TRAVEL SERVICES INTERNATIONAL INC
S-1/A, 1998-05-04
TRANSPORTATION SERVICES
Previous: BRIDGESTREET ACCOMMODATIONS INC, 8-K/A, 1998-05-04
Next: TEKNI PLEX INC, 424B3, 1998-05-04



<PAGE>   1
      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON MAY 4, 1998
                                       REGISTRATION STATEMENT NO. 333-50533

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               ------------------
   
                              AMENDMENT NO. 1 TO
    
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                               ------------------

                       TRAVEL SERVICES INTERNATIONAL, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<CAPTION>
<S>                                  <C>                                   <C>
DELAWARE                                        4724                             52-2030324
(State or other jurisdiction of      (primary standard industrial             (I.R.S. Employer
incorporation or organization)        classification code number)          Identification Number)
</TABLE>



                                                    JOSEPH V. VITTORIA,
                                           CHAIRMAN AND CHIEF EXECUTIVE OFFICER
TRAVEL SERVICES INTERNATIONAL, INC.         TRAVEL SERVICES INTERNATIONAL, INC.
      220 CONGRESS PARK DRIVE                     220 CONGRESS PARK DRIVE
       DELRAY BEACH, FL 33445                      DELRAY BEACH, FLORIDA 33445
           (561) 266-0860                              (561) 266-0860

(Address, including zip code,                  (Name, address, including 
and telephone number, including                zip code, and telephone number,  
area code, of  Registrant's                    include area code, of agent 
principal executive offices)                   for service)


                                   COPIES TO:

  ROBERT G. ROBISON, ESQ.                       SUZANNE B. BELL, ESQ.
MORGAN, LEWIS & BOCKIUS LLP           SENIOR VICE PRESIDENT AND GENERAL COUNSEL
      101 PARK AVENUE                    TRAVEL SERVICES INTERNATIONAL, INC.
  NEW YORK, NEW YORK 10178                     220 CONGRESS PARK DRIVE
                                                DELRAY BEACH, FL 33445


   
              APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE OF
            SECURITIES TO THE PUBLIC: From time to time after the
                effective date of the Registration Statement.
    

         If any of the securities being registered on this form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, as amended (the "Securities Act"), check the following
box./X/

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering./ /

         If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act registration statement number of the earlier effective registration
statement for the same offering. / /

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. /X/

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

                                                             PROPOSED MAXIMUM        PROPOSED MAXIMUM
           TITLE OF EACH CLASS OF         AMOUNT TO BE    OFFERING PRICE PER UNIT    AGGREGATE OFFERING           AMOUNT OF
        SECURITIES TO BE REGISTERED       REGISTERED(1)             (1)                   PRICE (2)         REGISTRATION FEE (3)
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>             <C>                        <C>                    <C>
Common Stock, $.01 par value per share      3,175,000              $36.1875               $114,895,312                $34,817
- --------------------------------------------------------------------------------------------------------------------------------
</TABLE>



         (1) Pursuant to Rule 416 (a), the number of shares of Common Stock
         being registered shall be adjusted to include any additional shares
         which may become issuable as a result of stock splits, stock dividends,
         or similar transactions.

         (2) Estimated solely for the purpose of calculating the amount of
         registration fee pursuant to Rule 457(a) under the Securities Act of
         1933, as amended.

   
         (3) Calculated pursuant to Rule 457(c) based on the average high and
         low sales price of the Common Stock as reported on the Nasdaq Stock
         Market on April 17, 1998.
    

         THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT, OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME EFFECTIVE
ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(a), MAY DETERMINE.
<PAGE>   2
Information contained herein is subject to completion or amendment. A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission. These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective. This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

                              SUBJECT TO COMPLETION, DATED MAY 4, 1998

                                3,175,000 SHARES

   
                                    [LOGO]
    

                     TRAVEL SERVICES INTERNATIONAL, INC.

                                  COMMON STOCK

          This Prospectus covers 1,506,706 shares of common stock, $.01 par
value per share (the "Common Stock"), of Travel Services International, Inc.
(the "Company"), which may be offered and issued by the Company from time to
time in connection with the merger with or acquisition by the Company of other
businesses or assets. It is expected that the terms of acquisitions involving
the issuance of securities covered by this Prospectus will be determined by
direct negotiations with the owners or controlling persons of the business or
assets to be merged with or acquired by the Company, and that the shares of
Common Stock issued will be valued at prices reasonably related to market prices
current either at the time a merger or acquisition are agreed upon or at or
about the time of delivery of shares. No underwriting discounts or commissions
will be paid, although finder's fees may be paid from time to time with respect
to specific mergers or acquisitions. Any person receiving any such fees may be
deemed to be an underwriter within the meaning of the Securities Act of 1933, as
amended (the "Securities Act"). Additionally, an aggregate of 1,668,294 shares
may be sold by the Selling Stockholders. See "Principal and Selling
Stockholders." The Company will not receive any proceeds from the sale of the
shares by the Selling Stockholders.

   
        The Company currently has 10,504,826 shares of its Common Stock listed
on the Nasdaq Stock Market, which trade under the symbol "TRVL", of which
2,875,000 are registered and available for unrestricted trading in the public
markets unless owned by affiliates of the Company. Application will be made to
list the shares of Common Stock offered hereunder by the Company on the Nasdaq
Stock Market. On April 17, 1998, the closing price of the Common Stock on the
Nasdaq Stock Market was $36.1875 per share as published in the Wall Street
Journal on April 20, 1998.
    

        All expenses of this offering, other than selling commissions for shares
sold by the Selling Stockholders, will be paid by the Company. The Company is a
Delaware corporation and all references herein to the Company refer to the
Company and its subsidiaries. All references herein to "TSII" mean the parent
company, Travel Services International, Inc. The executive offices of the
Company are located at 220 Congress Park Drive, Delray Beach, FL 33445, and its
telephone number is (561) 266-0860.

        See "Risk Factors" commencing on page 7 of this Prospectus for a
discussion of certain factors that should be considered by prospective
purchasers of the Common Stock offered hereby.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.

THE COMPANY INTENDS TO FURNISH ITS STOCKHOLDERS WITH ANNUAL REPORTS CONTAINING
FINANCIAL STATEMENTS AUDITED BY INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS.


   
                                 MAY 4, 1998
    

                                        2
<PAGE>   3
                               PROSPECTUS SUMMARY

         The following summary is qualified in its entirety by, and should be
read in conjunction with, the more detailed information and financial statements
and related notes appearing elsewhere in this Prospectus. See "Risk Factors" for
a discussion of certain risks associated with an investment in the Common Stock.
Unless otherwise indicated, all share, per share and financial information in
this Prospectus have been adjusted to give effect to the Combinations (as
defined herein) and the acquisitions of the 1997 Acquired Companies (as defined
herein). Except as indicated otherwise, all references to Common Stock include
Restricted Common Stock. See "Description of Capital Stock--Common Stock and
Restricted Common Stock." The statements contained in this Prospectus that are
not purely historical are forward-looking statements within the meaning of
Section 27A of the Securities Act and Section 21E of the Securities Exchange Act
of 1934, including without limitation statements regarding the Company's
expectations, beliefs, intentions or strategies regarding the future. All
forward-looking statements included in this document are based on information
available to the Company on the date hereof, and the Company assumes no
obligation to update any such forward-looking statements. The forward-looking
statements involve known and unknown risks, uncertainties and other factors
which may cause actual results, experience and the performance or achievements
of the Company to be materially different from those anticipated, expressed or
implied by the forward-looking statements. In evaluating the Company's business,
the following factors, in addition to the Risk Factors set forth below and other
information set forth herein, should be carefully considered: successful
integration of systems; factors affecting internal growth and management of
growth; dependence on travel providers; success of the acquisition strategy and
availability of acquisition financing; success in entering new segments of the
travel market and new geographic areas; dependence on technology; labor and
technology costs; advertising and promotional efforts; risks associated with the
travel industry generally; seasonality and quarterly fluctuations; competition;
and general economic conditions. In addition, the Company's business strategy
and growth strategy involve a number of risks and challenges, and there can be
no assurance that these risks and other factors will not have a material adverse
effect on the Company.
                                   THE COMPANY

         Travel Services International, Inc. ("TSII") was established to create
a leading specialized distributor of leisure travel services. All of the
Company's operating subsidiaries (the "Operating Companies", and together with
TraxSoftware, Inc. ("Trax") and TSII, the "Company") are specialized
distributors of travel services, providing airline, cruise and/or European auto
rental reservations. Unlike travel agents, specialized distributors, such as the
Operating Companies, focus on a single segment of the travel service industry
and thus provide a greater level of expertise with respect to that segment.
Specialized distributors offer travel providers, such as airlines, cruise lines
and auto rental companies, an alternative distribution channel through which
significant amounts of capacity are sold in return for preferential pricing,
commissions or other key benefits, such as discounts or cooperative advertising
payments. Through consolidation of specialized distributors, the Company is able
to offer both travel agents and travelers a single source of competitively
priced products and services along with extensive expertise within and across
multiple leisure travel segments.

         As leaders in their respective segments, the Operating Companies have
experienced significant internal growth. The combined pro forma net revenues of
the "1997 Operating Companies" (consisting of the "Founding Companies" (Travel
800, LLC, D-FW Travel Arrangements, Inc., Cruises Only, LLC, Cruises Inc. and
Auto Europe, LLC) and the "1997 Acquired Companies" (CruiseOne, Inc., Cruise
World, Inc., Cruise Fairs of America and Ship 'N' Shore Cruises, Inc.) increased
from $39.0 million in 1994 to $78.7 million in 1997, representing a 26.3%
compound annual growth rate. The 1997 Operating Companies recognized in 1997 pro
forma net revenue of $78.7 million on reservations representing over $400
million in travel services. The Company has negotiated arrangements with many
major airlines, cruise lines and European auto rental companies, including
travel providers such as Continental Airlines, Inc., Delta Air Lines, Inc.,
Carnival Cruise Line, Royal Caribbean Cruise Line, Avis Europe Limited and
Europcar International S.A. To enhance its strong internal growth, the Company
intends to implement world-class technology, realize cross-selling opportunities
and capitalize on cost efficiencies and economies of scale. In addition, the
Company has implemented and will continue an aggressive acquisition program to
broaden its travel service offerings and consolidate the highly fragmented
specialized leisure travel service industry.

         The Company's objective is to be the leading specialized distributor of
leisure travel services. In order to achieve this goal, the Company has a
focused business strategy based upon the following key principles:

         PROVIDE EXTENSIVE EXPERTISE IN SPECIFIC TRAVEL SEGMENTS. Each of the
Operating Companies is a specialist in a particular travel segment. By
leveraging the expertise of the Operating Companies and future acquisitions, the
Company will provide a higher level of expertise and information for a broader
array of travel services than may be available through traditional distribution
channels.

         MAINTAIN AND ENHANCE STRONG STRATEGIC RELATIONSHIPS WITH TRAVEL
PROVIDERS. The Company believes that the strategic relationships with its travel
providers have been and will continue to be integral to its success. As leaders
in their respective segments, the Operating Companies have negotiated with many
travel providers for pricing that is preferential to published fares and
preferred access to capacity.

         OFFER HIGH LEVELS OF CUSTOMER SERVICE. The Company believes that
maintaining high levels of customer service is critical to its ability to
generate significant repeat business. In addition to the Company's competitive
prices, customer service is an important

                                        3
<PAGE>   4
differentiating factor to both the leisure traveler who is making a significant
investment in a vacation and the travel agent who is seeking attractive
commission structures and the ability to make travel arrangements with greater
ease.

         BRAND STRATEGY. The Company is reviewing various strategies in
connection with brand recognition and marketing of its services, and expects to
implement a comprehensive brand and marketing plan in 1998.

         IMPLEMENT STATE-OF-THE-ART TECHNOLOGY INFRASTRUCTURE. A key element of
the Company's growth and business strategy is the implementation of world-class
information and telecommunications technologies. At the center of the technology
strategy is the Company's investment in customer information and product/service
information, which will be maintained in state-of-the-art database management
systems.

         CAPITALIZE ON MANAGEMENT EXPERTISE. The Company's executive management
team has a high level of industry experience. The Company plans to achieve its
goal by implementing an internal growth strategy and pursuing an aggressive
acquisition program.

         The Company's executive offices are located at 220 Congress Park Drive,
Delray Beach, Florida 33445, and its telephone number is (561) 266-0860.

                                  THE OFFERING

<TABLE>
<CAPTION>
Common Stock being offered by:
<S>                                                                    <C>
         The Company.................................................  1,506,706 shares

         The Selling Shareholders....................................  1,668,294 shares

Common Stock to be outstanding after this offering...................  12,011,532 shares(1)


Nasdaq Stock Market symbol...........................................  TRVL
</TABLE>


- --------

   
         (1) Assumes all shares being offered by the Company are issued in
         connection with future acquisitions. Excludes 1,060,525 shares issuable
         upon the exercise of outstanding stock options as of March 31, 1998 and
         an aggregate of an additional 300,054 shares reserved for issuance 
         under the Company's 1997 Long-Term Incentive Plan and 1997 Non-Employee
         Director's Stock Plan. See "Management -- Stock Option Plan" and 
         "Shares Eligible for Future Sale".
    

                                        4
<PAGE>   5
            SUMMARY HISTORICAL AND PRO FORMA COMBINED FINANCIAL DATA
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

         On July 28, 1997, the Company consummated its initial public offering
and the combinations of five Founding Companies (the "Combinations"). For
accounting purposes, Auto Europe, one of the Founding Companies, was designated
as the "accounting acquiror." The other four Founding Companies were accounted
for using the purchase method of accounting. In November 1997, the Company
acquired four other operating companies under transactions accounted for using
the pooling of interests method of accounting (the "Pooling Acquisitions").
Accordingly, the historical financial data for each year presented represent
those of Auto Europe and the Pooling Acquisitions, and include the operations of
the other four Founding Companies and TSII only since July 28, 1997.

         The historical financial data of the Company as of December 31, 1997
and for each of the five years ending December 31, 1993, 1994, 1995, 1996 and
1997 have been derived from the audited consolidated financial statements of
the Company included elsewhere herein and from the Company's Registration
Statement dated July 22, 1997. The historical financial data for the years
ended December 31, 1993 and 1994 represent those of Auto Europe, as those of
the Pooling Acquisitions are not material to the results of operations. The
information contained in these tables should be read in conjunction with the
Consolidated Financial Statements of the Company and the Notes thereto and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" included elsewhere herein.          

         Pro forma combined results of operations and pro forma diluted earnings
per share for the Company are presented which give effect to the results of the
Company combined with all the Founding Companies as if the Combinations had
occurred at the beginning of each respective year, along with certain
adjustments associated with the Combinations and the Pooling Acquisitions which
are described below. The pro forma financial data have been prepared for
comparative purposes only and do not purport to be indicative of the results of
operations which actually would have resulted had the Founding Companies been
under common control prior to the Combinations, or which may result in the
future.

HISTORICAL:

<TABLE>
<CAPTION>
Statements of Operations Data:
(in thousands, except share and per share data)                            YEAR ENDED DECEMBER 31,


                                              1993                1994              1995                1996               1997
                                              ----                ----              ----                ----               ----

<S>                                       <C>                <C>                <C>                <C>                <C>
Net revenues                              $    12,208        $    17,156        $    30,024        $    35,776        $    58,387
Operating expenses                              8,469             11,101             19,079             24,034             36,969
                                          -----------        -----------        -----------        -----------        -----------
Gross profit                                    3,739              6,055             10,945             11,742             21,418
General and administrative expenses             3,986              6,276             10,534             11,139             16,842
Goodwill amortization                              --                 --                 --                 --                514
                                                  ---                ---                ---               ----                ---
                                                                                                                      -----------
Operating income                                 (247)              (221)               411                603              4,062
Other expense, net                                (19)               (28)               (43)              (186)               (83)
                                          -----------        -----------        -----------        -----------        -----------
Income before provision for taxes                (266)              (249)               368                417              3,979
Provision for income taxes                         --                 --                147                167                852
                                          -----------        -----------        -----------        -----------        -----------
Net income                                $      (266)       $      (249)       $       221        $       250        $     3,127
                                          ===========        ===========        ===========        ===========        ===========

Per Share Data:
Basic earnings per share                  $      (.11)       $      (.10)       $       .09        $       .10        $       .55
                                          ===========        ===========        ===========        ===========        ===========
Diluted earnings per share                $      (.11)       $      (.10)       $       .09        $       .10        $       .53
                                          ===========        ===========        ===========        ===========        ===========
Shares used in computing basic
   earnings per share                       2,435,038          2,435,038          2,435,038          2,435,038          5,730,832
                                            =========          =========          =========          =========          =========
Shares used in computing
  diluted earnings per share                2,435,038          2,435,038          2,435,038          2,435,038          5,869,814
                                            =========          =========          =========          =========          =========
</TABLE>


                                        5
<PAGE>   6
<TABLE>
<CAPTION>
BALANCE SHEET DATA (in thousands):       DECEMBER 31, 1997
                                         -----------------
<S>                                      <C>
Working capital                               $ 1,286
Total assets                                  $67,609
Long-term debt                                $ 4,129
Stockholders' equity                          $50,579
</TABLE>


<TABLE>
<CAPTION>
PRO FORMA COMBINED (1):
STATEMENT OF OPERATIONS DATA:
(in thousands, except share and per share data)   YEAR ENDED DECEMBER 31, 1997
                                                  ----------------------------
<S>                                               <C>
Net revenues                                             $     78,730
Operating expenses                                             48,262
                                                         ------------
Gross profit                                                   30,468
General and administrative expenses                            17,449
Goodwill amortization                                           1,234
                                                         ------------
Income from operations                                         11,785
Other expense, net                                               (154)
                                                         ------------
Income before provision for income taxes                       11,631
Provision for income taxes                                      4,885
                                                         ------------
Pro forma net income                                     $      6,746
                                                         ============
Per Share Data:                                 
Pro forma diluted earnings per share                     $        .66
                                                         ============
Shares used in computing pro forma              
  diluted earnings per share                               10,277,335
                                                         ============
</TABLE>                                        


(1) The pro forma combined financial data includes the results of the Company
and each Founding Company as if the Combinations had occurred at the beginning
of 1997, along with certain adjustments associated with the Pooling
Acquisitions. The pro forma results include the effects of: (i) the
Combinations; (ii) non-recognition of the non-recurring, non-cash compensation
charge of $7.1 million recorded by TSII in February 1997 related to Common Stock
issued to founders and management of the Company; (iii) amortization of
goodwill resulting from the Combinations totalling $1,254,000; (iv) certain
adjustments to salaries, bonuses, and benefits to former owners and key
management of the Founding Companies and the Pooling Acquisitions totalling
$3,565,000, to which such persons have agreed prospectively ("Compensation
Differential"); (v) reversal of acquisition costs totalling $502,000 associated
with Pooling Acquisitions; and (vi) provision for income taxes as if pro forma
income was subject to corporate federal and state income taxes during the
period.



                                        6
<PAGE>   7
                                  RISK FACTORS

         An investment in the shares of Common Stock offered by this prospectus
involves a high degree of risk. In addition to the other information in this
Prospectus, the following risk factors should be considered carefully in
evaluating an investment in the Company. This Prospectus contains certain
forward-looking statements which involve risks and uncertainties. The Company's
actual results could differ materially from the results anticipated in these
forward-looking statements as a result of certain of the factors set forth in
the following risk factors and elsewhere in this Prospectus.

ABSENCE OF COMBINED OPERATING HISTORY; RISKS OF INTEGRATION

         Travel Services International, Inc. was founded in April 1996 but
conducted no operations and generated no revenues prior its initial public
offering in July 1997, when it acquired the five Founding Companies. From July
1997 to March 31, 1998, the Company acquired an additional nine travel
distributors and one software development company. Prior to such acquisitions,
the Operating Companies operated as separate independent entities. Currently,
the Company relies on the existing reporting systems of the Operating Companies
for financial reporting. There can be no assurance that the Company will be able
to successfully integrate the operations of these businesses or institute the
necessary Company-wide systems and procedures to successfully manage the
combined enterprise on a profitable basis. The Company's executive management
group was assembled in connection with the initial public offering, and there
can be no assurance that the management group will be able to continue to
effectively manage the combined entity or effectively implement and carry out
the Company's internal growth strategy and acquisition program. The consolidated
financial statements cover periods when the Operating Companies were not under
common control or management and, therefore, may not be indicative of the
Company's future financial or operating results. The inability of the Company to
successfully integrate the Operating Companies, and future acquisitions, would
have a material adverse effect on the Company's business, financial condition,
and results of operations, and would make it unlikely that the Company's
acquisition program will continue to be successful.

         A number of the Operating Companies offer different travel services,
utilize different capabilities and technologies and target different client
segments. While the Company believes that there are substantial opportunities to
cross-market and integrate these businesses, these differences increase the risk
inherent in successfully completing such integration. Further, there can be no
assurance that the Company's strategy to become the leading specialized
distributor of leisure travel services will be successful, or that the customers
of the Operating Companies will accept the Company as a distributor of a variety
of specialized travel services. See "Management's Discussion and Analysis of
Financial Conditions and Results of Operations" and "Business -- Business
Strategy."

DEPENDENCE ON TRAVEL PROVIDERS

         The Company is dependent upon travel providers for access to their
capacity. The Company receives from certain travel providers pricing that is
preferential to published fares which enables the Company to offer, for certain
products, prices lower than would be generally available to travelers and travel
agents. Other distributors may have similar arrangements with travel providers,
some of which may provide better availability or more competitive pricing than
that offered by the Company. The Company anticipates that a significant portion
of the Company's revenues will continue to be derived from the sale of capacity
for relatively few travel providers. In 1997, (i) two auto rental companies
represented an aggregate of 87% of European auto rental pro forma net revenues;
(ii) six cruise lines represented an aggregate of 74% of cruise pro forma net
revenues; and (iii) two airlines represented an aggregate of 52% of airline pro
forma net revenues. The Company's agreements with its travel providers can
generally be canceled or modified by the travel provider upon relatively short
notice. The loss of a contract, changes in the Company's pricing agreements or
commission schedules or more restricted access to travel providers' capacity
could have a material adverse effect on the Company's business, financial
condition and results of operations.

RISKS RELATED TO THE COMPANY'S ACQUISITION STRATEGY

         The Company intends to increase its revenues, expand the markets it
serves and increase its service offerings in part through the acquisition of
additional specialized distributors of leisure travel services. There can be no
assurance that the Company will be able to identify, acquire or profitably
manage additional businesses or successfully integrate acquired businesses into
the Company without substantial costs, delays or other operational or financial
problems. Increased competition for acquisition candidates may develop, in which
event there may be fewer acquisition opportunities available to the Company as
well as higher acquisition prices. Further, acquisitions involve a number of
special risks, including possible adverse effects on the Company's operating
results, diversion of management's attention, failure to retain key personnel,
risks associated with unanticipated events or liabilities and amortization of
acquired intangible assets, some or all of which could have a material adverse
effect on the Company's business, financial condition and results of operations,
particularly in the fiscal quarters immediately following the consummation of
such transactions. Customer dissatisfaction or performance problems at a single
acquired company could also have an adverse effect on the reputation of the
Company. The Company may also seek international acquisitions that may be
subject to additional risks associated with doing business in such countries. In
addition, there can be no assurance that the Operating Companies or other
businesses acquired in the future will achieve anticipated revenues and
earnings. The Company continually reviews various strategic acquisition
opportunities and has held discussions with a number of such acquisition
candidates. As of the date of this Prospectus, the Company is not party to any
binding agreements with respect to any material acquisitions.
See "Business -- Growth Strategy."


                                        7
<PAGE>   8
RISKS RELATED TO ACQUISITION FINANCING

         The Company intends to finance future acquisitions by using shares of
its Common Stock for a substantial portion of the consideration to be paid. In
the event that the Common Stock does not maintain a sufficient market value, or
potential acquisition candidates are otherwise unwilling to accept Common Stock
as part of the consideration for the sale of their businesses, the Company may
be required to utilize more of its cash resources, if available, in order to
initiate and maintain its acquisition program. If the Company has insufficient
cash resources, its growth could be limited unless it is able to obtain
additional capital through debt or equity financings. Although the Company has
an available line of credit of $30 million, there can be no assurance that such
line of credit will be sufficient or that other financing will be available on
terms the Company deems acceptable. If the Company is unable to obtain financing
sufficient for all of its desired acquisitions, it may be unable to fully carry
out its acquisition strategy. See "Management's Discussion and Analysis of
Financial Conditions and Results of Operations -- Liquidity and Capital
Transactions."

DEPENDENCE UPON TECHNOLOGY

         The Company's business is currently dependent upon a number of
different information and telecommunication technologies to facilitate its
access to information and manage a high volume of inbound and outbound calls.
Any failure of this technology would have a material adverse effect on the
Company's business, financial condition and results of operations. For example,
during 1996, one of the Operating Companies results of operations were adversely
affected by unanticipated shortcomings in the functionality of call center
software installed as part of a new telephone system. In addition, the Company
is dependent upon certain third party vendors, including central reservation
systems operators such as SABRE Group and Amadeus for access to certain
information. Any failure of these systems or restricted access by the Company
would have a material adverse effect on the Company's business, financial
condition and results of operations.

         Currently, all of the Operating Companies utilize separate computer
systems, several of which utilize different applications. The Company expects
that it will replace these systems during the coming years with the Company's
"Universal" applications architecture. There can be no assurance that the
contemplated replacement of these systems will be successful, replaced according
to the expected time frame, completed without any disruption to the Company's
business or that it will result in the intended cost efficiencies. The Company
believes that the Universal applications platform will be a competitive
advantage for the Company. However, there can be no assurance that the Company
will be successful in maintaining such a competitive advantage.

         The technology systems being used currently at the Company's
headquarters are Year 2000 compliant, and new systems currently under
development by the Company are working with compliant standards. An assessment
of the Year 2000 readiness of the technology currently being used in the
Operating Companies has not yet been completed, and the Company cannot make any
assurances with respect to such readiness at this time. The assessment being
conducted by the Company includes inquiries of management and certification
requests from hardware and software vendors. New systems under development by
the Company are expected to replace some of the older software applications
currently in use at certain Operating Companies. There can be no assurance,
however, that such replacements will be made or will be made on time. See
"Management's Discussion and Analysis of Financial Conditions and Results of
Operations" and "Business -- Information Technology."

MANAGEMENT OF GROWTH; FACTORS AFFECTING INTERNAL GROWTH

         The Company expects to grow internally and through acquisitions. The
Company expects to expend significant time and effort in expanding existing
businesses and identifying, completing and integrating acquisitions. There can
be no assurance that the Company's systems, procedures and controls will be
adequate to support the Company's operations as they expand. Any future growth
also will impose significant added responsibilities on members of senior
management, including the need to identify, recruit and integrate new senior
level managers and executives. There can be no assurance that such additional
management will be identified and retained by the Company. To the extent that
the Company is unable to manage its growth efficiently and effectively, or is
unable to attract and retain qualified management, the Company's business,
financial condition and results of operations could be materially adversely
effected. The Operating Companies have experienced revenue and earnings growth
on a pro forma basis over the past few years. There can be no assurance that the
Operating Companies will continue to experience internal growth comparable to
these levels, if at all. From time to time, certain of the Operating Companies
have been unable to hire and train as many qualified sales personnel as
necessary to meet the demands of their businesses. Factors affecting the ability
of the Operating Companies to continue to experience internal growth include,
but are not limited to, the ability to expand the travel services offered, the
continued relationships with certain travel providers and travel agents, the
ability to recruit and retain qualified sales personnel, continued access to
capital and the ability to cross-sell services among the Operating Companies.
See "Business -- Growth Strategy" and "Management."

RISKS ASSOCIATED WITH THE TRAVEL INDUSTRY; GENERAL ECONOMIC CONDITIONS

         The Company's results of operations are dependent upon factors
affecting the travel industry. The Company's revenues and earnings are
especially sensitive to events that affect domestic and international air
travel, cruise travel and auto rentals in Europe. A number of factors, including
political instability, armed hostilities, international terrorism, extreme
weather conditions, a rise in fuel prices, a decline in the value of the U.S.
dollar, labor disturbances and excessive inflation, could result in an overall
decline in demand for travel. These types of events could have a material
adverse effect on the Company's business, financial condition and results of
operations. In


                                        8
<PAGE>   9
addition, demand for the Company's travel services may be significantly related
to the general level of economic activity and employment in the U.S. Therefore,
any significant economic downturn or recession in the U.S. could have a material
adverse effect on the Company's business, financial condition and results of
operations. See "Business -- Industry Overview."

SEASONALITY AND QUARTERLY FLUCTUATIONS

         The domestic and international leisure travel industry is extremely
seasonal. The results of each of the Operating Companies have been subject to
quarterly fluctuations caused primarily by the seasonal variations in the travel
industry, especially the leisure travel segment. Net revenues and net income for
the Operating Companies are generally higher in the second and third quarters,
however, seasonality is dependent on the particular leisure travel service sold.
The Company expects seasonality to continue in the future on a combined basis.
Three of the Operating Companies experienced an operating loss in the fourth
quarter of 1997. The Company may experience losses in quarters in the future.
The Company's quarterly results of operations may also be subject to
fluctuations as a result of the timing and cost of acquisitions, business focus
of acquisition targets, fare wars by travel providers, changes in relationships
with certain travel providers, changes in the mix of services offered by the
Company, the timing of the payment of volume bonuses by travel providers,
extreme weather conditions or other factors affecting travel. Unexpected
variations in quarterly results could also adversely affect the price of the
Common Stock, which in turn could limit the ability of the Company to make
acquisitions. See "Management's Discussion and Analysis of Financial Conditions
and Results of Operations."

SUBSTANTIAL COMPETITION

         The travel service industry is extremely competitive and has low
barriers to entry. The Company competes with other distributors of travel
services, travel providers, travel agents, tour operators and group travel
sponsors, some of which have greater experience, brand name recognition and/or
financial resources than the Company. The Company's travel providers may decide
to compete more directly with the Company and restrict the availability of
tickets, cabins or services or the ability of the Company to offer tickets,
cabins or services at a preferential price. In addition, other distributors may
have relationships with certain travel providers providing better availability
or more competitive pricing than that offered by the Company. Furthermore, some
travel agents and group travel sponsors have a strong presence in their
geographic area which may make it difficult for the Company to attract customers
in those areas. See "Business -- Competition."

RELIANCE ON KEY PERSONNEL

         The Company's operations are dependent on the efforts and relationships
of Joseph V. Vittoria and the other executive officers as well as the senior
management of the Operating Companies. Furthermore, the Company will likely be
dependent on the senior management of any businesses acquired in the future. If
any of these individuals become unable to continue in their role the Company's
business or prospects could be adversely affected. Although TSII has entered
into an employment agreement with each of TSII's executive officers and the
Chief Executive Officer of each of the Operating Companies, there can be no
assurance that such individuals will continue in their present capacity for any
particular period of time. The Company does not maintain key man life insurance
covering any of its executive officers or other members of senior management.
See "Management."

VOTING CONTROL OF EXISTING MANAGEMENT AND STOCKHOLDERS

         The Company's executive officers and directors, and entities affiliated
with them, and holders of at least 5% of the outstanding Common Stock, as of
March 31, 1998, beneficially own shares of Common Stock representing 41.7% of
the total voting power of the Common Stock (46.8% if all shares of Restricted
Common Stock were converted into Common Stock). These persons, if acting in
concert, will be able to exercise control over the Company's affairs and are
likely to be able to elect the entire Board of Directors and to control the
disposition of any matter submitted to a vote of stockholders. See "Principal
and Selling Stockholders" and "Description of Capital Stock -- Common Stock and
Restricted Common Stock."

POTENTIAL EFFECT OF SHARES ELIGIBLE FOR FUTURE SALE ON PRICE OF COMMON STOCK

         The market price of the Common Stock may be adversely affected by the
sale, or availability for sale, of substantial amounts of the Common Stock in
the public market. The 2,875,000 shares sold in the initial public offering are,
and the shares registered hereby will be, freely tradable unless acquired by
affiliates of the Company.

         As of March 31, 1998, the holders of Common Stock who did not purchase
shares on the open market own 7,629,826 shares of Common Stock, including (i)
the sellers of the Operating Companies who received, in the aggregate, 5,145,325
shares in connection with such acquisitions and (ii) management and founders of
the Company who own 2,484,501 shares. Except for shares registered for resale
under this Prospectus, these shares have not been registered under the
Securities Act and, therefore, may not be sold unless registered under the
Securities Act or sold pursuant to an exemption from registration, such as the
exemption provided by Rule 144. Holders of 5,906,726 of such shares have agreed
with the Company not to sell, transfer or otherwise dispose of any of these
shares for one year following consummation of the initial public offering (until
July 28, 1998) and have certain demand registration rights beginning two years
after the initial public offering and certain piggyback registration rights with
respect to these shares.

                                        9
<PAGE>   10
         This Prospectus registers additional shares of the Company's Common
Stock under the Securities Act for use by the Company as consideration for
recent and future acquisitions. Upon issuance, those shares will generally be
freely tradable, unless the resale thereof is contractually restricted. When
possible, the Company will seek restrictions on the shares issued as
consideration for future acquisitions that are as restrictive as those described
in the preceding paragraph, however, such restrictions may not be available in
certain cases, such as transactions accounted for using the pooling of interests
method of accounting. See "Shares Eligible for Future Sale."

POSSIBLE VOLATILITY OF STOCK PRICE

         Prior to the initial public offering, there was no public market for
the Common Stock, and, although a public market has now been developed, there
can be no assurance that the public market for the Common Stock will be active
or continue. The market price of the Common Stock may be subject to significant
fluctuations in response to numerous factors, including variations in the annual
or quarterly financial results of the Company or its competitors, changes by
financial research analysts in their estimates of the earnings of the Company or
the failure of the Company to meet such estimates, conditions in the economy in
general or in the travel industry in particular, unfavorable publicity or
changes in applicable laws and regulations (or judicial or administrative
interpretations thereof) affecting the Company or the travel service industry.
From time to time, the stock market experiences significant price and volume
volatility, which may affect the market price of the Common Stock for reasons
unrelated to the Company's performance.

ANTI-TAKEOVER EFFECT OF CERTAIN CHARTER PROVISIONS

         The Board of Directors of the Company is authorized to issue preferred
stock in one or more series without stockholder action. The Board of Directors
of the Company serve staggered terms. The existence of this "blank-check"
preferred stock and the staggered Board of Directors could render more difficult
or discourage an attempt to obtain control of the Company by means of a tender
offer, merger, proxy contest or otherwise. Certain provisions of the Delaware
General Corporation Law may also discourage takeover attempts that have not been
approved by the Board of Directors. See "Management -- Directors and Executive
Officers," "Principal and Selling Stockholders" and "Description of Capital
Stock."


