these
Bylaws or by the Board to some other  officer or agent of the  corporation;  (e)
maintain  records of and,  whenever  necessary,  certify all  proceedings of the
Board and the  stockholders;  and (f) perform  other  duties  prescribed  by the
Board.

         Section 3. Chief Financial  Officer.  The chief financial officer shall
(a) keep accurate financial records for the corporation;  (b) deposit all money,
drafts and checks in the name and to the credit of the  corporation in the banks
and  depositories  designated  by the Board;  (c) endorse for deposit all notes,
checks and drafts  received by the  corporation as ordered by the Board,  making
proper  vouchers  therefor;  (d) disburse  corporate  funds and issue checks and
drafts in the name of the  corporation,  as ordered by the Board;  (e) render to
the president and the Board, whenever requested,  an account of all transactions
by  the  chief  financial  officer  and  of  the  financial   condition  of  the
corporation;  and (f) perform  other  duties  prescribed  by the Board or by the
president.

         Section 4.  Secretary.  The secretary  shall attend all sessions of the
Board of Directors  and all meetings of the  stockholders,  and record all votes
and  minutes  of all  proceedings  in a book  kept for that  purpose,  and shall
perform like duties for the standing  committees  when  required.  The secretary
shall give or cause to be given notice of all meetings of the  stockholders  and
of the Board of Directors when notice is required,  and shall perform such other
duties as may be  prescribed  by the Board of Directors  or the chief  executive
officer.  The  secretary  shall keep in safe  custody  the seal,  if any, of the
corporation, and shall affix the same to any instrument requiring it.

         Section 5. Terms of Office.  The officers of the corporation shall hold
office for such terms as shall be  determined  from time to time by the Board of
Directors or until their successors are chosen and qualify in their stead.

         Section 6. Compensation.  The compensation of all executive officers of
the corporation shall be determined by the Board of Directors.

         Section 7. Resignations.  An officer may resign at any time by giving
written notice to the corporation.  The resignation is effective without
acceptance when the notice is given to the corporation, unless a later effective
date is specified in the notice.

         Section 8. Removals.  An officer may be removed at any time, with or
without cause, by a resolution approved by the affirmative vote of a majority of
the directors present.  Such removal is without prejudice to any contractual
rights of the officer.

         Section 9.  Vacancies.  If the office of any  officer or agent  becomes
vacant by reason of death, resignation,  retirement,  disqualification,  removal
from office or  otherwise,  the Board of  Directors,  may,  and in the case of a
vacancy in the office of chief  executive  officer  or chief  financial  officer
shall,  choose a successor or successors who shall hold office for the unexpired
term in respect of which such vacancy occurred.

         Section 10.  Contract Rights.  The election or appointment of a person
as an officer or agent of the corporation does not, of itself, create contract
rights.


                                    ARTICLE V
                                 INDEMNIFICATION

         Section  1.   Definitions.   For   purposes  of  this  Article  V:  (a)
"corporation"  shall be deemed to mean the  corporation  and shall  include,  in
addition to the resulting  corporation,  any constituent  corporation (including
any constituent of a constituent)  absorbed in a consolidation  or merger which,
if its separate  existence had continued,  would have had power and authority to
indemnify its directors,  officers,  employees and agents so that any person who
is  or  was  a  director,   officer,  employee  or  agent  of  such  constituent
corporation, or is or was serving at the request of such constituent corporation
as a director, officer, employee or agent of another legal entity shall stand in
the same  position  under the  provisions  of this Article V with respect to the
resulting  or  surviving  corporation  as he would  have  with  respect  to such
constituent  corporation if its separate  existence had continued;  (b) a "legal
entity" is a corporation, partnership, joint venture, trust or other enterprise;
(c) a "proceeding" is any action, suit, or proceeding,  whether civil, criminal,
administrative,  arbitrative or investigative, including an action or suit by or
in the right of the  corporation  to  procure a judgment  in its favor,  and any
appeal in such an action, suit, or proceeding,  and any inquiry or investigation
that  could  lead  to such  action,  suit or  proceeding;  and (d) a  "qualified
position"  with  respect to any legal  entity is a position  as a director or an
officer  of such  legal  entity or a  position  held by a  director,  officer or
employee of such legal  entity  which does or might  constitute  him a fiduciary
with respect to any employee benefit plan for the employees of such legal entity
under any federal or state law regulating employee benefit plans.

         Section 2. Mandatory  Indemnification.  The corporation shall indemnify
each  person  who was or is a party or is  threatened  to be made a party to any
proceeding by reason of the fact that he is serving in a qualified position with
respect to the  corporation or is serving in a similar  capacity with respect to
any other legal entity at the request of the  corporation,  against all expenses
(including   attorneys'  fees  and  costs  of  investigation   and  litigation),
judgments, fines and amounts paid in settlement actually and reasonably incurred
by him in connection  with any such  proceeding to the maximum extent  permitted
under the General  Corporation Law of the State of Delaware (the "Delaware Law",
which term shall be deemed to include the General  Corporation  Law of the State
of  Delaware  or any  successor  statute or section  thereof,  as now written or
hereafter  amended).  The  termination  of any  proceeding  by judgment,  order,
settlement,  conviction,  or upon a plea of nolo  contendere or its  equivalent,
shall not of itself create a presumption that such person acted in such a manner
as to make him  ineligible  for  indemnification.  The  right of a person  to be
indemnified  hereunder  shall be a contract right and shall include the right to
be  paid  by the  corporation  all  expenses  incurred  in  defending  any  such
proceeding  in  advance  of its  final  disposition  upon  compliance  with  the
provisions of Delaware Law then in effect concerning advancement of expenses.

         Section   3.   Permissive   Indemnification.   In   addition   to   the
indemnification  provided for in Section 2, the corporation shall have the power
to indemnify or contract in advance to indemnify, to a lesser or the same extent
that  indemnification  is required  under  Section 2, any person who was or is a
party or is  threatened  to be made a party to any  proceeding  by reason of the
fact that he is serving in any capacity with respect to the  corporation or with
respect to any other legal entity at the request of the corporation.

         Section  4.   Determination   that   Indemnification   is  Proper.  Any
indemnification  under this Article V (unless  ordered by a court) shall be made
by the corporation  only as authorized in the specific case upon a determination
that such  indemnification  is permitted  under Delaware Law, or, in the case of
indemnification under Section 3, is proper because the requirements specified by
the  corporation  with  respect  to such  indemnification  have been  met.  Such
determination  shall be made (a) by the Board of Directors by a majority vote of
a quorum  consisting  of  directors  who  neither  are nor were  parties  to the
proceeding, (b) if such a quorum is not obtainable or, even though obtainable, a
majority of disinterested  directors so directs, by independent legal counsel in
a written  opinion or (c) by the  stockholders.  In making a  determination  the
directors  may rely,  as to all  questions of law, on the advice of  independent
legal counsel.

         Section  5.  Claims for  Indemnification  or  Advances.  If a claim for
indemnification  or advancement of expenses hereunder is not paid in full by the
corporation  within 60 days  after a  written  claim  has been  received  by the
corporation,  the  claimant  may at any time  thereafter  bring suit against the
corporation  to recover the unpaid  amount of the claim,  and if  successful  in
whole or in part,  the  claimant  shall be entitled  to be paid the  expenses of
prosecuting  such  claim.  It shall be a defense  to any such  action  that such
indemnification  or  advancement  of costs of defense  are not  permitted  under
Delaware  Law,  but  the  burden  of  proving  such  defense  shall  be  on  the
corporation.

         Section 6. Miscellaneous.  Every reference in this Article V to persons
who are entitled to  indemnification  and  advancement of expenses shall include
all persons who formerly occupied any of the positions  hereinabove set forth in
this Article V, to the extent they would have been  entitled to  indemnification
and advancement of expenses under the provisions of this Article V if they still
held such positions and their respective  heirs,  executors and  administrators.
Indemnification  or advancement of expenses  provided  pursuant to the foregoing
provisions  of this  Article V shall  not be  exclusive  of any other  rights of
indemnification  or advancement of expenses to which any person may be entitled.
Such rights include,  but are not limited to, any and all rights under insurance
policies that may be purchased  and  maintained  by the  corporation  or others,
whether or not the corporation  would have the power to indemnify such person in
the  particular  instance  under the provisions of this Article V, but no person
shall be  entitled to  indemnification  by the  corporation  to the extent he is
indemnified by any other party, including an insurer.

         Section  7.  Insurance.  The  corporation  may  purchase  and  maintain
insurance on behalf of any person who is or was a director,  officer or employee
of the corporation,  or is or was serving at the request of the corporation as a
director,  officer  or  employee  of  another  corporation,  partnership,  joint
venture,  trust or other enterprise  against any liability  asserted against him
and incurred by him in any such capacity,  or arising out of his status as such,
whether  or not the  corporation  would  have  the  power or the  obligation  to
indemnify him against such liability under the provisions of this Article V.


                                   ARTICLE VI
                                     SHARES

         Section  1.  Certificates.  The  interest  of each  stockholder  of the
corporation  shall be evidenced by  certificates  for shares of capital stock in
such form or forms as the appropriate  officers of the corporation may from time
to time  prescribe,  unless  it  shall  be  determined  by,  or  pursuant  to, a
resolution  adopted by the Board of Directors that the shares  representing such
interest be uncertificated.  If certificated, each stockholder shall be entitled
to a  certificate  representing  his  shares  of  capital  stock,  signed by the
president or a vice president,  and by the secretary or an assistant  secretary,
if one has been  elected or  appointed,  and  otherwise  by the chief  financial
officer;  provided,  however,  that where a certificate  is  countersigned  by a
transfer  agent or an assistant  transfer agent or by a transfer clerk acting on
behalf of the corporation and registered by a registrar,  the signatures of said
officers on such certificates for shares may be facsimile.  If a person signs or
has a facsimile  signature placed upon a certificate while an officer,  transfer
agent or  registrar of the  corporation,  the  certificate  may be issued by the
corporation,  even if the  person has  ceased to have that  capacity  before the
certificate  is issued,  with the same effect as if the person had that capacity
at the date of its issue.  All  certificates  for shares shall be  consecutively
numbered or otherwise  identified,  and shall state the name of the corporation,
that it is organized  under the laws of the State of  Delaware,  the name of the
person to whom the shares are  issued,  the number and class of shares,  and the
designation of the series, if any, that the certificate represents.  The name of
the person to whom the shares are issued,  with the number of shares and date of
issue, shall be entered on the books of the corporation.

         Section 2. Transfer of Shares.  The shares of stock of the  corporation
shall  be  transferable  upon  its  books  only  by  the  persons  named  in the
certificates  or  by  their  attorneys-in-fact  or  legal  representatives  duly
authorized in writing,  and upon  surrender to the  corporation of the old stock
certificates,  properly  endorsed,  to the  person  in  charge  of the stock and
transfer  books and ledgers,  or to such other persons as the Board of Directors
may designate,  by whom they shall be canceled.  New certificates for the shares
shall  thereupon be issued to the person  entitled to such new  certificates.  A
record shall be made of each transfer, and whenever a transfer shall be made for
collateral security,  and not absolutely,  it shall be so expressed in the entry
of the transfer.

         Section  3.  Lost   Certificate.   Any  stockholder   claiming  that  a
certificate for shares has been lost,  destroyed or wrongfully  taken shall make
an  affidavit  or  affirmation  of that fact and, if the Board of  Directors  so
requires,  shall:  (a)  advertise  such  fact in such  manner  as the  Board  of
Directors may require;  (b) give to the  corporation  and its transfer agent and
registrar,  if any, a bond of  indemnity in open penalty as to amount or in such
other sum as the Board of  Directors  may direct,  in form  satisfactory  to the
Board of Directors and to the transfer  agent and registrar of the  corporation,
if any,  and with or without such  sureties as the Board of  Directors  with the
approval of the transfer  agent and registrar,  if any, may  prescribe;  and (c)
satisfy such other requirements as may be imposed by the Board.

         If  notice by the  stockholder  of the loss,  destruction  or  wrongful
taking of a certificate is received by the  corporation  before the  corporation
has received notice that the shares  represented by such  certificate  have been
acquired by a bona fide purchaser,  and if the foregoing requirements imposed by
the Board  are  satisfied,  then the  Board of  Directors  shall  authorize  the
issuance  of a new  certificate  for shares of the same class and series and for
the same number of shares as the one alleged to have been lost or destroyed.

         Section 4. Dividends.  The Board of Directors may declare and pay
dividends to the extent permitted by statute and the Certificate of
Incorporation.


                                   ARTICLE VII
                                  MISCELLANEOUS

         Section 1. Books of Account.  The corporation shall keep such books of
account as are required by statute or the Certificate of Incorporation.

         Section 2.  Corporate  Seal.  If so directed by the Board of Directors,
the corporation may use a corporate seal. The failure to use such seal, however,
shall  not  affect  the  validity  of any  documents  executed  on behalf of the
corporation.  The  seal  need  only  include  the word  "seal",  but it may also
include, at the discretion of the Board of Directors, such additional wording as
is permitted by law.

         Section 3. Fiscal Year.  The fiscal year of the corporation shall be as
determined by resolution of the Board of Directors.

         Section 4. Amendment of Bylaws. The power to adopt, amend or repeal the
Bylaws is vested in the Board.  The power of the Board is subject,  however,  to
the power of the  stockholders  to amend or repeal  Bylaws  adopted,  amended or
repealed by the Board.

         Section  5.  Stock of other  Corporations  or other  Interests.  Unless
otherwise ordered by the Board of Directors,  the chief executive  officer,  the
secretary,  if any, and such other attorneys or agents of the corporation as may
from time to time be  authorized  by the Board of  Directors  or the  president,
shall have full power and authority on behalf of the corporation to attend,  and
to act and  vote in  person  or by proxy  at,  any  meeting  of the  holders  of
securities of any  corporation or other entity in which the  corporation may own
or hold shares or other  securities,  and at such meetings shall possess and may
exercise all the rights and powers  incident to the  ownership of such shares or
other securities which the  corporation,  as the owner or holder thereof,  might
have possessed and exercised if present. The president,  the secretary,  if any,
or such  attorneys or agents,  may also  execute and  deliver,  on behalf of the
corporation,   powers  of  attorney,   proxies,   consents,  waivers  and  other
instruments  relating  to  the  shares  or  securities  owned  or  held  by  the
corporation.






                           PURCHASE AND SALE AGREEMENT


                                 BY AND BETWEEN


                          GE CAPITAL CONSUMER CARD CO.


                                       AND


             DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION



                            Dated as of May 10, 1999


<PAGE>





                                TABLE OF CONTENTS

                                                                         Page

ARTICLE 1 - DEFINITIONS....................................................1
         1.1      Definitions..............................................1
         1.2      Construction.  ..........................................6

ARTICLE 2 - PURCHASE AND SALE OF ACQUIRED ASSETS...........................7
         2.1      Acquired Assets.  .......................................7
         2.2      Assumed Liabilities.  ...................................7
         2.3      Purchase Price.  ........................................8
         2.4      Use of Name and Trademarks...............................8
         2.5      Interim Servicing Agreement.  ...........................9
         2.6      Agreements with Third Parties.  .........................9

ARTICLE 3 - THE CLOSING....................................................9
         3.1      The Closing.  ...........................................9
         3.2      Documents and Certificates.  ...........................10
         3.3      Valuation Date Statement................................10
         3.4      Payments on the Closing Date............................11
         3.5      Settlement Date Statement.  ............................11
         3.6      Payments on the Settlement Date.  ......................11
         3.7      Post Closing Payments (the "Post Closing Payments").....12
         3.8      Power of Attorney ......................................12
         3.9      Dispute Resolution......................................12

ARTICLE 4 - REPRESENTATIONS AND WARRANTIES................................13
         4.1      Representations and Warranties of Seller................13
         4.2      Representations and Warranties of Purchaser.............17
         4.3      NO OTHER REPRESENTATIONS OR WARRANTIES..................19

ARTICLE 5 - CERTAIN COVENANTS.............................................19
         5.1      Mutual Covenants and Agreements.........................19
         5.2      Certain Covenants of Seller.............................21
         5.3      Covenants of Purchaser..................................23

ARTICLE 6 - CONDITIONS OF CLOSING.........................................24
         6.1      Conditions Applicable to Purchaser......................24
         6.2      Conditions Applicable to Seller.........................26



ARTICLE 7 - INDEMNIFICATION...............................................27
         7.1      Seller's Indemnification Obligations....................27
         7.2      Purchaser's Indemnification Obligations.................28
         7.3      Definition of Losses....................................28
         7.4      Tax Consequences of Indemnification.....................28
         7.5      Procedures..............................................28

ARTICLE 8 - TERMINATION...................................................30
         8.1      Termination By Either Party.............................30
         8.2      Effect of Termination...................................30

ARTICLE 9 - MISCELLANEOUS.................................................31
         9.1      Survival of Representations and Warranties..............31
         9.2      Notices.................................................31
         9.3      Assignment..............................................32
         9.4      Entire Agreement........................................32
         9.5      Amendments and Waivers..................................32
         9.6      Expenses................................................32
         9.7      Captions; Counterparts..................................32
         9.8      Governing Law...........................................33
         9.9      Severability............................................33

                  Exhibit A.........Interim Servicing Agreement
                  Exhibit B.........Settlement Date Statement
                  Exhibit C.........Valuation Date Statement
                  Exhibit D.........Assignment and Assumption Agreement
                  Exhibit E.........Opinion of Counsel for Seller
                  Exhibit F.........Additional Opinion of Counsel for Seller
                  Exhibit G.........Opinion of Counsel for Purchaser
                  Schedule 4.1(c)...Consents
                  Schedule 4.1(g)(i)Copies of forms of Cardholder Agreements
                  Schedule 4.1(g)(ii)Change of Terms not Implemented
                  Schedule 4.1(m)...Third Party Agreements Relating to Benefit
                                    or Enhancement Programs
                  Schedule 4.1(n)...Co-Brand Agreements
                  Schedule 5.2(d)...Card Enhancements






<PAGE>



                           SALE AND PURCHASE AGREEMENT


This Sale and Purchase  Agreement (the  "Agreement") is made and entered into as
of the 10th day of May,  1999 by and  between GE Capital  Consumer  Card Co., an
Ohio  state-chartered  Bank  ("Seller"),  and Direct Merchants Credit Card Bank,
National Association, a national banking association ("Purchaser").

                                   WITNESSETH

         A.       Seller is the owner of unsecured lines of credit accessible by
MasterCard and Visa credit cards.

         B. Seller  desires to sell, and Purchaser  desires to purchase,  on the
terms set forth herein,  the properties,  rights and privileges of Seller in and
to certain credit card accounts and related assets.

         C.  Purchaser has  requested,  and Seller has agreed,  that Seller will
service the credit card  accounts  sold and  purchased  hereunder for an interim
period after the Closing Date.


                             ARTICLE 1 - DEFINITIONS

1.1 Definitions. Except as otherwise specifically indicated, the following terms
shall have the meanings specified herein.

         "Accountants" shall have the meaning specified in Section 3.9(b).

         "Accounts"  shall mean the credit card accounts that are  identified by
         name and account  number on the computer  generated tape of accounts as
         of the Cut-Off Time (the "Accounts Tape").

         "Accrued Interest" shall mean, as of the relevant date, all accrued but
         unposted  periodic  finance charges on the Accounts,  prorated for that
         period of the billing cycle on or before such relevant date.

         "Acquired Assets" shall have the meaning specified in Section 2.1(a).

         "Affiliate"  shall mean,  with  respect to any person,  corporation  or
         entity,  any other  person,  corporation  or entity  that  directly  or
         indirectly controls,  is controlled by or is under common control with,
         such person, corporation or entity.

         "Agreement" shall have the meaning specified in the first paragraph
          hereof.



<PAGE>




         "AMGEN Loss Sharing" shall mean Seller's  rights and  obligations  from
         and after the Closing Date, under Article VIII of that certain Sale and
         Purchase  Agreement dated as of June 27, 1997,  among American  General
         Financial Center, a Utah corporation and AGF Funding,  Inc., a Delaware
         corporation, as sellers, and Seller, as buyer.

         "Assignment and Assumption Agreement" shall have the meaning specified
          in Section 3.2.

         "Assumed Liabilities" shall have the meaning specified in Section 2.2.

         "Bank Waiver" shall have the meaning specified in Section 4.2(c).

         "Bankrupt"  shall  mean  an  Account  which  fits  one or  more  of the
          following descriptions as of the Cut-Off Time:

                  (i)      has been identified on the Seller's processing system
                           in a type code,  credit rating or user status code as
                           Bankrupt; or

                  (ii)     Seller   receives   notice  that  the  Cardholder  is
                           bankrupt  by  conducting  the   bankruptcy   database
                           match-up in accordance with Section 3.3(a).

         "Books and Records"  shall mean the following  books and records in the
         possession  of  Seller,  relating  to the  Accounts:  applications  for
         Accounts,  acceptance  certificates  for prescreened  offers,  periodic
         statements,  credit and collection  files,  file  maintenance  data and
         correspondence,   whether  in   documentary   form  or  on   microfilm,
         microfiche, magnetic tape, computer disk or other form.

         "Business Day" shall mean each day other than Saturday, Sunday or a day
         on which  banking  institutions  in the  State of Ohio or the  State of
         Arizona are authorized or obligated by law or regulation to close.

         "Cardholder" shall mean an applicant and/or  co-applicant in whose name
         an Account was established or is maintained.

         "Cardholder  Agreement"  shall mean an agreement  between  Seller and a
         Cardholder  containing  the  terms  and  conditions  applicable  to  an
         Account, as amended and in effect from time to time.

         "Cardholder  List"  shall  mean a list  containing  the  names and most
         recent addresses of Cardholders.

         "Charge-off" or  "Charged-off"  shall mean an Account which fits one of
         the following descriptions as of the Cut-Off Time:

                  (i)      Accounts  which have been  identified on the Seller's
                           processing  system in a type code,  credit  rating or
                           user status code as charged-off;
                  (ii)     Accounts with balances that are equal to or more than
                           180 days contractually delinquent; or

                  (iii)    any Accounts that are not statused as  charged-off on
                           the Seller's  processing  system but should have been
                           so statused  prior to the Cut-Off Time in  accordance
                           with the Policies and Procedures.

         "Closing" shall have the meaning specified in Section 3.1.

         "Closing Date" shall have the meaning specified in Section 3.1.

         "Closing Time" shall have the meaning specified in Section 3.1.

         "Co-Brand Agreements" shall mean the agreements set forth on Schedule
         4.1(n).

         "Code" shall mean the Internal Revenue Code of 1986, as amended.

         "Computer Systems" shall have the meaning specified in Section 4.1(p).
 .
         "Confidentiality  Agreement"  shall mean that  certain  Confidentiality
         Agreement dated as of March 9, 1999, between Purchaser and Seller.

         "Credit Balances" shall mean all amounts owing by Seller to Cardholders
         on Accounts as of the relevant date.

         "Credit  Card"  shall mean a  MasterCard  or Visa credit card issued by
         Seller to a Cardholder  or an  authorized  user or other access  device
         (including cash advance checks and balance transfer checks) that may be
         used  from  time to time to  obtain  open-ended  credit  pursuant  to a
         Cardholder Agreement.

         "Credit Card Marks" shall mean  Seller's name and such  trademarks  and
         service marks of Seller as Seller uses in connection  with the Accounts
         immediately prior to the Closing Date.  "Credit Card Receivables" shall
         mean all amounts owing, whether or not billed, to Seller by Cardholders
         with respect to Accounts as of the relevant date,  including extensions
         of  credit,  accrued  and  posted  periodic  finance  charges,  Accrued
         Interest, cash advances and any other charges and fees assessed on said
         Accounts, less all Credit Balances as of such date.

         "Cut-Off Time" shall mean 11:59 p.m. on the day immediately preceding
         the Closing Date.



         "Deceased"  shall  mean  an  Account  which  fits  one or  more  of the
         following descriptions as of the Cut-Off Time:

                  (i)      has been identified on the Seller's processing system
                           in a type code,  credit rating or user status code as
                           deceased; or

                  (ii)     for which the  Cardholder  (who is not an  authorized
                           user) has died  before  the  Cut-Off  Time and Seller
                           receives  notification of the  Cardholder's  death by
                           conducting   the   deceased   database   match-up  in
                           accordance with Section 3.3(a).

         "Excluded   Account"   shall  mean  any  Account   that  is   Bankrupt,
         Charged-off, Fraud, Lost/Stolen or Deceased as of the Cut-Off Time.

         "FDR" shall mean First Data Resources, Inc.

         "Final  Conversion  Date" shall mean the date (which  shall be no later
         than the last transfer date allowed by FDR in October, 1999, unless the
         delay  is  outside  the  reasonable  control  of  Purchaser)  on  which
         Purchaser converts the Accounts to its own bank identification number.

         "Fraud"  shall mean an Account  which fits one or more of the following
         descriptions as of the Cut-Off Time:

                  (i)      has been identified on the Seller's processing system
                           in a type code,  credit rating or user status code as
                           fraudulent; or

                  (ii)     had any fraudulent  transaction posted to the Account
                           prior  to  the  Cut-Off  Time  and  Seller   receives
                           notification of the fraudulent  transaction  from any
                           source before the Settlement Date.

         "Federal  Funds Rate"  shall mean the  offered  rate as reported in The
         Wall Street  Journal in the "Money Rates"  section for reserves  traded
         among  commercial  banks for  overnight  use in amounts of one  million
         dollars or more, as published in the most recent  Friday  edition prior
         to any required payment or settlement date.

         "HSR Act" shall mean the Hart Scott Rodino  Antitrust  Improvements Act
         of 1976, as amended.

         "Indemnified Party" shall have the meaning specified in Section 7.5(a).

        "Indemnifying Party" shall have the meaning specified in Section 7.5(a).

         "Initial  Conversion  Date" shall mean the date on which  Seller  shall
         convert from TSYS to FDR system and on which Purchaser shall assume all
         servicing  functions (except the functions  performed by FDR and except
         as  set  forth  in  Section   2.01(a)(ii)  of  the  Interim   Servicing
         Agreement).

         "Interim   Servicing   Agreement"  shall  mean  the  Interim  Servicing
         Agreement in the form of Exhibit A attached hereto.

         "Losses" shall have the meaning specified in Section 7.3.

         "Lost/Stolen"  shall mean an Account  which has been  identified on the
         Seller's processing system in a type code, credit rating or user status
         code as lost/stolen prior to the Cut-Off Time.

         "Offering Memorandum" means that certain Confidential  Memorandum dated
         March 1999 of the Seller.

         "MasterCard" shall mean MasterCard International, Inc.

         "Material," "Material Adverse Effect," "material" or "materially" shall
         mean any amount which exceeds the Threshhold Amount.

         "Operating Regulations" shall mean the by-laws, rules and regulations
         of MasterCard and Visa.

         "Policies  and  Procedures"  shall mean the policies and  procedures of
         Seller relating to the Accounts, as in effect from time to time.

        "Post Closing Payments" shall have the meaning specified in Section 3.7.

         "Protected Party" shall have the meaning specified in Section 5.1(c).

         "Purchase Price" shall have the meaning specified in Section 2.3.

         "Purchaser" shall have the meaning specified in the first paragraph
         hereof.

         "Related Agreements" shall mean the Assignment and Assumption Agreement
         and the Interim Servicing Agreement.

         "SEC" shall have the meaning specified in Section 5.1(c).

         "Seller" shall have the meaning assigned in the first paragraph hereof.

         "Settlement  Date" shall mean the date,  not later than sixty (60) days
         after the Closing Date, on which the parties make any adjustment to the
         Purchase  Price,  computed as of the Cut-Off  Time,  and  corresponding
         payment.

         "Settlement  Date Statement"  shall mean a statement,  substantially in
         the form of Exhibit B attached  hereto,  which  contains  the  Purchase
         Price, computed as of the Cut-Off Time.

         "Tax" (and, with correlative meaning,  "Taxes") shall mean any federal,
         state,  local or foreign  net income,  gross  income,  gross  receipts,
         windfall profit, severance,  property, production, sales, use, license,
         excise, franchise,  employment,  payroll,  withholding,  alternative or
         add-on  minimum,  ad  valorem,   value  added,   transfer,   stamp,  or
         environmental tax, or any other tax, custom, duty,  governmental fee or
         other like assessment or charge of any kind  whatsoever,  together with
         any interest or penalty,  addition to tax or additional  amount imposed
         by any governmental authority.

         "Threshhold Amount" shall mean $200,000.

         "TSYS" shall mean Total System Services, Inc.

         "Unauthorized  Use" shall mean use that was made by a person other than
         the Cardholder who did not have actual,  implied or apparent  authority
         for such use of the Account and from which the  Cardholder  received no
         benefit.

         "Unearned Annual Fees" shall mean the portion of the billed annual fees
         (net of waivers),  if any, on an Account as of the relevant  date which
         is derived by multiplying such annual fee by a fraction,  the numerator
         of which is equal to the  number  of  months  (including  any  fraction
         thereof) from the Cut-Off Time  remaining in the fiscal year covered by
         such annual fees, and the denominator of which is twelve.

         "Valuation  Date"  shall  mean a date at least five (5)  Business  Days
         before the Closing Date.

         "Valuation Date Statement" shall mean a statement, substantially in the
         form of Exhibit C attached hereto,  which contains Seller's computation
         of the Purchase Price in accordance with Section 2.3, but determined as
         of the Valuation Date.

         "Visa" shall mean Visa U.S.A., Inc.

         "Year 2000 Capable" shall have the meaning specified in Section 4.1(p).