                                       10
<PAGE>   11
                           PRICE RANGE OF COMMON STOCK

         The Company's Common Stock trades on the Nasdaq Stock Market under the
symbol "TRVL." The Company completed its initial public offering in July 1997 at
a price of $14.00 per share. The following table sets forth, for the Company's
fiscal periods indicated, the range of high and low last reported sale prices
for the Common Stock.


   
<TABLE>
<CAPTION>
                                                                                       High         Low

<S>                                                                                    <C>          <C>
               Third Quarter 1997 (from July 22, 1997)...........................      $25 5/8      $19 5/8

               Fourth Quarter 1997...............................................      $26          $19 1/2

               First Quarter 1998................................................      $33 1/4      $18

               Second Quarter 1998 (through April 30, 1998)......................      $39 3/8      $30
</TABLE>
    


   
         On April 30, 1998, the last reported sale price of the Common Stock on
the Nasdaq Stock Market was $36.875 per share. At March 31, 1998, there were
113 holders of record of the Company's Common Stock, although the Company
believes the number of beneficial holders is substantially greater.
    

                                 DIVIDEND POLICY

         The Company intends to retain all of its earnings, if any, to finance
the expansion of its business and for general corporate purposes, including
future acquisitions, and does not anticipate paying any cash dividends on its
Common Stock for the foreseeable future. In addition, the Company's line of
credit includes restrictions on the ability of the Company to pay dividends
without the consent of the lender.


                                       11
<PAGE>   12
                             SELECTED FINANCIAL DATA
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

         On July 28, 1997, the Company consummated its initial public offering
and the Combinations of five Founding Companies. For accounting purposes, Auto
Europe, one of the Founding Companies, was designated as the "accounting
acquiror." The other four Founding Companies were accounted for using the
purchase method of accounting. In November 1997, the Company acquired four other
operating companies under transactions accounted for using the pooling of
interests method of accounting (the "Pooling Acquisitions"). Accordingly, the
historical financial data for each year presented represent those of Auto Europe
and the Pooling Acquisitions, and include the operations of the other four
Founding Companies and TSII only since July 28, 1997.

         The historical financial data of the Company as of December 31, 1996
and 1997 and for each of the five years ending December 31, 1993, 1994, 1995,
1996 and 1997 have been derived from the audited consolidated financial
statements of the Company included elsewhere herein and from the Company's
Registration Statement dated July 22, 1997. The historical financial data for
the years ended December 31, 1993 and 1994 represent those of Auto Europe, as
those of the Pooling Acquisitions are not material to the results of operations.
The information contained in these tables should be read in conjunction with the
Consolidated Financial Statements of the Company and the Notes thereto and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" included elsewhere herein.

         Pro forma combined results of operations and pro forma diluted earnings
per share for the Company are presented which give effect to the results of the
Company combined with all the Founding Companies as if the Combinations had
occurred at the beginning of each respective year, along with certain
adjustments associated with the Combinations and the Pooling Acquisitions which
are described below. The pro forma financial data have been prepared for
comparative purposes only and do not purport to be indicative of the results of
operations which actually would have resulted had the Founding Companies been
under common control prior to the Combinations, or which may result in the
future.

HISTORICAL:

<TABLE>
<CAPTION>
Statements of Operations Data:
(in thousands, except share and per share data)
                                                                                  YEAR ENDED DECEMBER 31,
                                              --------------------------------------------------------------------------------
                                              1993               1994               1995               1996               1997
                                              ----               ----               ----               ----               ----
<S>                                       <C>                <C>                <C>                <C>                <C>
Net revenues                              $    12,208        $    17,156        $    30,024        $    35,776        $    58,387

Operating expenses                              8,469             11,101             19,079             24,034             36,969
                                                -----             ------             ------             ------             ------
Gross profit                                    3,739              6,055             10,945             11,742             21,418
General and administrative expenses             3,986              6,276             10,534             11,139             16,842
Goodwill amortization                              --                 --                 --                 --                514
                                                -----             ------             ------             ------             ------
Operating income                                 (247)              (221)               411                603              4,062
Other expense, net                                (19)               (28)               (43)              (186)               (83)
                                                -----             ------             ------             ------             ------
Income before provision for taxes                (266)              (249)               368                417              3,979
Provision for income taxes                         --                 --                147                167                852
                                                -----             ------             ------             ------             ------
Net income                                $      (266)       $      (249)       $       221        $       250        $     3,127
                                          ===========        ===========        ===========        ===========        ===========

Per Share Data:
Basic earnings per share                  $      (.11)       $      (.10)       $       .09        $       .10        $       .55
                                          ===========        ===========        ===========        ===========        ===========
Diluted earnings per share                $      (.11)       $      (.10)       $       .09        $       .10        $       .53
                                          ===========        ===========        ===========        ===========        ===========

Shares used in computing basic
   earnings per share                       2,435,038          2,435,038          2,435,038          2,435,038          5,730,832
                                            =========          =========          =========          =========          =========
Shares used in computing
  diluted earnings per share                2,435,038          2,435,038          2,435,038          2,435,038          5,869,814
                                            =========          =========          =========          =========          =========
</TABLE>


                                       12
<PAGE>   13
BALANCE SHEET DATA (in thousands):

<TABLE>
<CAPTION>
                                       DECEMBER 31,
                                   -------------------
                                   1996           1997
                                   ----           ----
<S>                             <C>             <C>
Working capital (deficit)       $ (5,224)       $ 1,286
Total assets                    $ 11,093        $67,609
Long-term debt                  $  2,272        $ 4,129
Stockholders' equity            $    290        $50,579
</TABLE>




PRO FORMA COMBINED (1):

<TABLE>
<CAPTION>
     STATEMENTS OF OPERATIONS DATA:
(in thousands, except share and per share data)
                                                               YEAR ENDED DECEMBER 31,
                                                    --------------------------------------------
                                                    1995                1996                1997
                                                    ----                ----                ----
<S>                                            <C>                 <C>                 <C>
Net revenues                                   $     52,660        $     62,073        $     78,730
Operating expenses                                   31,569              39,444              48,262
                                                     ------              ------              ------
Gross profit                                         21,091              22,629              30,468
General and administrative expenses                  13,847              13,325              17,449
Goodwill amortization                                 1,234               1,234               1,234
                                                      -----               -----               -----
Income from operations                                6,010               8,070              11,785
Other expense, net                                     (175)               (356)               (154)
                                                       ----                ----                ----
Income before provision for income taxes              5,835               7,714              11,631
Provision for income taxes                            2,451               3,240               4,885
                                                      -----               -----               -----
Pro forma net income                           $      3,384        $      4,474        $      6,746
                                               ============        ============        ============

Per Share Data:
Pro forma diluted earnings per share           $        .33        $        .44        $        .66
                                               ============        ============        ============

Shares used in computing pro forma
  diluted earnings per share                     10,133,430          10,133,430          10,277,335
                                                 ==========          ==========          ==========
</TABLE>



- ----------
(1) The pro forma combined financial data includes the results of the Company
and each Founding Company as if the Combinations had occurred at the beginning
of each respective year, along with certain adjustments associated with the
Pooling Acquisitions. The pro forma results include the effects of: (i) the
Combinations; (ii) non-recognition of the non-recurring, non-cash compensation
charge of $7.1 million recorded by TSII in February 1997 related to Common Stock
issued to founders and management of the Company; (iii) amortization of goodwill
resulting from the Combinations; (iv) certain adjustments to salaries, bonuses,
and benefits to former owners and key management of the Founding Companies and
the Pooling Acquisitions, to which such persons have agreed prospectively
("Compensation Differential"); (v) proforma acquisition costs associated with
Pooling Acquisitions; and (vi) provision for income taxes as if pro forma
income was subject to corporate federal and state income taxes during the
periods.                                            


                                       13
<PAGE>   14
                              PLAN OF DISTRIBUTION

         The shares covered hereby may be offered by the Company from time to
time in connection with the merger or acquisition by the Company of other
businesses or assets. It is expected that the terms of acquisitions involving
the issuance of securities covered by this Prospectus will be determined by
direct negotiations with the owners or controlling persons of the business or
assets to be merged or acquired by the Company, and that the shares of Common
Stock issued will be valued at prices reasonably related to market prices
current either at the time a merger or acquisition are agreed upon or at or
about the time of delivery of shares.

         Additionally, the shares covered hereby may be offered and sold from
time to time by the Selling Stockholders or pledgees, donees, transferees, and
other successors in interest. The Selling Stockholders will act independently in
making decisions with respect to the timing, manner and size of each sale. To
the Company's knowledge, no Selling Stockholder has entered into any agreement,
arrangement, or understanding with any particular brokers or market makers with
respect to the shares registered hereby.

         The Selling Stockholders may sell Common Stock registered hereunder in
any of the following transactions: (i) through broker-dealers; (ii) through
agents; or (iii) directly to one or more purchasers. The distribution of the
Common Stock by the Selling Stockholders may be effected from time to time in
one or more transactions in the over-the-counter market, in the Nasdaq Stock
Market, or in privately negotiated transactions at market prices prevailing at
the time of sale, at prices related to such prevailing market prices, or at
negotiated prices. In addition, any Common Stock covered by this Prospectus
which qualifies for sale pursuant to Rule 144 of the Securities Act may be sold
under Rule 144 rather than pursuant to this Prospectus.

         In connection with the distribution of the Common Stock, the Selling
Stockholders may enter into hedging transactions with broker-dealers. In
connection with such transactions, broker-dealers may engage in short sales of
the Common Stock registered hereunder in the course of hedging the positions
they assume with the Selling Stockholders. The Selling Stockholders may also
sell shares short and redeliver the Common Stock to close out such short
positions. The Selling Stockholders may also enter into option or other
transactions with broker-dealers which require the delivery to the broker-dealer
of the Common Stock registered hereunder, which the broker-dealer may resell or
otherwise transfer pursuant to this Prospectus. The Selling Stockholders may
also loan or pledge the Common Stock registered hereunder to a broker-dealer and
the broker-dealer may sell the Common Stock so loaned or upon a default the
broker-dealer may effect sales of the pledged Common Stock pursuant to this
Prospectus.

         Underwriters, broker-dealers, or agents may receive compensation in the
form of commissions, discounts, or concessions from the Selling Stockholders in
amounts to be negotiated in connection with each sale of the Common Stock. Such
underwriters, broker-dealers, or agents that participate in the distribution of
the Common Stock may be deemed to be "underwriters" within the meaning of
Section 2(11) of the Securities Act, and any profit on the sale of the Common
Stock by them and any commissions, discounts, or concessions received by any
such underwriters, broker-dealers or agents might be deemed to be underwriting
discounts and commissions under the Securities Act.


                                       14
<PAGE>   15
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         The following discussion should be read in conjunction with "Selected
Financial Data" and the Company's' Financial Statements and related Notes
thereto appearing elsewhere herein.

INTRODUCTION

         The Company was established to create a leading specialized distributor
of leisure travel services to both travel agents and travelers. All of the
Operating Companies (including five Founding Companies acquired in July 1997
concurrently with the consummation of the Company's initial public offering are
specialized distributors of travel services, providing airline, cruise or
European auto rental reservations. For accounting purposes, Auto Europe, one of
the Founding Companies, was designated as the "accounting acquiror." The other
four Founding Companies were accounted for using the purchase method of
accounting; goodwill of $41.4 million was recorded which is being amortized over
35 years. The Company also acquired four specialized distributors of cruises in
November 1997 which were accounted for using the pooling of interests method of
accounting (the "Pooling Acquisitions"). Accordingly, the historical financial
statements for each year presented represent those of Auto Europe and the
Pooling Acquisitions, and include the balances and transactions of the other
four Founding Companies and the Company only since July 28, 1997. Therefore, pro
forma combined results of operations for the Company are also presented which
give effect to the results of the Company combined with all the Founding
Companies as if the Combinations had occurred at the beginning of each
respective year, along with certain adjustments associated with the Combinations
and the Pooling Acquisitions.

         The Company's revenue is derived primarily from the sale of travel
related services, including airline tickets, cruise berths and auto rentals. The
Company does not record the total gross amounts of the travel services sold to
consumers and travel agents. Net revenues recorded by the Company include
commissions and markups on travel services, volume bonuses and override
commissions from travel service providers, processing and delivery fees, and
franchise fees. The Company records net revenues when earned, which for auto
rentals and airline tickets is at the time a reservation is booked and ticketed
and for cruise bookings is when the customer is no longer entitled to a full
refund of the cost of the cruise, which is generally 45 to 90 days prior to the
sailing date. The Company provides an allowance for cancellations, reservation
changes and currency exchange guarantees which is based on historical
experience.

         Operating expenses include compensation of sales and sales support
personnel, commissions, credit card merchant fees, telecommunications, mail,
courier, marketing and other expenses that vary with revenues. Commissions to
travel agents are typically based on a percentage of the gross amount of the
travel services sold. The Company's sales personnel are compensated either on an
hourly basis, a commission basis or a combination of the two, with the vast
majority of sales personnel receiving a substantial portion of their
compensation based on sales generated. The Company's independent contractors
selling cruises receive a portion of the commissions earned by the Company.
Conversely, the Company receives a portion of commissions earned by its
franchisees selling cruises.

         General and administrative expenses include compensation and benefits
to management and administrative employees, fees for professional services,
rent, information services, depreciation, travel and entertainment, office
services, and other overhead costs.

         Prior to the Combinations, the stockholders of Auto Europe elected to
be taxed under the provisions of Subchapter S of the Internal Revenue Code.
Under these provisions, Auto Europe was not subject to taxation for federal
purposes and its stockholders reported their share of taxable earnings or losses
in their personal tax returns. Therefore, on July 28, 1997, Auto Europe recorded
a deferred tax asset and a corresponding reduction of income tax expense of
approximately $543,000, representing net deferred taxes at that date which were
not previously recorded.

         The Company's business and growth strategies encompass many components,
including providing extensive expertise in specific travel segments and high
levels of customer service, embracing multiple selling models and distribution
channels, implementing cross selling opportunities across travel segments,
pursuing an aggressive acquisition program, and implementing state-of-the-art
technology infrastructure. The Company believes there are also opportunities to
reduce costs in the future in the areas of telecommunications, advertising and
marketing, mail and courier, insurance and credit card merchant fees.

RESULTS OF OPERATIONS  - HISTORICAL

         The following table sets forth, for 1995, 1996 and 1997, certain items
from the Company's consolidated Historical Statements of Operations Selected
Financial Data expressed as a percentage of net revenues.


                                       15
<PAGE>   16
<TABLE>
<CAPTION>
                                                  YEAR ENDED DECEMBER 31,
                                                  -----------------------
                                              1995         1996         1997
                                              ----         ----         ----
<S>                                          <C>          <C>          <C>
Net revenues                                 100.0%       100.0%       100.0%
Operating expenses                            63.5         67.2         63.3
                                              ----         ----         ----
Gross profit                                  36.5         32.8         36.7
General and administrative expenses,
  excluding goodwill                          35.1         31.1         28.8
</TABLE>


1997 COMPARED TO 1996

         Net revenues increased $22.6 million, or 63.1%, from $35.8 million in
1996 to $58.4 million in 1997. This increase is primarily attributable to a
27.0% increase in net revenues from auto rental reservations and a 19.7%
increase in cruise net revenues of the Pooling Acquisitions, as well as the
Combinations of the other four Founding Companies on July 28, 1997.

         Operating expenses increased $13.0 million, or 54.2%, from $24.0
million in 1996 to $37.0 million in 1997. As a percentage of net revenues, total
operating expenses decreased from 67.2% in 1996 to 63.3% in 1997, primarily due
to lower salaries and commission expenses as a percentage of net revenues at
Auto Europe, and also because operating expenses of Pooling Acquisitions and the
four other Founding Companies are lower as a percentage of net revenues than at
Auto Europe.

         General and administrative expenses increased $5.7 million, or 51.4%,
from $11.1 million in 1996 to $16.8 million in 1997, and were 31.1% and 28.8%,
respectively, of net revenues. This decrease as a percentage of net revenues was
the result of Pooling Acquisitions and the four other Founding Companies
generally having lower general and administrative expenses as a percentage of
net revenues than Auto Europe, and the result of expenses associated with being
a public company and corporate overhead which did not exist prior to the
Company's initial public offering.

1996 COMPARED TO 1995

         Net revenues increased $5.8 million, or 19.3%, from $30.0 million in
1995 to $35.8 million in 1996. This increase is attributable to a 17.3% and a
24.1% increase in net revenues from car rental reservations and cruise
reservations, respectively.

         Operating expenses increased $4.9 million, or 25.7%, from $19.1 million
in 1995 to $24.0 million in 1996. As a percentage of net revenues, total
operating expenses increased from 63.5% in 1995 to 67.2% in 1996, primarily due
to higher salaries and commission expenses as a percentage of net revenues at
Auto Europe. These higher commissions did not impact the average revenue per car
(after commissions) recognized by Auto Europe, but resulted in higher commission
expense as a percentage of net revenues.

         General and administrative expenses increased $605,000, or 5.8%, from
$10.5 million in 1995 to $11.1 million in 1996, and were 35.1% and 31.1%,
respectively, of net revenues. This decrease as a percentage of net revenues was
the result of spreading overhead costs over a larger revenue base in 1996.

RESULTS OF OPERATIONS  - PRO FORMA COMBINED

         Pro forma combined results of operations are presented which give
effect to the results of the Company combined with all the Founding Companies as
if the Combinations had occurred at the beginning of each respective year, along
with certain adjustments associated with the Combinations and the Pooling
Acquisitions. The pro forma combined results of operations include the effects
of: (i) the Combinations; (ii) non-recognition of the non-recurring, non-cash
compensation charge of $7.1 million recorded by TSII in 1997 related to Common
Stock issued to founders and management of the Company; (iii) amortization of
goodwill resulting from the Combinations; (iv) certain adjustments to salaries,
bonuses, and benefits to former owners and key management of the Founding
Companies and the Pooling Acquisitions, to which such persons have agreed
prospectively ("Compensation Differential"); (v) pro forma acquisition costs
associated with Pooling Acquisitions; and (vi) provision for income taxes as if
pro forma income was subject to corporate federal and state income taxes during
the periods.

         These pro forma combined results of operations have been prepared for
comparative purposes only and do not purport to be indicative of the results of
operations which actually would have resulted had the Founding Companies been
under common control prior to the Combinations, or which may result in the
future.

         The following table sets forth for 1995, 1996 and 1997 certain items
derived from the Company's Pro Forma Combined Statements of Operations Selected
Financial Data expressed as a percentage of net revenues.



                                       16
<PAGE>   17
<TABLE>

<CAPTION>
                                                  YEAR ENDED DECEMBER 31,

                                              1995         1996         1997
                                              ----         ----         ----
<S>                                          <C>          <C>          <C>
Net revenues                                 100.0%       100.0%       100.0%
Operating expenses                            59.9         63.5         61.3
                                              ----         ----         ----
Gross profit                                  40.1         36.5         38.7
General and administrative expenses,
  excluding goodwill                          26.3         21.5         22.2
</TABLE>


1997 COMPARED TO 1996

         Combined net revenues increased $16.6 million, or 26.8%, from $62.1
million in 1996 to $78.7 million in 1997. This increase is attributable to
increases in average revenue per transaction in the airline, auto rental and
cruise reservations segments as well as increased volumes of travel services
sold in each segment. Average net revenues per transaction increased 1.9%, 7.3%
and 6.6% from 1996 to 1997 in the airline, auto rental and cruise segments,
respectively. From 1996 to 1997, airline reservations increased from 223,000 to
274,000 (22.9%), auto rental reservations increased from 208,000 to 259,000
(24.5%), and cruise reservations increased from 179,000 to 208,000 (16.2%). In
1997, 19.65%, 41.49% and 38.86% of net revenues were generated in the airline,
auto rental and cruise segments, respectively, compared to 19.1%, 41.4%, and
39.5% in 1996.

         Combined operating expenses increased $8.9 million, or 22.5%, from
$39.4 million in 1996 to $48.3 million in 1997. Approximately 67.5% and 68.7% of
operating expenses in 1996 and 1997, respectively, are for salaries and benefits
and for commissions to travel agencies, independent contractors and employees.
As a percentage of net revenues, total operating expenses decreased from 63.5%
in 1996 to 61.3% in 1997. Several types of operating expenses, including
salaries and commission expenses, telecommunications, mail and courier and
marketing, decreased as a percentage of net revenues by less than 1%, while
credit card transaction fees increased marginally as a percentage of net
revenues. One of the Operating Companies experienced unanticipated problems with
call center software installed as part of a new telephone system which
negatively affected net revenues in 1996; the system was replaced in July 1996.

         Combined general and administrative expenses increased $4.1 million, or
30.9%, from $13.3 million in 1996 to $17.4 million in 1997, and were 21.5% and
22.2%, respectively, of net revenues. In 1997, general and administrative
expenses approximating two percent of net revenues were for expenses associated
with being a public company and additional corporate overhead at the Company's
headquarters which did not exist prior to the Company's initial public offering.

1996 COMPARED TO 1995

         Combined net revenues increased $9.4 million, or 17.9%, from $52.7
million in 1995 to $62.1 million in 1996. This increase is primarily
attributable to increases in volumes of travel services sold in the airline,
auto rental and cruise reservations segments.

         Combined operating expenses increased $7.9 million, or 24.9%, from
$31.6 million in 1995 to $39.4 million in 1996. As a percentage of net revenues,
total operating expenses increased from 59.9% in 1996 to 63.5% in 1996,
primarily due to higher commission expenses as a percentage of net revenues at
Auto Europe. These higher commissions did not impact the average revenue per car
(after commissions) recognized by Auto Europe, but resulted in higher commission
expense as a percentage of net revenues.

         Combined general and administrative expenses decreased $522,000, or
3.8%, from $13.8 million in 1995 to $13.3 million in 1996, and were 26.3% and
21.5%, respectively, of net revenues. Decreases were primarily the result of
spreading overhead costs over a larger revenue base in 1996 and non-recurring
legal expenses incurred in 1995.

LIQUIDITY AND CAPITAL RESOURCES

LIQUIDITY AND CAPITAL TRANSACTIONS

         During the year ended December 31, 1997, net cash provided by operating
activities of the Company was approximately $3.1 million. Capital expenditures
were $2.9 million and net repayment of debt was $3.7 million, including
short-term debt repayments of $2.3 million. Capital distributions by the Company
totaled $5.1 million during the year ended December 31, 1997, which includes $5
million consideration paid to the former stockholder of Auto Europe, the
accounting acquiror. Cash pledged by TSII for a mortgage and notes payable was
$3 million; the pledged cash was released in April 1998 in exchange for a
guarantee of the debt by TSII.

         On a pro forma combined basis, during the year ended December 31, 1997,
pro forma net cash provided by operating activities of the Company was $8.2
million.

         The Company believes that its capital resources are adequate in the
near term. In the long term the Company may need to increase its capital
resources by obtaining additional credit and by initiating a secondary offering
of its capital stock.


                                       17
<PAGE>   18
INITIAL PUBLIC OFFERING AND COMBINATIONS

         On July 22, 1997, the Company's Registration Statement on Form S-1 was
declared effective. On July 28, 1997, the Company consummated its initial public
offering of its common stock, and simultaneously consummated the combinations of
the five Founding Companies. As a result of the Combinations, the Company
acquired the outstanding capital stock of Cruises Inc., D-FW Tours, Inc., and
D-FW Travel Arrangements, Inc., and acquired substantially all of the assets of
Auto Europe, Inc. (Maine), Cruises Only, Inc and 800-Ideas, Inc.

         On July 28, 1997, the Company issued an aggregate of 6,297,225 shares
of Common Stock in connection with the Combinations (3,422,225 shares) and the
initial public offering (2,875,000 shares). Shares issued in connection with the
initial public offering were sold to the public at $14.00 per share. The net
proceeds to the Company from the initial public offering (after deducting
underwriting discounts, commissions and estimated offering expenses) were
approximately $33.2 million. Of this amount, $29.1 million represents the cash
portion of the purchase price relating to the Combinations (including $5 million
paid to the former stockholder of Auto Europe, the accounting acquiror, and
working capital adjustments and estimated reimbursements to stockholders of
three of the Founding Companies that had elected S Corporation status under the
Internal Revenue Code for certain taxes that will be incurred by them in
connection with the Combinations). Of the remaining $4.1 million, $1.6 million
has been used for general corporate purposes through December 31, 1997.

CREDIT FACILITY

         On October 15, 1997, the Company entered into a credit agreement (the
"Credit Agreement") with NationsBank, N.A. with respect to a $20 million
revolving line of credit (the "Credit Facility") and a term loan facility of
approximately $2 million (the "Term Loan"). The Credit Facility may be used for
letters of credit not to exceed $2 million, acquisitions, capital expenditures,
refinancing of subsidiaries' debt and for general corporate purposes. The Credit
Agreement requires the Company to comply with various loan covenants, which
include maintenance of certain financial ratios, restrictions on additional
indebtedness and restrictions on liens, guarantees, advances, capital
expenditures, sale of assets and dividends. At December 31, 1997, the Company
was in compliance with applicable loan covenants. Interest on outstanding
balances of the Credit Facility are computed based on the Eurodollar Rate plus a
margin ranging from 1.25% to 2.0%, depending on certain financial ratios.
Availability fees of 25 basis points per annum payable on the unused portion of
the Credit Facility and a facility fee are paid equal to 5/8 of one percent of
the aggregate principal balance on the Term Loan. The Credit Facility has a
three-year term and is secured by substantially all the assets of the Company,
including the stock and membership interests in the Founding Companies and any
future material subsidiaries, as defined. The Company, each Founding Company and
all other current and future material subsidiaries are required to guarantee
repayment of all amounts due under the Credit Facility. The Credit Agreement
requires the Company to secure an interest rate hedge on fifty percent of the
outstanding principal amount borrowed under the Credit Facility and one hundred
percent of the outstanding balance on the Term Loan. The Term Loan is to be used
to refinance the mortgage note payable to Barnett Bank.

         On March 27, 1998, the Company received a commitment from NationsBank
to increase the credit facility to $30 million, of which up to $3 million can be
used for letters of credit. As of April 17, 1998, outstanding borrowings under
the Credit Facility totaled $18.6 million. On March 17, 1998, the Company
entered into an interest rate swap hedge agreement with a fixed rate of 5.98%
and a maturity date of October 15, 2001, covering $4.3 million of outstanding
debt under the Credit Facility. On April 1, 1998, the Company entered into an
interest rate swap hedge agreement with a fixed rate of 6.12% and a maturity
date of October 15, 2001, covering $5.0 million of outstanding debt under the
Credit Facility.

ACQUISITIONS

         On November 19, 1997, the Company completed the acquisitions of all of
the outstanding capital stock of CruiseOne, Inc., Cruise World, Inc., and The
Anthony Dean Corporation. The aggregate consideration paid for these
acquisitions was 880,196 shares of Common Stock. On November 21, 1997, the
Company completed the acquisitions of all of the outstanding capital stock of
Ship 'N' Shore Cruises, Inc., Cruise Time, Inc., SNS Coachline, Inc., Cruise
Mart, Inc. and SNS Travel Marketing, Inc. The aggregate consideration paid for
these acquisitions was 471,508 shares of Common Stock. These November 1997
acquisitions (collectively, the "Pooling Acquisitions") are accounted for using
the pooling of interests method of accounting and, accordingly, the consolidated
financial statements for the periods presented have been restated to include the
Pooling Acquisitions.

         On December 2, 1997, the Company completed the acquisition of all of
the outstanding capital stock of Trax Software, Inc. ("Trax"). The aggregate
consideration paid was 32,985 shares of Common Stock. Trax developed software
products designed for specialized distributors of leisure travel services. This
software is the foundation of the reservations booking functionality of the
Company's integrated selling, service, product development and customer
information systems now under development. The acquisition is accounted for
using the purchase method of accounting. Accordingly, the operations of Trax
have been included in the accompanying consolidated financial statements from
the date of acquisition. The historical operations of Trax when compared to the
historical operations of the Company are not significant.

         On January 20, 1998, the Company completed the acquisition of
substantially all of the assets and assumption of substantially all of the
liabilities of Diplomat Tours, Inc. and International Airline Consolidators
(collectively, "Diplomat"). The aggregate consideration


                                       18
<PAGE>   19
paid for Diplomat consisted of 21,821 shares of Common Stock and $2.1 million in
cash. Diplomat is a specialized distributor of international airline
reservations. The acquisition is accounted for using the purchase method of
accounting. The historical operations of Diplomat when compared to the
historical operations of the Company are not significant.

          On February 9, 1998, the Company completed the acquisition of all of
the outstanding capital stock of Gold Coast Travel Agency Corporation, Inc.
("Gold Coast"). The aggregate consideration paid for Gold Coast consisted of
163,775 shares of Common Stock and $6.25 million in cash and $500,000 in
contingent consideration (based upon performance in the 1998 fiscal year). Gold
Coast is a specialized distributor of cruise reservations. The acquisition is
accounted for as a purchase. The historical operations of Gold Coast when
compared to the historical operations of the Company are not significant.

         On March 31, 1998, the Company completed the acquisition of all of the
outstanding capital stock of CruiseMasters, Inc., a California corporation
("CruiseMasters"), pursuant to a Stock Purchase Agreement dated as of March 25,
1998. The consideration paid for CruiseMasters consisted of 152,835 shares of
Common Stock. The acquisition will be accounted for using the pooling of
interests method of accounting.

         Effective April 1, 1998, the Company completed the acquisition of all
of the outstanding capital stock of The Cruise Line, Inc., a Florida corporation
("Cruise Line"), pursuant to a Stock Purchase Agreement dated March 31, 1998.
The consideration paid for Cruise Line consisted of $12.5 million in cash. The
acquisition will be accounted for using the purchase method of accounting.

TECHNOLOGY

         The Company's Universal architecture strategy consists of two key
components: the Universal Agent and the Universal Manager. The Universal Agent
applications are being designed to streamline and enhance the selling process.
The design of these applications permits simultaneous access to multiple source
systems, including the Company's own database of preferred rates and fares, and
central reservation systems that hold inventory, such as SABRE, Amadeus and
Apollo. The Company is also pursuing opportunities to gain direct access to
inventories of travel providers. The acquisition of TRAX in November 1997,
provided the Company with a significant jump-start on the design of the
Universal Agent applications, through the logic contained within the TRAX
software and by leveraging the in-depth industry knowledge of the TRAX
developers who joined the Company. The Universal Manager applications will
provide the tools necessary to allow the Company to consolidate back-office
processes, including customer service ticketing and fulfillment, and accounting.
Another key element to the Company's technology strategy is investment in
database management tools and infrastructure, including data warehousing tools
to facilitate management reporting and decision support activities. The customer
information database is at the center of this effort. The Company believes that
its customer information database will be the most comprehensive in the leisure
travel industry, thus affording the Company the opportunity to be more proactive
and creative than its competitors in its marketing, sales and customer service
efforts.

         The Company believes that aggregate costs to develop the Universal
Agent and the Universal Manager will be approximately $12-$15 million over the
next three years.

         The technology systems being used currently at the Company's
headquarters are Year 2000 compliant, and new systems currently under
development by the Company are working with compliant standards. An assessment
of the Year 2000 readiness of the technology currently being used in the
Operating Companies has not yet been completed, and the Company cannot make any
assurances with respect to such readiness at this time and cannot quantify the
costs, if any, to bring the Operating Companies into compliance. The assessment
being conducted by the Company includes inquiries of management and
certification requests from hardware and software vendors. New systems under
development by the Company are expected to replace some of the older software
applications currently in use at certain Operating Companies. There can be no
assurance, however, that such replacements will be made or will be made on time.

SEASONALITY AND QUARTERLY FLUCTUATIONS

         The domestic and international leisure travel industry is extremely
seasonal. The results of the Operating Companies have been subject to quarterly
fluctuations caused primarily by the seasonal variations in the travel industry,
especially the leisure travel segment. Net revenues and operating income of Auto
Europe are generally higher in the first and second quarters and net revenues
and operating income of the remaining Operating Companies are generally higher
in the second and third quarters. The Company expects this seasonality to
continue in the future on a combined basis. Three of the Operating Companies
experienced an operating loss in the fourth quarter of 1997. Operating Companies
may experience quarterly losses in the future.

         The Company's quarterly results of operations may also be subject to
fluctuations as a result of the timing and cost of acquisitions, fare wars by
travel providers, changes in relationships with certain travel providers
(including commission rates and programs), changes in the mix of services
offered by the Company, changes in timing of measurement and payment of volume
bonuses by travel providers, extreme weather conditions or other factors
affecting travel or the economy. Unexpected variations in quarterly results
could adversely affect the Company's results of operations, as well as the price
of the Common Stock, which in turn could limit the ability of the Company to
make acquisitions.

         The Company believes that the commission caps implemented by major
airlines in 1997 will have limited effect on the Company's financial position.
The Company has a diversified product line with commissions on international and
domestic airline ticket
                                       19
<PAGE>   20
reservations representing less than 20% of combined net revenues. Furthermore,
none of the Company's international and only a minority of its domestic airline
ticket reservation commissions are based on retail commission rates paid by
airlines to traditional travel agents.


NEW ACCOUNTING PRONOUNCEMENTS

         The Company implemented several new accounting pronouncements and
standards in 1997. Pursuant to AICPA Statement of Position No. 98-1, "Accounting
for the Costs of Computer Software Developed or Obtained for Internal Use" the
Company has begun to capitalize certain direct costs related to strategic
systems development projects; $185,000 was capitalized in 1997. In accordance
with Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation", the fair value method of accounting for stock-based
compensation plans for non-employees was used, while the intrinsic value method
continues to be used for stock options issued to employees. The Company also
adopted SFAS No. 128, "Earnings Per Share." Basic earnings per common share
calculations are determined by dividing net income by the weighted average
number of common shares outstanding during the year. Diluted earnings per common
share calculations are determined by dividing net income by the weighted average
number of common shares and dilutive common share equivalents (options)
outstanding.

         In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard No. 130, "Reporting Comprehensive
Income ("SFAS 130"). SFAS 130 establishes standards for reporting and display of
comprehensive income and its components in the financial statements. SFAS 130 is
effective for fiscal years beginning after December 15, 1997. Reclassification
of financial statements for earlier periods provided for comparative purposes is
required. The Company is in the process of determining its preferred format. The
adoption of SFAS No, 130 will have no impact on the Company's consolidated
results of operations, financial position or cash flows.

         In June 1997, the FASB issued Financial Accounting Standards Board
("FASB") issued Statement of Financial Accounting Standard No. 131, "Disclosures
about Segments of an Enterprise and Related Information ("SFAS 131"). SFAS 131
establishes standards for the way that public business enterprises report
information about operating segments in annual financial statements and requires
that those enterprises report selected information about operating segments in
interim financial reports issued to shareholders. It also establishes standards
for related disclosures about product and services, geographic areas, and major
customers. SFAS 131 is effective for financial statements for fiscal years
beginning after December 15, 1997. Financial statement disclosures for prior
periods are required to be restated. The Company is in the process of evaluating
the disclosure requirements. The adoption of SFAS 131 will have no impact on
consolidated results of operations, financial position or cash flow.