1.2      Construction.

         Unless  the  context  otherwise  clearly  indicates,  words used in the
         singular  include  the plural and words used in the plural  include the
         singular.  The  Schedules  and  Exhibits  referred  to herein  shall be
         construed  with and as an integral  part of this  Agreement to the same
         extent as if they were set forth verbatim herein.


                ARTICLE 2 - PURCHASE AND SALE OF ACQUIRED ASSETS

2.1      Acquired Assets.

         (a)      On the Closing  Date,  Purchaser  agrees to purchase  from
                  Seller,  and Seller  agrees to sell,  convey,  assign and
                  transfer to Purchaser,  all of Seller's right, title and
                  interest in, to and under the following assets , as the same
                  exist on the Closing Date  (collectively,  the "Acquired
                  Assets"):  (i) the Accounts including the Excluded Accounts
                  (but not reaffirmation,  corporate card, line of credit or
                  secured card accounts);  (ii) the Credit Card Receivables;
                  (iii) the Cardholder  Agreements and all rights and privileges
                  of Seller accruing thereunder on and after the Closing
                  Date,  including  the right to receive all payments on
                  Accounts due from  Cardholders  on and after the Closing Date;
                  (iv)  the  Books and  Records;  (v) the AMGEN Loss  Sharing;
                  (vi) the right to receive net  interchange  fees on the
                  Accounts from  MasterCard or Visa accruing on and after the
                  Closing Date;  (vii) the right to receive  revenues under
                  certain third party agreements,  in accordance with Section
                  2.6(b); (viii) the Cardholder List; and (ix) the Co-Brand
                  Agreements and all rights and privileges of Seller accruing
                  thereunder on and after the Closing Date.

         (b)      No later than five (5) Business  Days  following  the Closing,
                  Seller shall  deliver to Purchaser an updated tape of Accounts
                  including the Excluded Accounts as of the Cut-Off Time.

2.2      Assumed Liabilities.

         On and after the Closing Date,  Purchaser  shall assume and perform and
         discharge,  in accordance with their  respective  terms,  the following
         obligations   of  Seller   with   respect   to  the   Acquired   Assets
         (collectively,  the "Assumed  Liabilities"):  (i) the obligation to pay
         fees and assessments to MasterCard or Visa on the Accounts  accruing on
         and after the  Closing  Date;  (ii) the Credit  Balances;  (iii) all of
         Seller's  obligations  under  the  Cardholder   Agreements;   (iv)  all
         liabilities in respect of Taxes for which  Purchaser is liable pursuant
         to Section 5.2(f); (v) all of Seller's  obligations with respect to the
         AMGEN Loss Sharing; (vi) all of Seller's obligations under the Co-Brand
         Agreements  accruing on and after the Closing Date; and (vii) the costs
         of the benefit or  enhancement  programs  set forth in Schedule  4.1(m)
         accruing on and after the Closing Date.

*** Denotes confidential information that has been omitted from the exhibit and
filed separately, accompanies by a confidential treatment request, with the
Securities and Exchange Commission pursuant to Rule 24B-2 of the Securities
Exchange Act of 1934.

2.3      Purchase Price.

         The purchase price for the Acquired Assets (the "Purchase Price") shall
         be an  amount,  determined  as of the  Cut-Off  Time,  equal to (x) ***
         multiplied  by an amount equal to the total amount of all *** minus (y)
         *** minus (z) ***.

2.4      Use of Name and Trademarks.

         (a)      Limited Rights.  Purchaser  agrees to use its reasonable best
                  efforts to replace the  Cardholders'  Credit Cards with Credit
                  Cards not bearing  any of the Credit Card Marks as soon as
                  possible  but no later than thirty (30) days after the Final
                  Conversion  Date.  For the  period  commencing  on the
                  Closing  Date and  ending  sixty  (60) days  after replacement
                  of  Cardholders'  Credit Cards,  Seller  authorizes  Purchaser
                  to use the Credit Card Marks in accordance with the provisions
                  of this Section 2.4.  During such period of authorized  use,
                  Purchaser may use the Credit Card Marks:  (i) on Credit Cards
                  and (ii) on  periodic  statements,  Cardholder  Agreements and
                  other  communications  to Cardholders  with  respect to the
                  Accounts.  Purchaser  shall so use the Credit  Card Marks
                  solely in the forms and formats currently in use for Credit
                  Cards, periodic statements,  Cardholder Agreements and
                  communications,  or in the forms and formats and on such forms
                  as Seller  shall  approve in writing  prior to any such use.
                  The  authorization contained in this  Section 2.4  shall be
                  exclusive  with respect to the use of the Credit Card Marks by
                  Purchaser for the purposes authorized under this Section 2.4.
                  The authorization  contained in this Section shall not be
                  assignable by  Purchaser.  Purchaser is not  permitted to
                  sublicense or authorize any other party to make any use of any
                  of the Credit Card Marks without the prior written consent of
                  the Seller.

         (b)      Rights Reserved by Seller.  It is expressly agreed that
                  Purchaser is not purchasing or acquiring any right,  title or
                  interest in the Credit Card Marks.  Purchaser  acknowledges
                  that Seller  exclusively  owns the Credit Card Marks and
                  goodwill  related  thereto and symbolized  thereby.  Purchaser
                  shall not combine the Credit Card Marks with any other
                  mark or term  (other than Visa or  MasterCard),  and shall not
                  use the Credit  Card  Marks in any manner  which will
                  materially  damage or diminish  Seller's  goodwill.  Purchaser
                  shall  immediately upon receipt of written notice from
                  Seller,  which notice shall provide detailed information about
                  inconsistent usage of the Credit Card Marks, cease any
                  act or practice  that in Seller's reasonable opinion has or
                  may damage or diminish  the  goodwill of Seller or its
                 Affiliates.

2.5      Interim Servicing Agreement.

         As of the date  hereof,  Seller  and  Purchaser  shall  enter  into the
Interim Servicing Agreement.

2.6      Agreements with Third Parties.

         (a)      Seller will cooperate with Purchaser to the extent  reasonably
                  requested by Purchaser in its efforts to ensure  uninterrupted
                  availability of benefits and enhancements  with respect to the
                  Accounts to Cardholders.

         (b)      Seller shall assign all payments paid or payable to Seller
                  under  agreements (but shall not be required to assign the
                  agreements)  with third party providers of services to
                  Cardholders  identified on Schedule 4.1(m) hereto that pertain
                  to Accounts and relate to  transactions  or periods  following
                  the Cut-Off  Time,  and Seller  agrees to execute and deliver
                  to Purchaser on the Closing Date and  thereafter  one or more
                  instruments  of  assignment  to evidence such assignment and
                  to reasonably  cooperate with Purchaser in arranging,  to the
                  extent  possible,  for direct payment of the amounts subject
                  to this assignment by the third party  providers.  Within 120
                  days of the Final  Conversion Date, Purchaser  shall enter
                  into  separate  contractual  arrangements  with third party
                  providers  for the payment of any amounts assigned to
                  Purchaser under this Section 2.6(b) and Seller's  obligation
                  to forward to Purchaser any payments that are rightfully
                  Purchaser's shall terminate.

                           Purchaser   shall  be  responsible   for  all  credit
                  insurance claims relating to events occurring on and after the
                  Cut-Off  Time.  Seller  shall  continue  to retain  the credit
                  insurance  reserves   maintained  by  it  to  pay  the  credit
                  insurance  claims  relating  to events  occurring  before  the
                  Cut-Off Time.


                             ARTICLE 3 - THE CLOSING

3.1      The Closing.

         Subject to the  satisfaction  or waiver of all  conditions set forth in
         Article 6, the  closing of the  transactions  contemplated  hereby (the
         "Closing") shall be held at 11:00 a.m. Central Time on June 30, 1999 at
         the  offices of Sidley & Austin,  One First  National  Plaza,  Chicago,
         Illinois 60603, or at such other time, place and manner  (including via
         facsimile)  as may be mutually  agreed to by the parties  hereto  (such
         time and date being  referred to herein as the  "Closing  Time" and the
         "Closing Date,"  respectively).  Upon Closing,  Purchaser shall own the
         Acquired Assets as of the Cut-Off Time and shall assume and perform and
         discharge,  in  accordance  with their  respective  terms,  the Assumed
         Liabilities.  Seller  shall have no  further  income  participation  or
         ownership  interest in any of the  Acquired  Assets.  It is the express
         intent of the parties that the conveyance of the Acquired Assets by the
         Seller to the Purchaser  pursuant  hereto be construed as a sale,  free
         and  clear  of  all  security  interests,   pledges,   liens  or  other
         encumbrances or adverse claims, for accounting, regulatory, tax and all
         other  purposes,  and that  the  Acquired  Assets  not be a part of the
         Seller's assets or its estate in the event of its insolvency.

3.2      Documents and Certificates.

         At the Closing, Seller shall deliver to Purchaser,  and Purchaser shall
         deliver to Seller, the Assignment and Assumption  Agreement in the form
         of  Exhibit  D  attached   hereto  (the   "Assignment   and  Assumption
         Agreement"),  dated the Closing Date, and  appropriately  completed and
         duly executed.  Purchaser and Seller shall,  at or prior to the Closing
         Date, execute and deliver all such additional instruments, documents or
         certificates as may be reasonably  requested by the other party for the
         consummation  at the Closing of the  transactions  contemplated by this
         Agreement.

3.3      Valuation Date Statement.

         (a)(i)   Bankrupt  Accounts.  Purchaser  shall  receive a  masterfile
                  tape of Accounts as of May 21,  1999.  Purchaser  shall
                  deliver the  masterfile  tape of Accounts to a bankruptcy
                  database of  Purchaser's  choice for a match using primary
                  cardholder name and social security number,  and will ensure
                  that results of the match are provided to both Purchaser
                  and Seller.  Any Account  that matches to the  database if the
                  filing date  occurred  after the Account open date and
                  before the Cut-Off Time shall be considered an Excluded
                  Account for purposes of  calculating  the Purchase Price and
                  will be included in the Valuation Date Statement.  Purchaser
                  shall receive another  masterfile tape of Accounts as of
                  the Cut-Off Time.  Purchaser  shall deliver the masterfile
                  tape of Accounts to a bankruptcy  database of Purchaser's
                  choice for a match using primary  cardholder  name and social
                  security  number,  and will ensure that results of the match
                  are  provided  to both  Purchaser  and  Seller.  Any Account
                  that  matches to the  database if the filing date occurred
                  after the  Account  open date and before  the  Cut-Off  Time
                  shall be an  Excluded  Account.  Any  Account identified
                  through  this match that was not  included  in the  Valuation
                  Date  Statement  shall be  included  as an adjustment in the
                  Settlement  Date  Statement.  The expenses  relating to the
                  database  matching under this Section 3.3(a)(i) shall be borne
                  by Purchaser.


             (ii) Deceased  Accounts.  Purchaser shall receive a masterfile tape
                  of Accounts as of May 21, 1999.  Purchaser  shall  deliver the
                  masterfile  tape  of  Accounts  to  a  deceased   database  of
                  Purchaser's  choice for a match using primary  cardholder name
                  and social  security  number,  and will ensure that results of
                  the match are  provided  to both  Purchaser  and  Seller.  Any
                  Account  that  matches  to the  database  if the date of death
                  occurred  before  the  Cut-Off  Time  shall be  considered  an
                  Excluded  Account for  purposes of  calculating  the  Purchase
                  Price and will be included in the  Valuation  Date  Statement.
                  Purchaser shall receive another masterfile tape of Accounts as
                  of the Cut-Off Time.  Purchaser  shall deliver the  masterfile
                  tape of Accounts to a deceased database of Purchaser's  choice
                  for a match using primary  cardholder name and social security
                  number, and will ensure that results of the match are provided
                  to both Purchaser and Seller.  Any Account that matches to the
                  database if the date of death occurred before the Cut-Off Time
                  shall be an Excluded Account.  Any Account  identified through
                  this  match  that  was  not  included  in the  Valuation  Date
                  Statement shall be included as an adjustment in the Settlement
                  Date Statement. The expenses relating to the database matching
                  under this Section 3.3(a)(ii) shall be borne by Purchaser.

         (b)      Seller  shall  deliver  to  Purchaser   the   Valuation   Date
                  Statement,   along  with  the  masterfile   tape,   supporting
                  calculations for the Accrued Interest, Unearned Annual Fee and
                  Cardholder  rewards  liability,  and the masterfile  extension
                  record,  at least three (3) Business Days prior to the Closing
                  Date.

3.4      Payments on the Closing Date.

         At the Closing, Purchaser shall pay Seller the Purchase Price set forth
         in the Valuation Date Statement.  Payment to Seller on the Closing Date
         shall be made by a wire transfer of immediately  available U.S. dollars
         no later than  11:00 a.m.  Central  Time to an  account  designated  in
         writing  by  Seller.   Seller  shall   provide   Purchaser   with  wire
         instructions  no later than two(2)  Business  Days prior to the Closing
         Date.

3.5      Settlement Date Statement.

         Seller shall deliver to Purchaser the Settlement  Date Statement  along
         with supporting calculations for the Accrued Interest,  Unearned Annual
         Fee and Cardholder  rewards  liability,  and the  masterfile  extension
         record,  at least ten (10) Business Days prior to the Settlement  Date.
         Purchaser shall have the right to review the Settlement Date Statement,
         together  with  any  supporting   documents   reasonably  requested  by
         Purchaser to verify the accuracy and completeness of the valuations set
         forth therein,  and the Settlement  Date Statement  shall be revised by
         Seller to reflect any corrections agreed to by Purchaser and Seller.

3.6      Payments on the Settlement Date.

         If the  Purchase  Price for the  Acquired  Assets as  reflected  on the
         Settlement  Date  Statement is greater than the Purchase  Price paid by
         Purchaser on the Closing Date,  Purchaser shall remit the difference to
         Seller  together with interest on such amount at the Federal Funds Rate
         divided  by three  hundred  sixty  (360) for each day during the period
         from the Closing Date to the Settlement Date. If the Purchase Price for
         the Acquired  Assets as reflected on the  Settlement  Date Statement is
         less than the Purchase  Price paid by  Purchaser  on the Closing  Date,
         Seller shall remit the  difference to Purchaser  together with interest
         on such amount at the Federal Funds Rate divided by three hundred sixty
         (360) for each day  during  the  period  from the  Closing  Date to the
         Settlement  Date.  Payments on the Settlement Date shall be remitted no
         later than 11:00 a.m.  Central Time by a wire  transfer of  immediately
         available U.S. dollars to an account designated in writing by the party
         to which  payment is due. Wire  instructions  shall be forwarded to the
         paying  party  no  later  than  two  (2)  Business  Days  prior  to the
         Settlement Date.

3.7      Post Closing Payments (the "Post Closing Payments").

         (a)      If (i) Seller is debited by  MasterCard  or Visa after the
                  Cut-Off Time for a  chargeback  in respect of which Seller
                  provided a Cardholder a credit on an Account prior to the
                  Cut-Off Time,  (ii) a check from a Cardholder in payment of
                  amounts owed on an Account,  which was credited to such
                  Account prior to the Cut-Off Time, is returned  unpaid by the
                  drawee after the Cut-Off Time,  (iii) Purchaser  provides a
                  credit on an Account with respect to Unauthorized  Use of
                  an Account  prior to the  Closing  Date,  or (iv)  Purchaser
                  provides a credit on an  Account in  connection  with a
                  transaction  posted before the Cut-Off Time as a result of
                  rights asserted by the Cardholder  under 12 CFRss.226.12(c)
                  or 12 CFRss.226.13(d),  then an  adjustment  to the  Purchase
                  Price shall be made in favor of Seller (in the case of
                  clause (i) or (ii)) and  Purchaser (in the case of clause
                  (iii) or (iv)) in the amount of such  chargeback,  check or
                  credit (as the case may be).  The  adjustment  to the
                  Purchase  Price shall be  affected  by making the  appropriate
                  adjustment  to the Daily  Settlement  that  occurs  between
                  the parties in  accordance  with the  Interim  Servicing
                  Agreement.

         (b)      In the event any Account  acquired  hereunder  by Purchaser is
                  discovered  by Purchaser  and Seller after the Closing Date to
                  be an Account which should have been classified as an Excluded
                  Account as of the Cut-Off  Time,  Purchaser  may, on or before
                  the 45th day after  the  Closing  Date,  request  that  Seller
                  refund 100% of the Purchase  Price  relating to such  Account.
                  The refund of the  Purchase  Price on such  Accounts  shall be
                  included  in  the  adjustments  made  on the  Settlement  Date
                  Statement,  provided,  however, that Purchaser identifies such
                  Accounts  to Seller at least  fifteen  (15) days  prior to the
                  Settlement Date.

3.8      Power of Attorney
         -----------------

         Effective  upon  the  Closing  Date  and   thereafter,   Seller  hereby
         irrevocably  names,  constitutes and appoints Purchaser and Purchaser's
         officers,  agents,  employees and  representatives  its duly authorized
         attorney and agent with full power and authority to endorse in Seller's
         name, any checks relating to the Accounts.

3.9      Dispute Resolution
         ------------------

         (a)      Each party will use its best  efforts to resolve any  disputes
                  regarding  the contents of the  Settlement  Date  Statement in
                  good faith.  However, if Purchaser and Seller can not mutually
                  agree  upon the  correct  amounts  for all  line  items in the
                  Settlement Date Statement, the parties shall:

                  (i)      pay to  each  other  any  undisputed  amounts  in the
                           Settlement   Date  Statement  that  are  owed,   plus
                           interest  calculated  at the Federal  Funds Rate from
                           the Closing Date to the date the undisputed  payments
                           are made; and

                  (ii)     resolve any  outstanding  disputed  line items in the
                           Settlement Date Statement by resorting to the dispute
                           resolution  procedures  that are set forth in Section
                           3.9(b).

         (b)      Seller and Purchaser agree to attempt in good faith to resolve
                  any disputes  arising in connection with the payments made or
                  demanded by the parties  under this  Article 3.  In the event
                  Purchaser and Seller are unable to resolve any such dispute,
                  either party may request a mutually agreed upon nationally
                  recognized firm of independent  accountants
                  (the  "Accountants")  to  reconcile  any  financial  items in
                  dispute.  Any such request  shall be in writing,  shall
                  specify with  particularity the disputed amounts being
                  submitted for determination and a direction to the Accountants
                  to proceed with such review as soon as  practicable.  The
                  requesting  party shall furnish the other party hereto with
                  a copy of such request at the same time it is  submitted to
                  the  Accountants.  Purchaser  and Seller shall  cooperate
                  fully in assisting the Accountants in their review, including,
                  without limitation, by providing the Accountants full
                  access to all files,  books and records relevant thereto and
                  providing such other  information as the Accountants may
                  reasonably  request in connection with any such review.
                  One-half of the fees and  disbursements  of such Accountants
                  arising  out of such  review  shall be borne by  Purchaser
                  and the  other  one-half  by  Seller.  In the  event  the
                  determination  made by the Accountants  requires either party
                  to make payment to the other of any additional  amount,
                  such party shall make such payment no later than five
                  (5) Business Days  following  receipt from the  Accountants of
                  written notice to both parties of such  determination  plus
                  interest on any amount due at a rate equal to the Federal
                  Funds Rate  divided by 360 for each day during the period from
                  the date on which a payment was  required  pursuant to
                  the terms of this Agreement through the date of payment.

                   ARTICLE 4 - REPRESENTATIONS AND WARRANTIES

4.1  Representations  and  Warranties of Seller.  Seller hereby  represents  and
warrants to Purchaser as follows:

         (a)      Organization.   Seller  is  a  state-chartered  bank,  validly
                  existing and in good  standing  under the laws of the State of
                  Ohio.

         (b)      Capacity;  Authority;  Validity.  Seller has all necessary
                  corporate power and authority to enter into this Agreement
                  and the Related  Agreements and to perform all of the
                  obligations to be performed by it under this Agreement and the
                  Related  Agreements.  This Agreement and the Related
                  Agreements and the  consummation by Seller of the transactions
                  contemplated  hereby and thereby have been duly and validly
                  authorized by all necessary  corporate  action of Seller
                  and this  Agreement has been duly  executed and  delivered by
                  Seller.  This  Agreement  constitutes,  and the Related
                  Agreements,  when executed by Seller,  will  constitute,
                  the valid and binding  obligations  of Seller,  enforceable
                  against Seller in accordance with their  respective  terms
                 (except as such  enforcement may be limited by bankruptcy,
                  insolvency,  reorganization,  moratorium, receivership,
                  conservatorship, the rights and obligations of receivers and
                  conservators  of insured  depository  institutions  under 12
                  U.S.C.ss.1821(d)  and (e) and other laws  relating to or
                  affecting creditors' rights generally and by general equity
                  principles).

         (c)      Conflicts;  Defaults.  Except as set forth in Schedule 4.1(c),
                  neither the execution and delivery of this Agreement and the
                  Related Agreements by Seller, nor the consummation of the
                  transactions  contemplated  hereby and thereby will
                  (i) conflict  with, result in the breach of,  constitute a
                  default under, or accelerate the performance  required by,
                  the terms of any order, law,  regulation, contract, instrument
                  or commitment to which Seller is a party or by which
                  it is bound,  (ii) violate the articles of incorporation or
                  bylaws or any other equivalent organizational document of
                  Seller,  (iii) require any consent,  approval,  authorization
                  or filing under any law, regulation,  judgment,  order,
                  writ,  decree,  permit,  license or agreement to which Seller
                  is a party,  or (iv) require the consent or approval of any
                  other party to any contract,  instrument  or  commitment to
                  which Seller is a party,  in each case other than (x)
                  approvals of regulatory authorities,  if any, which have been
                  obtained or will be obtained prior to or on the Closing Date
                  and (y) any of the foregoing which would not have a material
                  adverse effect on the Acquired  Assets.  Seller is not subject
                  to any agreement with any regulatory  authority  which would
                  prevent the  consummation  by Seller of the transactions
                  contemplated  by this  Agreement  and the  Related Agreements.
                  No receiver  or  conservator  has been appointed for the
                  Seller nor has any proceeding been  instituted or, to the best
                  knowledge of Seller,  threatened for such appointment.

         (d)      Title to Acquired Assets. Seller has good and marketable title
                  to the  Acquired  Assets  free and clear of any lien,  pledge,
                  claim, security interest,  encumbrance,  charge or restriction
                  of  any  kind.  Delivery  by  Seller  of  the  Assignment  and
                  Assumption  Agreement to Purchaser will vest in Purchaser good
                  and  marketable  title to all the  Acquired  Assets,  free and
                  clear  of  any  lien,   pledge,   claim,   security  interest,
                  encumbrance, charge or restriction of any kind.

         (e)      Litigation.   There  is  no  claim,  litigation,   proceeding,
                  arbitration  or  governmental  investigation  pending  against
                  Seller,  which  will  have a  material  adverse  effect on the
                  Acquired  Assets or the  ability of Seller to  consummate  the
                  transactions   contemplated   hereby   and  by   the   Related
                  Agreements. Seller represents that the litigation titled Shean
                  v. GE Capital Consumer Card Co. No. 99C1625  (N.D.-Ill.) is in
                  the  process  of being  settled,  and no  claims  will be made
                  against Purchaser as a result of this matter.

         (f)      Compliance with Laws.  (i) The Accounts and Cardholder
                  Agreements  comply  in all  material  respects  with all
                  applicable  laws,  rules and  regulations  and Seller has
                  complied  with all  applicable  federal and state laws and
                  regulations  and the  Operating  Regulations  with  respect
                  to the  origination,  maintenance  and  servicing  of the
                  Accounts,  including any change in the terms of any Account;
                 (ii) the interest rates, fees and charges in connection
                  with the  Accounts  comply  with all  applicable  federal  and
                  state  laws and  regulations  and with the  Operating
                  Regulations;  (iii) other than in the Cardholder  Agreements
                  and other related documents made available to Purchaser,
                  Seller has made no promise,  agreement or commitment to any
                  Cardholder in connection  with an Account,  except in the
                  ordinary  course of business in  connection  with  collection
                  and customer  service;  (iv) to the best  knowledge of
                  Seller,  each Cardholder  Agreement is the legal, valid and
                  binding obligation of the Cardholder and any guarantor or
                  co-signer  named therein and is enforceable in accordance with
                  its terms,  except as such  enforcement may be limited
                  by  bankruptcy,  insolvency,  reorganization,  moratorium and
                  other laws relating to or affecting  creditors'  rights
                  generally and by general equity principles, and is not subject
                  to offset,  recoupment,  adjustment or any other claim
                  except for the rights of Cardholders under 12 CFRss.226.12(c),
                  12 CFRss.226.13(d) and the Soldiers and Sailors Civil
                  Relief  Act;  and (v) to the best  knowledge  of  Seller,
                  except for  billing  inquiries,  each of the  Credit  Card
                  Receivables arises from a bona fide sale or loan transaction.

         (g)      Cardholder Agreements.  Attached as Schedule 4.1(g)(i), to the
                  best  knowledge  of  Seller,   are  copies  of  all  forms  of
                  Cardholder  Agreements  governing the Accounts.  Except as set
                  forth  in  Schedule  4.1(g)(ii),   the  Cardholder  Agreements
                  accurately  reflect the method  Seller uses to  calculate  and
                  impose  charges,  collect fees and payments and to process and
                  service  the  Acquired  Assets.  Seller has made no  promises,
                  commitments  or  agreements  to  any   Cardholder   except  in
                  accordance with the Policies and Procedures.

         (h)      Performance  of  Obligations.  Seller has  performed,  in all
                  material  respects,  all  obligations  required  to be
                  performed by it to date under the Cardholder Agreements,  and
                  Seller is not materially in default under, and no event
                  has occurred which, with the lapse of time or action by a
                  third party,  could result in a material default under, any
                  such agreements.  All Cardholder  Agreements are legal, valid
                  and binding  obligations of Seller,  enforceable by the other
                  parties  thereto in accordance  with their  respective  terms,
                  except as such  enforcement  may be limited by
                  bankruptcy, insolvency,  reorganization,  moratorium,
                  receivership,  conservatorship,  the rights and obligations of
                  conservators or receivers of insured depository institutions
                  under 12 U.S.C.ss.1821(d)  and (e) and other laws relating to
                  or affecting creditors' rights generally and by general equity
                  principles.

         (i)      Operation of Business. Since March 1, 1999, Seller has not (i)
                  effected  any  material  change  in  Policies  and  Procedures
                  relating to the  Accounts  that would have a material  adverse
                  effect  on  the  Acquired   Assets;   (ii)  entered  into  any
                  transaction  or made any commitment or agreement in connection
                  with  the  Accounts,  other  than in the  ordinary  course  of
                  Seller's  business  consistent  with  past  practice  and  the
                  Policies  and  Procedures;  or (iii)  amended the terms of any
                  Cardholder  Agreement,   except  on  an  individual  basis  in
                  accordance with the Policies and Procedures.

         (j)      Finders or Brokers.  Seller acknowledges that it has agreed to
                  pay any fee or commission  to any agent,  broker,  finder,  or
                  other  person  retained  by it, for or on account of  services
                  rendered  as a  broker  or  finder  in  connection  with  this
                  Agreement or the transactions  contemplated  hereby and agrees
                  that Seller is solely  responsible for the payment of any such
                  fee or commission.

         (k)      Effect  of  Law on  Closing.  There  is no  federal  or  state
                  statute,  rule or regulation,  or order or rule of any federal
                  or state regulatory  agency which prevents Seller from selling
                  the  Acquired  Assets to  Purchaser  as  contemplated  by this
                  Agreement or from performing its obligations under the Interim
                  Servicing Agreement.

         (l)      Books and  Records.  The Books and Records with respect to the
                  Accounts accurately reflect in all material respects the terms
                  and conditions of the Accounts. Except to the extent set forth
                  in the Co-Brand  Agreements,  no third party has rights to use
                  or market the  information  contained in the Books and Records
                  and the Cardholder List.

         (m)      Third Party  Agreements.  Schedule 4.1(m) sets forth a list of
                  all third party  contracts  relating to benefit or enhancement
                  programs  in effect with  respect to the  Accounts on the date
                  hereof.

         (n)      Co-Brand Agreements.  Schedule 4.1(n) sets forth a list of all
                  Co-Brand  Agreements in effect with respect to the Accounts on
                  the date hereof.  Seller shall make reasonable best efforts to
                  obtain the consents  required  under such  contracts to effect
                  the transactions hereby contemplated by the Closing Date.

         (o)      Chattel  Paper.  None  of  the  Acquired  Assets  (other  than
                  Excluded  Accounts)  constitutes  "chattel  paper"  within the
                  meaning  of the  Uniform  Commercial  Code as in effect in the
                  State of Ohio.

         (p)      Year 2000 Compliance.  All of Seller's  hardware,  firmware or
                  software,  or any  Seller  system  consisting  of one or  more
                  thereof,   including,   without   limitation,   any   and  all
                  enhancements,    upgrades,   customizations,    modifications,
                  maintenance  and the like used or  necessary  to  perform  the
                  Services  (as  defined  in the  Interim  Servicing  Agreement)
                  (collectively,  the  "Computer  Systems")  will be  Year  2000
                  Capable (as defined below).

                           As used in this Agreement,  "Year 2000 Capable" as it
                  relates to the Computer Systems, shall mean that: (i) no value
                  for current dates will cause any interruption in the operation
                  of  the   Computer   Systems;   (ii)  all   manipulations   of
                  time-related  data will  produce the  desired  results for all
                  value dates within the  application  domain and in combination
                  with other  products,  prior to,  through  and beyond the year
                  2000;  (iii) date elements in interfaces and data storage will
                  permit  specifying  the century to  eliminate  date  ambiguity
                  without human intervention,  including leap year calculations;
                  (iv) where any date element is represented  without a century,
                  the correct century shall be unambiguous for all manipulations
                  involving that element; and (v) authorization codes, passwords
                  and zaps relative to expiration  dates and CPU serial  numbers
                  shall  function   normally   during  year  2000  testing  time
                  horizons.