                                       20
<PAGE>   21
                                    BUSINESS



GENERAL

         Travel Services International, Inc. ("TSII", and together with the
"Operating Companies" (as defined below), the "Company") was established to
create a leading specialized distributor of leisure travel services. All of the
Company's operating subsidiaries (the "Operating Companies") are specialized
distributors of travel services, providing airline, cruise and/or European auto
rental reservations. Unlike travel agents, specialized distributors, such as the
Operating Companies, focus on a single segment of the travel service industry
and thus provide a greater level of expertise with respect to that segment.
Specialized distributors offer travel providers, such as airlines, cruise lines
and auto rental companies, an alternative distribution channel through which
significant amounts of capacity are sold in return for preferential pricing,
commissions or other key benefits, such as discounts or cooperative advertising
payments. Through consolidation of specialized distributors, the Company is able
to offer both travel agents and travelers a single source of competitively
priced products and services along with extensive expertise within and across
multiple leisure travel segments.

         As leaders in their respective segments, the Operating Companies have
experienced significant internal growth. The combined pro forma net revenues of
the "1997 Operating Companies" (consisting of the "Founding Companies" (Travel
800, LLC d/b/a 1-800-FLY-CHEAP, D-FW Travel Arrangements, Inc. d/b/a D-FW Tours,
Cruises Only, LLC, Cruises Inc. and Auto Europe, LLC) and the "1997
Acquired Companies" (CruiseOne, Inc., Cruise World, Inc., Cruise Fairs of
America and Ship 'N' Shore Cruises, Inc.) increased from $39.0 million in 1994
to $78.7 million in 1997, representing a 26.3% compound annual growth rate. The
1997 Operating Companies recognized in 1997 pro forma net revenue of $78.7
million on reservations representing over $400 million in travel services. The
Company has negotiated arrangements with many major airlines, cruise lines and
European auto rental companies, including travel providers such as Continental
Airlines, Inc., Delta Air Lines, Inc., Carnival Cruise Lines, Royal Caribbean
Cruise Lines, Avis Europe Limited and Europcar International S.A. To enhance its
strong internal growth, the Company intends to implement world-class technology,
realize cross-selling opportunities and capitalize on cost efficiencies and
economies of scale. In addition, the Company has implemented and will continue
an aggressive acquisition program to broaden its travel service offerings and
consolidate the highly fragmented specialized leisure travel service industry.

INDUSTRY OVERVIEW

         U.S. travelers spent in excess of $200 billion on business and leisure
travel in 1996, with leisure travelers comprising approximately 65% of the total
travel market. The U.S. travel market has grown at a compounded annual growth
rate of 6.6% over the past four years. The overall leisure market is expected to
continue to grow at a similar rate over the next several years, driven by: (i)
positive consumer fundamentals; (ii) favorable demographics; (iii) substantial
capital investment in innovative new product (nearly $9 billion in the cruise
segment alone over the next five years); and (iv) improved distribution and
access to desired destinations. The travel industry's principal providers
include airlines, cruise lines, auto rental companies, hotels and railroads.
Historically these travel providers have relied on their internal sales
departments and travel agencies as their primary distribution channels. These
traditional distribution channels have not enabled travel providers to maximize
utilization of their capacity and generally have offered limited expertise to
the traveler. The internal sales department of a travel provider can offer
in-depth knowledge about its services but will not offer alternative services
from other travel providers. Travel agents, while enabling a traveler to compare
multiple options from different travel providers, often lack extensive expertise
about the specific services being offered.

         Travel providers are increasingly utilizing specialized distributors to
sell capacity. By focusing on specific segments of the travel service industry,
these companies are able to act more efficiently as distributors of capacity.
Specialized distributors assist travel providers both on a spot basis and with
longer term yield management. Many travel agents are seeking ways to cut their
costs, diversify their revenue sources and strengthen their relationships with
travelers they serve. As a result, the Company believes that travel agents seek
specialized distributors that offer better customer service, competitive prices
and attractive commission structures. In addition, specialized distributors are
able to offer both travel agents and travelers in-depth knowledge about specific
services from many different travel providers, which is becoming increasingly
important as the number of travel options continues to expand. During 1996,
commercial airlines carried approximately 500 million passengers and posted
domestic and international passenger growth of 7% and 6%, respectively. Airlines
rely heavily on travel agents and specialized distributors to supplement their
own internal marketing efforts. Given their focus on air travel and their
corresponding large volumes of reservations, specialized distributors often
receive preferential pricing from domestic airlines. In addition, international
airlines also offer specialized distributors controlled access to capacity at
discounted prices and typically utilize a limited number of specialized
distributors in order to increase capacity utilization without disrupting their
overall pricing strategy. These specialized distributors are then able to offer
non-published discounted fares for domestic and international flights to both
travel agents and travelers.

         The number of North American cruise passengers increased to 5.1 million
in 1997 from 1.4 million in 1980, representing an 8.4% compound growth rate.
Industry analysts forecast an 8% compound annual growth rate increase in new
supply over the next five years; in 1998, seven large vessels will be introduced
and drive a 10% weighted average increase in capacity. The cruise market is
largely untapped, with just 8% of North Americans having ever taken a cruise.
The cruise industry represents less than 2% of the vacation travel market. The
character of a cruise varies significantly among the different cruise lines and
cruise ships. In addition, a cruise vacation, which


                                       21
<PAGE>   22
consists of lodging, entertainment, dining and travel, typically represents a
large portion of a traveler's vacation budget. As a result, cruise sales require
significant marketing time and effort in comparison with other travel services.
Cruise lines traditionally have relied primarily on third party distributors to
sell virtually all of their berth capacity. While travel agents remain an
important channel of distribution for cruise lines, specialized cruise vacation
distributors have become an increasingly significant source of capacity
utilization and, accordingly, are given preferential pricing, cooperative
advertising dollars and access to preferred berth locations. In contrast to most
traditional travel agents, specialized cruise distributors offer travelers
extensive knowledge of cruise options available and are able to provide more
detailed information with respect to daily excursions and other amenities.

         According to a survey by the European Travel Commission, there were
approximately 9.0 million U.S. tourists visiting Europe in 1996, a 6.5% increase
from 1995. Unlike domestic auto rental providers which, to a large extent,
market directly to travelers in the U.S., European auto rental providers rely
heavily on third party distributors to market to U.S. customers traveling
abroad. As in the U.S., European auto rental providers focus on the business
traveler segment which peaks in the spring and fall seasons. As a result,
specialized distributors in the U.S. serve an important role to these European
auto rental providers by supplementing their sales efforts during non-peak
periods. In addition, these specialized distributors serve as a centralized and
efficient source of information on pricing and availability of reservations to
travel agents in the U.S.

         The market for specialized distributors of leisure travel services is
fragmented, with numerous companies offering services in a single travel
segment. These specialized distributors generally have made little investment in
technology to improve their selling effectiveness, efficiencies and access to
information. Furthermore, most of these companies lack the scale necessary to
obtain preferential pricing from travel providers and to create effective
national marketing campaigns. The Company believes significant opportunities are
available to a well capitalized company providing a broad offering of
specialized travel services with a high level of customer service and
state-of-the-art technology infrastructure.

BUSINESS STRATEGY

         The Company's objective is to be the leading specialized distributor of
leisure travel services. In order to achieve this goal, the Company has a
focused business strategy based upon the following key principles:

         PROVIDE EXTENSIVE EXPERTISE IN SPECIFIC TRAVEL SEGMENTS. Each of the
Operating Companies is a specialist in a particular travel segment. By
leveraging the expertise of the Operating Companies and future acquisitions, the
Company will provide a higher level of expertise and information for a broader
array of travel services than may be available through traditional distribution
channels. For example, the Company's cruise sales personnel represent virtually
every cruise line and focus exclusively on selling cruises. In order to enhance
their knowledge, these agents are given periodic cruise vacations and have
access to proprietary reviews on most ships. As a result, the Company believes
that it is better able to assist customers in choosing the specific cruise
vacation that best suits their particular needs. Through the Company's
technology, detailed information about ships, itineraries, destinations and
other data will be available to the Company's sales personnel at their desktops.

         MAINTAIN AND ENHANCE STRONG STRATEGIC RELATIONSHIPS WITH TRAVEL
PROVIDERS. The Company believes that the strategic relationships with its travel
providers have been and will continue to be integral to its success. As leaders
in their respective segments, the Operating Companies have negotiated with many
travel providers for pricing that is preferential to published fares and
preferred access to capacity. These strategic relationships enable the Company
to provide a comprehensive service offering within each travel segment and to
offer prices that are lower than would be generally available to travelers and
travel agents. In addition, the Company is negotiating with various travel
suppliers to create direct technology links with those suppliers, thereby making
the transaction of business between the parties easier and more efficient.

         OFFER HIGH LEVELS OF CUSTOMER SERVICE. The Company believes that
maintaining high levels of customer service is critical to its ability to
generate significant repeat business. In addition to the Company's competitive
prices, customer service is an important differentiating factor to both the
leisure traveler who is making a significant investment in a vacation and the
travel agent who is seeking attractive commission structures and the ability to
make travel arrangements with greater ease. There are many examples of the
Company's commitment to customer service: Auto Europe maintains 24-hour
toll-free numbers connected directly to its customer service department in the
U.S. from which its customers in Europe can obtain emergency assistance from an
English speaking contact with access to the appropriate emergency roadside
assistance in the relevant foreign location; Diplomat Tours provides real-time
fare quotes (via fax) to travel agents using voice recognition technology and
provides certain other advantages to its top customers; Ship 'N' Shore makes
outbound calls to customers to offer "last minute" deals as they become
available. Other customer service initiatives offered by the Company include fax
vouchers, extended weekday and weekend hours, proprietary cruise ship reviews
and a commitment to minimize telephone waiting time. The Company has committed a
significant portion of its technology budget to the creation of an extensive
customer database. Through the information collected in this database, the
Company will be in a position to provide additional services to its customers.

         BRAND STRATEGY. The Company is reviewing various strategies in
connection with brand recognition and marketing of its services, and expects to
implement a comprehensive brand and marketing plan in the coming year. Such
plans may include the replacement of certain existing brands with a single, more
identifiable brand, along with the preservation of existing brands that have a
strong identity and loyal following.


                                       22
<PAGE>   23
         IMPLEMENT STATE-OF-THE-ART TECHNOLOGY INFRASTRUCTURE. A key element of
the Company's growth and business strategy is the implementation of world-class
information and telecommunications technologies. Via the deployment of its
Web-based applications, the Company will have the necessary tools to sell faster
and better and to provide superior levels of customer service. At the center of
the technology strategy is the Company's investment in customer information and
product/service information, which will be maintained in state-of-the-art
database management systems. These technologies will be implemented in each of
the Company's operating locations and complement all distribution channels,
including call centers, home-based agents, third-party contractors, franchisees
and the Internet. By leveraging its telecommunications volumes, the Company
expects to more effectively manage its voice communications-related expenses,
while increasing the efficiency of its sales personnel and minimizing telephone
waiting time for its customers.

         CAPITALIZE ON MANAGEMENT EXPERTISE. The Company's executive management
team has a high level of industry experience. In addition, the Company believes
that the experienced local management teams at the Operating Companies have an
in-depth understanding of their respective markets and businesses and have built
strong relationships with travel providers and customers. As the Company
implements "best practices" and achieves economies of scale, local management
will implement operating strategies and programs. The Company utilizes stock
ownership as well as appropriate incentive compensation to ensure that the
objectives of local management are aligned with those of the Company.

GROWTH STRATEGY

         The Company plans to achieve its goal to become the leading specialized
distributor of leisure travel services by implementing an internal growth
strategy and pursuing an aggressive acquisition program.

         IMPLEMENT INTERNAL GROWTH STRATEGY. While the Company intends to
continue to acquire specialized distributors of leisure travel services, strong
internal revenue growth remains the core of the Company's growth strategy. From
1994 to 1997, the 1997 Operating Companies, on a combined pro forma basis,
experienced revenue growth of 26.3% compounded annually. The Company believes
that the growth of Operating Companies individually will be enhanced by: (i)
continued growth in the leisure travel industry; (ii) introduction of
world-class technology; and (iii) expansion of sales and marketing programs. In
addition, the Company expects to realize the following key benefits on a
combined basis:

         Embrace Multiple Selling Models and Distribution Channels. The
Company's strategic operating model includes utilizing multiple distribution
channels. Use of these channels allows the Company to sell its products and
services in numerous ways to accommodate the buying habits and behaviors of
travelers and travel agents. The Company embraces four distinct channels of
distribution: (i) call centers staffed with highly trained sales personnel; (ii)
home-based agents (including franchisees) who provide specialized knowledge and
service to their local markets; (iii) travel agents; and (iv) the Internet/World
Wide Web. The Company believes that utilizing multiple distribution channels
differentiates it from competitors who offer their products via a single
channel. The multiple channel approach decreases the Company's risks within any
individual distribution channel.

         Cross-Selling. The Company believes that significant cross-selling
opportunities exist that will further enhance the Company's revenue growth. Each
of the Operating Companies specializes in one segment of the travel market.
Consolidation of these companies enables the Company to offer "one-stop
shopping" for a variety of travel services, while still providing extensive
expertise. For example, Travel 800, which currently focuses on domestic air
travel, has begun to satisfy international air travel requests through Diplomat
Tours and offer international travelers a European auto rental option through
Auto Europe. Auto Europe has installed software from D-FW Tours, which
specializes in international airline ticket sales to travel agents, and is now
able to book European air travel for its auto rental customers. Similarly, each
of the cruise reservation companies will have the technology to be able to
provide travelers with domestic and international airline reservations related
to their cruise vacation through Travel 800, D-FW Tours and Diplomat Tours.

         Best Practices. The Company has identified certain best practices at
Operating Companies that can be implemented at other Operating Companies in
order to generate incremental revenue and enhance profitability. Such best
practices include marketing techniques, operations strategies and cost
efficiencies. For example, the Operating Companies have begun to cross-implement
such programs as travel insurance and cooperative marketing.

         Economies Of Scale. The Company believes that it can achieve
significant economies of scale through the combination of the Operating
Companies and future acquisitions and that its size and relationships with
travel providers is a key competitive advantage in gaining market share and
enhancing revenue opportunities. The Company should benefit from greater
purchasing power in such key expense areas as telecommunications, advertising,
travel insurance and courier expenses. The Company believes that it can
substantially reduce the total operating expenses of the Operating Companies and
other acquired businesses by eliminating or consolidating certain duplicative
marketing, back-office and administrative functions and by creating shared
services centers.

         PURSUE AN AGGRESSIVE ACQUISITION PROGRAM. The Company believes that the
leisure travel service industry continues to be highly fragmented with
significant opportunities for consolidation. The Company has implemented an
aggressive acquisition program targeting other leading specialized distributors
of leisure travel services. Since the acquisition of the five Founding Companies
in July 1997, the Company has acquired seven specialized travel distributors and
one software development company, and has entered into a definitive agreement to
acquire an additional specialized travel distributor. The Company continues to
seek acquisitions within its core airline, cruise line and European auto rental
market segments in order to gain market share. In addition, the Company plans to
acquire
                                       23
<PAGE>   24
companies that specialize in the distribution of travel services complementary
to those currently offered by the Company, such as tour operators and
specialized distributors of hotel and rail reservations. Acquisitions of this
nature will enhance the Company's ability to be a single source of leisure
travel services for its customers. Finally, the Company may also pursue
international acquisitions that will enable the Company to expand its business
model for domestic and international leisure travel originating in countries
other than the U.S.

         While acquisitions are a primary component of its growth strategy, the
Company is focused on making strategic acquisitions rather than "tuck-in" or
smaller acquisitions. As a result, the Company seeks to acquire high quality
companies with longstanding reputations within their specific travel service
segments. Generally, these companies will: (i) be run by successful, experienced
entrepreneurs whom the Company will generally endeavor to retain; (ii) have
strong relationships with travel providers and an emphasis on customer service;
and (iii) have demonstrated growth and profitability. Once companies are
acquired, they are quickly integrated to facilitate the opportunities for
revenue enhancement and margin improvement and to capitalize on the strategic
purpose for the acquisition.

         The Company believes that the opportunity to join under the Travel
Services International umbrella is attractive to many specialized distributors
of travel services. The Company offers owners of potential acquisition
candidates: (i) significant opportunities to enhance the growth of their
businesses through cross-selling other travel services and capitalizing on
various distribution channels; (ii) the opportunity to increase sales via the
utilization of world-class technology; (iii) the Company's financial strength
and visibility as a public company; (iv) the potential for increased
profitability as a result of the Company's centralization of certain
administrative functions, marketing opportunities and other economies of scale;
and (v) near-term liquidity.

         The Company believes that it continues to be well positioned to carry
out its acquisition program. As consideration for acquisitions, the Company uses
various combinations of Common Stock and cash and may, in the future, also use
notes. The Company believes that the experience, reputation and relationships of
the Operating Companies' management is of significant value in the Company's
attempts to acquire other specialized distributors of travel services. In
addition, the Company relies on the industry experience of its senior
management, particularly Joseph Vittoria, the Chairman and Chief Executive
Officer, who is the former Chief Executive Officer of Avis, Inc. and a founding
member of the World Travel and Tourism Council, a global organization of the
chief executive officers of companies engaged in all sectors of the travel and
tourism industry.

         The Company continually reviews various strategic acquisition
opportunities and has held preliminary discussions with a number of acquisition
candidates. The Company is not a party to any binding agreements regarding any
material acquisitions as of the date of this Prospectus.

SERVICES

         The Company, through the Operating Companies, distributes leisure
travel services primarily for domestic and international air travel, cruises and
European auto rentals. The Company currently provides its services nationwide
through the use of toll-free telephone numbers. Typically, potential customers
call the Company, often in response to an advertisement or other promotion. The
Company's sales personnel assist potential customers, whether travel agents or
travelers, in selecting the appropriate travel arrangement and making the
reservation.

         The following table sets forth certain information with respect to the
Operating Companies:

<TABLE>
<CAPTION>
                                                                                                                        
                                                                                                    Primary Distribution
OPERATING COMPANY              Primary Location                  Travel Service Provided            Channel
- -----------------              ----------------                  -----------------------            --------------------

<S>                            <C>                               <C>                                <C>
Auto Europe                    Portland, Maine                   European auto rentals              Call center
AutoNet International          Delray Beach, Florida             European auto rentals              Call center
Cruise Fairs of America        Los Angeles, California           Cruise vacations                   Call center
Cruise Line                    North Miami, Florida              Cruise vacations                   Call center
CruiseMasters                  Los Angeles, California           Cruise vacations                   Call center
CruiseOne                      Deerfield Beach, Florida          Cruise vacations                   Franchisees
Cruise World                   New York Tri-State area           Cruise vacations                   Retail outlets
Cruises Inc.                   Syracuse, New York                Cruise vacations                   Independent contractors
Cruises Only                   Orlando, Florida                  Cruise vacations                   Call center
D-FW Tours                     Dallas, Texas                     International air                  Call center
Diplomat Tours (1)             Sacramento, California            International air                  Call center
Gold Coast Cruises             North Miami, Florida              Cruise vacations                   Call center
Ship 'N' Shore (2)             Englewood, Florida                Cruise vacations                   Call center
Travel 800                     San Diego, California             Domestic air                       Call center
</TABLE>

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

(1)      Includes Diplomat Tours, Inc. and International Airline Consolidators.

(2)      Includes Ship 'N' Shore Cruises, Inc., SNS Coachline, Inc., SNS Travel
         Marketing, Inc., Cruise Mart, Inc. and Cruise Time, Inc.

         Air Travel. The Company provides reservations for domestic airline
flights through Travel 800 and for international flights through D-FW Tours and
Diplomat Tours. Through strategic relationships with most major airlines, each
of Travel 800, D-FW Tours,


                                       24
<PAGE>   25
and Diplomat Tours is generally able to offer fares below published rates.
Travel 800 sells exclusively to travelers and relies primarily on its reputation
and mnemonic telephone numbers such as 1-800-FLY-CHEAP and 1-800-LOW-FARE, to
attract business. D-FW Tours sells primarily to travel agents utilizing multiple
fax distribution technology to advise travel agents of special fares and
promotions. Diplomat Tours also has traditionally sold primarily to travel
agents.

         Cruise. The Company, through Cruises Only, Cruises Inc., CruiseOne,
Cruise World, Cruise Fairs of America, CruiseLine, Cruise Masters, Cruise Line,
Ship 'N' Shore, and Gold Coast Cruises, (collectively, the "Cruise Division")
provides reservations for cruises on all major cruise lines. Typically, berths
are booked on behalf of its customers at specified discounts from the published
prices. In addition, the Company is permitted to reserve more desirable berths
on a number of cruises, which gives the Company an "exclusive" right to sell
these berths for a period of time. If the Company does not sell these reserved
berths, they are returned to the cruise lines at a specified time, generally 60
or 90 days prior to sailing, at no cost to the Company. Virtually all of the
Company's customers for its cruise services are travelers. The Cruise Division
also focuses on advising large groups, such as affinity groups, corporate groups
and business seminars, in selecting the appropriate cruise. In addition, the
Cruise Division sells Alaska land tours through Ship 'N' Shore Cruises. The
Cruise Division advises travelers and assists them in selecting the cruise that
best fits their particular needs and desires. This requires the Company's sales
personnel to have extensive knowledge about the character of the various cruise
lines and the differences in their ships and cruises offered. The Company's
sales personnel undergo extensive in-house training, participate in frequent
seminars conducted by cruise lines and often receive complementary passes for
cruises. Through the Company's technology, detailed information about ships,
itineraries, destinations and other data will be available to the sales
personnel at their desktops. The sales personnel endeavor to develop
relationships with travelers in order to encourage repeat business. The Company
provides extensive services to its cruise customers in the form of periodic
mailings of information, reviews of various cruises and ships, advice regarding
planning for the specific cruise and assistance in preparing the necessary
travel documents. In addition to reserving a berth on a cruise, reservation
agents can give customers information about the activities, shopping,
sightseeing and restaurants available at the various ports at which the cruise
stops and can make reservations for these activities. Sales personnel at Ship
'N' Shore Cruises, for example, make no less than two trips to Alaska for
training in connection with selling Alaska cruises and land tours. In 1997, the
1997 Operating Companies in the Cruise Division recognized revenue on
reservations for over 200,000 passengers on over 45 cruise lines, representing
gross sales of approximately $211 million.

         European Auto Rental. The Company, through Auto Europe and AutoNet
International, provides reservations in the U.S. and Canada for auto rentals in
Europe. The Company has agreements with a number of auto rental companies that
operate in Europe, such as Alamo Europe, Avis Europe Limited, EuroDollar and
Europcar International S.A., which provide automobiles to the Company for
rental. Auto Europe's customers are primarily travel agents. AutoNet
International has also traditionally focused on sales through travel agents.
Auto Europe's field representatives establish and maintain relationships with a
majority of the travel agents located in the U.S. Auto rentals in Europe pose a
number of challenges for a U.S. traveler. In addition to costs such as drop off
fees and airport levies, travelers run the risk of additional costs associated
with currency fluctuations and rate changes if they do not pre-pay in U.S.
dollars. Travelers are also faced with age restrictions, lack of flexibility in
drop off and pick up and insurance complications. Further, the difficulty
obtaining air conditioned, automatic transmission cars makes the European auto
rental process difficult for travelers. The Company is able to simplify the
process and overcome many of these challenges for travel agents and travelers.
The Company maintains 24-hour toll-free numbers connected directly to its
customer service department in the U.S. from which its customers in Europe can
obtain emergency assistance. These toll-free numbers provides the customer with
an English speaking contact with access to the appropriate emergency roadside
assistance in the relevant foreign location.

INFORMATION TECHNOLOGY

         The effective application of technology will be critical to the success
of the Company. The Company has adopted an information technology strategy that
is focused on delivering value to its customers and travel providers and to the
Company's operations, while enabling efficient and effective "back-office"
processes.

         The core of the Company's information technology strategy is the
implementation of "Universal" architecture, a series of browser-based
applications that will be available to virtually anyone who wishes to access and
sell or purchase the Company's products and services. The Universal architecture
platform will allow the Company to sell better and faster, enabling real-time
access to preferred fares and rates, inventories, product information, and
customer profiles and history. The Company is investing in its customer
information database, with the goal of owning the most comprehensive collection
of customer information in the leisure travel industry.

         Use of a variety of distribution channels allows the Company to put its
products on many shelves, thereby empowering customers to investigate their
options and buy when and where they are most comfortable. The Company embraces
four distinct channels of distribution: (i) call centers staffed with
highly-trained sales personnel, a core competency of the Company, (ii)
home-based agents, including both independent contractors and franchisees, who
provide specialized knowledge and service to their local markets, (iii) travel
agents who sell the Company's products as a service to their own customers, and
(iv) the Internet/World Wide Web, where the Company intends to sell via its own
label, as well as through partnerships and alliances with branded sites. The
Company believes that embracing these multiple distribution channels
differentiates it from competitors who utilize a single distribution channel.
The multiple channel approach decreases the Company's risks within any
individual distribution channel.


                                       25
<PAGE>   26
         The Company's Universal architecture strategy consists of two key
components: the Universal Agent and the Universal Manager. The Universal Agent
applications are being designed to streamline and enhance the selling process.
The design of these applications permits simultaneous access to multiple source
systems, including the Company's own database of preferred rates and fares, and
central reservation systems that hold inventory, such as SABRE, Amadeus and
Apollo. The Company is also pursuing opportunities to gain direct access to
inventories of travel providers. The acquisition of TRAX Software, Inc. in
November, 1997, provided the Company with a significant jump-start on the design
of the Universal Agent applications, through the logic contained within the TRAX
software and by leveraging the in-depth industry knowledge of the TRAX
developers who joined the Company. The Universal Manager applications will
provide the tools necessary to allow the Company to consolidate back-office
processes, including customer service, ticketing and fulfillment, and
accounting.

         Another key element to the Company's technology strategy is investment
in database management tools and infrastructure, including data warehousing
tools to facilitate management reporting and decision support activities. The
customer information database is at the center of this effort. The Company
believes that its customer information database will be the most comprehensive
in the leisure travel industry, thus affording the Company the opportunity to be
more proactive and creative than its competitors in its marketing, sales and
customer service efforts.

TRAVEL PROVIDER RELATIONSHIPS

         The Operating Companies have negotiated arrangements with many major
airline, cruise line and European auto rental companies. In 1997, (i) two auto
rental companies represented an aggregate of 87% of European auto rental pro
forma net revenues; (ii) six cruise lines represented an aggregate of 74% of
cruise pro forma net revenues; and (iii) two airlines represented an aggregate
of 52% of airline pro forma net revenues.

         The following table sets forth a list of certain of the Company's
travel providers:

<TABLE>
<CAPTION>
                                                                                                      EUROPEAN
           CRUISE LINES                                    AIRLINES                             AUTO RENTAL COMPANIES
           ------------                                    --------                             ---------------------
<S>                                            <C>                                      <C>
Carnival Cruise Line                           American Airlines                        Alamo Europe
Celebrity Cruise Line                          British Airways                          Avis Europe Limited
Holland America                                Continental Airlines                     Budget
Norwegian Cruise Line                          Delta Air Lines                          Europcar International S.A.
Princess Cruises                               Northwest Airlines
Royal Caribbean Cruise Line                    US Airways
                                               United Airlines
</TABLE>


         The Company receives from certain travel providers pricing that is
preferential to published fares which enables the Company to offer prices lower
than would be generally available to travelers and travel agents. The Company's
agreements with its travel providers can generally be canceled or modified by
the travel provider upon relatively short notice. Other distributors may have
similar arrangements with travel providers, some of which may provide better
availability or more competitive pricing than that offered by the Company.

SALES AND MARKETING

         The Company engages in different marketing and advertising programs
depending on the particular travel service and whether the customers are
primarily travel agents or travelers. The Company markets domestic air travel
service through the use of various toll-free numbers, such as 1-800-FLY-CHEAP
and 1-800-LOW-FARE. The Company markets its other services to travelers in
numerous ways, principally through newspaper and magazine advertisements
highlighting toll-free numbers and special travel offers. In addition, Gold
Coast Cruises advertises on cable and satellite television. In many cases, the
travel providers contribute to the cost of the advertising and marketing. To
market directly to travel agents, the Company uses dedicated sales personnel,
direct mailings and fax distribution technology. Most of the Operating Companies
have sites on the World Wide Web. The Company expects to consolidate these sites
to provide a single, clear message and consistent product and service offerings
to travelers and travel agents, and to allow on-line booking of reservations.
The Company believes it will be able to significantly increase its revenue base
by offering travel agents and travelers a broader range of travel services
through a single telephone call to any of the Company's locations or through its
Web site. In addition, the Company will focus on increasing its revenues from
its existing customers by cross-selling its services and broadening its service
offerings.

COMPETITION

         The travel service industry is extremely competitive and has low
barriers to entry. The Company competes with other distributors of travel
services, its travel providers, travel agents, tour operators and group travel
sponsors, some of which have more experience, brand name recognition and/or
financial resources than the Company. The Company competes for customers based
upon service, price and specialized in-depth knowledge and, with respect to
sales to travel agents, attractive commission structures. The Company's travel
providers may decide to compete more directly with the Company and restrict the
availability of tickets or services or the ability of the Company to offer
tickets or services at a preferential price. Other distributors may have similar
arrangements with certain travel providers, some of which may provide better
availability or more competitive pricing than that offered by the Company.
Furthermore, some travel


                                       26
<PAGE>   27
agents and group travel sponsors have a strong presence in their geographic area
which may make it difficult for the Company to attract customers in those areas.

EMPLOYEES

         As of December 31, 1997, the Company had 888 full-time employees, of
whom 209 were employed in connection with auto rental services, 449 were
employed in connection with cruise services, 217 were employed in connection
with air services, and 13 were employed at the Company's corporate headquarters.
In addition, the Company had contracts with 172 independent contractors and 324
franchisees, and used temporary employees as required to meet the needs of
seasonal demand. The Company believes that its relations with its employees,
independent contractors and franchisees are good.

FACILITIES

         As of March 31, 1998, the Company had 27 office facilities, two of
which it owns and 25 of which are leased. The Company believes that its
facilities are adequate for the near term. As the Company continues to implement
its growth strategy, certain changes are expected, such as combinations of
facilities, expansion of other facilities, and the implementation of new call
centers or shared services centers. The Company's facilities are set forth
below:

<TABLE>
<CAPTION>
                                                            Owned/              Expiration          Square               Annual
COMPANY                        Location                     Leased                 Date              Feet                 Rent
- -------                        --------                     ------                 ----              ----                 ----
<S>                            <C>                          <C>                 <C>                 <C>                 <C>
Auto Europe                    Portland, ME                  Owned                  --               38,000                --
AutoNet International          Delray Beach, FL             Leased (1)              --                 --                  --
Cruise Fairs of America        Los Angeles, CA              Leased               1/31/99              4,758             $123,000
Cruise Line                    North Miami, FL              Leased               5/31/02             10,703              171,248
CruiseMasters                  Los Angeles, CA              Leased               7/31/02              5,154               77,310
Cruise World                   Wilton, CT                   Leased               10/31/02             2,600               36,000
Cruise World                   Fresh Meadows, NY            Leased               9/30/07              1,000               17,000
Cruise World                   Rockville Center, NY         Leased               4/30/07              1,500               20,000
Cruise World                   Huntington, NY               Leased               9/30/00              1,000               22,000
Cruise World                   Westbury, NY                 Leased               1/31/99              1,135               22,000
Cruise World                   Briarcliff Manor, NJ         Leased               3/31/02              2,300               29,000
Cruise World                   Morristown, NJ               Leased               11/30/00             1,404               18,000
Cruise World                   Ridgewood, NJ                Leased               12/31/97(2)            900               16,000
CruiseOne                      Deerfield Beach, FL          Leased               9/30/00              4,316               70,500
Cruises Inc.                   Syracuse, NY                 Leased               2/28/06             10,600              168,000
Cruises Only                   Orlando, FL                   Owned                  --               37,600                 --
D-FW Tours                     Dallas, TX                   Leased               7/31/98             12,443              143,000
Diplomat Tours                 Sacramento, CA               Leased               8/31/99              6,000              107,000
Gold Coast Cruises             North Miami, FL              Leased               8/31/12             13,000              150,000
Ship 'N' Shore                 Englewood, FL                Leased               11/20/02             7,214               90,000
Ship 'N' Shore                 Anchorage, Alaska            Leased               5/30/97(2)             900               16,000
Ship 'N' Shore                 Williamsville,NY             Leased               7/31/01              1,000               15,000
Ship 'N' Shore                 Fort Myers, FL               Leased               2/28/00              1,500               13,500
Ship 'N' Shore                 Longboat Key, FL             Leased               8/31/00                964               12,000
Ship 'N' Shore                 Anchorage, Alaska            Leased                5/8/98              1,250               16,000
Travel 800                     San Diego, CA                Leased               7/31/98             12,800              139,000
TSII                           Delray Beach, FL             Leased               1/19/03              7,426               74,000
</TABLE>
- ---------------------

(1)      Contained within TSII's corporate headquarters.

(2)      Location continues to be occupied on a month-to-month basis, with the
         consent of the landlord.

LEGAL PROCEEDINGS

         The Company is involved in various legal claims and actions arising in
the ordinary course of business. The Company believes that none of these actions
will have a material adverse effect on its business, financial condition and
results of operations.



                                       27
<PAGE>   28
                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

         The following table sets forth information concerning the Company's
directors and executive officers.

<TABLE>
<CAPTION>
                 NAME                     AGE                            POSITION
                 ----                     ---                            --------

<S>                                       <C>        <C>
Joseph V. Vittoria (1)................    62         Chairman and Chief Executive Officer, Director
Michael J. Moriarty...................    51         President and Chief Operating Officer
Jill M. Vales.........................    40         Senior Vice President and Chief Financial Officer
Maryann Bastnagel.....................    41         Senior Vice President and Chief Information Officer
Suzanne B. Bell.......................    31         Senior Vice President, General Counsel and Secretary
Melville W. Robinson..................    42         Vice President, Corporate Development
John C. DeLano........................    38         Vice President, Operations
Spencer Frazier.......................    46         Vice President, Marketing
Robert G. Falcone.....................    56         CEO-Cruises Inc.; Director
Wayne Heller..........................    41         CEO-Cruises Only; Director
Imad Khalidi..........................    46         CEO-Auto Europe, Director
Susan Parker..........................    50         CEO-Travel 800; Director
John W. Przywara......................    46         CEO-D-FW Tours; Director
Elan J. Blutinger (2).................    42         Director
D. Fraser Bullock (1).................    42         Director
Tommaso Zanzotto (1) (2)..............    55         Director
Leonard A. Potter.....................    35         Advisory Director
</TABLE>
- ------------

(1)  Member of Audit Committee

(2)  Member of Compensation Committee

         Joseph V. Vittoria became the Chairman and Chief Executive Officer and
a director of the Company in July 1997. From September 1987 to February 1997,
Mr. Vittoria was the Chairman and Chief Executive Officer of Avis, Inc., a
multinational auto rental company where he was employed for over 26 years. Mr.
Vittoria was responsible for the purchase of Avis, Inc. by creating one of the
world's largest Employee Stock Ownership Plans in 1987. He was a founding member
of the World Travel and Tourism Council, a global organization of the chief
executive officers of companies engaged in all sectors of the travel and tourism
industry. He has been named travel executive of the year several times by
various travel media, including Business Travel News, Travel Weekly, Travel
Agent Tour and Travel News-North America. Mr. Vittoria serves on the Board of
Directors of Transmedia Europe, Transmedia Asia and various non-profit
associations.