         (q)      AMGEN  Loss  Sharing.   Not  more  than  $24  million  of  the
                  cumulative maximum reimbursement obligations of the "Sellers",
                  as defined  in the  agreement  with  respect to the AMGEN Loss
                  Sharing, has been claimed by Seller as of March 31, 1999.

         (r)      Conversion to FDR. The conversion  from the TSYS system to the
                  FDR system shall not create a material  adverse  effect on the
                  Accounts.

         (s)      No "Early-Out"  Accounts.  Seller represents that the Accounts
                  do not include any  accounts  (other than  Deceased  Accounts)
                  that are "early outs" (that is,  Accounts  that have been sent
                  to a collection  agency and identified as uncollectible  prior
                  to being statused as  charged-off  on the Seller's  processing
                  system).

4.2 Representations and Warranties of Purchaser. Purchaser hereby represents and
warrants to Seller as follows:

         (a)      Organization.  Purchaser is a national bank,  validly existing
                  and in good standing under the laws of the State of Arizona.

         (b)      Capacity; Authority; Validity.  Purchaser has all necessary
                  corporate  power and  authority  to enter  into this
                  Agreement  and the  Related  Agreements  and to  perform  all
                  of the  obligations  to be  performed  by it under this
                  Agreement and the Related  Agreements.  This Agreement and the
                  Related  Agreements and the  consummation by Purchaser
                  of the transactions  contemplated hereby and thereby have been
                  duly and validly authorized by all necessary corporate
                  action  of  Purchaser  and this  Agreement  has been  duly
                  executed  and  delivered  by  Purchaser.  This  Agreement
                  constitutes,  and the  Related  Agreements,  when  executed
                  by  Purchaser,  will  constitute,  the valid and binding
                  obligations of Purchaser,  enforceable  against  Purchaser in
                  accordance with their  respective terms (except as such
                  enforcement may be limited by bankruptcy, insolvency,
                  reorganization, moratorium, receivership, conservatorship, the
                  rights and obligations of receivers and conservators of
                  insured depository  institutions under 12 U.S.C.ss.1821(d) and
                  (e) and other laws relating to or affecting creditors' rights
                  generally and by general equity principles).

         (c)      Conflicts;  Defaults.  Neither the execution and delivery of
                  this  Agreement and the Related  Agreements by Purchaser
                  nor the consummation of the transactions  contemplated  hereby
                  or thereby by Purchaser will (i) conflict with, result
                  in the breach of,  constitute a default  under,  or accelerate
                  the  performance  required by, the terms of any order,
                  law,  regulation, contract, instrument or commitment to which
                  Purchaser is a party or by which Purchaser is bound,
                  (ii) violate the articles of incorporation or bylaws or any
                  other  equivalent  organizational document of Purchaser,
                  (iii) require any consent, approval, authorization or filing
                  under any law,  regulation,  judgment,  order,  writ,
                  decree,  permit or license to which  Purchaser is a party or
                  by which Purchaser is bound, or (iv) require the consent
                  or approval of any other party to any contract,  instrument
                  or commitment to which  Purchaser is a party or by which
                  Purchaser is bound,  other than (A) the  approvals of
                  regulatory  authorities,  if any (which have been  obtained or
                  will be obtained  prior to or on the Closing  Date),  and (B)
                  the waiver (the "Bank Waiver") of the lenders of Metris
                  Companies Inc.  ("MCI") under its Amended and Restated
                  Revolving Credit Agreement dated June 30, 1998 among MCI, The
                  Chase  Manhattan  Bank,  as agent and the  lenders  named
                  therein.  Purchaser  is not  subject to any  agreement  or
                  understanding  with any regulatory  authority which would
                  prevent the  consummation by Purchaser of the  transactions
                  contemplated  by this Agreement and the Related  Agreements.
                  No receiver or  conservator  has been appointed for the
                  Purchaser  nor has any  proceeding  been  instituted  or, to
                  the best  knowledge of  Purchaser,  threatened  for such
                  appointment.

         (d)      Litigation.   There  is  no  claim,  litigation,   proceeding,
                  arbitration  or  governmental  investigation  pending  against
                  Purchaser,  which will have a material  adverse  effect on the
                  Purchaser's    ability   to   consummate   the    transactions
                  contemplated hereby and by the Related Agreements.

         (e)      Finders or Brokers. Purchaser has not agreed to pay any fee or
                  commission to any agent,  broker,  finder, or other person for
                  or on account of  services  rendered  as a broker or finder in
                  connection   with   this   Agreement   or   the   transactions
                  contemplated  hereby  which would give rise to any valid claim
                  against Seller for any brokerage commission or finder's fee or
                  like payment.

         (f)      Effect  of  Law on  Closing.  There  is no  federal  or  state
                  statute,  rule or regulation,  or order or rule of any federal
                  or state  regulatory  agency,  which  prevents  Purchaser from
                  purchasing  the  Acquired   Assets  as  contemplated  by  this
                  Agreement.

         (g)      Source of  Funding.  Purchaser  has the  necessary  sources of
                  funding to  complete  the  transactions  contemplated  in this
                  Agreement in  accordance  with the terms  hereof,  except that
                  Purchaser shall not be obligated to purchase, and Seller shall
                  not be  obligated to sell,  the Acquired  Assets to be sold if
                  Purchaser has not received the Bank Waiver.

         (h)      MasterCard   and  Visa  Member.   Purchaser  is  qualified  to
                  participate  in,  and is a member  in good  standing  of,  the
                  MasterCard and Visa credit card programs.

         4.3  NO  OTHER  REPRESENTATIONS  OR  WARRANTIES......  EXCEPT  FOR  THE
REPRESENTATIONS  AND  WARRANTIES  CONTAINED  IN THIS  AGREEMENT  AND THE RELATED
AGREEMENTS,  SELLER MAKES NO  REPRESENTATION  OR  WARRANTY,  EXPRESS OR IMPLIED,
WRITTEN OR ORAL, AND SELLER HEREBY DISCLAIMS ANY SUCH REPRESENTATION OR WARRANTY
(INCLUDING  WITHOUT LIMITATION ANY WARRANTY OF MERCHANTABILITY OR OF FITNESS FOR
A  PARTICULAR  PURPOSE),  WHETHER  BY  SELLER,  ITS  AFFILIATES  OR ANY OF THEIR
OFFICERS,  DIRECTORS,  EMPLOYEES, AGENTS OR REPRESENTATIVES OR ANY OTHER PERSON,
WITH  RESPECT TO THE  EXECUTION  AND  DELIVERY  OF THIS  AGREEMENT,  THE RELATED
AGREEMENTS  AND THE  TRANSACTIONS  CONTEMPLATED  HEREBY AND  THEREBY;  PROVIDED,
HOWEVER,  THAT ALL DISCLOSURES OF INFORMATION  (WHETHER ORAL OR IN WRITING) MADE
BY SELLER OR ITS AGENTS AND  REPRESENTATIVES  IN  CONNECTION  WITH THE  OFFERING
MEMORANDUM,  DUE DILIGENCE AND THE MASTERFILE TAPE, WERE TRUE AND CORRECT IN ALL
MATERIAL  RESPECTS  AND  SELLER  ACKNOWLEDGES   PURCHASER  HAS  RELIED  ON  SUCH
INFORMATION.

                          ARTICLE 5 - CERTAIN COVENANTS

5.1 Mutual  Covenants  and  Agreements.  Each party hereto  covenants and agrees
that:

         (a)      Cooperation. It shall cooperate with the other party hereto in
                  furnishing any information or performing any action reasonably
                  requested  by that  party,  which  information  or  action  is
                  necessary  for the  prompt  consummation  of the  transactions
                  contemplated by this Agreement.

         (b)      Other  Required  Information.  It shall  furnish  to the other
                  party hereto all information as is required or requested to be
                  set forth in any application or statement to be filed with any
                  state  or  federal   governmental   agency  or   authority  in
                  connection  with the  regulatory  approval  or  review  of the
                  transactions contemplated by this Agreement.

         (c)      Confidentiality.  All information  furnished by a party
                 (the "Protected Party") to the other party in connection with
                  this Agreement and the  transactions  contemplated  hereby
                  shall be received in confidence and kept  confidential  by
                  such other party,  and shall be used by it only in connection
                  with this Agreement and the  transactions  contemplated
                  hereby,  except to the  extent  that such  information:
                 (i) is  already  lawfully  known to such  other  party  when
                  received;  (ii) thereafter  becomes  lawfully  obtainable
                  from other sources other than as a result of disclosure by
                  such other party;  (iii) is  required to be  disclosed to
                  MasterCard  or Visa or to a  regulatory  authority  having
                  authority over such party; (iv) is disclosed to its
                  Affiliates,  provided that such parties agree to be bound by
                  the provisions of this  Section 5.1(c);  (v) is  disclosed to
                  its auditors or counsel (each of whom the disclosing  party
                  shall  cause to keep such  information  confidential  and to
                  use the same  only in  connection  with this  Agreement,
                  including in the case of auditors,  any general or more
                  limited  audit or review of Purchaser or Seller,  and in the
                  case of counsel,  any disputes  relating to this  Agreement or
                  legal matters which involve  Seller or its  Affiliates
                  with respect to which confidential  information which is
                  subject to this Section 5.1(c) is germane) or is required to
                  be disclosed strictly on a need to know basis to its lenders,
                  investors,  or rating agencies; (vi) is required to be
                  disclosed in the  financial  statements of such other party or
                  its  Affiliates to the extent  required by GAAP, or in
                  any filing with the  Securities  and  Exchange  Commission
                  (the  "SEC");  (vii) is required to be  disclosed  to its
                  source(s)  of  funding,  provided  such  sources  agree to be
                  bound by  confidentiality  provisions  similar to those
                  contained in this Section  5.1(c);  or (viii) is  required by
                  law,  regulation or court order to be disclosed by such
                  other party, provided that prior notice of such disclosure
                  (other than to its Affiliates,  auditors,  counsel, rating
                  agencies or lenders) has been given to the Protected  Party,
                  when legally  permissible,  and that the party which is
                  required  to make the  disclosure  uses its  reasonable  best
                  efforts to provide sufficient notice to permit the Protected
                  Party to take legal action to prevent the disclosure.  In the
                  event that the  transactions  contemplated by this Agreement
                  shall fail to be  consummated, such other party shall promptly
                  cause all  originals and copies of documents or extracts
                  thereof  containing all information and data furnished by the
                  Protected Party to be returned to the  Protected Party or
                  destroyed and shall cause an officer to so certify to the
                  Protected  Party.  This Section 5.1(c) shall survive any
                  termination of this Agreement.

         (d)      Press Releases. Except as may be required by law or regulation
                  or a court or  regulatory  authority  or the  rules of a stock
                  exchange,  or as may be  necessary  to disclose to lenders and
                  rating  agencies,  neither  Seller nor  Purchaser,  nor any of
                  their respective Affiliates, subsequent to the date hereof and
                  continuing after the Closing Date, shall issue a press release
                  or make any public  announcement  related to the  transactions
                  contemplated  hereby without the prior written  consent of the
                  other party hereto,  which  consent shall not be  unreasonably
                  withheld or delayed.  This Section  5.1(d)  shall  survive any
                  termination of this Agreement.

         (e)      Notice to  Cardholders.  Seller and Purchaser  shall cooperate
                  with each  other in good faith to enable  Purchaser,  prior to
                  the Final  Conversion  Date,  to prepare,  print and mail,  at
                  Purchaser's  expense,  a notice notifying each Cardholder on a
                  timely basis of the purchase of the Accounts by Purchaser  and
                  such other  information as may be required to be given to such
                  Cardholder and other matters which the parties determine to be
                  appropriate.  Any such notice shall be in a form  consented to
                  by each of the parties  hereto prior to mailing,  but no party
                  shall unreasonably withhold such consent.

         (f)      Miscellaneous  Agreements and Consents.  Subject to the terms
                  and  conditions  contained  herein,  each party to this
                  Agreement shall use its reasonable best efforts to take, or
                  cause to be taken, all action,  and to do, or cause to be
                  done,  all things  necessary,  appropriate  or desirable
                  hereunder  and under  applicable  laws and  regulations  to
                  consummate and make effective the  transactions  contemplated
                  by this  Agreement.  Each party to this Agreement will use its
                  reasonable best efforts to obtain  consents of all third
                  parties and governmental bodies necessary for the
                  consummation of the transactions contemplated by this
                  Agreement.  The parties and their respective officers,
                  directors and/or employees shall use their reasonable best
                  efforts to take such further actions subsequent to the
                  Closing Date as are reasonably necessary, appropriate or
                  desirable to carry out the purposes of this Agreement.

         (g)      Advice on  Changes.  Between  the date  hereof and the Closing
                  Date,  each party shall promptly  advise the other of any fact
                  known to it which,  if existing  or known at the date  hereof,
                  would have been  required to be set forth or  disclosed  in or
                  pursuant to this  Agreement or of any fact which,  if existing
                  or  known  at the  date  hereof,  would  have  made any of the
                  representations  of such party contained  herein untrue in any
                  material respect.

         (h)      Preserve  Accuracy of  Representations  and  Warranties.  Each
                  party hereto shall  refrain from taking any action which would
                  render any  representation or warranty of such party contained
                  in Article 4 of this Agreement materially inaccurate as of the
                  Closing Date. Each party shall promptly notify the other party
                  of any action,  suit or proceeding that shall be instituted or
                  threatened  against  such  party  to  restrain,   prohibit  or
                  otherwise   challenge   the   legality   of  any   transaction
                  contemplated by this Agreement.

5.2      Certain Covenants of Seller.  Seller hereby agrees with Purchaser as
         follows:

         (a)      Preservation of Credit Card Business.  From the date of this
                  Agreement and continuing until the Closing Date,  Seller
                  shall,  and shall cause its agents,  to: (i)  maintain  and
                  service the Accounts in substantially the same manner
                  (except for marketing activities) as currently maintained and
                  serviced and in accordance with the Policies and
                  Procedures,  (ii) maintain and service the Accounts in
                  compliance, in all material respects , with applicable federal
                  and state  laws and  regulations;  and (iii) not make any
                  change to the  Policies  and  Procedures  that would have a
                  material  adverse effect on the Accounts except as required by
                  law, safe or sound banking  practices or the Operating
                  Regulations.  Seller shall,  and shall cause its agents to,
                  post all payments  received  prior to the Cut-Off Time to
                  the applicable Account as of the Cut-Off Time.

         (b)      Preservation of Accounts.  From the date of this Agreement and
                  continuing until the Closing Date, Seller shall: (i) not sell,
                  assign,  transfer  or pledge,  any  Account  without the prior
                  written  consent of Purchaser;  (ii) not take any  substantial
                  action  with  respect to the  Accounts  which will  impair any
                  material rights of Seller,  and shall not amend any Cardholder
                  Agreement  other than on a per  customer  basis in  accordance
                  with the Policies and  Procedures;  and (iii)  comply,  in all
                  material  respects,  with  the  terms  and  conditions  of the
                  Cardholder Agreements, as then in effect.

         (c)      Access.  From the date of this Agreement and continuing until
                  the Closing Date,  Seller shall (i) permit Purchaser and its
                  authorized  representatives reasonable access, during
                  reasonable hours, to the Books and Records of Seller as
                  they relate to the Acquired  Assets;  (ii) make  available
                  to Purchaser  true,  accurate and complete  copies of such
                  contracts and other such records and all other  information in
                  its possession  with respect to the Acquired Assets as
                  Purchaser or its  authorized  representatives  may  reasonably
                  request;  (iii) cause its personnel and its agents to provide
                  Purchaser assistance in its investigation of such matters;
                  provided,  however, that such investigation shall be conducted
                  in a manner which does not unreasonably interfere with
                  Seller's  normal  operations  and,  provided, further,  that
                  Seller shall not be required to divulge, and shall not
                  divulge, any records or  information  to the extent prohibited
                  by applicable laws or regulations.

         (d)      Use of List.  Seller agrees that for a period of two (2) years
                  from the Closing  Date, neither Seller,  nor any Affiliate of
                  Seller,  will sell or otherwise  provide the Cardholder List,
                  in whole or in part, to any third party or use the  Cardholder
                  List to solicit any Cardholder  for a credit card account or
                  any card enhancement set forth in Schedule 5.2(d). The parties
                  acknowledge  that Seller has previously  included in the
                  internal records or databases of its  Affiliates some or all
                  of the names of  Cardholders. Nothing contained herein shall
                  require Seller or its respective Affiliates to remove
                  Cardholder names from such internal records or databases.  The
                  parties agree that it shall not be a violation of this Section
                  5.2(d) if an Affiliate of Seller: (i) solicits a Cardholder or
                  develops a solicitation list that includes names of some but
                  not all  Cardholders  (as well as the names of persons who are
                  not Cardholders) if such name or list is obtained (A) from a
                  third party, or (B) from the internal  records or a database
                  of Seller or an Affiliate of Seller not derived from the
                  Cardholder  List,  provided  that such  Affiliate  does not
                  intentionally target Cardholders for such solicitation;
                  (ii) solicits the public at large for any product or service
                  through a list of names other than one derived from the
                  Cardholder  List;  or (iii) engages in any marketing of
                  products or services,  provided that such Affiliate does not
                  intentionally  target  Cardholders  in such marketing efforts.

         (e)      Further  Assurances.  On and after the  Closing  Date,  Seller
                  shall,  at  Purchaser's  request,  execute,   acknowledge  and
                  deliver all such  acknowledgments and other instruments as may
                  be   reasonably   necessary  or   appropriate   to  fully  and
                  effectively carry out the transactions contemplated hereby.

         (f)      Responsibility for Taxes.  Seller shall be liable for and pay,
                  and  pursuant to Article 7 shall indemnify and hold
                  Purchaser harmless from and against all Taxes applicable to
                  the Acquired Assets and the Assumed Liabilities,  in each
                  case  incurred or  assessed  during the  portion of the
                  taxable  years or periods on or prior to the  Closing  Date.
                  Purchaser  shall be liable for and pay, and pursuant to
                  Article 7 shall indemnify and hold Seller harmless from and
                  against,  (i) all Taxes applicable to the Acquired Assets and
                  the Assumed  Liabilities,  in each case incurred or assessed
                  during the portion of the taxable years or periods after the
                  Closing Date, and (ii) any sales Tax, use Tax, transfer or
                  gains Tax, documentary stamp Tax or similar Tax attributable
                  to the sale or transfer of the Acquired Assets or the Assumed
                  Liabilities pursuant to this Agreement and the Related
                  Agreements.  Each of Seller and Purchaser shall be entitled to
                  refund of any Taxes for which it is liable under this Section
                  5.2(f).

         (g)      Books and  Records.  Commencing on the Closing Date, the Books
                  and Records shall be the property of Purchaser, provided that
                  Seller may retain possession of such copies thereof as may be
                  required to meet legal, regulatory,  tax, accounting and
                  auditing  requirements.  Except for (i) keeping such records
                  as Seller may require to perform its interim servicing
                  obligations,  and (ii) any Books and Records which Seller
                  cannot reasonably segment from books and records relating to
                  the credit card accounts not being sold to Purchaser
                  hereunder,  Seller will make the Books and Records available
                  for delivery to Purchaser on the Closing Date.  In addition,
                  on the Initial  Conversion  Date, Seller shall deliver to
                  Purchaser all Books and Records retained by Seller or its
                  agents in connection with Seller's performance  of its interim
                  servicing  obligations,  excluding any Books and Records which
                  Seller cannot  reasonably segment from books and records
                  relating to the credit card accounts not being sold to
                  Purchaser hereunder.  If the Books and Records delivered by
                  Seller contain information on accounts not being sold to
                  Purchaser  hereunder, Purchaser shall comply with the
                  provisions of Section 5.1(c) with respect to such information
                  and shall not use such information for any purpose.

         (h)      Payments  to  Co-Brand  Partners.  Seller  shall  pay  to  its
                  co-brand  partners any amounts  validly owed to them under the
                  Co-Brand  Agreements  listed in Schedule 4.1(n) for the period
                  up to the Cut-Off Time.


5.3 Covenants of Purchaser. Purchaser hereby agrees with Seller as follows:

         (a)      Books  and  Records.  Purchaser  shall  retain  the  Books and
                  Records  delivered  to  Purchaser  for at  least  the  periods
                  required  under   applicable  laws  and  under  the  Operating
                  Regulations and shall allow Seller  reasonable  access to such
                  Books and Records and the right to make copies  thereof at any
                  reasonable  time  or  shall  provide,  upon  request,   copies
                  thereof,  in the event any such Books and Records are required
                  by Seller in connection  with any claim or proceeding in which
                  Seller  is  involved,  including,  but  not  limited  to,  any
                  financial  reporting  obligation,  tax claim,  legal  claim or
                  accounting   matter,   or  any   other   reasonable   business
                  requirement of Seller.

         (b)      Covenant to Comply with  Cardholder  Agreements.  On and after
                  the  Closing  Date,  Purchaser  will comply with the terms and
                  conditions  of  the  Cardholder  Agreements,  as  they  may be
                  amended  by  Purchaser   from  time  to  time,  the  Operating
                  Regulations  and all laws and  regulations  applicable  to the
                  Acquired Assets.

         (c)      Assumed Liabilities.  On and after the Closing Date, Purchaser
                  shall discharge the Assumed Liabilities in accordance with the
                  terms thereof.

         (d)      Further Assurances.  On and after the Closing Date,  Purchaser
                  shall, at Seller's request,  execute,  acknowledge and deliver
                  all  such  acknowledgments  and  other  instruments  as may be
                  reasonably  necessary or appropriate to fully and  effectively
                  carry out the transactions contemplated hereby.

         (e)      Payments  to  Co-Brand  Partners.  Purchaser  shall pay to its
                  co-brand  partners any amounts  validly owed to them under the
                  Co-Brand  Agreements  listed in Schedule 4.1(n) for the period
                  on and after the Cut-Off Time.


                                          ARTICLE 6 - CONDITIONS OF CLOSING

6.1      Conditions  Applicable to Purchaser.  The obligation of Purchaser under
         this  Agreement to consummate  the  transactions  contemplated  by this
         Agreement is subject to the  satisfaction or waiver by Purchaser of the
         following conditions as of the Closing Date:

         (a)      Related Agreements.  Seller shall have executed and delivered
                  to Purchaser the Related Agreements, each dated as of the
                  Closing Date.

         (b)      Financing  Statements.  On or before the Closing Date,  Seller
                  shall have  executed  and  delivered to  Purchaser,  financing
                  statements, prepared by Purchaser, in the appropriate form for
                  filing under the Uniform  Commercial Code of the State of Ohio
                  to give notice of Purchaser's interest in the Acquired Assets.

         (c)      Board Resolutions;  Incumbency  Certificates.  Purchaser shall
                  have received from Seller  certified  resolutions  of Seller's
                  Board of Directors  authorizing  the execution and delivery of
                  this Agreement and the Related Agreements and the consummation
                  of the  transactions  contemplated  hereby  and  thereby,  and
                  certificates  as to  incumbency  and  signatures  of  officers
                  authorized   to  execute  this   Agreement   and  the  Related
                  Agreements.

         (d)      Performance of this  Agreement.  All the terms,  covenants and
                  conditions of this Agreement to be complied with and performed
                  by  Seller on or prior to the  Closing  Date  shall  have been
                  complied  with and  performed  in all material  respects;  and
                  there shall have been  delivered to Purchaser a certificate to
                  such effect,  dated the Closing Date,  signed by an authorized
                  officer of Seller.

         (e)      Accuracy    of    Representations    and    Warranties.    The
                  representations  and  warranties  of  Seller  as set  forth in
                  Section 4.1 hereof  shall be true and correct in all  material
                  respects  on the  Closing  Date as though  made on the Closing
                  Date,  except for changes therein  permitted by this Agreement
                  or resulting from any  transaction  consented to in writing by
                  Purchaser;  and there shall have been delivered to Purchaser a
                  certificate to such effect,  dated the Closing Date, signed by
                  an authorized officer of Seller.

         (f)      Litigation.  No action, suit, litigation or proceeding related
                  to any of the transactions contemplated hereby shall have been
                  threatened or instituted by a governmental body to restrain or
                  prohibit  the   consummation   of  any  of  the   transactions
                  contemplated hereby.

         (g)      HSR Waiting  Period.  The waiting  period (and any  extensions
                  thereof),  if  any,  under  the  HSR  Act  applicable  to  the
                  consummation   of  the   transactions   contemplated  by  this
                  Agreement shall have expired or been terminated.

         (h)      Legal  Opinion.  Seller shall have delivered to Purchaser (and
                  each other  addressee) an opinion of counsel to Seller,  dated
                  the Closing Date, substantially in the form of Exhibit E.

         (i)      List of Accounts.  Seller shall have  delivered to Purchaser a
                  list of Accounts  (including  Excluded  Accounts)  in computer
                  tape form containing with respect to each Account and Excluded
                  Account,   the  account  number  and  information   supporting
                  calculation  of Accrued  Interest,  Unearned  Annual  Fees and
                  Cardholder  reward  liability,  and the  masterfile  extension
                  record.

         (j)      Additional Legal Opinions.  Seller shall have delivered to
                  Purchaser (and each other addressee) an opinion of counsel to
                  Seller substanitally in the form of Exhibit F and, if required
                  in order to  satisfy  the  conditions precedent to the funding
                  source of Purchaser,  either or both of (1) an opinion of
                  counsel to Seller addressed to and acceptable to the rating
                  agencies rating the commercial paper of such funding source's
                  commercial paper conduit,  and addressed to NationsBank, N.A.,
                  as agent,  as to the  consequences of proceeding in respect of
                  the insolvency of the Seller (or a true sale opinion, if the
                  Seller may be a "debtor" under the U.S. Bankruptcy  Code),
                  and (2) officers'  certificates  of the Seller as may be
                  requested by and acceptable to such rating agencies.

         (k)      Government  Consents.  The  parties  shall have  received  all
                  approvals  and actions of or by all  governmental  authorities
                  which   are   necessary   to   consummate   the   transactions
                  contemplated hereby.

         (l)      Other  Consents.  Seller  shall  have  received  any  required
                  consents  to the  transactions  contemplated  hereby  from the
                  other party to any contract, instrument or commitment to which
                  Seller is a party,  other  than  those the  failure to receive
                  which would not have a material adverse effect on the Acquired
                  Assets.  Seller shall have  received  any required  consent to
                  assignment  of each  Co-Brand  Agreement,  which consent shall
                  include (i) consent to the subsequent  assignments pursuant to
                  a receivables securitization program, and (ii) with respect to
                  the agreement with Ames Department Stores, Inc., forfeiture or
                  waiver of any option to elect to purchase or require a sale of
                  Accounts at the termination thereof.

         (m)      No  Injunction.  There  shall not be in effect any  injunction
                  restraining   or   prohibiting   the   consummation   of   the
                  transactions contemplated hereby.

         (n)      Waiver by MCI Lenders.  Metris Companies Inc. shall have
                  received the Bank Waiver.

6.2      Conditions  Applicable to Seller.  The  obligation of Seller under this
         Agreement to consummate the transactions contemplated by this Agreement
         is subject  to the  satisfaction  or waiver by Seller of the  following
         conditions as of the Closing Date:

         (a)      Related Agreements.  Purchaser shall have executed and
                  delivered to Seller the Related Agreements,  each dated as of
                  the Closing Date.

         (b)      Board Resolutions;  Incumbency Certificates. Seller shall have
                  received from Purchaser  certified  resolutions of Purchaser's
                  Board of Directors  authorizing  the execution and delivery of
                  this Agreement and the Related Agreements and the consummation
                  of the  transactions  contemplated  hereby  and  thereby,  and
                  certificates  as to  incumbency  and  signatures  of  officers
                  authorized   to  execute  this   Agreement   and  the  Related
                  Agreements.

         (c)      Performance of this  Agreement.  All the terms,  covenants and
                  conditions of this Agreement to be complied with and performed
                  by  Purchaser  on or prior to the Closing Date shall have been
                  complied  with and  performed  in all material  respects;  and
                  there shall have been  delivered  to Seller a  certificate  to
                  such effect,  dated the Closing Date,  signed by an authorized
                  officer of Purchaser.

         (d)      Accuracy    of    Representations    and    Warranties.    The
                  representations  and  warranties  of Purchaser as set forth in
                  Section 4.2 hereof  shall be true and correct in all  material
                  respects  on the  Closing  Date as though  made on the Closing
                  Date,  except for changes therein  permitted by this Agreement
                  or resulting from any  transaction  consented to in writing by
                  Seller;  and  there  shall  have  been  delivered  to Seller a
                  certificate to such effect,  dated the Closing Date, signed by
                  an authorized officer of Purchaser.

         (e)      Litigation.  No action, suit, litigation or proceeding related
                  to any of the transactions contemplated hereby shall have been
                  threatened or instituted by a governmental body to restrain or
                  prohibit  the   consummation   of  any  of  the   transactions
                  contemplated hereby.

         (f)      HSR Waiting  Period.  The waiting  period (and any  extensions
                  thereof),  if  any,  under  the  HSR  Act  applicable  to  the
                  consummation   of  the   transactions   contemplated  by  this
                  Agreement shall have expired or been terminated.

         (g)      Government  Consents.  The  parties  shall have  received  all
                  approvals  and actions of or by all  governmental  authorities
                  which   are   necessary   to   consummate   the   transactions
                  contemplated hereby.