         Michael J. Moriarty became the President and Chief Operating Officer of
the Company in July 1997. Mr. Moriarty was the President and Chief Operating
Officer of Studio Plus Hotels, Inc., a national extended stay hotel company from
July 1996 until its sale in 1997. From 1981 to July 1996, Mr. Moriarty held
various senior executive positions with the Marriott Company, a hotel company,
including Brand Vice President of Marriott International (1994-1996), Vice
President of Operations for the Residence Inn by Marriott Company (1989-1994),
Vice President Finance and Development of Residence Inn (1987-1989), Vice
President of Finance and Development for the Roy Rogers Restaurants Company, a
subsidiary of the Marriott Company, and Director of Finance and Business
Analysis for Marriott Hotels and Resorts.

         Jill M. Vales became Senior Vice President and Chief Financial Officer
of the Company in July 1997. From 1996 to 1997, Ms. Vales served as the Chief
Operating Officer of Gunster, Yoakley, Valdes-Fauli & Stewart, P.A., a law firm.
From 1990 until 1996, Ms. Vales held various positions at Certified Vacations,
an affiliate of Alamo Rent-A-Car, including Senior Vice President of Operations
and Chief Financial Officer (1994-1996), Vice President of Finance and
Operations (1992-1994) and Senior Director of Finance and Operations and
Controller (1990-1992). From 1979 to 1990, Ms. Vales held various positions at
KPMG Peat Marwick. Ms. Vales is a certified public accountant.

         Maryann Bastnagel became the Senior Vice President and Chief
Information Officer of the Company in July 1997. From 1989 to 1997, Ms.
Bastnagel held various positions with Marriott International, Inc. in
information services and technology, including Vice President of Business
Technology, where she was responsible for defining systems and technology
strategy for the Marriott Lodging Group. From 1990 to 1994, Ms. Bastnagel was
Vice President of Information Systems and a member of the Executive Committee
for Residence Inn by Marriott. From 1985 to 1989, she was a Senior Manager with
Price Waterhouse Management Consulting Services on large scale information
systems development projects. From 1981 to 1985, Ms. Bastnagel was a Senior
Consultant with Booz, Allen & Hamilton, Inc.

         Suzanne B. Bell became the Senior Vice President, General Counsel and
Secretary of the Company in July 1997. From July 1996 to July 1997, Ms. Bell was
an attorney at Greenberg Traurig Hoffman Lipoff Rosen & Quentel, P.A. From
September 1991 to July 1996,
                                       28
<PAGE>   29
she was an attorney at Morgan, Lewis & Bockius LLP. Ms. Bell concentrated her
law practice in the areas of mergers and acquisitions and securities laws,
representing both public and private companies.

         Melville W. Robinson became the Vice President, Corporate Development
of the Company in July 1997. From 1994 to July 1997, Mr. Robinson served as the
Chief Financial Officer of Cruises Only, one of the Founding Companies. From
1989 until 1993, Mr. Robinson was the President and Chief Financial Officer of
the Gale Group, a U.S. based consumer products manufacturing firm. From 1986 to
1989, Mr. Robinson was a Managing Director at PNC Merchant Banking Corp., where
he founded and managed the Growth Capital Group. From 1983 to 1986, Mr. Robinson
was the Chief Financial Officer of Drug Emporium Inc., a publicly-traded
discount drugstore chain.

         John C. DeLano became Vice President, Operations, of the Company in
January 1998. Mr DeLano spent nearly twenty years in the auto rental industry,
with the past seven years being in Australia as Managing Director and National
Operations Manager for Avis Australia. At Avis Australia, he coordinated the
marketing, operations, human resources, information technology, sales, fleet,
accounting and field management functions. In 1992, while under Mr. DeLano's
supervision, Avis Australia was awarded the prestigious Australian Quality Award
(similar to the Malcolm Baldridge Award in the U.S.) and the 1996 Australian
Customer Service Award.

         Spencer Frazier became Vice President, Marketing, of the Company in
April 1998. From 1996 to 1998, Mr. Frazier served as the President of Worldwide
Concepts, Inc. and as a consultant to the travel industry. From 1994 to 1996, he
was the Executive Vice President of Kloster Cruise Limited, overseeing marketing
and sales for Royal Cruise Line and international marketing for Norwegian Cruise
Line. From August 1991 to July 1994, he was President of Royal Viking Line.

         Robert G. Falcone became a director of the Company in July 1997. Mr.
Falcone has served as the Chairman and Chief Executive Officer of Cruises Inc.
since its founding in 1982. Mr. Falcone is a member of the National Association
of Cruise Only Agencies ("NACOA"), the Airline Reporting Corporation ("ARC"),
the Travel Council of the World (Environmental Group), the American Society of
Travel Agents ("ASTA"), Cruise Lines International Association ("CLIA") and is
the co-founder of the Society of Elite Agents, a trade association of leading
cruise specialists ("SEA").

         Wayne Heller became a director of the Company in July 1997. Mr. Heller
has served as the Chief Executive Officer of Cruises Only since its founding in
1985 and was previously employed with Norwegian Caribbean Cruise Lines from 1980
to 1984. Mr. Heller is a member of ASTA, NACOA and CLIA.

         Imad Khalidi became a director of the Company in July 1997. Mr. Khalidi
has been President of Auto Europe since 1992. In 1990, he joined Auto Europe as
Executive Vice President of Marketing and Sales. From 1983 to 1990, Mr. Khalidi
served as an International Travel Trade Manager and an International Licensee
Manager with Europcar International S.A., an auto rental company in France. Mr.
Khalidi is a member of the Association of Retail Travel Agencies ("ARTA"), ASTA
and CLIA.

         Susan Parker became a director of the Company in July 1997. Ms. Parker
has served as the President of Travel 800 since its founding in 1989. From 1984
to 1989, Ms. Parker was President of Continental Travel, an incentive travel
company. Ms. Parker is a member of ASTA, CLIA and the International Airlines
Travel Agent Network ("IATAN").

         John W. Przywara became a director of the Company in July 1997. Mr.
Przywara has served as President of D-FW Tours since its founding in 1978. Mr.
Przywara is a member of the ARC, CLIA and IATAN.

         Elan J. Blutinger has been a director of the Company since October
1996. Mr. Blutinger is a Managing Director of Alpine Consolidated LLC, a
consolidator of highly fragmented businesses. From 1987 to 1995, he was the
Chief Executive Officer of Shoppers Express, Inc., an electronic retailing
service, which he founded. From 1983 to 1986, Mr. Blutinger was the Chairman and
Chief Executive Officer of DSI, a wholesale distributor for the personal
computer industry until its acquisition in 1986 by Independent Distribution
Incorporated.

         D. Fraser Bullock has been a director of the Company since October
1996. Mr. Bullock is a Managing Director of Alpine Consolidated LLC, and was
most recently the President and Chief Operating Officer of VISA Interactive, a
wholly-owned subsidiary of VISA International from its inception in 1994 to
1996. In 1993, Mr. Bullock became the President and Chief Operating Officer of
U.S. Order, Inc., a provider of remote electronic transaction processing, until
it was acquired by VISA International in 1994. From 1991 to 1992, Mr. Bullock
was the Senior Vice President of U.S. Order, Inc. From 1986 to 1991, he was the
Chief Financial Officer and Executive Vice President of World Corp., Inc., a
holding company with various operating subsidiaries including World Airways,
Inc. Mr. Bullock was a founding partner of Bain Capital, a Manager of Bain and
Company, and a founder of MediVision, Inc., a consolidation of eye surgery
centers.

         Tommaso Zanzotto became a director of the Company in July 1997. Mr.
Zanzotto is the President of Toscana Ville E Castelli, a real estate development
company which owns and operates residential and commercial properties in the
lodging and hotel industry. From 1994 to 1996, he was the Chairman and Chief
Executive Officer of Hilton International. From 1969 to 1993, Mr. Zanzotto held
various positions with American Express Travel Related Services including
President International, American Express Financial and Travel Services
(1990-1993); President, American Express Corporate Card Division (1987-1990);
President, American Express Travelers Cheques (Europe, Africa, Middle East). Mr.
Zanzotto is a member of the World Travel and Tourism Council, and a Governor of
the Transportation and Travel Committee of the World Economic Summit.


                                       29
<PAGE>   30
         Leonard A. Potter served as a director of the Company from its
formation until May 1997. After the initial public offering in July 1997, he
became an Advisory Director to the Board. Mr. Potter is a co-founder and
Managing Director of Capstone Partners, LLC, a venture firm specializing in
consolidation transactions. Capstone Partners, LLC was a co-sponsor of
Staffmark, Inc., a consolidation of six staffing services companies in September
1996 with a simultaneous initial public offering. Prior to forming Capstone
Partners, LLC in April 1996, Mr. Potter was an attorney at Morgan, Lewis &
Bockius LLP for more than five years practicing in the areas of mergers and
acquisitions and securities law. While at Morgan, Lewis & Bockius he represented
a number of public companies in connection with their creation and subsequent
implementation of consolidation strategies similar to the Company's, including
U.S. Office Products, F.Y.I. Incorporated and Cotelligent Group.

BOARD OF DIRECTORS

         The Board of Directors of the Company consists of nine directors
divided into three classes with each class serving for a term of three years. At
each annual meeting of stockholders, directors will be elected by the holders of
the Common Stock to succeed those directors whose terms are expiring. Directors
whose terms expire in 1998 are: Elan J. Blutinger, D. Fraser Bullock and Tommaso
Zanzotto; directors whose terms expire in 1999 are: Imad Khalidi, John W.
Przywara and Joseph V. Vittoria; directors whose terms expire in 2000 are:
Robert G. Falcone, Wayne Heller and Susan Parker. The Board of Directors has
established an Audit Committee and a Compensation Committee, and may establish
other committees from time to time as the Board may determine.

         The Advisory Director attends meetings of the Board of Directors,
consults with officers and directors of the Company and provides guidance (but
not direction) concerning management and operation of the Company's business.
The Advisory Director is not a director of the Company and accordingly will not
have a right to vote as a director.

         The Audit Committee consists of three members, two of whom are
independent directors. The Audit Committee makes recommendations concerning the
engagement of independent public accountants, reviews with the independent
public accountants the plans and the results of the audit engagement, approves
professional services provided by the independent public accountants, reviews
the independence of the independent public accountants, reviews recommendations
regarding the Company's accounting methods and the adequacy of its systems of
internal accounting controls, and reviews and approves financial press releases
and reports.

         The Compensation Committee consists of two members, each of whom is a
"disinterested director," as defined in the rules promulgated by the Securities
and Exchange Commission pursuant to the Exchange Act, and an "outside director"
within the meaning of Section 162(m) of the Internal Revenue Code. The
Compensation Committee determines compensation for the Company's executive
officers, administers the Company's Plan and makes recommendations to the Board
of Directors with respect to the Company's compensation policies.

         The Board of Directors does not have any other committees at this time,
although additional committees may be formed in the future. All officers serve
at the discretion of the Board of Directors.

DIRECTOR COMPENSATION; 1997 NON-EMPLOYEE DIRECTORS' STOCK PLAN

         Directors who are also employees of the Company or one of its
subsidiaries do not receive additional compensation for serving as directors.
Each director who is not an employee of the Company or one of its subsidiaries
receives a fee of $2,000 for attendance at each Board of Directors' meeting and
$1,000 for each committee meeting (unless held on the same day as a Board of
Directors' meeting). Directors are also reimbursed for out-of-pocket expenses
incurred in attending meetings of the Board of Directors or committees thereof
incurred in their capacity as directors.

         The Company's 1997 Non-Employee Directors' Stock Plan (the "Directors'
Plan") , which was adopted by the Board of Directors and approved by the
Company's stockholders in 1997, provides for: (i) the automatic grant to each
non-employee director and Advisory Director (a "Participant") serving at the
commencement of the initial public offering of an option to purchase 10,000
shares; and thereafter (ii) the automatic grant to each Participant of an option
to purchase 10,000 shares upon such person's initial election as a director or
appointment as an Advisory Director. In addition, the Directors' Plan provides
for an automatic annual grant to each Participant of an option to purchase 5,000
shares at each annual meeting of stockholders following the initial public
offering; provided, however, that if the first annual meeting of stockholders
following a person's initial election as a non-employee director or appointment
by the Board as an Advisory Director is within three months of the date of such
election or appointment, such person will not be granted an option to purchase
5,000 shares of Common Stock at such annual meeting. These options will have an
exercise price per share equal to the fair market value of a share at the date
of grant. Options granted under the Directors' Plan will expire at the earlier
of 10 years from the date of grant or one year after termination of service as a
director or advisor, and options will be immediately exercisable. In addition,
the Directors' Plan permits Participants to elect to receive, in lieu of cash
directors' fees, shares or credits representing "deferred shares" that may be
settled at future dates, as elected by the Participants. The number of shares or
deferred shares received will be equal to the number of shares which, at the
date the fees would otherwise be payable, will have an aggregate fair market
value equal to the amount of such fees. The Company has reserved 100,000 shares
of Common Stock for use in connection with the Directors' Plan. Upon
consummation of the initial public offering, Messrs. Blutinger, Bullock,
Zanzotto and Potter each received options to purchase 10,000 shares.

                                       30
<PAGE>   31
EXECUTIVE COMPENSATION

         The following table sets forth the aggregate compensation paid to the
Company's Chief Executive Officer and five of the Company's other most highly
compensated executive officers whose total annualized salary and bonus was
$100,000 or more (the Chief Executive Officer and such other executive officers
are sometimes referred to herein as the "Named Executive Officers") with respect
to the year ended December 31, 1997:



<TABLE>
<CAPTION>
                                                    SUMMARY COMPENSATION TABLE
                                                                                               LONG TERM
                                                                                              COMPENSATION
                                                                                                 AWARDS
                                                             ANNUAL COMPENSATION              ------------
                                               ---------------------------------------------   SECURITIES
                                                                                OTHER ANNUAL   UNDERLYING             ALL OTHER
                                               SALARY (2)         BONUS         COMPENSATION    OPTIONS             COMPENSATION
    NAME AND PRINCIPAL POSITION       YEAR(1)      ($)             ($)               ($)           (#)                   ($)
    ---- --- --------- --------       ----         ---             ---               ---           ---                   ---
<S>                                    <C>       <C>              <C>           <C>           <C>                   <C>
Joseph V. Vittoria..................   1997      84,615           86,000              --          100,000                 --
CEO

Michael J. Moriarty.................   1997      63,462           51,500              --           75,000              6,104 (3)
President/COO

Jill M. Vales.......................   1997      63,462           32,000              --           50,000             24,000 (4)
Sr. VP/CFO

Maryann Bastnagel...................   1997      63,462           48,500              --          110,000              8,172 (3)
Sr. VP/CIO

Suzanne B. Bell.....................   1997      52,885           27,000              --           25,000                 --
Sr. VP/General Counsel

Imad Khalidi (5)....................   1997      293,231          295,000             --            --                    --
VP European Operations
</TABLE>


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

(1)      With the exception of Mr. Khalidi, each of the Named Executive Officers
         commenced employment with the Company upon consummation of the initial
         public offering (July 28, 1997). Mr. Khalidi served as President of
         Auto Europe prior to the initial public offering. Commencing on July
         28, 1997, Mr. Khalidi served as CEO of Auto Europe and as a director
         and Vice President, European Operations, of the Company.

(2)      Annual salaries are as follows: $200,000 for Mr. Vittoria; $150,000 for
         each of Mr. Moriarty, Ms. Vales and Ms. Bastnagel; and $125,000 for Ms.
         Bell. Mr. Khalidi's 1997 salary and bonus include amounts paid by Auto
         Europe prior to the initial public offering offering. After the initial
         public offering, Mr. Khalidi's annual salary is $140,000.

(3)      Consists of relocation expenses paid during 1997.

(4)      Consists of consulting fees paid prior to the consummation of the
         Company's initial public offering.

(5)      Effective March 1998, Mr. Khalidi no longer serves as Vice President,
         European Operations, but continues in his capacities as CEO of Auto
         Europe and as a director of the Company.


                                       31
<PAGE>   32
         The following table sets forth the stock options granted to the Named
Executive Officers during the year ended December 31, 1997:


<TABLE>
<CAPTION>
                                                   STOCK OPTION GRANTS AND EXERCISE

                                                                                                                       GRANT DATE
                                                                        INDIVIDUAL GRANTS                               VALUE (1)
                                                    ---------------------------------------------------------           ---------
                                  NUMBER OF
                                 SECURITIES          % OF TOTAL
                                 UNDERLYING            OPTIONS
                                   OPTIONS           GRANTED TO                                                        GRANT DATE
                                   GRANTED          EMPLOYEES IN         EXERCISE OR BASE         EXPIRATION          PRESENT VALUE
            NAME                     (#)             FISCAL YEAR            PRICE ($/SH)              DATE                  ($)
            ----                     ---             -----------            ------------              ----                  ---
<S>                              <C>               <C>                    <C>               <C>             <C>
Joseph V. Vittoria..........       100,000              10.4                   14.00                7/28/07              821,000

Michael J. Moriarty.........        75,000               7.8                   14.00                7/28/07              615,000

Jill M. Vales...............        50,000               5.2                   14.00                7/28/07              410,000

Maryann Bastnagel...........       110,000              11.4                   14.00                7/28/07              903,000

Suzanne B. Bell.............        25,000               2.6                   14.00                7/28/07              205,000

Imad Khalidi................          --                  --                     --                    --                   --

</TABLE>

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

(1) Calculated using the Black-Scholes valuation method.

         None of the Named Executive Officers exercised any stock options during
1997. Each of the options set forth in the above table will vest in equal
installments on each of the first four anniversaries of the initial offering.

EMPLOYMENT AGREEMENTS; COVENANTS NOT TO COMPETE

         Mr. Vittoria has entered into an employment agreement with the Company
providing for an annual base salary of $200,000. Mr. Moriarty has entered into
an employment agreement with the Company providing for an annual base salary of
$150,000 plus in the first year a guaranteed minimum bonus of $75,000. Ms.
Vales, Mr. Khalidi, Ms. Bastnagel and Ms. Bell each have entered into an
employment agreement with the Company providing for an annual base salary of
$150,000, $140,000, $150,000 and $125,000 respectively. Each of these agreements
is for a term of three years. In addition, certain executive officers of the
Operating Companies, including Messrs. Falcone, Heller and Przywara and Ms.
Parker, members of the Board of Directors, have entered into employment
agreements. Effective July 28, 1997, Mr. Falcone's and Ms. Parker's employment
agreements are for a term of five years; Mr. Heller's and Mr. Przywara's
employment agreements are for a term of three years (in each case, the "Initial
Term"). Unless terminated or not renewed by the Company or the employee, the
term will continue thereafter on a year-to-year basis on the same terms and
conditions existing at the time of renewal. Each employment agreement contains a
covenant not to compete (the "Covenant") with the Company for a period of two
years immediately following termination of employment or, in the case of a
termination by the Company without cause in the absence of a change in control,
for a period of one year following termination of employment. Under this
Covenant, the executive officer is prohibited from: (i) engaging in any travel
service business in direct competition with the Company within defined
geographic areas in which the Company or its subsidiaries does business; (ii)
enticing a managerial employee of the Company away from the Company; (iii)
calling upon any person or entity which is, or has been, within one year prior
to the date of termination, a customer of the Company; or (iv) calling upon a
prospective acquisition candidate which the employee knew was approached or
analyzed by the Company, for the purpose of acquiring the entity. The Covenant
may be enforced by injunctions or restraining orders and shall be construed in
accordance with the changing activities, business and location of the Company.

         Each of these employment agreements provides that, in the event of a
termination of employment by the Company without cause during the Initial Term
the employee will be entitled to receive from the Company an amount equal to his
or her then current salary for the remainder of the Initial Term or for one
year, whichever is greater. In the event of a termination of employment without
cause after the Initial Term of the employment agreement, the employee will be
entitled to receive an amount equal to his or her then current salary for one
year. In either case, payment is due in one lump sum on the effective date of
termination. In the event of a change in control of the Company (as defined in
the agreement) during the Initial Term, if the employee is not given at least
five days' notice of such change in control and the successor's intent to be
bound by such employment agreement, the employee may elect to terminate his or
her employment and receive in one lump sum three times the amount he or she
would receive pursuant to a termination without cause during the Initial Term.
The employment agreements of Messrs. Falcone, Heller, Khalidi and Przywara and
Ms. Parker also state, that in the event


                                       32
<PAGE>   33
of a termination without cause by the Company or a change in control, the
employee may elect to waive the right to receive severance compensation and, in
such event, the non-competition provisions of the employment agreement will not
apply. In the event the employee is given at least five days' notice of such
change in control, the employee may elect to terminate his or her employment
agreement and receive in one lump sum two times the amount he or she would
receive pursuant to a termination without cause during the Initial Term. In such
an event, the non-competition provisions of the employment agreement would apply
for two years from the effective date of termination.

         Each agreement with respect to the acquisition of an Operating Company
(including the Founding Companies) also contains a similar covenant prohibiting
sellers from competing with the Company for a periods following the consummation
of the respective acquisition.

INDEMNIFICATION AGREEMENTS

         The Company has entered into indemnification agreements with each of
the Company's directors and executive officers. The indemnification agreements
require, among other things, that the Company indemnify its directors and
executive officers to the fullest extent permitted by law, and advance to the
directors and executive officers all related expenses, subject to reimbursement
if it is subsequently determined that indemnification is not permitted. The
Company must also indemnify and advance all expenses incurred by directors and
executive officers seeking to enforce their rights under the Company's
directors' and officers' liability insurance. Although the form of
indemnification agreement offers substantially the same scope of coverage
afforded by provisions in the Charter and Bylaws, it provides greater assurance
to directors and executive officers that indemnification will be available,
because, as a contract, it cannot be modified unilaterally in the future by the
Board of Directors or by the stockholders to eliminate the rights it provides.

1997 LONG-TERM INCENTIVE PLAN

         In May 1997, the Board of Directors and the Company's stockholders
approved the Company's 1997 Long-Term Incentive Plan (the "Plan"). The purpose
of the Plan is to provide directors, officers, employees, consultants and
independent contractors with additional incentives by increasing their ownership
interests in the Company. Individual awards under the Plan may take the form of
one or more of: (i) either incentive stock options ("ISOs") or non-qualified
stock options ("NQSOs"); (ii) stock appreciation rights ("SARs"); (iii)
restricted or deferred stock; (iv) dividend equivalents; and (v) other awards
not otherwise provided for, the value of which is based in whole or in part upon
the value of the Common Stock. The Compensation Committee of the Board of
Directors administers the Plan and generally selects the individuals who will
receive awards and the terms and conditions of those awards.

   
         The Company initially reserved 900,000 shares of Common Stock for use
in connection with the Plan. Beginning with the initial public offering and
continuing each fiscal quarter thereafter, the number of shares available for
use in connection with the Plan is the greater of 900,000 shares or 12% of the
aggregate number of shares of Common Stock outstanding on the last day of the
preceding calendar quarter. As of March 31, 1998, 1,260,579 shares are reserved
for use in connection with the Plan, of which 1,020,525 shares have been
granted. Shares of Common Stock which are attributable to awards which have
expired, terminated or been canceled or forfeited are available for issuance or
use in connection with future awards.
    

         The Plan will remain in effect until terminated by the Board of
Directors. The Plan may be amended by the Board of Directors without the consent
of the stockholders of the Company, except that any amendment, although
effective when made, will be subject to stockholder approval if required by any
Federal or state law or regulation or by the rules of any stock exchange or
automated quotation system on which the Common Stock may then be listed or
quoted.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         The Compensation Committee is composed of Tommaso Zanzotto and Elan
Blutinger. Mr. Zanzotto has never been an officer or employee of the Company or
its subsidiaries. Mr. Blutinger was an officer of the Company prior to the
Company's initial public offering. The Company was initially capitalized by
Alpine Consolidated, LLC, a consolidator of highly fragmented businesses, of
which Elan Blutinger is a Managing Director, and Capstone Partners, LLC. As a
result of a 5,444.45 for one stock split effective on May 14, 1997, the 300
shares of Common Stock initially issued by the Company to its founders,
including Alpine Consolidated, LLC, totaled 1,633,335 shares on the consummation
of the initial public offering. In addition, prior to consummation of the
initial public offering, TSGI Funding, LLC ("TSGI"), a Delaware limited
liability company, extended loans to the Company from time to time in amounts
equal to the legal, accounting and other transactional costs, expenses and
disbursements incurred by the Company in connection with the acquisitions of the
Founding Companies and the initial public offering. The member managers of TSGI
were Alpine Consolidated, LLC and Capstone Partners, LLC. All amounts loaned by
TSGI were repaid, without interest, by the Company on July 28, 1997, upon
consummation of the initial public offering. Such loans were aggregated
$950,000.

                                       33
<PAGE>   34
                              CERTAIN TRANSACTIONS

FORMATION, INITIAL PUBLIC OFFERING AND FOUNDING COMPANY ACQUISITIONS

         The Company was formed in April 1996. The Company was initially
capitalized by Alpine Consolidated, LLC, a consolidator of highly fragmented
businesses, of which Elan Blutinger and D. Fraser Bullock, Directors of the
Company, are Managing Directors, and Capstone Partners, LLC, a venture firm
specializing in consolidation transactions, of which Leonard Potter, who is an
Advisory Director to the Board, is a Managing Director. As a result of a
5,444.45 for one stock split effective on May 14, 1997, the 300 shares of Common
Stock initially issued by the Company to its founders totaled 1,633,335 shares
on the consummation of the initial public offering.

         Prior to consummation of the initial public offering, TSGI Funding, LLC
("TSGI"), a Delaware limited liability company, extended loans to Travel
Services International, Inc. From time to time an amount equal to the legal,
accounting and other transactional costs, expenses and disbursements incurred by
the Company in connection with the acquisitions of the Founding Companies and
the initial public offering. The member managers of TSGI International, Inc.
were repaid, without interest, by the Company on July 28, 1997, upon
consummation of the initial public offering. Such loans aggregated $950,000.

         The aggregate consideration paid by the Company in the acquisitions of
the Founding Companies consisted of approximately $29.1 million in cash and
3,422,225 shares of Common Stock. In addition, certain non-operating assets with
a net book value of approximately $2.2 million were excluded from the
Combinations and retained by certain stockholders of the Founding Companies. The
following table sets forth the consideration paid to each of the Founding
Companies.

<TABLE>
<CAPTION>
                     COMPANY                                              CASH                                       SHARES
                     -------                                              ----                                       ------

                                                                     (IN THOUSANDS)

<S>                                                                  <C>                                            <C>
Auto Europe......................................                        $5,000                                    1,083,334

Cruises Only.....................................                         9,211                                      908,334

Travel 800.......................................                         9,241                                      902,778

Cruises Inc......................................                         3,431                                      333,334

D-FW Tours.......................................                         2,215                                      194,445
                                                                          -----                                      -------

     Total.......................................                       $29,098                                    3,422,225
                                                                         ======                                    =========
</TABLE>


         The consideration paid for the Founding Companies was determined
through arm's-length negotiations between the Company and representatives of
each Founding Company. The cash portion includes working capital adjustments,
reimbursements of certain legal and accounting fees incurred by stockholders and
estimated reimbursements to certain stockholders for certain taxes that will be
incurred by them in connection with the Combinations. The factors considered by
the parties in determining the consideration paid included, among others, the
historical operating results, the net worth, the levels and type of indebtedness
and the future prospects of the Founding Companies. Each Founding Company was
represented by independent counsel in the negotiation of the terms and
conditions of the Combinations.

         Pursuant to the agreements entered into in connection with the
acquisitions of the Founding Companies, the stockholders of the Founding
Companies agreed not to compete with the Company for three years, commencing on
the date of consummation of the initial public offering.

         Prior to the initial public offering of the Company, substantially all
the indebtedness of the Founding Companies was personally guaranteed by their
respective stockholders or by entities controlled by such stockholders. In
connection with the Combinations, the Company assumed all remaining payment
obligations of such indebtedness. Indebtedness assumed as of July 28, 1997
includes the following: (i) Auto Europe's mortgage note payable to Key Bank of
$1,181,000, bearing interest at prime plus 1%, payable in monthly principal
installments of $7,000, maturing in August 2002; (ii) Auto Europe's mortgage
note payable to U.S. Small Business Administration of $735,000, bearing interest
at 7.25%, payable in monthly principal and interest payments of $6,000, maturing
in October 2016; (iii) Cruises Only mortgage payable of $1,947,000 to Barnett
Bank, bearing interest at 7.8% with monthly payments of $17,000 through October
2000 and thereafter bearing interest at a rate equal to the five year treasury
yield plus 1.9% or prime, as selected by Cruises Only through maturity in
October 2005; (iv) Cruises Only note payable to Barnett Bank of $603,000,
bearing interest at 8.5% with monthly payments of $12,000, maturing in 2002; and
(v) Cruises Only note payable to Barnett Bank of $842,000, bearing interest at
prime minus .25% with monthly payments of $20,000, maturing in 2001.

         Subsequently to the Combinations, the Company repaid the mortgage to
the Small Business Administration as required upon the change in ownership, and
Cruises Only's obligations to Barnett Bank were modified to include a fixed
interest rate of 7.2% and to pledge as collateral TSII funds totaling $3
million. The collateral was released in April 1998 in exchange for a guarantee
of such debt by TSII.

                                       34
<PAGE>   35
         In connection with the Combinations, as a consideration for their
interests in the Founding Companies, certain directors and holders of more than
5% of the outstanding shares of the Company, together with their spouses or
trusts for the benefit of their immediate family members, received cash
(including working capital adjustments and reimbursements of certain costs and
expenses) and shares of Common Stock of the Company as follows:


<TABLE>
<CAPTION>
                                               CASH                     SHARES
                                               ----                     ------

<S>                                         <C>                       <C>
Alex Cecil...........................       $5,000,000                1,083,334

Robert G. Falcone....................       $3,431,000                  300,000

Wayne Heller.........................       $9,211,000                  908,334

Susan Parker.........................       $9,241,000                  902,778

John Przywara........................       $2,215,000                  194,445
</TABLE>


OTHER TRANSACTIONS

         Since 1990, Cruises Inc. has leased office space from Pioneer Park I
Company ("Pioneer") pursuant to a lease dated August 9, 1990, as subsequently
amended and supplemented. One of the principals of Pioneer is Michael Falcone,
the brother of Robert Falcone. The rent paid by Cruises Inc. to Pioneer during
1997 was $201,000. The lease terminates on February 29, 2006.

         Prior to the initial public offering, 800 Ideas, Inc., the predecessor
to Travel 800 and a company controlled by Susan Parker, a director and greater
than 5% stockholder of the Company, entered into a Custom Network Service
Arrangement ("CNSA") with Sprint Communications Company LP for long distance
telephone services. This contract was not transferred as part of the
Combinations, but was retained by 800 Ideas, Inc. Travel 800 continues to
utilize long distance telephone services under the CNSA and pays for its portion
of usage under the CNSA.

         Jacqueline Duffort Cecil, the wife of Alex Cecil, a holder of more than
5% of the outstanding shares of the Company and the Chief Executive Officer of
Auto Europe prior to July 1997, loaned $300,000 to Auto Europe on December 31,
1995 and 1996 at an interest rate of prime plus 1%. Auto Europe repaid this in
February 1997.

         During 1995, Auto Europe advanced $2.1 million to Alex Cecil who used
the advance to purchase an island off the coast of Maine. Subsequently he
contributed this island to Auto Europe in return for the cancellation of his
obligations on the advance. This island was not included in the assets of Auto
Europe acquired by the Company in July 1997.

         Auto Europe has purchased computer equipment from The Series II Group,
which is owned by Imad Khalidi, a director of the Company and Chief Executive
Officer of Auto Europe, and certain other employees of Auto Europe. Auto Europe
purchases the equipment at cost to The Series II Group. Auto Europe purchased
$134,000 worth of computer supplies and equipment from The Series II Group
during 1997.

         Prior to the initial public offering, Auto Europe extended a loan to
Imad Khalidi, a director of the Company and Chief Executive Officer of Auto
Europe. The indebtedness is evidenced by a note, the principal amount of which
is $326,000. The note bears interest at 6% and is payable on September 30, 1998.

COMPANY POLICY

         Following the initial public offering in July 1997, any transactions
with officers, directors and affiliates will be approved by a majority of the
Board of Directors, including a majority of the disinterested members of the
Board of Directors.


                                       35
<PAGE>   36
                       PRINCIPAL AND SELLING STOCKHOLDERS

         The following table sets forth certain information regarding the
beneficial ownership of the Common Stock of the Company as of March 31, 1998, as
adjusted to reflect the assumed sale of all of the shares registered hereby by
the Selling Stockholders and the issuance of all shares registered hereby by the
Company in connection with future acquisitions, by : (i) each person known to
beneficially own more than 5% of the outstanding shares of Common Stock; (ii)
each of the Company's directors; (iii) each Named Executive Officer; (iv) each
Selling Stockholder; and (v) all executive officers and directors as a group.
All persons listed have sole voting and investment power with respect to their
shares, unless otherwise indicated.

   
<TABLE>
<CAPTION>

                                                                                                  SHARES BENEFICIALLY OWNED
                                                SHARES BENEFICIALLY OWNED                            AFTER THE OFFERING
                                                  PRIOR TO THE OFFERING     
                                                                                   SHARES
NAME AND ADDRESS                                                                    BEING
OF BENEFICIAL OWNER (1)                            SHARES     PERCENT OWNED        OFFERED     SHARES       PERCENT OWNED
- -----------------------                            ------     -------------        -------     ------       -------------
<S>                                               <C>         <C>               <C>            <C>          <C>
Joseph V. Vittoria ..........................     345,000          3.3%              --        345,000           2.9%
Michael J. Moriarty..........................      45,833             *              --         45,833              *
Jill M. Vales................................      42,833             *              --         42,833              *
Maryann Bastnagel............................       1,000             *              --          1,000              *
Suzanne B. Bell (2)..........................      29,500             *              --         29,500              *
Robert G. Falcone (3)........................     300,000          2.9%              --        300,000            2.5
Wayne Heller (4).............................     908,334          8.6%              --        908,334            7.6
Imad Khalidi.................................     500,000          4.8%              --        500,000            4.2
Susan Parker (5).............................     902,778          8.6%              --        902,778            7.5
John W. Przywara.............................     194,445          1.9%              --        194,945            1.6
Elan J. Blutinger (6)(7).....................     323,693          3.1%              --        323,693            2.7
D. Fraser Bullock (6)........................     241,328          2.3%              --        241,328            2.0
Tommaso Zanzotto (6).........................      10,242             *              --         10,242              *
Alex Cecil (8)...............................   1,083,334         10.3%         476,218      1,083,334            9.0
Anthony J. Persico (9).......................     476,218          4.5%         483,534             --             --
Marc W. Persico (10).........................      50,088             *          50,088             --             --
Jo Ann Persico (10)..........................      32,402             *          32,402             --             --
Anthony R. Persico (10)......................       1,485             *           1,485             --             --
Christopher P. Persico (10)..................       1,485             *           1,485             --             --
Vincent D. Farrell (10)......................      17,820             *          17,820             --             --
Charlotte  Luna (9)..........................      65,698             *          65,698             --             --
The Adler Family Living Trust (11)...........     225,000          2.1%         225,000             --             --
Natalee Stutzman (12)........................     291,508          2.8%         291,508             --             --
Richard Kaplan (13)..........................     152,835          1.5%         152,835             --             --
Rhea Sherota (14)............................     163,755          1.6%         163,755             --             --
Nationsbanc Montgomery Securities (15).......     190,000          1.8%         190,000             --             --
All Directors and Executive Officers as a Group                             
(14 persons) (16)............................   3,849,986         36.5%              --      3,849,986             40%
</TABLE>                                                                    
    
                                                           
- ------------------
* Less than 1.0%

(1)      Unless indicated otherwise, the address of the beneficial owners is c/o
         Travel Services International, Inc., 220 Congress Park Drive, Delray
         Beach, Florida 33445.

(2)      Includes 5,000 shares owned by Ms. Bell's spouse.

(3)      Includes 100,000 shares owned by Judith A. Falcone, his spouse, and
         50,000 shares owned by a trust for the benefit of Mr. Falcone's minor
         children. Mr. Falcone disclaims beneficial ownership of the 50,000
         shares of Common Stock held by his minor children; however, Mr. Falcone
         claims investment and voting power with respect to these shares.

(4)      These shares are held of record by J&W Heller Corp., a corporation of
         which Mr. Heller is a 50% stockholder. The remaining 50% of the
         ownership of J&W Heller Corp. is held by Judy Heller, his spouse.

(5)      These shares are held of record by 800 Ideas, Inc., a corporation of
         which Ms. Parker is the sole stockholder.

(6)      Includes 10,000 shares which may be acquired upon the exercise of
         options.

(7)      Excludes 39,000 shares held by trusts for the benefit of Mr.
         Blutinger's minor children. Mr. Blutinger disclaims ownership of the
         39,000 shares of Common Stock held by his minor children; however, Mr.
         Blutinger claims investment and voting power with respect to these
         shares.

(8)      These shares are held of record by Greystones, Inc., a corporation of
         which Mr. Cecil is the sole voting stockholder. Mr. Cecil's address is
         c/o Auto Europe, 39 Commercial Street, Portland, Maine 04112. 

(9)      The stockholder's address is c/o CruiseOne, Inc., 10 Fairway Drive, 
         Deerfield Beach, Florida 33441.

(10)     The stockholder's address is c/o CruiseWorld, Inc., 1872 Pleasantville
         Road, Briarcliff Manor, New York 10510.

(11)     The stockholder's address is c/o Cruise Fairs of America, 2029 Century
         Park East, Suite 950, Los Angeles, California 90067.

(12)     The stockholder's address is c/o Ship 'N' Shore Cruises, 1160 South
         McCall Road, Englewood, Florida 34223.

(13)     The stockholder's address is c/o CruiseMasters, Inc., 300 Corporate
         Pointe, Suite 100, Culver City, California 90230.

(14)     The stockholder's address is c/o Gold Coast Cruises, Concorde Plaza,
         19056 N.E. 29th Avenue, North Miami Beach, Florida 33180.

(15)     The stockholder's address is 600 Montgomery Street, San Francisco,
         California 94111.

(16)     Includes 30,000 shares that may be acquired upon the exercise of
         options.


                                       36
<PAGE>   37
                          DESCRIPTION OF CAPITAL STOCK

GENERAL

         The Company's authorized capital stock consists of 51,000,000 shares of
capital stock, par value $.01 per share, consisting of 50,000,000 shares of
Common Stock, of which 2,484,501 shares are designated restricted common stock
(the "Restricted Common Stock") and 1,000,000 shares of preferred stock, par
value $.01 per share (the "Preferred Stock"). At March 31, 1998, the Company had
outstanding 10,504,826 shares of Common Stock held by shareholders, of which
2,484,501 shares are shares of Restricted Common Stock, and no shares of
Preferred Stock.

COMMON STOCK AND RESTRICTED COMMON STOCK

         All of the rights, privileges and obligations of the Common Stock and
Restricted Common Stock are the same, except for voting rights. The holders of
the Common Stock are entitled to one vote for each share held on all matters.
The holders of Restricted Common Stock are entitled to four-tenths of one vote
for each share held on all matters.

         Subject to the rights of any then outstanding shares of Preferred
Stock, the holders of the Common Stock are entitled to such dividends as may be
declared in the discretion of the Board of Directors out of funds legally
available therefor. Holders of Common Stock are entitled to share ratably in the
net assets of the Company upon liquidation after payment or provision for all
liabilities and any preferential liquidation rights of any Preferred Stock then
outstanding. The holders of Common Stock have no preemptive rights to purchase
shares of stock of the Company. Shares of Common Stock are not subject to any
redemption provisions and are not convertible into any other securities of the
Company. All outstanding shares of Common Stock are, and the shares of Common
Stock to be issued pursuant to this Prospectus will be upon payment therefor,
fully paid and nonassessable.

         The Board of Directors is classified into three classes as nearly equal
in number as possible, with the term of each class expiring on a staggered
basis. See "Management--Board of Directors." The classification of the Board of
Directors may make it more difficult to change the composition of the Board of
Directors and thereby may discourage or make more difficult an attempt by a
person or group to obtain control of the Company. Cumulative voting for the
election of directors is not permitted, enabling holders of a majority of the
outstanding Common Stock to elect all members of the class of directors whose
terms are then expiring.

         Each share of Restricted Common Stock will automatically convert to
Common Stock on a share for share basis: (a) in the event of a disposition of
such share of Restricted Common Stock by the holder thereof (other than a
disposition which is a distribution by a holder to its partners or beneficial
owners or a transfer to a related party of such holder (as defined in Section
267, 707, 318, and or 4946 of the Internal Revenue Code of 1986, as amended)),
(b) in the event any person acquires beneficial ownership of 15% or more of the
outstanding shares of Common Stock of the Company, (c) in the event any person
offers to acquire 15% or more of the outstanding shares of Common Stock of the
Company, or (d) in the event a majority of the aggregate number of votes which
may be voted by the holders of outstanding shares of Common Stock and Restricted
Common Stock entitled to vote and approve such conversion. After December 31,
1999, the Company may elect to convert any outstanding shares of Restricted
Common Stock into shares of Common Stock in the event 80% or more of the
outstanding shares of Restricted Common Stock have been converted into shares of
Common Stock.

PREFERRED STOCK

         The Preferred Stock may be issued from time to time by the Board of
Directors in one or more series. Subject to the provisions of the Company's
Certificate of Incorporation and limitations prescribed by law, the Board of
Directors is expressly authorized to adopt resolutions to issue the shares, to
fix the number of shares and to change the number of shares constituting any
series and to provide for or change the voting powers, designations, preferences
and relative, participating, optional or other special rights, qualifications,
limitations or restrictions thereof, including dividend rights (including
whether dividends are cumulative), dividend rates, terms of redemption
(including sinking fund provisions), redemption prices, conversion rights and
liquidation preferences of the shares constituting any series of the Preferred
Stock, in each case without any further action or vote by the stockholders. The
Company has no current plans to issue any shares of Preferred Stock.

         One of the effects of undesignated Preferred Stock may be to enable the
Board of Directors to render more difficult or to discourage an attempt to
obtain control of the Company by means of a tender offer, proxy contest, merger
or otherwise, and thereby to protect the continuity of the Company's management.
The issuance of shares of the Preferred Stock pursuant to the Board of
Directors' authority described above may adversely affect the rights of the
holders of Common Stock. For example, Preferred Stock issued by the Company may
rank prior to the Common Stock as to dividend rights, liquidation preference or
both, may have full or limited voting rights and may be convertible into shares
of Common Stock. Accordingly, the issuance of shares of Preferred Stock may
discourage bids for the Common Stock or may otherwise adversely affect the
market price of the Common Stock.


                                       37
<PAGE>   38
STATUTORY BUSINESS COMBINATIONS PROVISION

         The Company is subject to the provisions of Section 203 of the Delaware
General Corporation Law ("Section 203"). Section 203 provides, with certain
exceptions, that a Delaware corporation may not engage in any of a broad range
of business combinations with a person or an affiliate or associate of such
person, who is an "interested stockholder" for a period of three years from the
date that such person became an interested stockholder unless: (i) the
transaction resulting in a person becoming an interested stockholder, or the
business combination, is approved by the Board of Directors of the corporation
before the person becomes an interested stockholder; (ii) the interested
stockholder acquired 85% or more of the outstanding voting stock of the
corporation in the same transaction that makes such person an interested
stockholder (excluding shares owned by persons who are both officers and
directors of the corporation, and shares held by certain employee stock
ownership plans); or (iii) on or after the date the person becomes an interested
stockholder, the business combination is approved by the corporation's board of
directors and by the holders of at least 6623% of the corporation's outstanding
voting stock at an annual or special meeting, excluding shares owned by the
interested stockholder. Under Section 203, an "interested stockholder" is
defined as any person who is: (i) the owner of 15% or more of the outstanding
voting stock of the corporation or (ii) an affiliate or associate of the
corporation and who was the owner of 15% or more of the outstanding voting stock
of the corporation at any time within the three-year period immediately prior to
the date on which it is sought to be determined whether such person is an
interested stockholder.

LIMITATION ON DIRECTORS' LIABILITIES

         Pursuant to the Company's Certificate of Incorporation and as permitted
by Delaware law, directors of the Company are not liable to the Company or its
stockholders for monetary damages for breach of fiduciary duty, except for
liability in connection with a breach of duty of loyalty, for acts or omissions
not in good faith or which involve intentional misconduct or a knowing violation
of law, for dividend payments or stock repurchases illegal under Delaware law or
any transaction in which a director has derived an improper personal benefit.

TRANSFER AGENT AND REGISTRAR

         The Transfer Agent and Registrar for the Common Stock is American Stock
Transfer and Trust Company.

                         SHARES ELIGIBLE FOR FUTURE SALE

         At March 31, 1998, the Company had outstanding 10,504,826 shares of
Common Stock, of which 2,875,000 shares are freely tradable without restriction
unless acquired by affiliates of the Company. The 3,175,000 shares that may be
offered and issued pursuant to this Prospectus will also be freely tradable
without restriction unless acquired by affiliates of the Company. Of the
currently outstanding shares of Common Stock, 5,961,532 (including 2,484,501
shares of Restricted Common Stock beneficially owned by the Company's officers,
directors and certain other stockholders) have not been registered under the
Securities Act and are not being registered herein, which means that they may be
resold publicly only upon registration under the Securities Act or in compliance
with an exemption from the registration requirements of the Securities Act,
including the exemption provided by Rule 144 thereunder.

         In general, under Rule 144 as currently in effect, if one year has
elapsed since the later of the date of the acquisition of restricted shares of
Common Stock from either the Company or any affiliate of the Company, the
acquiror or subsequent holder thereof may sell, within any three-month period
commencing 90 days after the date of the Prospectus relating to the initial
public offering, a number of shares that does not exceed the greater of one
percent of the then outstanding shares of the Common Stock, or the average
weekly trading volume of the Common Stock on the Nasdaq Stock Market during the
four calendar weeks preceding the date on which notice of the proposed sale is
sent to the Commission. Sales under Rule 144 are also subject to certain manner
of sale provisions, notice requirements and the availability of current public
information about the Company. If two years have elapsed since the later of the
date of the acquisition of restricted shares of Common Stock from the Company or
any affiliate of the Company, a person who is not deemed to have been an
affiliate of the Company at any time for 90 days preceding a sale would be
entitled to sell such shares under Rule 144 without regard to the volume
limitations, manner of sale provisions or notice requirements.

Holders of Common Stock who did not purchase shares in the initial public
offering or pursuant to this Prospectus own 7,629,826 shares of Common Stock,
including the stockholders of the Founding Companies who received, in the
aggregate, 3,422,225 shares in connection with the Combinations and management
and founders of TSII who own 2,484,501 shares. These shares have not been
registered under the Securities Act and, therefore, may not be sold unless
registered under the Securities Act or sold pursuant to an exemption from
registration, such as the exemption provided by Rule 144. Furthermore, these
stockholders have agreed with TSII not to sell, transfer or otherwise dispose
of any of these shares for one year following consummation of the initial
public offering (July 27, 1998). These stockholders also have certain demand
registration rights beginning two years after the initial public offering and
certain piggyback registration rights with respect to these shares. Such
piggyback rights do not apply to this shelf registration statement. 

         The 3,175,000 shares of Common Stock registered pursuant to this shelf
registration statement and prospectus will be, upon issuance thereof, freely
tradable unless acquired by parties to the acquisition or affiliates of such
parties, other than the issuer, in which case they may be sold pursuant to Rule
145 under the Securities Act. Rule 145 permits such persons to resell
immediately securities

                                       38
<PAGE>   39
acquired in transactions covered under the Rule, provided such securities are
resold in accordance with the public information, volume limitations and manner
of sale requirements of Rule 144. If a period of one year has elapsed since the
date such securities were acquired in such transaction and if the issuer meets
the public information requirements of Rule 144, Rule 145 permits a person who
is not an affiliate of the issuer to freely resell such securities. When
possible, the Company intends to contractually restrict the sale of shares
issued in connection with future acquisitions. 

         Sales, or the availability for sale, of substantial amounts of the
Common Stock in the public market could adversely affect prevailing market
prices and the ability of the Company to raise equity capital in the future.

                                  LEGAL MATTERS

         The validity of the issuance of the shares of Common Stock offered by
this Prospectus will be passed upon for the Company by Morgan, Lewis & Bockius
LLP, New York, New York.

                                     EXPERTS

         The audited financial statements included elsewhere in this Prospectus
have been audited by Arthur Andersen LLP, independent public accountants, as
indicated in their reports with respect thereto, and are included herein in
reliance upon the authority of said firm as experts in giving such reports.

                             ADDITIONAL INFORMATION

         The Company is subject to the information requirements of the Exchange
Act, and in accordance therewith files reports, proxy statements and other
information with the Commission. Such reports, proxy statements and other
information can be inspected and copied at the public reference facilities
maintained by the Commission at Judiciary Plaza Building, 450 Fifth Street,
N.W., Room 1024, Washington, D.C. 20549 and its regional offices located at 7
World Trade Center, 13th Floor, New York, New York 10048 and Citicorp Center,
500 West Madison Street, Suite 1400, Chicago, Illinois 60661-2511. Copies of
such materials can be obtained from the Commission at Judiciary Plaza, 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates. The Commission
maintains an Internet web site that contains reports, proxy and information
statements and other information regarding issuers that file electronically with
the Commission. The address of that site is http:www.sec.gov.

         The Company's Common Stock is traded on the Nasdaq Stock Market.
Reports, proxy statements and other information concerning the Company can also
be inspected at the offices of the Nasdaq Stock Market, 1735 K Street,
Washington, D.C. 20006.

                                       39
<PAGE>   40
   
<TABLE>
<CAPTION>
                                           INDEX TO FINANCIAL STATEMENTS

                                                                                                          PAGE
                                                                                                          ----
TRAVEL SERVICES INTERNATIONAL, INC.:
<S>                                                                                                       <C>
   Report of Independent Certified Public Accountants............................................         F-2
   Consolidated Balance Sheets as of December 31, 1996 and 1997..................................         F-3
   Consolidated Statements of Income for the Years Ended December 31,                                     
      1995, 1996 and 1997........................................................................         F-4
   Consolidated Statements of Stockholders' Equity for the Years Ended
      December 31, 1995, 1996 and 1997...........................................................         F-5
   Consolidated Statements of Cash Flows for the Years Ended December 31,
      1995, 1996 and 1997........................................................................         F-6
   Notes to Consolidated Financial Statements....................................................         F-7
   Schedule II - Valuation and Qualifying Accounts...............................................         F-21
                                                                                                          
CRUISES ONLY, INC.:
   Report of Independent Public Accountants......................................................         F-22
   Balance Sheet as of July 27, 1997.............................................................         F-23
   Statement of Income for the Seven-Month Period Ended July 27, 1997............................         F-24
   Statement of Changes in Stockholders' Deficit for the Seven-Month
      Period Ended July 27, 1997.................................................................         F-25
   Statement of Cash Flows for the Seven-Month Period ended July 27, 1997........................         F-26
   Notes to Financial Statements.................................................................         F-27

800-IDEAS, INC.:
   Report of Independent Public Accountants......................................................         F-31
   Balance Sheet as of July 27, 1997.............................................................         F-32
   Statement of Income for the Seven-Month Period Ended July 27, 1997............................         F-33
   Statement of Changes in Stockholders' Equity for the Seven-Month
      Period Ended July 27, 1997.................................................................         F-34
   Statement of Cash Flows for the Seven-Month Period ended July 27, 1997........................         F-35
   Notes to Financial Statements.................................................................         F-36

CRUISES INC.:
   Report of Independent Public Accountants......................................................         F-39
   Balance Sheet as of July 27, 1997.............................................................         F-40
   Statement of Income for the Seven-Month Period Ended July 27, 1997............................         F-41
   Statement of Changes in Stockholders' Equity for the Seven-Month
      Period Ended July 27, 1997.................................................................         F-42
   Statement of Cash Flows for the Seven-Month Period ended July 27, 1997........................         F-43
   Notes to Financial Statements.................................................................         F-44
</TABLE>
    



                                       F-1
<PAGE>   41
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS




To Travel Services International, Inc.:


We have audited the accompanying consolidated balance sheets of Travel Services
International, Inc., and subsidiaries as of December 31, 1996 and 1997, and the
related consolidated statements of income, stockholders' equity and cash flows
for each of three years in the period ended December 31, 1997. These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Travel Services
International, Inc., and subsidiaries as of December 31, 1996 and 1997, and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1997, in conformity with generally accepted
accounting principles.

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. Schedule II is presented for purposes of
complying with the Securities and Exchange Commission's rules and is not part of
the basic financial statements. This schedule has been subjected to the auditing
procedures applied in the audits of the basic financial statements and, in our
opinion, fairly states, in all material respects, the financial data required to
be set forth therein in relation to the basic financial statements taken as a
whole.




ARTHUR ANDERSEN LLP



West Palm Beach, Florida
  February 13, 1998 (except with respect to the matters discussed in Note
  15, as to which the date is April 1, 1998).



                                       F-2
<PAGE>   42
              TRAVEL SERVICES INTERNATIONAL, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1996 AND 1997
<TABLE>
<CAPTION>

                                                                                            December 31,
                                                                                            ------------

                                                                                       1996              1997
                                                                                       ----              ----

                                  ASSETS
<S>                                                                                <C>               <C>
Current Assets:
Cash and cash equivalents                                                          $   921,000       $ 7,270,000
Accounts receivables, net                                                            1,028,000         4,361,000
     Receivables and notes from affiliates and employees                               566,000           605,000
     Prepaid expenses                                                                  718,000           842,000
     Deferred income taxes                                                                  --           773,000
     Other current assets                                                               69,000           200,000
                                                                                        ------           -------
         Total current assets                                                        3,302,000        14,051,000

Property and equipment, net                                                          5,468,000        11,194,000
Goodwill, net                                                                               --        41,701,000
Other assets                                                                         2,323,000           663,000
                                                                                     ---------           -------
         Total assets                                                              $11,093,000       $67,609,000
                                                                                   ===========       ===========


                   LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
     Current portion of long-term debt                                             $ 2,309,000       $   433,000
     Due to affiliates                                                                 300,000           478,000
     Trade payables and accrued expenses                                             5,917,000        11,854,000
                                                                                     ---------        ----------
         Total current liabilities                                                   8,526,000        12,765,000

Long-term debt, net of current portion                                               2,272,000         4,129,000
Deferred income and other long-term liabilities                                          5,000           136,000

Commitments and contingencies (note 14)

Stockholders' Equity:
     Preferred stock, $0.01 par value; 1,000,000 shares authorized; none
         outstanding                                                                        --                --
     Common stock, $0.01 par value; 50,000,000 shares authorized,
         2,435,038 and 10,166,415 shares outstanding, respectively                      24,000           101,000
Additional paid-in capital                                                             440,000        47,993,000

Retained earnings (deficit)                                                           (174,000)        2,485,000
                                                                                   -----------       -----------
    Total stockholders' equity                                                         290,000        50,579,000
                                                                                   -----------       -----------
    Total liabilities and stockholders' equity                                     $11,093,000       $67,609,000
                                                                                   ===========       ===========
</TABLE>





     THE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS ARE AN
                  INTEGRAL PART OF THESE FINANCIAL STATEMENTS.

                                       F-3
<PAGE>   43
              TRAVEL SERVICES INTERNATIONAL, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME
                  YEARS ENDED DECEMBER 31, 1995, 1996 AND 1997



<TABLE>
<CAPTION>
                                                                             YEAR ENDED DECEMBER 31,
                                                                             -----------------------

                                                                    1995               1996                1997
                                                                    ----               ----                ----

<S>                                                            <C>                 <C>                 <C>
Net revenues                                                   $ 30,024,000        $ 35,776,000        $ 58,387,000
Operating expenses                                               19,079,000          24,034,000          36,969,000
                                                                 ----------          ----------          ----------
     Gross profit                                                10,945,000          11,742,000          21,418,000

General and administrative expenses                              10,534,000          11,139,000          16,842,000
Goodwill amortization                                                    --                  --             514,000
                                                                 ----------          ----------          ----------
     Income from Operation                                          411,000             603,000           4,062,000

Other income (expense):
Interest income                                                      49,000             113,000             295,000
Interest expense                                                    (91,000)           (287,000)          (426,0000)
Other, net                                                           (1,000)            (12,000)             48,000
                                                                 ----------          ----------          ----------
     Total other income (expense)                                   (43,000)           (186,000)            (83,000)
                                                                 ----------          ----------          ----------


     Income before provision for income taxes                       368,000             417,000           3,979,000

Provision for income taxes                                          147,000             167,000             852,000
                                                                 ----------          ----------          ----------

Net income                                                     $    221,000        $    250,000        $  3,127,000
                                                               ============        ============        ============


HISTORICAL:
Basic earnings per share                                       $       0.09        $       0.10        $       0.55
                                                               ============        ============        ============


Diluted earnings per share                                     $       0.09        $       0.10        $       0.53
                                                               ============        ============        ============


Weighted average shares outstanding in computing basic
     earnings per share                                           2,435,038           2,435,038           5,730,822
                                                                  =========           =========           =========


Weighted average shares outstanding in computing diluted
     earnings per share                                           2,435,038           2,435,038           5,869,814
                                                                  =========           =========           =========


PRO FORMA (NOTE 4):
Diluted pro forma earnings per share                           $       0.33        $       0.44        $       0.66
                                                               ============        ============        ============


Weighted average shares outstanding in computing diluted
     pro forma earnings per share                                10,133,430          10,133,430          10,277,335
                                                                 ==========          ==========          ==========
</TABLE>




     THE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS ARE
                     AN INTEGRAL PART OF THESE STATEMENTS.

                                      F-4
<PAGE>   44
              TRAVEL SERVICES INTERNATIONAL, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1996 AND 1997



<TABLE>
<CAPTION>

                                                                              ADDITIONAL
                                              COMMON          COMMON           PAID-IN            RETAINED
                                              SHARES           STOCK           CAPITAL            EARNINGS             TOTAL
                                              ------           -----           -------            --------             -----
<S>                                         <C>              <C>            <C>                 <C>                <C>
Balance as of December 31, 1994              2,435,038       $ 24,000       $    440,000        $  (469,000)       $     (5,000)

Net income                                          --             --                 --            221,000             221,000

Distributions                                       --             --                 --            (65,000)            (65,000)

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

Balances as of December 31, 1995             2,435,038         24,000            440,000           (313,000)            151,000

Net income                                          --             --                 --            250,000             250,000

Distributions                                       --             --                 --           (111,000)           (111,000)
                                            ----------       --------       ------------        -----------        ------------


Balances as of December 31, 1996             2,435,038         24,000            440,000           (174,000)            290,000

Net income                                          --             --                 --          3,127,000           3,127,000

Distributions                                       --             --         (1,904,000)          (468,000)         (2,372,000)

Initial Public Offering and                  7,698,392         77,000         49,447,000                 --          49,524,000
Combinations

Acquisition of Trax Software                    32,985             --                 --                 --                  --

Amortization of unearned compensation               --             --             10,000                 --              10,000
                                            ----------       --------       ------------        -----------        ------------

Balances as of December 31, 1997            10,166,415       $101,000       $ 47,993,000        $ 2,485,000        $ 50,579,000
                                            ==========       ========       ============        ===========        ============
</TABLE>




      THE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF FINANCIAL THESE STATEMENTS.


                                      F-5
<PAGE>   45
              TRAVEL SERVICES INTERNATIONAL, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1996 AND 1997

<TABLE>
<CAPTION>
                                                                                           YEAR ENDED DECEMBER 31,
                                                                                           -----------------------

                                                                                  1995               1996                1997
                                                                                  ----               ----                ----

<S>                                                                           <C>                <C>                <C>
Cash from operating activities:
     Net income                                                               $   221,000        $   250,000        $  3,127,000
     Adjustments to reconcile net income to
          net cash provided by operating activities:
         Depreciation and amortization                                            520,000            763,000           1,698,000
         Amortization of unearned compensation                                         --                 --              10,000
         Changes in operating assets and liabilities:
             Accounts receivables                                                (135,000)          (342,000)           (987,000)
             Receivables and notes from affiliates and employees                   92,000           (248,000)            (68,000)
             Prepaid expenses                                                    (227,000)          (437,000)             48,000
             Deferred income taxes                                                     --                 --            (773,000)
             Other assets                                                         (17,000)           (61,000)            605,000
             Trade payables and accrued expenses                                1,369,000            147,000            (557,000)
                                                                              -----------        -----------        ------------
         Net cash provided by operating activities                              1,823,000             72,000           3,103,000

Cash flows from investing activities:
     Capital expenditures                                                      (1,260,000)        (2,904,000)         (2,926,000)
     Improvements to other assets                                                      --            (69,000)                 --
     Proceeds from sale of property and equipment                                  14,000             74,000              54,000
     Cash paid for acquisitions, net of cash acquired                                  --                 --         (18,208,000)
                                                                              -----------        -----------        ------------
         Net cash used in investing activities                                 (1,246,000)        (2,899,000)        (21,080,000)

Cash flows from financing activities:
     Proceeds from long-term debt and lines of credit                             724,000          4,104,000                  --
     Payments on long-term debt and lines of credit                              (683,000)        (1,121,000)         (3,714,000)
     Stock redemption                                                            (400,000)                --                  --
     Net proceeds from initial public offering                                         --                 --          33,219,000
     Consideration paid to former stockholder of accounting acquiror                   --                 --          (5,000,000)
     Distributions to stockholders                                                (65,000)          (111,000)           (179,000)
                                                                              -----------        -----------        ------------
     Net cash provided by (used in) financing activities                         (424,000)         2,872,000          24,326,000

Net increase in cash and cash equivalents                                         153,000             45,000           6,349,000

Cash and cash equivalents, beginning of year                                      723,000            876,000             921,000
                                                                              -----------        -----------        ------------
Cash and cash equivalents, end of year                                        $   876,000        $   921,000        $  7,270,000
                                                                              ===========        ===========        ============
Supplemental cash flow information:
     Cash paid for interest                                                   $   124,000        $   262,000        $    426,000
                                                                              ===========        ===========        ============
Supplemental disclosure of non-cash financing and investing activities:
     Receivable from stockholder exchanged for non-operating assets           $        --        $ 2,120,000        $         --
                                                                              ===========        ===========        ============
     Assets distributed to stockholders                                       $        --        $        --        $  2,193,000
                                                                              ===========        ===========        ============
</TABLE>


     THE ACCOMPANYING NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS ARE
                     AN INTEGRAL PART OF THESE STATEMENTS.

                                      F-6
<PAGE>   46
              TRAVEL SERVICES INTERNATIONAL, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1) ORGANIZATION:

Travel Services International, Inc. (the "Company") and subsidiaries provide
specialized distribution of leisure travel services to both travel agents and
travelers. The Company, incorporated in Delaware, was founded in April 1996. On
July 22, 1997, the Company's Registration Statement on Form S-1 was declared
effective. On July 28, 1997, the Company consummated its initial public offering
of common stock, and simultaneously acquired five specialized distributors of
travel services in separate combination transactions (the "Combinations"). As a
result of the Combinations, the Company acquired the outstanding capital stock
of Cruises Inc. ("Cruises Inc.") and D-FW Tours, Inc. and D-FW Travel
Arrangements, Inc. (collectively, "D-FW Tours"), and acquired substantially all
of the assets of Auto Europe, Inc. (Maine) ("Auto Europe"), Cruises Only, Inc.
("Cruises Only") and 800-Ideas, Inc. ("Travel 800") (each a "Founding Company"
and collectively the "Founding Companies").

On July 28, 1997, the Company issued an aggregate of 6,297,225 shares of Common
Stock in connection with the Combinations (3,422,225 shares) and the initial
public offering (2,875,000 shares). Shares issued in connection with the initial
public offering were sold to the public at $14.00 per share. The net proceeds to
the Company from the initial public offering (after deducting underwriting
discounts, commissions and estimated offering expenses) were approximately $33.2
million. Of this amount, $29.1 million represents the cash portion of the
purchase price relating to the Combinations (including $5 million paid to the
former stockholder of Auto Europe, the accounting acquiror, and working capital
adjustments and estimated reimbursements to stockholders of three of the
Founding Companies that had elected S Corporation status under the Internal
Revenue Code for certain taxes that will be incurred by them in connection with
the Combinations). Of the remaining $4.1 million, $1.6 million has been used for
general corporate purposes.

The consideration for the Combinations consisted of cash and common stock. The
Combinations were accounted for under the purchase method of accounting. Auto
Europe has been designated as the accounting acquiror for financial statement
presentation purposes in accordance with Securities and Exchange Commission
("SEC") Staff Accounting Bulletin No. 97, which states that the combining
company which receives the largest portion of voting rights in the combined
corporation is presumed to be the acquiror for accounting purposes. Accordingly,
the historical financial statements for each year presented represent those of
Auto Europe and companies acquired in 1997 under transactions accounted for
using the pooling of interests method of accounting described in Note (3). The
historical financial statements also include balances and transactions of the
four other Founding Companies and the Company since July 28, 1997.

As a result of the Combinations, actual operating results presented do not
include historical operations of four of the Founding Companies prior to July
28, 1997. Refer to Note (4) for information regarding pro forma operating
results and pro forma diluted earnings per share which give effect to results of
the Company combined with all Founding Companies as if the Combinations had
occurred at the beginning of each respective year.


(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include accounts of the Company and its
wholly owned subsidiaries. All significant intercompany balances and
transactions have been eliminated.


                                      F-7
<PAGE>   47
REVENUE RECOGNITION

The Company records net revenues when earned, which for car rentals and airline
tickets is at the time a reservation is booked and ticketed and for cruise
bookings is when the customer is no longer entitled to a full refund of the cost
of the cruise, which is generally 45 to 90 days prior to the sail date. Revenues
primarily consist of commissions and markups on travel services, volume bonuses
from travel service providers, processing fees, franchise fees, and delivery
fees. The Company recognizes revenues from franchise fees when the Company has
fulfilled all contractual obligations required by the agreements signed with the
franchisees. The Company defers franchise renewal fees and amortizes those fees
to revenues over the applicable one-year period. The Company provides an
allowance for cancellations, reservation changes and currency exchange
guarantees, and provisions for such amounts are reflected in net revenues based
on historical experience. The allowances netted against net revenues are not
material in the three years ended December 31, 1997. However, actual
cancellations and reservation changes could vary significantly based upon
changes in economic and political conditions that may impact leisure travel
patterns. The Company has also recorded an allowance for doubtful accounts
receivables totaling $37,000 and $131,000 at December 31, 1996 and 1997,
respectively.

CASH AND CASH EQUIVALENTS

The Company considers all highly liquid investments purchased with a maturity of
three months or less at the date of purchase to be cash equivalents. Cash and
cash equivalents at December 31, 1996 and 1997, include interest bearing demand
deposits and highly liquid investments of $992,000 and $6,290,000, respectively.

FAIR VALUE OF FINANCIAL INSTRUMENTS

Statement of Financial Accounting Standards No. 107, "Disclosures About Fair
Value of Financial Instruments", requires disclosure of the fair value of
certain financial instruments. Cash and cash equivalents, receivables, trade
payables, and debt are reflected in the accompanying consolidated financial
statements at cost, which approximates fair value. All long-term debt
obligations bear interest.

FOREIGN CURRENCY TRANSACTIONS

The Company enters into foreign currency forward purchase contracts to hedge
substantially all of its foreign currency denominated liabilities and
reservation commitments to foreign travel service. The hedging minimizes the
impact of foreign exchange rate movements on the Company's operating results
because gains and losses on these contracts generally offset losses and gains on
the liabilities being hedged. The typical maturity of these purchase contracts
is 60 days. At December 31, 1996 and 1997, respectively, the Company had
outstanding forward purchase contracts of $687,000 and $5.4 million,
respectively. The risk of loss on unhedged liabilities is not considered
significant.

PROPERTY AND EQUIPMENT

Property and equipment are recorded at cost. Depreciation is provided over
estimated useful lives of the respective assets on a straight-line basis.
Leasehold improvements are amortized on a straight-line basis over periods not
exceeding the respective terms of the leases.

Expenditures for repairs and maintenance are charged to expense when incurred.
Expenditures for major renewals and betterments, which extend the useful lives
of existing equipment, are capitalized and depreciated. Upon retirement or
disposition of property and equipment, the costs and related accumulated
depreciation are removed from the accounts and any resulting gain or loss is
recognized in the statement of income.