         (h)      Other  Consents.  Seller  shall  have  received  any  required
                  consents  to the  transactions  contemplated  hereby  from the
                  other party to any contract, instrument or commitment to which
                  Seller is a party,  other than those  failure to receive which
                  would  not have a  material  adverse  effect  on the  Acquired
                  Assets.

         (i)      No Injunction.  There shall not be in effect any injunction
                  restricting or prohibiting the  consummation of the
                  transactions contemplated hereby.

         (j)      Purchase Price.  Purchaser shall have delivered to Seller the
                  Purchase Price.

         (k)      Legal  Opinion.  Purchaser  shall have  delivered to Seller an
                  opinion of  counsel  to  Purchaser,  dated the  Closing  Date,
                  substantially in the form of Exhibit G.

         (l) Waiver by MCI Lenders.  Metris  Companies Inc. shall have received,
and delivered to Seller, the Bank Waiver.


                                             ARTICLE 7 - INDEMNIFICATION

7.1      Seller's Indemnification  Obligations.  Seller shall indemnify and hold
         harmless,  Purchaser and its Affiliates and their respective  officers,
         directors  and  employees,  from and  against  any and all  Losses  (as
         hereinafter defined) arising from or relating to: (i) the inaccuracy of
         any representation or the breach of any warranty of Seller contained in
         this Agreement or the Assignment and Assumption Agreement;  or (ii) the
         failure by Seller to perform  any of its  covenants  contained  in this
         Agreement or the Assignment and Assumption Agreement.

7.2      Purchaser's Indemnification Obligations.  Purchaser shall indemnify and
         hold harmless, Seller and its Affiliates and their respective officers,
         directors and  employees,  from and against any and all Losses  arising
         from or relating to: (i) the  inaccuracy of any  representation  or the
         breach of any warranty of Purchaser  contained in this Agreement or the
         Assignment and Assumption  Agreement;  or (ii) the failure by Purchaser
         to perform any of its  covenants  contained  in this  Agreement  or the
         Assignment and Assumption Agreement.

7.3      Definition of Losses. For purposes of this Article 7, the term "Losses"
         shall mean any liability,  damage, Tax, costs and expenses,  including,
         without limitation, any attorneys' fees, disbursements and court costs,
         in each case  reasonably  incurred by Purchaser or Seller,  as the case
         may be.

7.4      Tax Consequences of  Indemnification.  Purchaser and Seller agree that,
         for purposes of  computing  the amount of any  indemnification  payment
         under this Article 7, any such indemnification payment shall be treated
         as an adjustment to the Purchase Price for all Tax purposes.

7.5      Procedures.

         (a)      Notice of  Claims.  The parties agree that in case any claim
                  is made, any suit or action is commenced, or any knowledge is
                  received of a state of facts which, if not corrected,  may
                  give rise to a right of  indemnification for such party
                  hereunder  ("Indemnified  Party") from the other party
                 ("Indemnifying  Party"), the Indemnified Party will give notice
                  to the  Indemnifying  Party as  promptly as  practicable after
                  the receipt by the  Indemnified Party of notice or knowledge
                  of such claim, suit, action or state of facts.  Notice to the
                  Indemnifying  Party under the preceding sentence shall be
                  given no later than fifteen (15) days after receipt by the
                  Indemnified  Party of service of process in the event a suit
                  or action has commenced or thirty (30) days under all other
                  circumstances.  The failure to give prompt notice shall not
                  relieve an Indemnifying Party of its obligation to indemnify
                  except to the extent the Indemnifying Party is prejudiced by
                  such failure.  The Indemnified Party shall make  available to
                  the Indemnifying Party and its counsel and accountants at
                  reasonable  times and for reasonable  periods,  during normal
                  business hours, all books and records of the Indemnified Party
                  relating to any such possible claim for indemnification, and
                  each party hereunder will render to the other such assistance
                  as it may reasonably require of the other in order to insure
                  prompt and  adequate defense of any suit, claim or proceeding
                  based upon a state of facts which may give rise to a right of
                  indemnification hereunder.

                           The  Indemnifying  Party  shall  have  the  right  to
                  defend,  compromise and settle any third party suit,  claim or
                  proceeding in the name of the Indemnified  Party to the extent
                  that the  Indemnifying  Party may be liable to the Indemnified
                  Party in connection  therewith.  The Indemnifying  Party shall
                  notify the Indemnified Party within thirty (30) days of having
                  been  notified   pursuant  to  this  Section   7.5(a)  if  the
                  Indemnifying  Party  elects to assume the  defense of any such
                  claim, suit or proceeding and employ counsel.  The Indemnified
                  Party  shall have the right to employ  its own  counsel if the
                  Indemnifying  Party so elects to assume such defense,  but the
                  fees and expenses of such counsel shall be at the  Indemnified
                  Party's expense.

                           Notwithstanding anything to the contrary set forth in
                  the preceding paragraph,  the Indemnified Party shall have the
                  right to defend,  compromise  and settle any third party suit,
                  claim  or  proceeding  in the  name of the  Indemnified  Party
                  involving  an  amount of less than  $1,000.  The  Indemnifying
                  Party  shall have the right to employ its own  counsel in such
                  case,  but the fees and expenses of such  counsel  shall be at
                  the Indemnifying Party's expense.

         (b)      Settlement of Claims.  The  Indemnified  Party may at any time
                  notify the  Indemnifying  Party of its  intention to settle or
                  compromise any claim,  suit or action against the  Indemnified
                  Party without the consent of the Indemnifying Party,  provided
                  that the Indemnifying Party shall have no further liability in
                  respect thereof.

         (c)      Subrogation. The Indemnifying Party shall be subrogated to any
                  claims or rights of the Indemnified Party as against any other
                  persons  with  respect to any amount paid by the  Indemnifying
                  Party  under  this  Article  7. The  Indemnified  Party  shall
                  cooperate with the  Indemnifying  Party,  at the  Indemnifying
                  Party's expense, in the assertion by the Indemnifying Party of
                  any such claim against such other persons.

         (d)      Limitations on  Indemnification.  Notwithstanding  anything to
                  the contrary set forth in this Article 7, Purchaser  shall not
                  be  entitled  to   indemnification   for  any  breach  of  any
                  representation  or warranty or covenants  made by Seller under
                  this Agreement,  unless and until the aggregate  amount of all
                  Losses of  Purchaser  sustained  by reason of such  breach(es)
                  exceeds  $200,000 in the  aggregate (it being  understood  and
                  agreed that $200,000 is intended as a  deductible,  and Seller
                  shall be responsible only for Losses in excess of $200,000).

                           Notwithstanding anything to the contrary set forth in
                  this   Article   7,   Seller   shall   not  be   entitled   to
                  indemnification  for  any  breach  of  any  representation  or
                  warranty or covenants made by Purchaser  under this Agreement,
                  unless and until the aggregate  amount of all Losses of Seller
                  sustained by reason of such breach(es) exceeds $200,000 in the
                  aggregate  (it being  understood  and agreed that  $200,000 is
                  intended as a deductible,  and Purchaser  shall be responsible
                  only for Losses in excess of $200,000).

         (e)      Survival of  Indemnification  Obligations.  The obligations of
                  the  parties  set forth in this  Article 7 shall  survive  the
                  Closing Date for a period of one (1) year, except that a claim
                  for  indemnification  for which  notice was given  pursuant to
                  Section 7.5(a) hereof by an Indemnified Party prior to the end
                  of such one (1) year period shall  survive until such claim is
                  fully   and   finally   determined,   and   except   that  the
                  indemnification  shall  continue as to the covenants of Seller
                  set forth in Sections 5.1(c), 5.1(d), 5.2(e) and 5.2(f) and in
                  the Assignment  and Assumption  Agreement and the covenants of
                  Purchaser set forth in Sections 5.1(c), 5.1(d), 5.2(f) and 5.3
                  and in the Assignment and Assumption  Agreement,  as to all of
                  which no time limitation shall apply.

         (f)      Exclusive  Remedy.  (i) Subject to the  provisions  of Section
                  7.5(f)(ii),  the  indemnification  provided in this  Article 7
                  shall be the exclusive  post-Closing  remedy available to each
                  party  and  its  Affiliates  and  their  respective  officers,
                  directors and  employees in connection  with any breach of any
                  representation,  warranty,  covenant or agreement  made by the
                  other party in this Agreement or the Assignment and Assumption
                  Agreement,  or for any other matter or claim  arising under or
                  in  connection  with  this   Agreement,   the  Assignment  and
                  Assumption  Agreement or the transactions  contemplated hereby
                  or thereby.

                  (ii)  The  parties  agree  that  damages  at law may not be an
                  adequate remedy for violation of Section 5.2(a),  (b), (c) and
                  (d).  The parties,  therefore,  agree that in the event of any
                  violation of any of the aforesaid  provisions by a party,  the
                  other party shall be entitled to seek  appropriate  injunctive
                  relief to prevent the violation of such provision.

                                               ARTICLE 8 - TERMINATION

8.1      Termination  By Either Party.  Anything  contained in this Agreement to
         the contrary notwithstanding, this Agreement may be terminated prior to
         the Closing Date:

                  (a)  by either Purchaser or Seller if a material breach of
                       any provision of this Agreement has been committed by
                       the other party and such breach has not been cured or
                       waived  within  fifteen (15)  Business  Days from the
                       date of notice from the party alleging the breach;
                  (b)  by the mutual consent of the parties;
                  (c)  by Seller if Purchaser has not delivered to Seller a copy
                       of the Bank Waiver by May 30,1999; or (d) by Purchaser or
                       Seller if the Closing Date has not occurred by July 30,
                       1999.

8.2      Effect of  Termination.  In the  event  that  this  Agreement  shall be
         terminated  pursuant to this Article 8, all further  obligations of the
         parties under this Agreement  (other than Sections  5.1(c),  5.1(d) and
         9.6 and the  Confidentiality  Agreement)  shall be  terminated  without
         further  liability  of any party to the other,  provided  that  nothing
         herein shall  relieve any party from  liability  for its breach of this
         Agreement.

                                              ARTICLE 9 - MISCELLANEOUS

9.1      Survival of Representations  and Warranties.  The  representations  and
         warranties  of  each  party  contained  in  this  Agreement  or in  any
         certificates or other instruments  delivered pursuant to this Agreement
         will  survive  the  Closing  of the  transactions  contemplated  herein
         through the period during which claims for  indemnification may be made
         pursuant to Article 7.

9.2      Notices.  All notices and other  communications  by Purchaser or Seller
         hereunder shall be in writing to the other party and shall be deemed to
         have been  duly  given  when  delivered  in  person or to an  overnight
         courier service,  receipt requested, or sent via telecopy transmission,
         receipt  requested or when posted by the United  States  registered  or
         certified mail, with postage prepaid, addressed as follows:


         If to Seller:        GE Capital Consumer Card Co.
                              5300 Kings Island Drive
                              Mason, Ohio 45040
                              Attn:    President
                              Fax Number:  (513) 459-6801

         copy to:             GE Capital Consumer Card Co.
                              5300 Kings Island Drive
                              Mason, Ohio 45040
                              Attn:  General Counsel
                              Fax Number:  (513) 459-6888

         and copy to:         GE Card Services
                              1600 Summer Street
                              Stamford, Connecticut 06905
                              Attn:  General Counsel
                              Fax Number:  (203) 961-5331

         If to Purchaser:     Direct Merchants Credit Card Bank, N.A.
                              6909 E. Greenway Parkway, Suite 100
                              Scottsdale, AZ 85254
                              Attn:    Chairman
                              Fax Number: (602) 718-4825

         copy to:             Metris Companies Inc.
                              600 South Highway 169, Suite 1000
                              St. Louis Park, MN 55426
                              Attn:  General Counsel
                              Fax Number:  (612) 595-0510

         or to such other  addresses as a party may from time to time  designate
         by notice as provided herein,  except that notices of change of address
         shall be effective only upon actual receipt.

9.3      Assignment.  Prior to the  Closing,  the rights of any party under this
         Agreement shall not be assigned or transferred by any party without the
         prior written  approval of the other party  hereto.  Upon and following
         the Closing,  any party may assign any of its rights hereunder,  but no
         such assignment shall relieve it of its obligations hereunder.

9.4      Entire  Agreement.  This  Agreement,  together  with the  exhibits  and
         schedules  to  this  Agreement  and  the   Confidentiality   Agreement,
         constitutes the entire agreement between the parties and supersedes any
         other  agreement,  whether  written or oral, that may have been made or
         entered into by Seller and  Purchaser (or by any officer or officers of
         any of such parties) relating to the matters contemplated hereby.

9.5      Amendments  and  Waivers.  This  Agreement  may be  amended,  modified,
         superseded,  or  canceled,  and  any  of  the  terms,  representations,
         warranties  or  covenants  hereof  may  be  waived,   only  by  written
         instrument executed by each of the parties or, in the case of a waiver,
         by the party  waiving  compliance.  In the course of the  planning  and
         coordination of this Agreement,  written  documents have been exchanged
         between the  parties.  Such  written  documents  shall not be deemed to
         amend or  supplement  this  Agreement.  The failure of any party at any
         time or times to require  performance of any provision  hereof shall in
         no manner  affect  the right at a later time to  enforce  the same.  No
         waiver  by any  party of any  condition  or of any  breach of any term,
         representation,  warranty or covenant under this Agreement,  whether by
         conduct or otherwise, in any one or more instances,  shall be deemed to
         be or  construed  as a  further  or  continuing  waiver  of  any  other
         condition or of any breach of any such condition of breach or waiver of
         any other condition or of any breach of any other term, representation,
         warranty or covenant under this Agreement.

9.6      Expenses.  The parties will each bear their own legal,  accounting  and
         other costs in connection with the  transactions  contemplated  hereby,
         including taxes, if any, which are imposed upon a party attributable to
         its  activities  hereunder,  except  as  otherwise  specified  in  this
         Agreement.

9.7      Captions;   Counterparts.  The  captions  in  this  Agreement  are  for
         convenience  only and shall not be  considered  a part of or affect the
         construction or interpretation of any provision of this Agreement. This
         Agreement  may be executed in two or more  counterparts,  each of which
         shall be an original,  but all of which together  shall  constitute one
         and the same instrument.

9.8      Governing  Law. This  Agreement  shall be governed by and construed and
         interpreted  in  accordance  with the internal laws of the State of New
         York, without regard to principles of conflict of laws.

9.9      Severability.  If any provision of this Agreement or portion thereof is
         held invalid,  illegal,  void or unenforceable by reason of any rule of
         law,  administrative  or  judicial  provision  or public  policy,  such
         provision  shall be ineffective  only to the extent  invalid,  illegal,
         void or  unenforceable,  and the  remainder of such  provision  and all
         other  provisions of this Agreement shall  nevertheless  remain in full
         force and effect.






<PAGE>


         IN WITNESS WHEREOF,  Seller and Purchaser have caused this Agreement to
be duly executed as of the date first above written.