INTANGIBLE ASSETS AND AMORTIZATION

The Combinations and certain other acquisitions were accounted for using the
purchase method of accounting. The excess of consideration paid over the
estimated fair value of the net assets acquired less liabilities assumed is
recorded as goodwill. Allocations of the purchase price to assets acquired and
liabilities assumed have been initially assigned and recorded based on
preliminary estimates of fair value and may be revised as additional information
concerning the valuation of such assets and liabilities becomes available.


                                      F-8
<PAGE>   48
Goodwill is being amortized on a straight-line basis over 5 to 35 years,
representing the approximate remaining useful life of acquired intangible
assets. Accumulated amortization totals $514,000 at December 31, 1997. In
accordance with Statement of Financial Accounting Standards No. 121, "Accounting
for the Impairment of Long-Lived Assets and for Long-Lived Assets to be
Disposed", subsequent to an acquisition, the Company continually evaluates
whether later events and circumstances have occurred that indicate the remaining
net book value may warrant revision or may not be recoverable. When factors
indicate that the net book value should be evaluated for possible impairment,
the Company uses an estimate of the related business's undiscounted operating
income over the remaining life of the cost in excess of net assets of acquired
businesses, in measuring whether such cost is recoverable.

CAPITALIZED SOFTWARE COSTS

Pursuant to American Institute of Certified Public Accountants Statement of
Position No. 98-1, "Accounting for the Costs of Computer Software Developed or
Obtained for Internal Use" ("SOP 98-1"), the Company capitalizes certain direct
costs related to strategic systems development projects during the application
development stage once technological feasibility has been reached. Software
development costs incurred prior to achieving technological feasibility are
charged to expense as incurred.

Capitalized software development costs are reported at the lower of unamortized
costs or net realized value. Commencing upon the initial product release of a
module, applicable costs are amortized based on the straight-line method over
the estimated useful life. No capitalized costs were amortized in 1997.

STOCK COMPENSATION PLANS

Statement of Financial Accounting Standards No. 123 "Accounting for Stock-Based
Compensation" ("SFAS 123") requires adoption of a fair value method of
accounting for stock-based compensation plans for non-employees and permits
continuation of accounting using the intrinsic value based method under
Accounting Principals Board ("APB") Opinion No. 25, "Accounting for Stock-issued
to Employees", for stock options granted to employees.

The Company has chosen to account for stock options issued to employees using
the intrinsic value based method prescribed in APB Opinion No. 25 and,
accordingly, does not recognize compensation expense for these stock option
grants made at an exercise price equal to or in excess of the fair market value
of the stock at the date of grant. Pro forma net income and earnings per share
amounts are presented in Note (10) as if the fair value method had been adopted.

INCOME TAXES

Prior to July 28, 1997, the Company consisted of Auto Europe, the accounting
acquiror, and the Pooling Acquisitions accounted for using the pooling of
interests method of accounting. Auto Europe, which elected S Corporation status
as defined by the Internal Revenue Code, was not subject to taxation for federal
purposes until the transfer of the net assets of the S Corporation to the
Company, which coincided with the Company's initial public offering. At that
time, Auto Europe adopted Statement of Financial Accounting Standard No. 109,
"Accounting for Income Taxes ("SFAS 109"). Auto Europe recorded a deferred tax
asset and a corresponding reduction of income tax expense of approximately
$543,000 on July 28, 1997, representing the net deferred taxes at that date
which were not previously recorded because of Auto Europe's previous status
under Subchapter S of the Internal Revenue Code.

Under SFAS 109, deferred tax assets and liabilities are computed based upon the
difference between the financial statement and income tax basis of assets and
liabilities using the enacted marginal tax rate applicable when the related
asset or liability is expected to be realized or settled. Deferred income tax
expenses or benefits are based on the changes in the asset or liability each
period. If available evidence suggests that it is more likely than not that some
portion or all of the deferred tax assets will not be realized, a valuation
allowance is required to reduce the deferred tax assets to the amount that is
more likely than not to be realized. Future changes in such valuation allowance
are included in the provision for deferred income taxes in the period of change.

EARNINGS PER SHARE

The Company adopted Statement of Financial Accounting Standards No. 128,
"Earnings Per Share" ("SFAS 128") in 1997. Basic earnings per common share
("EPS") calculations are determined by dividing net income by the weighted
average number of shares of common stock outstanding during the year. Diluted
earnings per common share calculations are determined by dividing net income by
the weighted average number of common shares and dilutive common share


                                      F-9
<PAGE>   49
equivalents outstanding (all related to outstanding stock options discussed in
Note (10)). SFAS 128 had no impact on the Company's reported earnings per share
for 1995 and 1996 as no common share equivalents existed during these periods.

A reconciliation of shares used in the calculation of Basic and Diluted EPS for
1997 is as follows:

<TABLE>
<S>                                                                    <C>
Basic common shares outstanding                                        5,730,822
Dilutive effect of options                                               138,992
                                                                       ---------
Diluted common shares outstanding                                      5,869,814
                                                                       =========
</TABLE>

Diluted pro forma earnings per share is also presented to give effect to the
initial public offering and the Combinations as discussed in Note (4).


USE OF ESTIMATES IN THE PREPARATION OF CONSOLIDATED FINANCIAL STATEMENTS

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

Significant accounting estimates include establishing allowances for doubtful
accounts, cancellations, reservation changes and currency exchange guarantees.

NEW ACCOUNTING STANDARDS

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standard No. 130, "Reporting Comprehensive Income ("SFAS
130"). SFAS 130 establishes standards for reporting and display of comprehensive
income and its components in the financial statements. SFAS 130 is effective for
fiscal years beginning after December 15, 1997. Reclassification of financial
statements for earlier periods provided for comparative purposes is required.
The Company is in the process of determining its preferred format. The adoption
of SFAS No. 130 will have no impact on the Company's consolidated results of
operations, financial position or cash flows.

In June 1997, the FASB issued Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standard No. 131, "Disclosures about
Segments of an Enterprise and Related Information ("SFAS 131"). SFAS 131
establishes standards for the way that public business enterprises report
information about operating segments in annual financial statements and requires
that those enterprises report selected information about operating segments in
interim financial reports issued to shareholders. It also establishes standards
for related disclosures about product and services, geographic areas, and major
customers. SFAS 131 is effective for financial statements for fiscal years
beginning after December 15, 1997. Financial statement disclosures for prior
periods are required to be restated. The Company is in the process of evaluating
the disclosure requirements. The adoption of SFAS 131 will have no impact on
consolidated results of operations, financial position or cash flow.

(3) ACQUISITIONS:

On November 19, 1997, the Company consummated the acquisitions of all of the
outstanding capital stock of CruiseOne, Inc., Cruise World, Inc., and The
Anthony Dean Corporation (d/b/a Cruise Fairs of America). The aggregate
consideration paid for these acquisitions was 880,196 shares of common stock. On
November 21, 1997, the Company consummated the acquisitions of all of the
outstanding capital stock of Ship 'N' Shore Cruises, Inc., Cruise Time, Inc.,
SNS Coachline, Inc., Cruise Mart, Inc. and SNS Travel Marketing, Inc. The
aggregate consideration paid for these acquisitions was 471,508 shares of common
stock. These November 1997 acquisitions (collectively, the "Pooling
Acquisitions") are accounted for using the pooling of interests method of
accounting and, accordingly, the consolidated financial statements for the
periods presented have been restated to include the Pooling Acquisitions.

Revenues and income generated by the Pooling acquisitions prior to the date of
acquisition and included in the accompanying consolidated statements of income
were as follows:


                                      F-10
<PAGE>   50
<TABLE>
<CAPTION>
                                    1995              1996              1997
                                 -----------       -----------       -----------
<S>                              <C>               <C>               <C>
Net revenues                     $ 8,105,000       $10,056,000       $12,033,000
                                 ===========       ===========       ===========

Net income                       $   365,000       $   383,000       $   865,000
                                 ===========       ===========       ===========
</TABLE>

On December 2, 1997, the Company consummated the acquisition of all of the
outstanding capital stock of Trax Software, Inc. ("Trax"). The aggregate
consideration paid was 32,985 shares of common stock. Trax developed software
products designed for specialized distributors of leisure travel services. This
software is the foundation of the reservations booking functionality of the
Company's integrated selling, service, product development and customer
information systems now under development. The acquisition is accounted for
using the purchase method of accounting. Accordingly, the operations of Trax
have been included in the accompanying consolidated financial statements from
the date of acquisition. The historical operations of Trax when compared to the
historical operations of the Company are not significant.

On January 20, 1998, the Company consummated the acquisition of substantially
all of the assets and assumption of substantially all of the liabilities of
Diplomat Tours, Inc. and International Airline Consolidators (collectively,
"Diplomat"). The aggregate consideration paid for Diplomat consisted of 21,821
shares of common stock and $2.0 million in cash. Diplomat is a specialized
distributor of international airline reservations and had 1997 net revenues of
approximately $1.9 million. The acquisition is accounted for using the purchase
method of accounting. The historical operations of Diplomat when compared to the
historical operations of the Company are not significant.

On February 9, 1998, the Company consummated the acquisition of all of the
outstanding capital stock of Gold Coast Travel Agency Corporation, Inc. ("Gold
Coast"). The aggregate consideration paid for Gold Coast consisted of 163,755
shares of common stock and $6.25 million in cash and $500,000 in contingent
consideration (based upon performance in the 1998 fiscal year). Gold Coast is a
specialized distributor of cruise reservations and had 1997 net revenues of
approximately $6.8 million. The acquisition is accounted for using the purchase
method of accounting. The historical operations of Gold Coast when compared to
the historical operations of the Company are not significant.

Refer to Note (15) for information regarding subsequent events involving
acquisitions.

(4) PRO FORMA RESULTS AND EARNINGS PER SHARE:

Pro forma diluted earnings per share for the Company gives effect to results of
the Company combined with the Founding Companies as if the Combinations had
occurred at the beginning of each respective year along with certain adjustments
associated with the Pooling Acquisitions. The pro forma results include the
effects of: (i) the Combinations; (ii) non-recognition of the non-recurring,
non-cash compensation charge of $7.1 million recorded by the Company related to
Common Stock issued to founders and management of the Company in February 1997;
(iii) amortization of goodwill resulting from the Combinations; (iv) certain
adjustments to salaries, bonuses, and benefits to former owners and key
management of the Founding Companies and the Pooling Acquisitions, to which such
persons have agreed prospectively ("Compensation Differential"); (v) pro forma
acquisition costs associated with Pooling Acquisitions; and (vi) provision for
income taxes as if pro forma income was subject to corporate federal and state
income taxes during the periods.

These pro forma results have been prepared for comparative purposes only and do
not purport to be indicative of the results of operations which actually would
have resulted had the Founding Companies been under common control prior to the
Combinations, or which may result in the future.


                                      F-11
<PAGE>   51
Pro forma operating results and diluted pro forma earnings per share follow:

<TABLE>
<CAPTION>
                                                1995           1996           1997
                                             -----------    -----------    -----------
<S>                                          <C>            <C>            <C>
Net revenues                                 $52,660,000    $62,073,000    $78,734,000
                                             ===========    ===========    ===========

Income before goodwill, taxes and
      adjustments for Compensation
      Differential and acquisition costs     $ 2,916,000    $ 2,984,000    $ 8,797,000

      Compensation Differential                4,153,000      5,964,000      3,565,000
      Acquisition costs                               --             --        503,000
      Goodwill amortization                    1,234,000      1,234,000      1,234,000
                                             -----------    -----------    -----------
          Pro forma income before taxes        5,835,000      7,714,000     11,631,000

     Pro forma provision for income taxes      2,451,000      3,240,000      4,885,000
                                             -----------    -----------    -----------

          Pro forma net income               $ 3,384,000    $ 4,474,000    $ 6,746,000
                                             ===========    ===========    ===========

Diluted pro forma earnings per share         $       .33    $       .44    $       .66
                                             ===========    ===========    ===========

Weighted average shares used outstanding      10,133,430     10,133,430     10,277,335
                                             ===========    ===========    ===========
</TABLE>


                                      F-12
<PAGE>   52
(5) PROPERTY AND EQUIPMENT AND OTHER ASSETS:

Property and equipment consists of the following:

<TABLE>
<CAPTION>
                                                          December 31,
                                                   ----------------------------
                                    Useful Life
                                     In Years          1996            1997
                                   ------------    ------------    ------------
<S>                                <C>             <C>             <C>
Land                                               $    365,000    $    835,000

Buildings                              27-40          2,766,000       4,904,000
Vehicles                                   5            674,000       1,257,000
Furniture and fixtures                   5-7            151,000         766,000
Computers and equipment                  3-5          2,950,000       5,530,000
Capitalized software                       5                 --         185,000
Leasehold improvements                   5-7             29,000         103,000
                                                   ------------    ------------
                                                   $  6,935,000    $ 13,580,000
Less: Accumulated depreciation
          and amortization                           (1,467,000)     (2,386,000)
                                                   ------------    ------------
                                                   $  5,468,000    $ 11,194,000
                                                   ============    ============
</TABLE>

Other assets at December 31, 1996 include an investment in real estate not
utilized in operations with a carrying value of $2.1 million. Immediately prior
to the initial public offering and Combinations, the property was distributed,
along with other property and equipment with a net book value of $73,000, to a
former stockholder.

(6) TRADE PAYABLES AND ACCRUED EXPENSES:

Trade payables and accrued expenses consist of the following:

<TABLE>
<CAPTION>
                                                            December 31,
                                                    ----------------------------
                                                       1996             1997
                                                    -----------      -----------
<S>                                                 <C>              <C>
Accrued compensation                                $   478,000      $ 2,353,000
Accrued commissions                                     365,000          174,000
Due to travel providers and customers                 2,863,000        4,380,000
Due to travel agents                                    589,000          898,000
Allowance for cancellations and refunds                 327,000          404,000
Initial public offering costs                                --          547,000
Other                                                 1,295,000        3,098,000
                                                    -----------      -----------
                                                    $ 5,917,000      $11,854,000
                                                    ===========      ===========
</TABLE>


                                      F-13
<PAGE>   53
(7) LONG TERM DEBT:

Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                                                     December 31,
                                                                              ---------------------------
                                                                                 1996            1997
                                                                              -----------     -----------
<S>                                                                           <C>             <C>
Borrowings under NationsBank credit facility                                  $        --     $        --

Borrowings under Key Bank line of credit                                        2,000,000              --

Mortgage note payable to Key Bank, bearing interest at prime
  plus 1%, payable in monthly principal installments of $7,000
  plus accrued interest, matures in August 2002. Secured by
  certain real estate                                                           1,229,000       1,139,000

Note payable to Bank of New York, bearing interest at prime plus
  1% payable in monthly payments of $3,000 through October
  2000.  Secured by certain property and equipment                                153,000         113,000

Mortgage payable to Barnett Bank, bearing interest at 7.2%,
  payable in monthly payments of $15,000 through September
  2005 and a balloon payment in October 2005. Secured by
  certain real estate and by funds pledged of $3 million                               --       1,916,000

Note payable to Barnett Bank, bearing interest at 7.2%, payable in
  monthly principal payments of $13,000 through April 2001 and
  a balloon payment in May 2001. Secured by funds pledged
  of $3 million                                                                        --         750,000

Note payable to Barnett Bank, bearing interest at 7.2%, payable in monthly
  payments of $9,000 through September 2002 and a balloon payment
  in October 2002.  Secured by funds pledged of $3 million                             --         566,000

Note payable to U.S. Small Business Administration,
  bearing interest at 7.25%                                                       745,000              --

Note payable to Textron Financial Corporation, bearing interest at
  9%, payable in monthly principal and interest payments.  Secured
  by vehicles                                                                     243,000              --

Notes payable to various automobile lenders, bearing interest ranging
  from 7.9% to 11.9%                                                              110,000              --

Other notes payable                                                               101,000          78,000
                                                                              -----------     -----------

  Total long-term debt                                                          4,581,000       4,562,000

  Less-current portion                                                         (2,309,000)       (433,000)
                                                                              -----------     -----------

  Long-term debt, net of current portion                                      $ 2,272,000     $ 4,129,000
                                                                              ===========     ===========
</TABLE>


                                      F-14
<PAGE>   54
On October 15, 1997, the Company entered into a credit agreement (the "Credit
Agreement") with NationsBank, N.A. with respect to a $20 million revolving line
of credit (the "Credit Facility") and a term loan facility of approximately $2
million (the "Term Loan"). The Credit Facility may be used for letters of credit
not to exceed $2 million, acquisitions, capital expenditures, refinancing of
subsidiaries' debt and for general corporate purposes. The Credit Agreement
requires the Company to comply with various loan covenants, which include
maintenance of certain financial ratios, restrictions on additional indebtedness
and restrictions on liens, guarantees, advances, capital expenditures, sale of
assets and dividends. At December 31, 1997, the Company was in compliance with
applicable loan covenants. Interest on outstanding balances of the Credit
Facility are computed based on the Eurodollar Rate plus a margin ranging from
1.25% to 2.0%, depending on certain financial ratios. Availability fees of 25
basis points per annum payable on the unused portion of the Credit Facility and
a facility fee are paid equal to 5/8 of one percent of the aggregate principal
balance on the Term Loan. The Credit Facility has a three-year term and is
secured by substantially all the assets of the Company, including the stock and
membership interests in the Founding Companies and any future material
subsidiaries, as defined. The Company, each Founding Company and all other
current and future material subsidiaries are required to guarantee repayment of
all amounts due under the Credit Facility. The Credit Agreement requires the
Company to secure an interest rate hedge on fifty percent of the outstanding
principal amount borrowed under the Credit Facility and one hundred percent of
the outstanding balance on the Term Loan. The Term Loan is to be used to
refinance the mortgage note payable to Barnett Bank.

At December 31, 1997, maturities of long-term debt were as follows:


<TABLE>
<CAPTION>
Year                                                                    Amount
- ----                                                                    ------
<S>                                                                   <C>
1998                                                                  $  433,000
1999                                                                     427,000
2000                                                                     425,000
2001                                                                     505,000
2002                                                                     404,000
Thereafter                                                             2,368,000
                                                                      ----------
                                                                      $4,562,000
                                                                      ==========
</TABLE>

Refer to Note (15) for information regarding certain subsequent events related
to the Credit Agreement.

(8) STOCKHOLDERS' EQUITY:

In May 1997, the Company effected a 5,444.45-for-one stock split of its common
shares. In addition, the Company increased the number of authorized shares of
common stock to 50,000,000 and authorized 1,000,000 shares of $.01 par value
preferred stock. The effects of the common stock split and the increase in the
shares of authorized common stock have been retroactively reflected in the
accompanying consolidated financial statements for all periods presented.

In May 1997, the stockholders exchanged 2,484,501 shares of common stock for an
equal number of shares of restricted voting common stock. Common stock and the
restricted common stock are identical except that the holders of restricted
common stock are only entitled to four-tenths of one vote for each share on all
matters.

Other transactions in the Company's common stock are discussed in Notes (1), (3)
and (15).


                                      F-15
<PAGE>   55
(9) INCOME TAXES:

The provision for income taxes consists of the following:

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                         -----------------------------------------
                                            1995           1996           1997
                                         -----------    -----------    -----------
<S>                                      <C>            <C>            <C>
Federal                                  $   123,000    $   140,000    $   710,000
State                                         24,000         27,000        142,000
                                         -----------    -----------    -----------
                                         $   147,000    $   167,000    $   852,000
                                         ===========    ===========    ===========

Current                                  $   147,000    $   167,000    $   817,000
Deferred                                          --             --         35,000
                                         -----------    -----------    -----------
                                         $   147,000    $   167,000    $   852,000
                                         ===========    ===========    ===========
</TABLE>

A reconciliation of the difference between the expected provision for income
taxes using the federal tax rate and the Company's actual provision is as
follows:

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                         -----------------------------------------
                                            1995            1996           1997
                                         -----------    -----------    -----------
<S>                                      <C>            <C>            <C>
Income tax computed at the Federal
    statutory tax rate                   $   129,000    $   146,000    $ 1,393,000
State and local taxes (net of federal
    benefit)                                  18,000         21,000        148,000
Non-deductible goodwill                           --             --        112,000
Tax benefit to record deferred
     taxes at July 27, 1997                       --             --       (543,000)
Other, net                                        --             --       (258,000)
                                         -----------    -----------    -----------
                                         $   147,000    $   167,000    $   852,000
                                         ===========    ===========    ===========
</TABLE>

The major components of the Company's net current deferred tax assets at
December 31, 1997 relate to allowances, accruals and adjustments relating to the
conversion from cash to accrual method of accounting for income tax purposes at
certain of the Founding Companies and Pooling Acquisitions.

(10) STOCK OPTION PLANS:

In May 1997, the Company adopted two stock option plans (the "Plans"). Under the
Long Term Incentive Plan (the "Incentive Plan"), the maximum number of common
shares that may be subject to outstanding awards, determined immediately after
the grant of any award, may not exceed the greater of 900,000 shares or 12% of
the aggregate number of shares of Common Stock outstanding. Options may be
granted to directors, officers, employees, consultants, and independent
contractors. Individual awards under the Plan may take the form of one or more
of: (i) either incentive stock options ("ISOs") or non-qualified stock options
("NQSOs"); (ii) stock appreciation rights ("SARs"); (iii) restricted or deferred
stock; (iv) dividend equivalents; and (v) other awards not otherwise provided
for, the value of which is based in whole or in part upon the value of the
Common Stock.

Pursuant to the Non-Employee Directors' Stock Plan (the "Directors' Plan"), each
non-employee director and advisory director is automatically granted an option
to purchase 10,000 shares upon such person's initial election as a director. In
addition, the Directors' Plan provides for an automatic annual grant to each
Participant of an option to purchase 5,000 shares at each annual meeting of
stockholders. The Directors Plan also permits participants to elect to receive,
in lieu of cash directors fees, shares or credits representing deferred shares
that may be settled at future dates as elected by the parties. The Company has
reserved 100,000 shares of Common Stock for issuance under the Directors' Plan.


                                      F-16
<PAGE>   56
The price at which the Company's options are granted under the plans are equal
to or in excess of the fair market value of the stock at the date of grant.
Generally, options granted under the Incentive Plan may remain outstanding and
may be exercised at any time up to three months after the person to whom such
options were granted is no longer employed or retained by the Company. Options
granted under the Directors' Plan may remain outstanding and may be exercised at
any time up to one year after termination of service as a director or advisor.
Substantially all of the outstanding options under the Incentive Plan vest at
the rate of 25% per year and options under the Directors' Plan are immediately
exercisable. Options granted under the Plans have maximum terms of not more than
10 years.

During 1997, 962,250 non-qualified stock options were granted under the Plans at
exercise prices between $14 and $24 with a weighted average exercise price of
$15.07. At December 31, 1997, substantially all of the options granted remain
outstanding as none were exercised or canceled during the year; 40,000 options
are exercisable. The weighted average remaining contractual life of the
outstanding options are nine years and seven months.

The Company applies APB Opinion No. 25 and related interpretations in accounting
for options granted to employees and directors. Accordingly, no compensation
cost has been recognized related to such grants. Had compensation cost been
recorded for the Company's awards under the Plans based on fair value at the
grant dates consistent with the methodologies of SFAS 123, the Company's 1997
reported actual net income and earnings per share would have been reduced to the
pro forma amounts indicated below:

<TABLE>
<S>                             <C>               <C>
Net Income:                     As Reported       $ 3,127,000
                                Pro Forma         $ 2,506,000

Basic EPS:                      As Reported       $       .55
                                Pro Forma         $       .44

Diluted EPS:                    As Reported       $       .53
                                Pro Forma         $       .43
</TABLE>

Under SFAS 123, the fair value of each option granted is estimated on the date
of grant using the Black-Scholes model with the following assumptions: expected
volatility of 70%, risk-free interest rate of 7.5%, expected dividends of $0 and
expected term of four years.

The Company recorded expense of $10,000 in 1997 related to 10,000 options
granted to a non-employee of the Company. In determining the expense to be
recorded, the Company applied the Black-Scholes model using the same assumptions
described above, including expected term of four years.

(11) CONCENTRATIONS OF RISK:

TRAVEL SERVICE PROVIDERS

The Company markets and provides reservation services for rental car companies
located in various European countries. Two auto rental companies accounted for
approximately 82%, 80%, and 87%, respectively, of the Company's net revenues
from European auto rentals in 1995, 1996 and 1997. The Company markets and
provides reservation services for a variety of cruise lines. Net revenue from
the sales of cruises on behalf of six cruise lines represented approximately
78%, 70%, and 74%, respectively, of the Company's net cruise revenues in 1995,
1996 and 1997.


                                      F-17
<PAGE>   57
GEOGRAPHICAL

The table below provides information on the percentage of the Company's total
auto rentals occurring in significant geographical regions for the three years
ended December 31, 1997:

<TABLE>
<CAPTION>
                                             1995        1996        1997
                                            ------      ------      ------
<S>                                         <C>         <C>         <C>
Germany                                       21%         19%         18%
United Kingdom                                19%         19%         20%
France                                        16%         17%         17%
Italy                                         13%         14%         13%
</TABLE>

(12) RELATED PARTY TRANSACTIONS:

Included in receivables and notes from affiliates and employees at December 31,
1997 are the following two notes: a note from an affiliate for $326,000 bears
interest at six percent and is due September 30, 1998 and a note from an
employee for $86,000 bears interest at the prime rate payable quarterly, and is
due in annual three principal payments commencing January 1, 1999.

Due to affiliates of $478,000 at December 31, 1997 represents amounts payable to
Founding Company stockholders for reimbursement of certain receivables and taxes
related to the initial public offering and Combinations. These amounts are
expected to be paid in 1998. Due to affiliates of $300,000 at December 31, 1996
represents a short-term loan from the wife of an affiliate which was repaid in
February 1997.

The Company leases office space from an employee under a lease which expires
November 2002. Total payments were approximately $48,000, $58,000 and $106,000,
respectively, in 1995, 1996 and 1997.

One of the Company's subsidiaries obtains long distance telephone services under
an agreement with an unrelated owned by an affiliate of the Company. The Company
pays market rates for these services.

The Company leases office space from the brother of an affiliate under a lease
which expires February 2006. Payments were $191,000, $191,000, and $201,000 in
1995, 1996, and 1997, respectively.

The Company purchased $134,000 worth of computer equipment from a company
controlled by an affiliate in 1997.


                                      F-18
<PAGE>   58
(13) BENEFIT PLANS:

The Company has four 401(k) retirement plans, one profit-sharing plan, and one
simple IRA plan. The Company's annual contributions to the 401(k) and profit
sharing plans are discretionary. Contributions under the benefit plans were
approximately $104,000 in 1995, $136,000 in 1996, and $38,000 in 1997. The
Company plans to establish a new 401(k) plan in 1998 under which eligible
employees of all Company subsidiaries may participate; existing plans will be
suspended or rolled into the new plan. Company contributions under the new plan
will be determined upon the discretion of the board of directors.

(14) COMMITMENTS AND CONTINGENCIES:

LITIGATION

The Company is involved in various legal claims and actions arising in the
ordinary course of business. The Company believes that none of the claims and
actions currently pending will have a material adverse effect on its business,
financial condition or results of operations.

OPERATING LEASES

The Company leases office space and office equipment under operating leases. The
Company incurred approximately $1,300,000, $1,355,000 and $1,522,000 in rental
expense under noncancellable operating leases in 1995, 1996 and 1997,
respectively.

Minimum annual commitments under operating leases at December 31, 1997 are as
follows:

<TABLE>         
<CAPTION>       
Year                             Amount
- ----                           ----------
<S>                            <C>
1998                           $1,210,000
1999                              860,000
2000                              740,000
2001                              667,000
2002                              568,000
Thereafter                        530,000
                               ----------
                               $4,575,000
                               ==========
</TABLE>        

INSURANCE

The Company carries a broad range of insurance coverage, including directors and
officers, prospectus liability, general and business liability, commercial
property, workers' compensation, and general umbrella policies. The Company has
not incurred significant claims or losses on any of its insurance policies
during the periods presented in the accompanying financial statements.

LETTERS OF CREDIT

The Company had outstanding irrevocable letters of credit totaling $650,000 at
December 31, 1997. These letters of credit, which have terms of one year or
less, collateralize the Company's obligations to third parties for payment of
travel obligations. Refer to Note (15) for information regarding certain
subsequent events related to letters of credit.


                                      F-19
<PAGE>   59
(15) SUBSEQUENT EVENTS:

ACQUISITIONS

On March 31, 1998, the Company acquired all the outstanding capital stock of
CruiseMasters, Inc., a California corporation, pursuant to a Stock Purchase
Agreement dated as of March 25, 1998. The aggregate consideration paid was
152,835 shares of common stock of the Company. The acquisition will be accounted
for using the pooling of interests method of accounting.

Effective April 1, 1998, the Company completed the acquisition of all of the
outstanding capital stock of The Cruise Line, Inc. The consideration paid was
$12.5 million in cash. The acquisition will be accounted for using the purchase
method of accounting.

LONG-TERM DEBT

On March 27, 1998, the Company received a commitment from NationsBank, N.A. to
increase the Credit Facility to $30 million, of which up to $3 million can be
used for letters of credit. As of April 1, 1998, outstanding borrowings under
the Credit Facility totaled $18.6 million. As discussed in Note (7), the Credit
Agreement requires the Company to secure an interest rate hedge on fifty percent
of the outstanding principal amount borrowed under the Credit Facility. On March
17, 1998, the Company entered into an interest rate swap hedge agreement, with a
fixed rate of 5.98% and a maturity date of October 15, 2001, covering $4.3
million of outstanding debt under the Credit Facility. On April 1, 1998, the
Company entered into an interest rate swap hedge agreement with a fixed rate of
6.12% and a maturity date of October 15, 2001, covering $5.0 million of
outstanding debt under the Credit Facility. In 1998, additional letters of
credit totaling $755,000 were issued under the Credit Facility. On March 30,
1998, funds pledged to Barnett Bank of $3 million were released in exchange for
a guarantee of outstanding debt by the Company.


                                      F-20
<PAGE>   60
              TRAVEL SERVICES INTERNATIONAL, INC. AND SUBSIDIARIES
                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS


<TABLE>
<CAPTION>
                                                                            ADDITIONS
                                                           BALANCE AT       CHARGED TO
                                                          BEGINNING OF       COSTS AND         BALANCE
                 DESCRIPTION                                  YEAR           EXPENSES        END OF YEAR
                 -----------                              ------------      ----------       -----------
<S>                                                       <C>               <C>              <C>
Reserves and allowances deducted from asset accounts:

Allowance for uncollectible accounts receivable

      Year ended December 31, 1995                          $ (37,000)              --        $ (37,000)

      Year ended December 31, 1996                          $ (37,000)              --        $ (37,000)

      Year ended December 31, 1997                          $ (37,000)         (94,000)       $(131,000)
</TABLE>


                                      F-21
<PAGE>   61
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




To Cruises Only, Inc.:

We have audited the accompanying balance sheet of Cruises Only, Inc. (a Florida
corporation) as of July 27, 1997, and the related statements of income, changes
in stockholders' deficit and cash flows for the seven-month period ended July
27, 1997. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Cruises Only, Inc. as of July
27, 1997, and the results of its operations and its cash flows for the
seven-month period then ended in conformity with generally accepted accounting
principles.




ARTHUR ANDERSEN LLP



Houston, Texas,
    September 26, 1997


                                      F-22
<PAGE>   62
                               CRUISES ONLY, INC.


                                  BALANCE SHEET

                                  JULY 27, 1997

                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                     ASSETS


<TABLE>
<S>                                                                     <C>
CURRENT ASSETS:
   Cash and cash equivalents                                            $   442
   Receivables from cruise lines                                          1,037
   Due from TSII                                                            226
   Prepaid expenses and other current assets                                 11
                                                                        -------
              Total current assets                                        1,716

PROPERTY AND EQUIPMENT, net                                               3,665

OTHER ASSETS                                                                 28
                                                                        -------
              Total assets                                              $ 5,409
                                                                        =======


                     LIABILITIES AND STOCKHOLDERS' DEFICIT


CURRENT LIABILITIES:
   Current maturities of long-term debt                                 $   382
   Accounts payable and accrued liabilities                                 860
   Customer deposits and deferred income                                    980
   Other current liabilities                                                285
                                                                        -------
              Total current liabilities                                   2,507

LONG-TERM DEBT, net of current maturities                                 3,010
                                                                        -------

DEFERRED INCOME                                                             156
                                                                        -------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' DEFICIT:
   Common stock $1 par value; 7,500 shares authorized
     and outstanding                                                          7
   Deficit                                                                 (271)
                                                                        -------
              Total stockholders' deficit                                  (264)
                                                                        -------
              Total liabilities and stockholders' deficit               $ 5,409
                                                                        =======
</TABLE>


            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.



                                      F-23
<PAGE>   63
                               CRUISES ONLY, INC.


                               STATEMENT OF INCOME

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                                 (IN THOUSANDS)



<TABLE>
<S>                                                                     <C>
NET REVENUES                                                            $ 6,658

OPERATING EXPENSES                                                        2,631
                                                                        -------

              Gross profit                                                4,027

GENERAL AND ADMINISTRATIVE EXPENSES                                       2,018
                                                                        -------

              Income from operations                                      2,009

INTEREST EXPENSE                                                           (166)

OTHER INCOME, net                                                            54
                                                                        -------

              Net income                                                $ 1,897
                                                                        =======
</TABLE>



            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.



                                      F-24
<PAGE>   64
                               CRUISES ONLY, INC.


                  STATEMENT OF CHANGES IN STOCKHOLDERS' DEFICIT

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                        (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                 Common     Retained
                                      Shares     Stock      Deficit      Total
<S>                                   <C>        <C>        <C>         <C>
BALANCE, December 31, 1996              7,500    $     7    $  (808)    $  (801)


   Net income                              --         --      1,897       1,897

   Distributions to stockholders           --         --     (1,360)     (1,360)
                                      -------    -------    -------     -------

BALANCE, July 27, 1997                  7,500    $     7    $  (271)    $  (264)
                                      =======    =======    =======     =======
</TABLE>


            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.



                                      F-25
<PAGE>   65
                               CRUISES ONLY, INC.


                             STATEMENT OF CASH FLOWS

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                                 (IN THOUSANDS)


<TABLE>
<S>                                                                     <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                           $ 1,897
   Adjustments to reconcile net income to net cash provided by
     operating activities-
       Depreciation                                                         169
       Deferred income                                                      (34)
       Loss on retirement of assets                                          39
       Changes in operating assets and liabilities-
         Receivables from cruise lines                                     (125)
         Due from TSII                                                     (226)
         Prepaid expenses and other current assets                           13
         Other assets                                                        16
         Accounts payable and accrued liabilities                           131
         Customer deposits and deferred income                              (64)
         Other current liabilities                                          (23)
                                                                        -------
              Net cash provided by operating activities                   1,793
                                                                        -------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property and equipment                                        (7)
                                                                        -------
              Net cash used in investing activities                          (7)
                                                                        -------
CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments on long-term debt                                              (219)
   Distributions to stockholders                                         (1,360)
              Net cash used in financing activities                      (1,579)
                                                                        -------

              Net increase in cash and cash equivalents                     207

CASH AND CASH EQUIVALENTS, beginning of period                              235
                                                                        -------

CASH AND CASH EQUIVALENTS, end of period                                $   442
                                                                        =======
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid for interest                                               $   166
                                                                        =======
</TABLE>





            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.



                                      F-26
<PAGE>   66
                               CRUISES ONLY, INC.

                          NOTES TO FINANCIAL STATEMENTS

                                  JULY 27, 1997

1. BUSINESS AND ORGANIZATION

Cruises Only, Inc. (the "Company"), a Florida corporation, is a specialized
distributor of reservations for cruise vacations to travelers located in the
United States. It offers cruises to its clients on over 45 cruise lines
traveling to the Caribbean and other destinations around the world. The
Company's operations are seasonal, with a peak during the second and third
quarter of the year.

On July 28, 1997, all of the operating assets and related liabilities of the
Company related to its travel services (substantially all of the assets and
liabilities of the Company) were contributed to a newly established subsidiary
limited liability corporation of the Company and subsequently, purchased by
Travel Services International, Inc. (TSII) concurrent with the consummation of
the initial public offering of the common stock of TSII. In connection with this
transaction, the Company received cash and shares of TSII common stock. The net
assets retained by the Company and subsequently distributed to the Company's
previous owners were approximately $170,700.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash Equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less as cash equivalents.

Property and Equipment

Property and equipment are stated at cost, including the net amount of interest
cost associated with significant capital additions. Depreciation is computed
using the straight-line method over the estimated useful lives of the assets.
Leasehold improvements are amortized over the shorter of the life of the related
asset or life of the lease.

Expenditures for repairs and maintenance are charged to expense when incurred.
Expenditures for major renewals and betterments, which extend the useful lives
of existing equipment, are capitalized and depreciated. Upon retirement or
disposition of property and equipment, the cost and related accumulated
depreciation are removed from the accounts and any resulting gain or loss is
recognized in the statement of income.

Customer Deposits and Deferred Income

Customer deposits represents the cost of cruises for cash sales which have not
yet been remitted to the cruise lines. Deferred income generally includes
commissions collected more than 60 days prior to the sail date. Deferred income
also includes the unearned portion of a $300,000 promotion support payment
received by the Company during 1996 from a supplier. In the event the Company
breaches the agreement during the 60-month term, the promotion support payment
must be refunded. The promotional support payment is being amortized to income
using the straight-line method over the 60-month agreement term. Approximately
$34,000 of this amount has been included in other income for the seven-month
period ended July 27, 1997.


                                      F-27
<PAGE>   67
Income Taxes

The Company had elected S Corporation status, as defined by the Internal Revenue
Code, whereby the Company is not subject to taxation for federal purposes. Under
S Corporation status, the stockholder reports the Company's taxable earnings or
losses in her personal tax return.

Revenue Recognition

The Company recognizes revenue when the customer is no longer entitled to a full
refund of the cost of the cruise, which is generally 45 to 90 days prior to the
sail date. Net revenues primarily consist of commissions and year-end volume
bonuses from cruise lines.

Operating Expenses

Operating expenses include sales persons' commissions, salaries, communication,
advertising, credit card fees and other costs associated with the selling and
processing of cruise reservations.

Advertising Costs

All advertising and promotion costs are expensed as incurred.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires the use of estimates and assumptions by
management in determining the reported amounts of assets and liabilities and
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Concentration of Risk

Cruise Lines - Net revenues from the sales of cruises on behalf of four cruise
lines represented approximately 42.4%, 14%, 11% and 11%, of net commission
revenues for the seven-month period ended July 27, 1997.

3. DETAIL OF CERTAIN BALANCE SHEET ACCOUNTS

Property and equipment as of July 27,1997, consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                                   Estimated
                                                  Useful Lives
                                                    In Years            Amount
<S>                                               <C>                  <C>
Land                                                   --              $    470
Buildings and improvements                             40                 2,154
Office equipment                                      5-7                   390
Furniture and fixtures                                  7                 1,214
                                                                       --------
                                                                          4,228
Less- Accumulated depreciation                                             (563)
                                                                       --------
           Property and equipment, net                                 $  3,665
                                                                       ========
</TABLE>

Accounts payable and accrued liabilities as of July 27, 1997, consist of the
following (in thousands):

<TABLE>
<S>                                                                    <C>
Accounts payable                                                       $    134
Accrued compensation and benefits                                           313
Other accrued liabilities                                                   413
                                                                       --------
                                                                       $    860
                                                                       ========
</TABLE>


                                      F-28
<PAGE>   68
4. DEBT

Long-term debt as of July 27, 1997, consists of the following (in thousands):

<TABLE>
<S>                                                                                    <C>
Notes payable to a bank, bearing interest at 8.5% and monthly payments of $12
through maturity in October 2002. Secured by substantially all assets of the
Company and personally guaranteed by the stockholders                                  $   603

Note payable to a bank, bearing interest at 7.8% and monthly payments of $17
through October 2000. Thereafter, note bears interest at a rate equal to the
five-year treasury yield plus 1.9% or prime, as selected by the Company, through
maturity in October 2005. Secured by land, building, improvements and personal
property of the Company and personally guaranteed by the stockholders                    1,947

Note payable to a bank, bearing interest at prime minus .25% (8.25% at July 27,
1997), payable in monthly principal payments of $20 through May 2001.  Secured
by furniture, fixtures and equipment of the Company and personally guaranteed by
the stockholders                                                                           842 
                                                                                       -------
Total debt                                                                               3,392

Less- Current maturities                                                                   382
                                                                                       -------
Total long-term debt                                                                   $ 3,010
                                                                                       =======
</TABLE>

Future maturities of long-term debt obligations as of July 27, 1997, are as
follows (in thousands):

<TABLE>
<S>                                          <C>
Period from July 28 -
   December 31, 1997                         $    158
Year ending December 31,
   1998                                           387
   1999                                           400
   2000                                           414
   2001                                           212
   Thereafter                                   1,821
                                             --------
                                             $  3,392
                                             ========
</TABLE>

Since October 1995, the Company has had a line of credit available in the amount
of $500,000, with a stated interest rate of prime, as defined, secured by the
Company's receivables and payable on demand. As of July 27, 1997, the Company
had not drawn any funds under this credit arrangement.


                                      F-29
<PAGE>   69
5. RELATED-PARTY TRANSACTIONS

The Company employs a small number of individuals related to the stockholders at
wages commensurate with their experience and level of responsibility.

6. COMMITMENTS AND CONTINGENCIES

Litigation

The Company is involved in various legal actions arising in the ordinary course
of business. Management does not believe that the outcome of such legal actions
will have a material adverse effect on the Company's financial position or
results of operations.

Insurance

The Company carries a broad range of insurance coverage, including general and
business automobile liability, commercial property, workers' compensation and a
general umbrella policy. The Company has not incurred significant claims or
losses on any of its insurance policies during the period presented in the
accompanying financial statements.

401(k) Plan

The Company adopted a defined contribution 401(k) savings and retirement plan
effective August 1, 1994. Employees are eligible to participate after completing
one year of service and attaining age 21. Participants may contribute 1% to 15%
of their gross compensation subject to certain limitations. The Company may make
discretionary contributions as a percentage of each participant's elective
deferral. No contributions were made by the Company during the seven-month
period ended July 27, 1997.

7. DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

SFAS No. 107, "Disclosures About Fair Values of Financial Instruments," and SFAS
No. 119, "Disclosures About Derivative Financial Instruments and Fair Value of
Financial Instruments," require the disclosure of the fair value of financial
instruments for both assets and liabilities recognized and not recognized on the
balance sheet, for which it is practicable to estimate fair value. The carrying
value of the Company's financial instruments approximates fair value.


                                      F-30
<PAGE>   70
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




To 800-Ideas, Inc.:

We have audited the accompanying balance sheet of 800-Ideas, Inc. (a Nevada
corporation) as of July 27, 1997, and the related statements of income, changes
in stockholder's equity and cash flows for the seven-month period then ended.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of 800-Ideas, Inc. as of July 27,
1997, the results of its operations and its cash flows for the seven-month
period then ended in conformity with generally accepted accounting principles.




ARTHUR ANDERSEN LLP



Houston, Texas,
    September 26, 1997


                                      F-31
<PAGE>   71
                                 800-IDEAS, INC.


                                  BALANCE SHEET

                                  JULY 27, 1997

                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                     ASSETS


<TABLE>
<S>                                                                       <C>
CURRENT ASSETS:
   Cash and cash equivalents                                              $1,718
   Accounts receivable, net of $109 allowance for doubtful accounts          727
   Prepaid expenses and other current assets                                 478
                                                                          ------
              Total current assets                                         2,923

FURNITURE AND EQUIPMENT, net                                                 255

OTHER ASSETS                                                                  63
                                                                          ------

              Total assets                                                $3,241
                                                                          ======


                      LIABILITIES AND STOCKHOLDER'S EQUITY


CURRENT LIABILITIES:
   Accounts payable and accrued liabilities                               $  729
   Deferred income                                                           136
                                                                          ------
              Total current liabilities                                      865
                                                                      

DEFERRED INCOME                                                              169

STOCKHOLDER'S EQUITY:
   Common stock, no par value; 1,000 shares authorized and outstanding        71
   Retained earnings                                                       2,136
                                                                          ------
              Total stockholder's equity                                   2,207
                                                                          ------

              Total liabilities and shareholder's equity                  $3,241
                                                                          ======
</TABLE>


            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                      F-32
<PAGE>   72
                                 800-IDEAS, INC.


                               STATEMENT OF INCOME

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                                 (IN THOUSANDS)



<TABLE>
<S>                                                                       <C>
NET REVENUES                                                              $5,812

OPERATING EXPENSES                                                         3,533
                                                                          ------

              Gross profit                                                 2,279

GENERAL AND ADMINISTRATIVE EXPENSES                                          896
                                                                          ------

              Income from operations                                       1,383

OTHER INCOME, net                                                             48
                                                                          ------
              Net income                                                  $1,431
                                                                          ======
</TABLE>

            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                      F-33
<PAGE>   73
                                 800-IDEAS, INC.


                  STATEMENT OF CHANGES IN STOCKHOLDER'S EQUITY

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                        (IN THOUSANDS, EXCEPT SHARE DATA)



<TABLE>
<CAPTION>
                                                 Common     Retained
                                      Shares      Stock     Earnings     Total
                                      -------    -------    -------     -------
<S>                                   <C>        <C>        <C>         <C>
BALANCE, December 31, 1996              1,000    $    71    $ 2,285     $ 2,356

   Net income                              --         --      1,431       1,431
   Distributions                           --         --     (1,580)     (1,580)
                                      -------    -------    -------     -------

BALANCE, July 27, 1997                  1,000    $    71    $ 2,136     $ 2,207
                                      =======    =======    =======     =======
</TABLE>


            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                      F-34
<PAGE>   74
                                 800-IDEAS, INC.


                             STATEMENT OF CASH FLOWS

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                                 (IN THOUSANDS)


<TABLE>
<S>                                                                     <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                           $ 1,431
   Adjustments to reconcile net income to net cash provided by
     operating activities-
       Depreciation                                                          69
       Changes in operating assets and liabilities:
         Accounts receivable                                                383
         Prepaid expenses and other current assets                         (289)
         Other assets                                                       (46)
         Accounts payable and accrued liabilities                           433
         Deferred income                                                    305
                                                                        -------
                Net cash provided by operating activities                 2,286
                                                                        -------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of furniture and equipment                                      (26)
                                                                        -------
                Net cash used in investing activities                       (26)
                                                                        -------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments on capital lease obligations                                    (24)
   Distributions to stockholder                                          (1,580)
                                                                        -------
                Net cash used in financing activities                    (1,604)
                                                                        -------

                Net increase in cash and cash equivalents                   656

CASH AND CASH EQUIVALENTS, beginning of period                            1,062
                                                                        -------

CASH AND CASH EQUIVALENTS, end of period                                $ 1,718
                                                                        =======

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid for interest                                               $     3
                                                                        =======
</TABLE>


            THE ACCOMPANYING NOTES TO THE FINANCIAL STATEMENTS ARE
               AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                      F-35
<PAGE>   75
                                 800-IDEAS, INC.


                          NOTES TO FINANCIAL STATEMENTS

                                  JULY 27, 1997

1. BUSINESS AND ORGANIZATION

800-Ideas, Inc. (the "Company"), a Nevada corporation, which operates under the
trade name "Travel 800", is a specialized distributor of domestic airline
reservations. The Company's operations are seasonal, with a peak during the
second and third quarters of the year.

On July 28, 1997, all of the operating assets and related liabilities of the
Company related to its travel services (substantially all of the assets and
liabilities of the Company) were contributed to a newly established subsidiary
limited liability corporation of the Company and subsequently, purchased by
Travel Services International, Inc. (TSII). This exchange was concurrent with
the consummation of the initial public offering of the common stock of TSII. In
connection with this transaction, the Company received cash and shares of TSII
common stock. The net assets retained by the Company and subsequently
distributed to the Company's previous owner were approximately $320,000.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash Equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less as cash equivalents.

Furniture and Equipment

Furniture and equipment are stated at cost, and depreciation is computed using
the straight-line method over the estimated useful lives of the assets.
Equipment under capital lease is amortized over the shorter of the life of the
related asset or the life of the lease.

Expenditures for repairs and maintenance are charged to expense when incurred.
Expenditures for major renewals and betterments, which extend the useful lives
of existing equipment, are capitalized and depreciated. Upon retirement or
disposition of property and equipment, the cost and related accumulated
depreciation are removed from the accounts and any resulting gain or loss is
recognized in the statement of income.

Deferred Income

Deferred income includes the unamortized amount of signing bonuses received by
the Company in connection with its custom Network Service Arrangement and its
automated reservation service contract. The signing bonus amounts are being
amortized using the straight-line method over the respective contract term.
Income of $75,000 attributable to the signing bonuses for the seven-month period
ended July 27, 1997 is included in other income, net, in the accompanying
financial statements.

Income Taxes

The Company had elected S Corporation status, as defined by the Internal Revenue
Code, whereby the Company is not subject to taxation for federal purposes. Under
S Corporation status, the stockholder reports the Company's taxable earnings or
losses in her personal tax return.


                                      F-36
<PAGE>   76
Revenue Recognition

The Company recognizes net revenue when earned, which is at the time the
reservation is booked and ticketed. Net revenues primarily include commissions
on travel services, volume bonuses, ticket processing fees and delivery fees.
The Company provides a reserve for cancellations, reservation changes and lost
ticket charges, and provisions for such amounts are reflected in net revenues.

Operating Expenses

Operating expenses include travel agent commissions, salaries, communication,
advertising, credit card fees and other costs associated with selling and
processing air travel reservations.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires the use of estimates and assumptions by
management in determining the reported amounts of assets and liabilities,
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Concentration of Risk

Travel Service Providers -- The Company primarily markets and sells the services
of various United States domestic airlines. Two airlines accounted for 44% and
11%, respectively, of net revenues for the seven-month period ended July 27,
1997.

Credit -- Substantially all of the tickets sold by the Company and the related
processing and delivery fees are paid for by credit card; the cost of the
airline ticket is billed directly to the customer by Airline Reporting
Corporation (ARC), and the Company's net commission is subsequently remitted by
ARC. Generally, credit card payments are processed and collection is assured
prior to the final delivery of the airline ticket to the customer.

3. DETAIL OF CERTAIN BALANCE SHEET ACCOUNTS

Furniture and equipment as of July 27, 1997, consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                                     Estimated
                                                    Useful Lives
                                                      In Years            Amount
                                                      --------            ------
<S>                                                 <C>                   <C>
Computer and office equipment                             7               $ 439
Furniture and fixtures                                  5-7                  81
Leasehold improvements                                    7                  21
                                                                          -----
                                                                            541
Less- Accumulated depreciation
   and amortization                                                         286
                                                                          -----
              Property and equipment, net                                 $ 255
                                                                          =====

<CAPTION>
Activity in the Company's allowance for doubtful accounts consists of the
following (in thousands):

<S>                                                                       <C>
Balance at beginning of period                                            $ 125
Deductions for uncollectible receivables written off
   and recoveries, net                                                      (16)
                                                                          -----
                                                                          $ 109
                                                                          =====

<CAPTION>
Accounts payable and accrued expenses as of July 27, 1997, consist of the
following (in thousands):

<S>                                                                       <C>
Accounts payable                                                          $ 562
Accrued compensation and benefits                                           167
                                                                          -----
                                                                          $ 729
                                                                          =====
</TABLE>


                                      F-37
<PAGE>   77
4. LEASES

Capital Leases

The Company leases hardware and software under noncancelable capital leases,
which expire in October 1997, at which time there is a combined bargain purchase
option of $1.

Operating Lease Agreements

The Company conducts a portion of its operations in a leased facility classified
as an operating lease. Minimum future rental payments under the noncancelable
operating lease as of July 27, 1997, are as follows (in thousands):

<TABLE>
<S>                                                    <C>
Period from July 28, 1997
   to December 31, 1997                                $  15
Year ending December 31, 1998                            141
                                                       -----
                                                       $ 156
                                                       =====
</TABLE>

The lease provides for the payment of taxes and other expenses by the Company.
Rent expense for the operating lease was approximately $80,000 for the
seven-month period ended July 27, 1997.

5. RELATED PARTY TRANSACTIONS

The Company has entered into a custom Net Service Arrangement ("CSNA") with
Sprint Communications Company L.P. for long distance telephone service which
provides for a minimum monthly commitment of $120,000 and certain minimum
monthly usages. This agreement will not be transferred to TSII. The Company has
agreed to provide long distance telephone services under the CSNA to TSII for a
period of four to six months subsequent to the transfer to TSII and TSII agreed
to pay for its portion of usage under the CSNA.

6. COMMITMENTS AND CONTINGENCIES

Insurance

The Company carries a broad range of insurance coverage, including general and
business automobile liability, commercial property, workers' compensation and a
general umbrella policy. The Company has not incurred significant claims or
losses on any of its insurance policies during the seven-month period presented
in the accompanying financial statements.

Service Contract

On October 3, 1995, the Company entered into a five-year service contract for
the use of an automated reservations system. According to the contract, the
Company must pay a monthly rental fee of approximately $42,000, unless waived
based upon a minimum monthly volume of reservation transactions. Historically,
the Company has met this requirement, and the monthly rental fee has been
waived.

Under this service contract, the Company receives volume bonuses based on the
number of flown segments sold by the Company. During the seven-month period
ended July 27, 1997, the Company earned volume bonuses totaling approximately
$407,000.

7. DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

SFAS No. 107, "Disclosures About Fair Values of Financial Instruments," and SFAS
No. 119, "Disclosures About Derivative Financial Instruments and Fair Value of
Financial Instruments," require the disclosure of the fair value of financial
instruments for both assets and liabilities recognized and not recognized on the
balance sheet, for which it is practicable to estimate fair value. The carrying
value of the Company's financial instruments approximates fair value.


                                      F-38
<PAGE>   78
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS




To Cruises Inc.:

We have audited the accompanying balance sheet of Cruises Inc. (a New York
corporation) as of July 27, 1997, and the related statements of income, changes
in stockholders' equity and cash flows for the seven-month period then ended.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audit.

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

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Cruises Inc., as of July 27,
1997, the results of its operations and its cash flows for the seven-month
period then ended in conformity with generally accepted accounting principles.




ARTHUR ANDERSEN LLP



Houston, Texas,
    October 3, 1997


                                      F-39
<PAGE>   79
                                  CRUISES INC.


                                  BALANCE SHEET

                                  JULY 27, 1997

                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                     ASSETS


<TABLE>
<S>                                                                       <C>
CURRENT ASSETS:
   Cash and cash equivalents                                              $1,098
   Receivables from cruise lines                                             177
   Prepaid expenses and other current assets                                 193
                                                                          ------
              Total current assets                                         1,468

PROPERTY AND EQUIPMENT, net                                                  277

OTHER ASSETS                                                                  17
                                                                          ------

              Total assets                                                $1,762
                                                                          ======


                      LIABILITIES AND STOCKHOLDERS' EQUITY


CURRENT LIABILITIES:
   Current maturities of long-term debt                                   $   52
   Accounts payable and accrued liabilities                                  773
                                                                          ------
              Total current liabilities                                      825
                                                                          ------

DEFERRED INCOME TAXES                                                         56
                                                                          ------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
   Common stock, no par value; 200 shares authorized,
     100 shares outstanding                                                   --
   Retained earnings                                                         881
                                                                          ------
                                                                             881
                                                                          ------

              Total liabilities and shareholders' equity                  $1,762
                                                                          ======
</TABLE>

THE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
FINANCIAL STATEMENTS.


                                      F-40
<PAGE>   80
                                  CRUISES INC.


                               STATEMENT OF INCOME

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                                 (IN THOUSANDS)


<TABLE>
<S>                                                                       <C>
NET REVENUES                                                              $4,089

OPERATING EXPENSES                                                         2,408
                                                                          ------

              Gross profit                                                 1,681

GENERAL AND ADMINISTRATIVE EXPENSES                                        1,266
                                                                          ------

              Income from operations                                         415

INTEREST INCOME, net                                                           4

OTHER INCOME, net                                                              3
                                                                          ------

              Income before income tax provision                             422

INCOME TAX PROVISION                                                         350
                                                                          ------

              Net income                                                  $   72
                                                                          ======
</TABLE>

THE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
FINANCIAL STATEMENTS.


                                      F-41
<PAGE>   81
                                  CRUISES INC.


                  STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                        (IN THOUSANDS, EXCEPT SHARE DATA)



<TABLE>
<CAPTION>
                                                                        Retained
                                                          Shares        Earnings
                                                          ------         ------
<S>                                                       <C>           <C>
BALANCE, December 31, 1996                                   100         $  809

   Net income                                                 --             72
                                                          ------         ------

BALANCE, July 27, 1997                                       100           $881
                                                          ======         ======
</TABLE>

THE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
FINANCIAL STATEMENTS.


                                      F-42
<PAGE>   82
                                  CRUISES INC.


                             STATEMENT OF CASH FLOWS

                 FOR THE SEVEN-MONTH PERIOD ENDED JULY 27, 1997

                                 (IN THOUSANDS)


<TABLE>
<S>                                                                     <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                           $    72
   Adjustments to reconcile net income to net cash provided by
     operating activities-
       Depreciation                                                          54
       Changes in operating assets and liabilities:
         Receivables from cruise lines                                      242
         Prepaid expenses and other current assets                           13
         Other assets                                                        17
         Accounts payable and accrued liabilities                          (226)
         Deferred income taxes                                               34
                                                                        -------
                Net cash provided by operating activities                   206
                                                                        -------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property and equipment and capitalized interest              (38)
                                                                        -------
                Net cash used in investing activities                       (38)
                                                                        -------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments on long-term debt                                                (7)
                                                                        -------
                Net cash used in financing activities                        (7)
                                                                        -------

                Net increase in cash and cash equivalents                   161

CASH AND CASH EQUIVALENTS, beginning of period                              937
                                                                        -------

CASH AND CASH EQUIVALENTS, end of period                                $ 1,098
                                                                        =======

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
   Cash paid for interest                                               $     3
                                                                        =======
</TABLE>

THE ACCOMPANYING NOTES TO FINANCIAL STATEMENTS ARE AN INTEGRAL PART OF THESE
FINANCIAL STATEMENTS.


                                      F-43
<PAGE>   83
                                  CRUISES INC.


                          NOTES TO FINANCIAL STATEMENTS

                                  JULY 27, 1997


1. BUSINESS AND ORGANIZATION

Cruises Inc. (the "Company"), a New York corporation, is a specialized
distributor of reservations for cruise vacations to travelers located throughout
the United States. It offers cruises to its clients on over 25 cruise lines
traveling to the Caribbean and other destinations around the world.

On July 28, 1997, the Company was purchased by Travel Services International,
Inc. (TSII). Pursuant to this transaction, all of the outstanding stock of the
Company was exchanged for cash and shares of TSII common stock concurrent with
the consummation of the initial public offering of the common stock of TSII.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Cash Equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less as cash equivalents.

Property and Equipment

Property and equipment are stated at cost, including the net amount of interest
cost associated with significant capital additions. Depreciation is computed
using the straight-line method over the estimated useful lives of the assets.
Leasehold improvements are amortized over the shorter of the life of the related
asset or life of the lease.

Expenditures for repairs and maintenance are charged to expense when incurred.
Expenditures for major renewals and betterments, which extend the useful lives
of existing equipment, are capitalized and depreciated. Upon retirement or
disposition of property and equipment, the cost and related accumulated
depreciation are removed from the accounts and any resulting gain or loss is
recognized in the statement of income.

Customer Deposits and Deferred Income

Customer deposits represents the cost of cruises for cash sales which have not
yet been remitted to the cruise lines. Deferred income generally includes
commissions collected more than 60 days prior to the sail date.

Income Taxes

The Company accounts for income taxes in accordance with Statement of Financial
Accounting Standards (SFAS) No. 109 "Accounting for Income Taxes," which
requires recognition of deferred tax assets and liabilities for expected future
tax consequences of events that have been recognized in the financial statements
or tax returns. Under this method, deferred tax assets and liabilities are
determined based on the differences between the financial statement carrying
amounts and the tax bases of assets and liabilities using enacted tax rates and
laws in effect in the years in which the differences are expected to reverse.


                                      F-44
<PAGE>   84
Revenue Recognition

The Company recognizes revenue when the customer is no longer entitled to a full
refund of the cost of the cruise, which is generally 45 to 90 days prior to the
sail date. Net revenues primarily consist of commissions and year-end volume
bonuses from cruise lines.

Operating Expenses

Operating expenses include sales persons' commissions, salaries, communication,
advertising, credit card fees and other costs associated with the selling and
processing of cruise reservations.

Advertising Costs

All advertising and promotion costs are expensed as incurred.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires the use of estimates and assumptions by
management in determining the reported amounts of assets and liabilities,
disclosures of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

Concentration of Risk

Cruise Lines - Net revenues from the sales of cruises on behalf of two cruise
lines represented approximately 27% and 19%, respectively, of net revenues for
the seven-month period ended July 27, 1997.

3. DETAIL OF CERTAIN BALANCE SHEET ACCOUNTS

Property and equipment as of July 27,1997, consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                                    Estimated
                                                   Useful Lives
                                                     In Years           Amount
                                                     --------           ------
<S>                                                <C>                  <C>
Leasehold improvements                                   7              $    8
Office equipment                                       5-7                 492
Furniture and fixtures                                   7                 101
                                                                        ------
                                                                           601
Less-Accumulated depreciation                                             (324)
                                                                        ------
              Property and equipment, net                               $  277
                                                                        ======
</TABLE>


                                      F-45
<PAGE>   85
4. INCOME TAXES

The income tax expense consisted of the following components for the year ended
July 27, 1997 (in thousands):

<TABLE>
<S>                                                          <C>
Current                                                      $   316
Deferred                                                          34
                                                             -------
         Total income tax expense                            $   350
                                                             =======
</TABLE>


For the seven-month period ended July 27, 1997, the primary difference between
the Company's effective tax rate and the statutory rate is due to state income
taxes and an adjustment to convert from cash basis to accrual basis for income
tax purposes.


Deferred tax assets and liabilities include the following as of July 27, 1997
(in thousands):

<TABLE>
<S>                                                          <C>
Tax assets-
   Accrued expenses                                          $    35
                                                             -------
Tax liability-
   Accounts receivable                                           (28)
   Depreciation and amortization                                 (28)
                                                             -------
                                                                 (56)
                                                             -------
         Net deferred tax (liability)                         $  (21)
                                                             =======
</TABLE>

5. DEBT

Current maturities of debt as of July 27, 1997, consist of a note payable to a
bank, bearing interest at the bank's base rate plus 1% (9.25% at July 27, 1997).
The principal and interest on this note were paid in full by TSII on July 28,
1997.

The Company has a bank line-of-credit agreement with a $100,000 credit line.
Borrowings on the line of credit bear interest at the bank's base rate plus 1%
(9.25% at July 27, 1997) and are personally guaranteed by certain stockholders.
There were no borrowings outstanding on the line of credit as of July 27, 1997.

6. RELATED-PARTY TRANSACTIONS

Since 1990, Cruises Inc. has leased office space from Pioneer Park I Company
("Pioneer") pursuant to a lease dated August 9, 1990, as subsequently amended
and supplemented. One of the principals of Pioneer is Michael Falcone, the
brother of Robert Falcone. The rent paid by Cruises Inc. to Pioneer was $92,000
for the seven-month period ended July 27, 1997. The lease terminates on February
28, 2006.

The Company employs a small number of individuals related to the stockholders at
wages commensurate with their experience and level of responsibility.

7. COMMITMENTS AND CONTINGENCIES

Insurance

The Company carries a broad range of insurance coverage, including general and
business automobile liability, commercial property, workers' compensation and a
general umbrella policy. The Company has not incurred significant claims or
losses on any of its insurance policies during the period presented in the
accompanying financial statements.

401(k) Plan

The Company adopted a defined contribution 401(k) savings and retirement plan
effective January 1, 1994. Employees are eligible to participate after
completing one year of service and attaining age 21. Participants may contribute
1% to 20% of their gross compensation. The Company matches 25%, to a maximum of
4% of an employee's gross


                                      F-46
<PAGE>   86
compensation. Employees vest in the Company's contribution over a five-year
period. For the seven-month period ended July 27, 1997, the Company made
contributions of approximately $5,000.

Operating Leases

The Company leases a building under an operating lease agreement expiring in
February 2006. Additionally, the Company leases office equipment under various
operating lease agreements expiring between 1997 and 2001.

Minimum future lease payments under noncancelable operating leases having
remaining terms in excess of one year as of July 27, 1997, are summarized as
follows:

<TABLE>
<S>                                         <C>
Period from July 28 -
   December 31, 1997                        $   143,098
Year ending December 31,
   1998                                         215,432
   1999                                         211,943
   2000                                         180,000
   2001                                         168,315
   2002                                         156,630
   Thereafter                                   544,690
                                            -----------
                                            $ 1,620,108
                                            ===========
</TABLE>

8. DISCLOSURES ABOUT FAIR VALUES OF FINANCIAL INSTRUMENTS

SFAS No. 107, "Disclosures About Fair Values of Financial Instruments," and SFAS
No. 119, "Disclosures About Derivative Financial Instruments and Fair Value of
Financial Instruments," require the disclosure of the fair value of financial
instruments for both assets and liabilities recognized and not recognized on the
balance sheet, for which it is practicable to estimate fair value. The carrying
value of the Company's financial instruments approximates fair value.


                                      F-47
<PAGE>   87
No dealer, sales representative or any other person has been authorized to give
any information or to make any representations in connection with the offering
other than those contained in this Prospectus, and, if given or made, such
information or representations must not be relied upon as having been authorized
by the Company. This Prospectus does not constitute an offer to sell or a
solicitation of any offer to buy any securities other than the shares of Common
Stock to which it relates or an offer to, or a solicitation of, any person in
any jurisdiction where such an offer or solicitation would be unlawful. Neither
the delivery of this Prospectus nor any sale made hereunder shall, under any
circumstances, create implication that there has been no change in the affairs
of the Company or that the information contained herein is correct as of any
time subsequent to the date hereof.

                                TABLE OF CONTENTS

                                                               PAGE

Prospectus Summary..........................................     3
Risk Factors................................................     7
Price Range of Common Stock.................................    11
Dividend Policy.............................................    11
Selected Financial Data.....................................    12
Management's Discussion and
     Analysis of Financial Condition
     and Operating Results..................................    15
Business....................................................    21
Management..................................................    28
Certain Transactions........................................    34
Principal and Selling Stockholders..........................    36
Description of Capital Stock................................    37
Shares Eligible for Future Sale.............................    38
Legal Matters...............................................    39
Experts.....................................................    39
Additional Information......................................    39
Index to Financial Statements...............................    F-1

Until May __, 1998 (25 days after the date of this Prospectus), all dealers
effecting transactions in the registered securities offered hereby, whether or
not participating in this distribution, may be required to deliver a prospectus.
This is in addition to the obligation of dealers to deliver a prospectus when
acting as underwriters and with respect to their unsold allotments or
subscriptions.

                                3,175,000 SHARES


                                 TRAVEL SERVICES
                               INTERNATIONAL, INC.
   

                                    [LOGO]
    

                                  COMMON STOCK

                                   PROSPECTUS
   
                                   MAY 4, 1998
    

<PAGE>   88
                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION (1)
   
<TABLE>
<S>                                                                    <C>
SEC Registration Fee...............................................    $ 34,817
NASDAQ Stock Marketing List Fee....................................    $ 17,500
Accounting Fees and Expenses.......................................    $ 10,000
Legal Fees and Expenses............................................    $ 15,000
Printing Expenses..................................................    $  8,000
                                                                       --------
TOTAL..............................................................    $ 85,317

</TABLE>
    

- ----------
(1) The amounts set forth above, except for the SEC fee, are in each case
estimated.                                                                

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS

      Subsection (a) of Section 145 of the General Corporation Law of the State
of Delaware (the "DGCL") empowers a corporation to indemnify any person who was
or is a party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation) by
reason of the fact that he is or was a director, officer, employee or agent of
the corporation, or is or was serving at the request of the corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise, against expenses (including attorneys'
fees), judgments, fines and amounts paid in settlement actually and reasonably
incurred by him in connection with such action, suit or proceeding if he acted
in good faith and in a manner he reasonably believed to be in or not opposed to
the best interests of the corporation, and, with respect to any criminal action
or proceeding, had no reasonable cause to believe his conduct was unlawful.

      Subsection (b) of Section 145 empowers a corporation to indemnify any
person who was or is a party or is threatened to be made a party to any
threatened, pending or completed action, or suit by or in the right of the
corporation to procure a judgment in its favor by reason of the fact that such
person acted in any of the capacities set forth above, against expenses
(including attorneys' fees) actually and reasonably incurred by him in
connection with the defense or settlement of such action or suit if he acted in
good faith and in a manner he reasonably believed to be in or not opposed to the
best interests of the corporation, except that no indemnification may be made in
respect of any claim, issue or matter as to which such person shall have been
made to be liable to the corporation unless and only to the extent that the
Court of Chancery or the court in which such action or suit was brought shall
determine upon application that, despite the adjudication of liability but in
view of all the circumstances of the case, such person is fairly and reasonably
entitled to indemnity for such expenses which the Court of Chancery or such
other court shall deem proper.