         GE CAPITAL CONSUMER CARD CO., Seller


         By:      /s/  Laurie Malone
         Title:   Senior Vice President


         DIRECT MERCHANTS CREDIT CARD BANK, NATIONAL ASSOCIATION, Purchaser



         By:      /s/  Jean C. Benson
         Title:   CFO & Controller






May 17, 1999



Mr. Ronald N. Zebeck
Metris Companies Inc.
600 South Highway 169
Suite 1800
St. Louis Park, Minnesota 55426

Dear Ron:

                  Metris  Companies Inc. (the "Company")  desires to provide you
with incentives to continue to serve the Company as a key employee.  We are thus
pleased to inform you that in consideration of your continued  services as a key
employee,  the Company has decided to compensate  you by providing to you a loan
and certain other benefits specified in this letter (the  "Agreement"),  subject
to the terms and conditions set forth below:

         1.       Retention Consideration.

                  (a) Loan.  The  Company  will  loan you cash in the  principal
         amount of $5,000,000  (the "Loan") upon your  execution and delivery to
         the Company a copy of this Agreement and in the form attached hereto as
         Exhibit A.

                  (b) Special Interest Bonus Payment.  If you remain employed by
         the Company until the fifth  anniversary  of the date the Loan is made,
         or if your  employment  by the Company is  terminated  before the fifth
         anniversary  date of the Loan,  on account of your death or  disability
         (as determined by the Compensation  Committee of the Company's Board of
         Directors  in  its  sole  and  absolute  discretion),  or  if  you  are
         terminated  by the  Company  for any reason  other than Cause  (defined
         below),  you will  receive a cash  payment,  ("Special  Interest  Bonus
         Payment")  equal to (i) the amount of the interest  accrued on the Loan
         (the  "Interest  Amount");  plus  (ii)  plus  the  gross-up  of  taxes;
         including  federal,  state and local income  taxes and social  security
         taxes payable, with respect to your receipt of the Interest Amount. For
         purposes of the  preceding  sentence,  it shall be assumed that you are
         subject to the  highest  marginal  tax rates.  The  computation  of any
         amounts  payable  hereunder  shall be approved by the  Company's  Chief
         Financial  Officer,  and such  computation  shall be  binding  upon the
         parties.

                  If your  employment is terminated  because of your death,  the
         Special  Interest  Bonus  Payment  shall be made to your  estate or any
         other person who succeeds to your liabilities under the Loan.

                  (c) Option  Reload.  It is our  understanding  that as partial
         payment for the exercise price and taxes  associated with your exercise
         of all or a portion of the  options  presently  held by you to purchase
         656,075 shares of the Company's stock (the "Original Option"), you will
         instruct the Company to withhold a designated number of whole shares of
         Company stock which would otherwise have been delivered to you pursuant
         to such exercise (the "Withheld Shares").  On the date of each exercise
         of the Original Option, you will be granted a new non-qualified  option
         under the Metris  Companies  Inc. Long Term  Incentive and Stock Option
         Plan (the  "LTIP") to purchase  that number of whole  shares of Company
         stock equal to the number of Withheld Shares (a "Replacement Option") .
         The  exercise  price under such  Replacement  Option  shall be the fair
         market  value (as  defined in the LTIP) of the  Withheld  Shares on the
         date of exercise  of the  Original  Option  with  respect to which such
         Replacement  Option is granted.  Each  Replacement  Option shall become
         exercisable on the fifth  anniversary  of its date of grant,  provided,
         however,  that at any such  date you have  retained  ownership  of that
         number of shares of the Company's  stock at least equal to  twenty-five
         percent of the aggregate number of shares received by you upon exercise
         of the Original  Options and any Replacement  Options.  If prior to the
         fifth anniversary of the grant of any Replacement  Option you no longer
         own at least the number of shares of  Company  stock  described  in the
         immediately   preceding  sentence,   you  will  forfeit  any  remaining
         unexercised Replacement Options. The exercisability of each Replacement
         Option also is expressly  conditioned  upon your  continued  employment
         with the Company (or its affiliates)  through the fifth  anniversary of
         the date of your last exercise of the Original Option exercise,  unless
         your employment is terminated prior to such time (i) by the Company for
         any reason  (other than for Cause),  or (ii) by reason of your death or
         disability  (as  determined  by  the  Compensation   Committee  of  the
         Company's Board of Directors in its sole and absolute discretion). Each
         Replacement  Option  shall be  subject  to such  additional  terms  and
         conditions,  not  inconsistent  with the terms and  conditions  of this
         Agreement, as may be provided in the LTIP and standard option agreement
         under the LTIP.

                  (d) Restricted  Stock. You have been awarded 100,000 shares of
         Restricted Company stock (the "Restricted Stock"), that until March 31,
         2004 shall be  non-transferable  and forfeitable to the Company if your
         employment  is  terminated  prior to that date (i) by the  Company  for
         Cause or (ii) by you for any reason other than your death or disability
         (as determined by the Compensation  Committee of the Company's Board of
         Directors in its sole and absolute discretion).  Failure to satisfy the
         foregoing  condition  shall  result in the complete  forfeiture  of the
         Restricted  Stock.  The Restricted Stock shall be subject to additional
         terms and conditions, not inconsistent with the terms of this Agreement
         as provided in the standard restricted stock agreement.

         2. Definitions.  For purposes of this Agreement, "Cause" shall mean any
of the following:

                           (a) your material  breach of your  employment  duties
                  and responsibilities (other than as a result of incapacity due
                  to physical or mental illness) which is  demonstrably  willful
                  and deliberate on you part, which is committed in bad faith or
                  without  reasonable  belief  that  such  breach is in the best
                  interests  of the Company and which is not  remedied  within a
                  reasonable period of time after receipt of written notice from
                  the Company specifying such breach;

                           (b) your  intentional  act of fraud,  embezzlement or
                  theft in connection with the your duties in the course of your
                  employment with the Company or any prior  employment,  or your
                  admission or conviction of a felony or of any crime  involving
                  moral    turpitude,    fraud,    embezzlement,     theft    or
                  misrepresentation;

                           (c) your gross  negligence  or willful  misconduct in
                  performing your duties which,  if curable,  has not been cured
                  within 10 days of  delivery  by the  Company to you of written
                  notice of such gross negligence or willful misconduct; or

                           (d) any  violation  in any  material  respect  of any
                  statutory  or common law duty of loyalty to the Company or any
                  of its affiliates which, if curable, has not been cured within
                  10 days of delivery by the Company to you of written notice of
                  such violation.

         3.  Continued   Employment.   This  Agreement  is  not  a  contract  of
employment.  Nothing  expressed  or implied in this  Agreement  shall create any
right or duty of your continued  employment by the Company, or its affiliates or
the  successors  of the Company or its  affiliates  . The Company  reserves  all
rights to cause your  employment  to be  terminated  at any time with or without
Cause.

         4. Unfunded Agreement.  The Company's  obligations under this Agreement
shall be  unfunded.  Neither  the  Company  nor any of its  affiliates  shall be
required  to  establish  any  special  or  separate  fund or to make  any  other
segregation of assets to assure the payment of any award under this Agreement.

         5.  Successors  Bound.  The  rights  and  obligations  of  the  Company
hereunder  shall inure to the benefit of and be binding upon the  successors  of
the Company.

         6. Non-Assignability. It is a condition of this Agreement that no right
or interest  granted to you pursuant to this  Agreement  shall be  assignable or
transferable  in whole or in part,  either  directly or by  operation  of law or
otherwise,  including,  but  not by  way  of  limitation,  by  execution,  levy,
garnishment,  attachment,  pledge or  bankruptcy,  but  excluding  any rights or
interests  arising by reason of mental  incompetency,  and no right or  interest
granted to you  pursuant to this  Agreement  shall be liable for, or subject to,
any of your  obligations  or  liabilities,  including  claims for alimony or the
support of any  spouse or child;  provided,  however,  that in the event of your
death,  any  payments  then due and  owing  will be made  when due to the  legal
representative of your estate.

         7. Notices and Other Documents. All payments, requests, notices and the
like may be made to you by  mailing  the same to you at the  address  set  forth
below or at such other  address as you may file in writing  with the Company for
that purpose. Notices, requests and the like sent by you to the Company shall be
sufficient if mailed to Metris  Companies  Inc.,  600 South  Highway 169,  Suite
1800,  St.  Louis  Park,  MN 55426,  Attention:  Senior  Vice  President,  Human
Resources,  or to such other  address as the Company may furnish to you for this
purpose from time to time in writing.

         8.  Employment  Taxes.  All payments made under this Agreement shall be
subject to  withholding  tax,  other  employment  taxes and other  withholds and
deductions as required by applicable law or  regulation,  as in effect from time
to time.

         9. Term of Agreement.  This Agreement shall have a term expiring on the
fifth anniversary of the date of (i) this Agreement,  or (ii) your last exercise
of the  Original  Option,  whichever  is later,  at which time it shall be of no
further  force or effect,  except to the  extent  that  rights of  payment  have
accrued to you hereunder prior to such date.

         10. Governing Law/Jurisdiction. The substantive law (and not the law of
conflicts) of the State of Minnesota  will govern all questions  concerning  the
construction,  validity and interpretation of this Agreement and the performance
of the  obligations  imposed by this  Agreement.  The parties hereby waive their
rights to  request  or demand a trial by jury in the  event  controversy  arises
under this Agreement.

         11.  Entire  Agreement.  Except  as  otherwise  provided  herein,  this
Agreement  sets forth the entire  agreement  and  understanding  of the  parties
relating to the subject  matter hereof,  and  supersedes  all prior  agreements,
arrangements and understandings, written or oral, relating to the subject matter
hereof. No  representation,  promise or inducement has been made by either party
that is not embodied in this  Agreement,  and neither party shall be bound by or
liable for any illegal representation or promise of inducement not so set forth.

         12. Amendments.  This Agreement may be amended,  modified,  superseded,
canceled,  renewed or extended and the terms or covenants  hereof may be waived,
only by a written instrument executed by the parties hereto, or in the case of a
waiver, by the party waiving  compliance.  The failure of a party at any time or
times to require  performance of any provision  hereof shall in no manner affect
the right of such party at a later time to enforce the same. No waiver by either
party of the breach of any term or covenant contained in this Agreement, whether
by conduct or otherwise, in any one or more instances, shall be deemed to be, or
construed as, a further or continuing  waiver of any such breach, or a waiver of
the breach of any other term or covenant contained in this Agreement.

         13. Headings.  The section headings  contained herein are for reference
purposes only and shall not in any way affect the meaning or  interpretation  of
this Agreement.

                  If the foregoing  correctly sets forth your  understanding  of
the Agreement between us, please sign both copies of this Agreement in the place
indicated below and return one copy in us.

                                      Very truly yours,

                                      Metris Companies Inc.


                                      By: /s/ David D. Wesselink
                                      Name: David D. Wesselink
                                      Title:  Executive Vice President & C.F.O.

Agreed to this 17th day of May, 1999

/s/ Ronald N. Zebeck
- -------------------------------
Ronald N. Zebeck




                                   Exhibit 11

                     METRIS COMPANIES INC. AND SUBSIDIARIES
                        Computation of Earnings Per Share
<TABLE>

In thousands, except per share amounts             Three Months Ended June 30,  Six Months Ended June 30,
                                                        1999        1998         1999        1998
BASIC:
<S>                                                 <C>          <C>         <C>          <C>
Net (loss)/income applicable to common
     stockholders ...............................   $(129,369)   $  12,400   $(112,254)   $  23,624

Weighted average number of common shares
     outstanding ................................      38,570       38,450      38,548       38,450

Net (loss)/income per share .....................   $   (3.35)   $     .32   $   (2.91)   $     .61

DILUTED:

Net (loss)/income applicable to common
     stockholders ...............................   $(129,369)   $  12,400   $(112,254)   $  23,624

Weighted average number of common shares
     outstanding ................................      38,570       38,450      38,548       38,450

Net effect of assumed exercise of stock options
     based on treasury stock method using average
     market price ...............................          --        1,514          --        1,426
                                                       ------       ------      ------       ------
                                                       38,570       39,964      38,548       39,876
                                                       ======       ======      ======       ======


Net (loss)/income per share .....................   $   (3.35)   $     .31   $   (2.91)   $     .59

</TABLE>


<TABLE> <S> <C>

<ARTICLE>                                           9
<CIK>                                               0001021061
<MULTIPLIER>                                                 1,000
<NAME>                                              Metris Companies Inc.

<S>                                                 <C>
<PERIOD-TYPE>                                       6-mos
<FISCAL-YEAR-END>                                   Dec-31-1999
<PERIOD-END>                                        Jun-30-1999
<CASH>                                                      23,035
<INT-BEARING-DEPOSITS>                                           0
<FED-FUNDS-SOLD>                                            50,148
<TRADING-ASSETS>                                                 0
<INVESTMENTS-HELD-FOR-SALE>                                      0
<INVESTMENTS-CARRYING>                                           0
<INVESTMENTS-MARKET>                                             0
<LOANS>                                                  1,148,319
<ALLOWANCE>                                                475,028
<TOTAL-ASSETS>                                           1,338,700
<DEPOSITS>                                                 315,373
<SHORT-TERM>                                                39,000
<LIABILITIES-OTHER>                                        225,240
<LONG-TERM>                                                200,893
                                            0
                                                315,377
<COMMON>                                                       386
<OTHER-SE>                                                 242,431
<TOTAL-LIABILITIES-AND-EQUITY>                           1,338,700
<INTEREST-LOAN>                                             82,112
<INTEREST-INVEST>                                            2,475
<INTEREST-OTHER>                                               812
<INTEREST-TOTAL>                                            85,399
<INTEREST-DEPOSIT>                                           2,624
<INTEREST-EXPENSE>                                          19,436
<INTEREST-INCOME-NET>                                       85,399
<LOAN-LOSSES>                                               55,073
<SECURITIES-GAINS>                                               0
<EXPENSE-OTHER>                                            200,461
<INCOME-PRETAX>                                             83,155
<INCOME-PRE-EXTRAORDINARY>                                  50,142
<EXTRAORDINARY>                                             50,808
<CHANGES>                                                        0
<NET-INCOME>                                                  (666)
<EPS-BASIC>                                                (2.91)
<EPS-DILUTED>                                                (2.91)
<YIELD-ACTUAL>                                               17.60
<LOANS-NON>                                                      0
<LOANS-PAST>                                               201,168
<LOANS-TROUBLED>                                                 0
<LOANS-PROBLEM>                                                  0
<ALLOWANCE-OPEN>                                           393,283
<CHARGE-OFFS>                                              268,387
<RECOVERIES>                                                16,136
<ALLOWANCE-CLOSE>                                          475,028
<ALLOWANCE-DOMESTIC>                                       475,028
<ALLOWANCE-FOREIGN>                                              0
<ALLOWANCE-UNALLOCATED>                                          0


</TABLE>


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