      Section 145 further provides that to the extent a director or officer of a
corporation has been successful on the merits or otherwise in the defense of any
action, suit or proceeding referred to in subsections (a) and (b) of Section 145
in the defense of any claim, issue or matter therein, he shall be indemnified
against expenses (including attorneys' fees) actually and reasonably incurred by
him in connection therewith; that indemnification provided for by Section 145
shall not be deemed exclusive of any other rights to which the indemnified party
may be entitled; that indemnification provided for by Section 145 shall, unless
otherwise provided when authorized or ratified, continue as to a person who has
ceased to be a director, officer, employee or agent and shall inure to the
benefit of such person's heirs, executors and administrators; and empowers the
corporation to purchase and maintain insurance on behalf of a director or
officer of the corporation 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 to indemnify him against
such liabilities under Section 145.


                                      II-1
<PAGE>   89
      Section 102(b)(7) of the DGCL provides that a certificate of incorporation
may contain a provision eliminating or limiting the personal liability of a
director to the corporation or its stockholders for monetary damages for breach
of fiduciary duty as a director provided that such provision shall not eliminate
or limit the liability of a director: (i) for any breach of the director's duty
of loyalty to the corporation or its stockholders; (ii) for acts or omissions
not in good faith or which involve intentional misconduct or a knowing violation
of law; (iii) under Section 174 of the DGCL; or (iv) for any transaction from
which the director derived an improper personal benefit.

      Article Seventh of the Company's Certificate of Incorporation, as amended,
states that:

      "No director shall be liable to the corporation or any of its stockholders
for monetary damages for breach of fiduciary duty as a director, except with
respect to: (1) a breach of the director's duty of loyalty to the corporation or
its stockholders; (2) acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law; (3) liability under
Section 174 of the DGCL; or (4) a transaction from which the director derived an
improper personal benefit, it being the intention of the foregoing provision to
eliminate the liability of the corporation's directors to the corporation or its
stockholders to the fullest extent permitted by Section 102(b)(7) of the DGCL,
as amended from time to time. The corporation shall indemnify to the fullest
extent permitted by Sections 102(b)(7) and 145 of the DGCL, as amended from time
to time, each person that such Sections grant the corporation the power to
indemnify."

      In addition, Article VII of the Company's Bylaws further provides that the
Company shall indemnify its officers, directors, advisory directors and
employees to the fullest extent permitted by law.

      The Company has entered into indemnification agreements with each of its
executive officers, its advisory director and directors which indemnifies such
person to the fullest extent permitted by its Amended and Restated Certificate
of Incorporation, its Bylaws and the DGCL. The Company also maintains obtain
directors and officers liability insurance.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

Set forth below is certain information concerning all sales of securities by the
Company during the past three years that were not registered under the
Securities Act.

      The following is certain information concerning all sales of securities by
the Company during the year ended December 31, 1997 that were not registered
under the Securities Act:

      (a) Travel Services International, Inc. was organized in April 1996 and
issued 100 and 200 shares of its Common Stock to its Founders, Capstone Partners
LLC and Alpine Consolidated, LLC, respectively, at a per share price of $.01. On
May 14, 1997, the number of these shares were increased by a 5,444.45 to one
stock split.

      (b) During the first quarter of 1997, 851,166 shares of Common Stock were
issued to persons who were to become officers, directors, key employees, or
holders of more than 5% of the stock of the Company at a per share price of
$.01.

      (c) In July 1997, the Company issued the following shares in connection
with the acquisition of the five Founding Companies: 333,334 shares in
connection with the acquisition of Cruises, Inc.; 908,334 shares in connection
with the acquisition of Cruises Only; 1,083,334 shares in connection with the
acquisition of Auto Europe; 902,778 shares in connection with the acquisition of
Travel 800; and 194,445 shares in connection with the acquisition of D-FW Tours.

      (d) In November 1997, the Company issued the following shares in
connection with the acquisitions of the following four Operating Companies and
Trax Software, Inc.: 328,492 shares in connection with the acquisition of
CruiseOne; 326,704 shares in connection with the acquisition of CruiseWorld;
471,508 shares in connection with the acquisition of Ship 'N' Shore; 225,000
shares in connection with the acquisition of Cruise Fairs; and 32,985 shares in
connection with the acquisition of Trax.

      (e) In February 1988, the Company issued the following shares in
connection with the acquisition of the following Operating Company: 163,755
shares in connection with the acquisition of Gold Coast.

      (f) In March 1988, the Company issued the following shares in connection
with the acquisition of the following Operating Company: 152,835 shares in
connection with the acquisition of Cruise Masters.


                                      II-2
<PAGE>   90
      The offers and sales of these shares were exempt from registration under
the Securities Act of 1933 in reliance on Section 4(2) thereof because, among
other things, the offers and sales were made to a small number of sophisticated
investors, or directors and executive officers, of the Company, who had access
to the information about the Company and were able to bear the risk of loss of
their investment.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

       (a) Exhibits

EXHIBIT     DESCRIPTION

2.1         Agreement and Plan of Organization, dated as of May 9, 1997, among
            the Registrant, Auto-Europe, Inc. (Maine), Imad Khalidi, Alex Cecil
            and Wilfred Diller, as trustee for Thurston Cecil and Lila Cecil.
            (1)

2.2         Agreement and Plan of Organization, dated as of May 9, 1997, among
            the Registrant, Cruises Only, Inc., Wayne Heller and Judy Heller.
            (1)

2.3         Agreement and Plan of Organization, dated as of May 9, 1997, among
            the Registrant, 800-Ideas, Inc. and Susan Parker. (1)

2.4         Agreement and Plan of Organization, dated as of May 9, 1997, among
            the Registrant, Cruises, Inc., Robert G. Falcone, Judith A. Falcone
            and Pamela C. Cole. (1)

2.5         Agreement and Plan of Organization, dated as of May 9, 1997, among
            the Registrant, D-FW Tours, Inc., D-FW Travel Arrangements, Inc.,
            John W. Przywara and Sharon S. Przywara. (1)

2.6         First Amendment to Agreement and Plan of Organization among the
            Registrant, Auto-Europe, Inc. (Maine), Imad Khalidi, Alex Cecil and
            Wilfred Diller, as trustee for Thurston Cecil and Lila Cecil. (2)

2.7         First Amendment to Agreement and Plan of Merger, dated as of June
            30, 1997, by and among the Registrant, Cruises, Inc., Robert G.
            Falcone, Judith A. Falcone, and Pamela C. Cole. (2)

2.8         First Amendment to Agreement and Plan of Merger, dated as of June
            30, 1997, by and among the Registrant, Cruises Only, Inc., Wayne
            Heller and Judy Heller. (2)

2.9         First Amendment to Agreement and Plan of Merger, dated as of June
            30, 1997, by and among the Registrant, D-FW Travel Arrangements,
            Inc., John W. Przywara and Sharon Scott Przywara. (2)

2.10        First Amendment to Agreement and Plan of Merger, dated as of June
            30, 1997, by and among the Registrant, 800-Ideas, Inc. and Susan
            Parker. (2)

3.1         Amended and Restated Certificate of Incorporation (1)

3.2         Bylaws (1)

4.1         Specimen Common Stock Certificate (2)

4.2         Form of Restriction and Registration Rights Agreement, dated as of
            July 28, 1997, between the Registrant and the each of the persons
            listed on the schedule thereto. (4)

5*          Opinion of Morgan, Lewis & Bockius LLP.

10.1        Amended and Restated Employment Agreement, dated as of July 22,
            1997, between the Registrant and Joseph V. Vittoria. (4)

- --          Amended and Restated Employment Agreement, dated as of May 12, 1997,
            between the Registrant and Jill M. Vales. (4)

- --          Amended and Restated Employment Agreement, dated as of June 6, 1997,
            between the Registrant and Michael J. Moriarty. (4)


                                      II-3
<PAGE>   91
- --          Employment Agreement, dated July 22, 1997, between the Registrant
            and Mel Robinson. (4)

- --          Employment Agreement, dated July 22, 1997, among the Registrant,
            Auto Europe, LLC and Imad Khalidi. (4)

- --          Employment Agreement, dated July 18, 1997, among the Registrant,
            Auto Europe, LLC and Alex Cecil. (4)

- --          Employment Agreement, dated July 22, 1997, among the Registrant,
            Cruises, Inc. and Robert Falcone. (4)

- --          Employment Agreement, dated July 22, 1997, among the Registrant,
            Cruises, Inc. and Judith Falcone. (4)

- --          Employment Agreement, dated July 22, 1997, among the Registrant,
            Cruises, Inc. and Holley Christen. (4)

- --          Employment Agreement, dated July 22, 1997, among the Registrant,
            Cruises Only, LLC and Wayne Heller. (4)

- --          Employment Agreement, dated July 22, 1997, among the Registrant,
            Cruises Only, LLC and Judy Heller. (4)

- --          Employment Agreement, dated July 22, 1997, among the Registrant,
            Travel 800, LLC and Susan Parker. (4)

10.2        Form of Indemnification Agreement, dated July 28, 1997, between the
            Registrant and each of the persons set forth on the schedule
            thereto. (4)

10.3        1997 Long Term Incentive Plan (3)

10.4        Non-Employee Directors' Stock Plan (3)

10.6        Employment Agreement, dated July 25, 1997, between the Registrant
            and Suzanne B. Bell. (4)

10.7        Employment Agreement, dated as of July 25, 1997, between the
            Registrant and Maryann Bastnagel. (4)

10.8        Credit Agreement, dated as of October 15, 1997, by and between the
            Registrant and NationsBank, N.A. (4)

10.9        Stock Purchase Agreement, dated as of October 28, 1997, among the
            Registrant, CruiseOne, Inc., Anthony J. Persico and Charlotte Luna,
            as amended. (5)

10.10       Stock Purchase Agreement, dated as of October 28, 1997, among the
            Registrant, Cruise World, Inc., and the sellers named therein, as
            amended. (5)

10.11       Stock Purchase Agreement, dated as of October 28, 1996, among the
            Registrant, Ship 'N' Shore Cruises, Inc., Cruise Time, Inc., SNS
            Coachline, Inc., Cruise Mart, Inc., SNS Travel Marketing, Inc. and
            Natalee Stutzman, as amended. (5)

10.12       Asset Purchase Agreement, dated as of February 9, 1998, among the
            Registrant, Gold Coast Travel Agency Corporation, Inc. and Rhea
            Sherota. (6)

10.13       Employment Agreement, dated as of January 19, 1998, between the
            Registrant and John C. De Lano.(7)

10.14       Stock Purchase Agreement, dated March 31, 1998, among the
            Registrant, The Cruise Line, Inc. and the shareholders named therein
            (8)


                                      II-4
<PAGE>   92
   
10.15*      Employment Agreement, dated as of April 1, 1998, among the 
            Registrant and Spencer Frazier.

11          Schedule of Computations of Earnings Per Share (7)

21          Subsidiaries of the Registrant (7)

23.1        Consent of Morgan, Lewis & Bockius LLP (included in Exhibit 5).

23.2*       Consent of Arthur Andersen LLP.
    
   
- ----------

*   Filed herewith.
(1) Previously filed as the same Exhibit number on May 14, 1997, under a
    Registration Statement on Form S-1 (File no. 333-27125).
(2) Previously filed as the same Exhibit number on July 1, 1997 under a
    Registration Statement on Form S-1 (File no. 333-27125).
(3) Previously filed as an exhibit to the Company's Form 10-Q for the quarter
    ended June 30, 1997.
(4) Previously filed as an exhibit to the Company's Form 10-Q for the quarter
    ended September 30, 1997.
(5) Previously filed as an exhibit to the Company's Form 8-K dated November 19,
    1997.
(6) Previously filed as an exhibit to the Company's Form 8-K dated February 9,
    1998.
(7) Previously filed as an exhibit to the Company's Form 10-K for the year ended
    December 31, 1997.
(8) Previously filed as an exhibit to the Company's Form 8-K dated March 31,
    1998.
    

Item 17. Undertakings

      Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrant
has been advised that in the opinion of the Commission such indemnification is
against public policy as expressed in the Securities Act, and is, therefore,
unenforceable. In the event that a claim for indemnification against such
liabilities (other than the payment by the registrant of expenses incurred or
paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.

The undersigned registrant hereby undertakes:

      (1) That for purposes of determining any liability under the Securities
      Act, the information omitted from the form of prospectus filed as part of
      this Registration Statement in reliance upon Rule 430A and contained in a
      form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or
      (4) or 497(h) under the Securities Act shall be deemed to be part of this
      Registration Statement as of the time it was declared effective.

      (2) That for the purposes of determining any liability under the
      Securities Act, each post-effective amendment that contains a form of
      prospectus shall be deemed to be a new registration statement relating to
      the securities offered therein, and the offering of such securities at
      that time shall be deemed to be the initial bona fide offering thereof.


                                      II-5
<PAGE>   93
                                   SIGNATURES
   

      Pursuant to the requirements of the Securities Act, the registrant has
duly caused this Amendment No. 1 to Registration Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Delray
Beach, State of Florida, on the 4th day of May, 1998.
    


                                    TRAVEL SERVICES INTERNATIONAL, INC.

   

                                    By:       *
                                       ------------------------------------
                                       Joseph V. Vittoria
                                       Chairman and Chief Executive Officer
    


                                POWER OF ATTORNEY

      KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Joseph V. Vittoria and Jill M. Vales, and each of
them, his true and lawful attorney-in-fact and agents, with full power of
substitution and resubstitution for him and in his name, place and stead, in any
and all capacities, to sign any and all amendments (including post-effective
amendments) to this Registration Statement, including a Registration Statement
filed pursuant to Rule 462 under the Securities Act of 1933, as amended, and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents full power and authority to do and perform each and
every act and thing requisite and necessary to be done in and about the
premises, as fully to all intents and purposes as he might or could do in
person, hereby ratifying and confirming all that each of said attorneys-in-fact
or his substitute or substitutes, may lawfully do or cause to be done by virtue
hereof.

      Pursuant to the requirements of the Securities Act, this amendment to the
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

   
<TABLE>
<CAPTION>
                       TRAVEL SERVICES INTERNATIONAL, INC.

        SIGNATURE                     TITLE                                DATE
        ---------                     -----                                ----
<C>                       <S>                                   <S>
         *
- ------------------------    Chairman of the Board,                  May 4, 1998
   Joseph V. Vittoria       Chief Executive Officer, Director
                            (Principal Executive Officer)

   Jill M. Vales 
- ------------------------
   Jill M. Vales            Senior Vice President, Chief Financial  May 4, 1998
                            Officer (Principal Financial Officer
                            and Principal Accounting Officer)
         *
- ------------------------    Director                                May 4, 1998
   Robert G. Falcone


          *
- ------------------------    Director                                May 4, 1998
   Wayne Heller


</TABLE>
    

                                      II-6
<PAGE>   94
   

         *
- ------------------------    Director                              May 4, 1998
   Imad Khalidi


         *
- ------------------------    Director                              May 4, 1998
   Susan Parker


         *
- ------------------------    Director                              May 4, 1998
   John W. Przywara


         *
- ------------------------    Director                              May 4, 1998
   Elan J. Blutinger


         *
- ------------------------    Director                              May 4, 1998
   D. Fraser Bullock


         *
- ------------------------    Director                              May 4, 1998
   Tommaso Zanzotto


*By: /s/ Jill M. Yales
     --------------------
         Jill M. Yales
         Attorney-In-Fact
    

                                      II-7

<PAGE>   1
                                                                     EXHIBIT 5.1


                   [Letterhead of Morgan, Lewis & Bockius LLP]


101 Park Avenue
New York, NY  10178-0600
212-309-6000
Fax: 212-309-6273



                                                              May 4, 1998


Travel Services International, Inc.
220 Congress Park Drive
Delray Beach, FL  33445

              Re:  Shelf Registration Statement on Form S-1

Ladies and Gentlemen:

              We have acted as counsel to Travel Services International, Inc., a
Delaware  corporation (the "Company"),  in connection with the filing of a Shelf
Registration  Statement  on  Form  S-1,  including  the  exhibits  thereto  (the
"Registration  Statement"),  under the  Securities  Act of 1933, as amended (the
"Act"),  for the  registration by the Company of 3,175,000 shares (the "Shares")
of  Common  Stock,  par value  $.01 per  share,  which may be issued  (i) to the
Selling Stockholders (as such term is defined in the Registration Statement) and
(ii) from time to time in  connection  with the  acquisition  by the  Company of
other businesses, and which may be reserved for issuance pursuant to, or offered
and issued upon exercise or conversion of, warrants, options,  convertible notes
or other similar  instruments  ("Other  Securities")  issued by the Company from
time to time in connection with any such acquisition.

              In connection with this opinion,  we have examined  originals,  or
copies  certified  or  otherwise   identified  to  our   satisfaction,   of  the
Registration  Statement  and such other  documents and records as we have deemed
necessary.  We  have  assumed  that  (i)  the  Registration  Statement,  and any
amendments  thereto,  will have  become  effective;  and (ii) all Shares will be
issued in compliance with applicable federal and state securities laws.

              With respect to the  issuance of any Shares,  we have assumed that
the issuance of such Shares will have been duly  authorized  and, if applicable,
such Shares will have been reserved for issuance upon the exercise or conversion
of Other Securities;  and we have further assumed that the Shares will have been
issued,  and the  certificates  evidencing the same will have been duly executed
and  delivered,  against  receipt of the  consideration  approved by the Company
which will be no less than the par value thereof.

              Based  upon  the  foregoing,  we  are of the  opinion  that,  upon
issuance,  all of the Shares will be duly authorized and validly  issued,  fully
paid and non-assessable.

              The  foregoing  opinion  is  limited  to the laws of the States of
Delaware.

              We  consent  to the  filing of this  opinion  as an exhibit to the
Registration  Statement and to the use of our name under the caption  "Experts."
In giving this  consent,  we do not admit that we are acting within the category
of persons whose consent is required under Section 7 of the Act.


                                       Very truly yours,

                                       /s/ Morgan, Lewis & Bockius LLP
                                       -------------------------------
                                           MORGAN, LEWIS & BOCKIUS LLP







<PAGE>   1
                                                                   Exhibit 10.15



                              EMPLOYMENT AGREEMENT

         This Employment Agreement (the "Agreement"), by and between Travel
Services International, Inc., a Delaware corporation ("TSI"), and Spencer
Frazier ("Employee"), is hereby entered into as of the 1st day of April, 1998
(the "Effective Date").

                                 R E C I T A L S

A.       As of the date of this Agreement, TSI is engaged primarily in the
business of providing travel services.

B.       Employee is employed hereunder by TSI in a confidential relationship
wherein Employee, in the course of Employee's employment with TSI, has and will
continue to become familiar with and aware of information as to TSI's customers,
specific manner of doing business, including the processes, techniques and trade
secrets utilized by TSI, and future plans with respect thereto, all of which has
been and will be established and maintained at great expense to TSI; this
information is a trade secret and constitutes the valuable goodwill of TSI.

                               A G R E E M E N T S

         In consideration of the mutual promises, terms, covenants and
conditions set forth herein and the performance of each, the parties hereto
hereby agree as follows:

1.       EMPLOYMENT AND DUTIES.

         (a) TSI hereby employs Employee as Vice President, Marketing of TSI. As
such, Employee shall have responsibilities, duties and authority reasonably
accorded to and expected of a Vice President, Marketing, of TSI and will report
directly to the President of TSI. Employee hereby accepts this employment upon
the terms and conditions herein contained and, subject to paragraph 1(c) hereof,
agrees to devote Employee's full business time, attention and efforts to promote
and further the business of TSI.

         (b) Employee shall faithfully adhere to, execute and fulfill all
policies established by the Board of Directors of TSI (the "Board").

         (c) Employee shall not, during the term of his employment hereunder, be
engaged in any other business activity pursued for gain, profit or other
pecuniary advantage if such activity interferes with Employee's duties and
responsibilities hereunder. The foregoing limitations shall not be construed as
prohibiting Employee from making personal investments in such form or manner as
will neither require Employee's services in the operation or affairs of the
companies or enterprises in which such investments are made nor violate the
terms of paragraph 4 hereof.
<PAGE>   2
2.       COMPENSATION.

         For all services rendered by Employee, TSI shall compensate Employee as
follows:

         (a) Base Salary. The base salary payable to Employee shall be $120,000
per year, payable on a regular basis in accordance with TSI's standard payroll
procedures but not less than monthly. On at least an annual basis, the Board
will review Employee's performance and may make increases to such base salary
if, in its discretion, any such increase is warranted. Such recommended increase
would, in all likelihood, require approval by the Board or a duly constituted
committee thereof. In no event shall Employee's base salary be reduced.

         (b) Incentive Bonus Plan. For 1998 and subsequent years, TSI shall
develop, as soon as practicable after the Effective Date, a written Incentive
Bonus Plan setting forth the criteria and performance standards under which
Employee and other officers and key employees will be eligible to receive
year-end bonus awards. For services rendered in 1998, TSI shall pay a guaranteed
minimum bonus in the amount of 35% of Employee's base salary, payable at the
time that bonuses for 1998 are paid to other officers and key employees.

         (c) Executive Perquisites, Benefits, and Other Compensation. Employee
shall be entitled to receive additional benefits and compensation from TSI in
such form and to such extent as specified below:

                  (i) Payment of all premiums for coverage for Employee and
         Employee's dependent family members under health, hospitalization,
         disability, dental, life and other insurance plans that TSI may have in
         effect from time to time and available to senior management of TSI.

                  (ii) Reimbursement for all business travel and other
         out-of-pocket expenses reasonably incurred by Employee in the
         performance of Employee's services pursuant to this Agreement. All
         reimbursable expenses shall be appropriately documented in reasonable
         detail by Employee upon submission of any request for reimbursement,
         and in a format and manner consistent with TSI's expense reporting
         policy.

                  (iii) TSI shall provide Employee with other executive
         perquisites as may be available to senior management of TSI and
         participation in all other TSI-wide employee benefits as available from
         time to time, including vacation benefits in accordance with TSI's
         established policies.

3.        OPTIONS.

         At the Effective Date, TSI shall grant to Employee options to acquire
75,000 shares of TSI common stock at the price per share equal to the fair
market value on the Effective Date. Such options shall vest in installments of
18,750 shares on each of the first, second, third and fourth anniversaries of
the Effective Date.



                                       2
<PAGE>   3
4. NON-COMPETITION.

         (a) Employee will not, during the period of Employee's employment with
TSI, and for a period of two (2) years immediately following the termination of
Employee's employment under this Agreement, for any reason whatsoever, directly
or indirectly, for himself or on behalf of or in conjunction with any other
person, persons, company, partnership, corporation or business of whatever
nature:

                  (i) engage, as an officer, director, shareholder, owner,
         partner, joint venturer or in a managerial capacity, whether as an
         employee, independent contractor, consultant or advisor or as a sales
         representative, in any travel service business in direct competition
         with TSI or any subsidiary of TSI, within the United States or within
         100 miles of any other geographic area in which TSI or any of TSI's
         subsidiaries conducts business, including any territory serviced by TSI
         or any of its subsidiaries (the "Territory");

                  (ii) call upon any person who is, at that time, within the
         Territory, an employee of TSI (including the subsidiaries thereof) in a
         managerial capacity for the purpose or with the intent of enticing such
         employee away from or out of the employ of TSI (including the
         subsidiaries thereof);

                  (iii) call upon any person or entity which is, at that time,
         or which has been, within one (1) year prior to that time, a customer
         of TSI (including the respective subsidiaries thereof) within the
         Territory for the purpose of soliciting or selling products or services
         in direct competition with TSI or any subsidiary of TSI within the
         Territory; or

                  (iv) call upon any prospective acquisition candidate, on
         Employee's own behalf or on behalf of any competitor, which candidate
         was, to Employee's actual knowledge after due inquiry, either called
         upon by TSI (including the respective subsidiaries thereof) or for
         which TSI made an acquisition analysis, for the purpose of acquiring
         such entity.

         Notwithstanding the above, the foregoing covenant shall not be deemed
to prohibit Employee from acquiring as an investment not more than two percent
(2%) of the capital stock of a competing business, whose stock is traded on a
national securities exchange or over-the-counter.

         (b) Because of the difficulty of measuring economic losses to TSI as a
result of a breach of the foregoing covenant, and because of the immediate and
irreparable damage that could be caused to TSI for which it would have no other
adequate remedy, Employee agrees that the foregoing covenant may be enforced by
TSI in the event of breach by him, by injunctions and restraining orders.

         (c) It is agreed by the parties that the foregoing covenants in this
paragraph 4 impose a reasonable restraint on Employee in light of the activities
and business of TSI (including TSI's subsidiaries) on the date of the execution
of this Agreement and the current plans of TSI (including TSI's subsidiaries);
but it is also the intent of TSI and Employee that such covenants be construed
and enforced in accordance with the changing activities, business and locations
of TSI (including TSI's subsidiaries) throughout the term of this Agreement. For
example, if, during the term of this Agreement, TSI (including TSI's
subsidiaries) engages in new and different activities, enters a new business or
establishes new locations for its current activities or business in addition to
or other than the activities or business enumerated under the Recitals above or
the locations currently established therefor, then Employee will be precluded
from soliciting the customers or employees of such new activities or business or
from such



                                       3
<PAGE>   4
new location and from directly competing with such new business within
100 miles of its then-established operating location(s) through the term of this
Agreement.

         It is further agreed by the parties hereto that, in the event that
Employee shall cease to be employed hereunder, and shall enter into a business
or pursue other activities not in competition with TSI (including TSI's
subsidiaries), or similar activities, or business in locations the operation of
which, under such circumstances, does not violate clause (i) of this paragraph
4, and in any event such new business, activities or location are not in
violation of this paragraph 4 or of employee's obligations under this paragraph
4, if any, Employee shall not be chargeable with a violation of this paragraph 4
if TSI (including TSI's subsidiaries) shall thereafter enter the same, similar
or a competitive (i) business, (ii) course of activities or (iii) location, as
applicable.

         (d) The covenants in this paragraph 4 are severable and separate, and
the unenforceability of any specific covenant shall not affect the provisions of
any other covenant. Moreover, in the event any court of competent jurisdiction
shall determine that the scope, time or territorial restrictions set forth are
unreasonable, then it is the intention of the parties that such restrictions be
enforced to the fullest extent which the court deems reasonable, and the
Agreement shall be reformed in accordance therewith.

         (e) All of the covenants in this paragraph 4 shall be construed as an
agreement independent of any other provision in this Agreement, and the
existence of any claim or cause of action of Employee against TSI, whether
predicated on this Agreement or otherwise, shall not constitute a defense to the
enforcement by TSI of such covenants. It is specifically agreed that the period
of two (2) years following termination of employment stated at the beginning of
this paragraph 4, during which the agreements and covenants of Employee made in
this paragraph 4 shall be effective, shall be computed by excluding from such
computation any time during which Employee is in violation of any provision of
this paragraph 4.

5.       PLACE OF PERFORMANCE.

         Employee understands that he will relocate from Employee's present
residence to another geographic location near TSI's headquarters in Delray
Beach, Florida, in order to more efficiently carry out Employee's duties and
responsibilities under this Agreement; provided that Employee may commute from
his existing residence to TSI's headquarters prior to August 1, 1998. TSI will
pay all actual reasonable costs associated with such commuting (which costs may
include, but are not limited to, travel expenses and temporary lodging expenses)
during the period beginning on the Effective Date and ending on the earlier of
the date that Employee establishes a new permanent residence or August 1, 1998;
provided, the maximum total amount to be paid by TSI hereunder shall be $25,000.


6.       TERM; TERMINATION; RIGHTS ON TERMINATION.

         The term of this Agreement shall begin on the date hereof and continue
for three (3) years, and, unless terminated sooner as herein provided, shall
continue thereafter on a year-to-year basis on the same terms and conditions
contained herein in effect as of the time of renewal. As used herein, the word
"Term" shall mean (i) during the three-year period referred to in the preceding
sentence, such three-year period, and (ii) during any one year renewal pursuant
to the terms hereof, such one-year period. This Agreement and Employee's
employment may be terminated in any one of the following ways:

         (a) Death. The death of Employee shall immediately terminate this
Agreement with no severance compensation due to Employee's estate.



                                       4
<PAGE>   5
         (b) Disability. If, as a result of incapacity due to physical or mental
illness or injury, as reasonably determined by Employee's physician, Employee
shall have been absent from Employee's full-time duties hereunder for four (4)
consecutive months, then thirty (30) days after receiving written notice (which
notice may occur before or after the end of such four (4) month period, but
which shall not be effective earlier than the last day of such four (4) month
period), TSI may terminate Employee's employment hereunder provided Employee is
unable to resume Employee's full-time duties at the conclusion of such notice
period. Also, Employee may terminate Employee's employment hereunder if his
health should become impaired to an extent that makes the continued performance
of Employee's duties hereunder hazardous to Employee's physical or mental health
or life, provided that Employee shall have furnished TSI with a written
statement from a qualified doctor to such effect and provided, further, that, at
TSI's request made within thirty (30) days of the date of such written
statement, Employee shall submit to an examination by a doctor selected by TSI
who is reasonably acceptable to Employee or Employee's doctor and such doctor
shall have concurred in the conclusion of Employee's doctor. In the event this
Agreement is terminated by either party as a result of Employee's disability,
Employee shall receive from TSI, in a lump-sum payment due within ten (10) days
of the effective date of termination, the base salary at the rate then in effect
for whatever time period is remaining under the Term of this Agreement or for
one (1) year, whichever amount is greater.

         (c) Good Cause. TSI may terminate the Agreement ten (10) days after
delivery of written notice to Employee for good cause, which shall be: (1)
Employee's willful, material and irreparable breach of this Agreement; (2)
Employee's gross negligence in the performance or intentional nonperformance
continuing for ten (10) days after receipt of written notice of need to cure of
any of Employee's material duties and responsibilities hereunder; (3) Employee's
willful dishonesty, fraud or misconduct with respect to the business or affairs
of TSI which materially and adversely affects the operations or reputation of
TSI; (4) Employee's conviction of a felony crime; or (5) chronic alcohol abuse
or illegal drug abuse by Employee. In the event of a termination for good cause,
as enumerated above, Employee shall have no right to any severance compensation.

         (d) Without Cause. At any time after the commencement of employment,
Employee may, without cause, terminate this Agreement and Employee's employment,
effective thirty (30) days after written notice is provided to TSI. Employee may
only be terminated without cause by TSI during the Term hereof if such
termination is approved by at least two-thirds of the members of the Board.
Should Employee's employment be terminated by TSI without cause during the Term,
Employee shall receive from TSI, in a lump-sum payment due on the effective date
of termination, the base salary at the rate then in effect for whatever time
period is remaining under the Term of this Agreement or for one (1) year,
whichever amount is greater, plus any accrued salary and declared but unpaid
bonus and reimbursement of expenses. Should Employee's employment be terminated
by TSI without cause at any time after the Term, Employee shall receive from
TSI, in a lump-sum payment due on the effective date of termination, the base
salary rate then in effect equivalent to one (1) year of salary, plus any
accrued salary and declared but unpaid bonus and reimbursement of expenses.
Further, any termination without cause by TSI shall operate to shorten the
period set forth in paragraph 4(a) and during which the terms of paragraph 4
apply to one (1) year from the date of termination of employment. If Employee
resigns or otherwise terminates Employee's employment without cause pursuant to
this paragraph 6(d), Employee shall receive no severance compensation.

         (e) Change in Control of TSI. In the event of a "Change in Control of
TSI" (as defined below) during the Term, refer to paragraph 13 below.



                                       5
<PAGE>   6
         Upon termination of this Agreement for any reason provided above,
Employee shall be entitled to receive all compensation earned and all benefits
and reimbursements due through the effective date of termination. Additional
compensation subsequent to termination, if any, will be due and payable to
Employee only to the extent and in the manner expressly provided above or in
paragraph 13 hereof. All other rights and obligations of TSI and Employee under
this Agreement shall cease as of the effective date of termination, except that
TSI's obligations under paragraphs 10 and 17 hereof and Employee's obligations
under paragraphs 4, 7, 8, 9, 11 and 17 hereof shall survive such termination in
accordance with their terms.

         If termination of Employee's employment arises out of TSI's failure to
pay Employee on a timely basis the amounts to which she is entitled under this
Agreement or as a result of any other material breach of this Agreement by TSI
(including but not limited to a material reduction in Employee's
responsibilities hereunder), as determined by a court of competent jurisdiction
or pursuant to the provisions of paragraph 17 below, such termination shall be
deemed a termination without cause, and TSI shall pay to Employee severance
compensation pursuant to the applicable provisions of paragraph 6(d) and all
amounts and damages to which Employee may be entitled as a result of such
breach, including interest thereon and all reasonable legal fees and expenses
and other costs incurred by Employee to enforce Employee's rights hereunder.
Further, none of the provisions of paragraph 4 hereof shall apply in the event
this Agreement is terminated as a result of a breach by TSI.

         In the event of any termination of Employee's employment for any reason
provided above, Employee shall be under no obligation to seek other employment
and there shall be no offset against any amounts due to Employee under this
Agreement on account of any remuneration attributable to any subsequent
employment that Employee may obtain. Any amounts due under this paragraph 6 are
in the nature of severance payments, or liquidated damages, or both, and are not
in the nature of a penalty.

7.       RETURN OF COMPANY PROPERTY.

         All records, designs, patents, business plans, financial statements,
manuals, memoranda, lists and other property delivered to or compiled by
Employee by or on behalf of TSI, or its representatives, vendors or customers
which pertain to the business of TSI shall be and remain the property of TSI,
and be subject at all times to its discretion and control. Likewise, all
correspondence, reports, records, charts, advertising materials, and other
similar data pertaining to the business, activities or future plans of TSI which
is collected by Employee shall be delivered promptly to TSI without request by
it upon termination of Employee's employment.

8.       INVENTIONS.

         Employee shall disclose promptly to TSI any and all significant
conceptions and ideas for inventions, improvements and valuable discoveries,
whether patentable or not, which are conceived or made by Employee, solely or
jointly with another, during the period of employment, and which are directly
related to the business or activities of TSI and which Employee conceives as a
result of Employee's employment by TSI. Employee hereby assigns and agrees to
assign all of Employee's interests therein to TSI or its nominee. Whenever
requested to do so by TSI, Employee shall execute any and all applications,
assignments or other instruments that TSI shall deem necessary to apply for and
obtain Letters Patent of the United States or any foreign country or to
otherwise protect TSI's interest therein.



                                       6
<PAGE>   7
9.       TRADE SECRETS.

         Employee agrees that she will not, other than as required by court
order, during or after the Term of this Agreement with TSI, disclose the
confidential terms of TSI's or its subsidiaries' relationships or agreements
with its significant vendors or customers or any other significant and material
trade secret of TSI or its subsidiaries, whether in existence or proposed, to
any person, firm, partnership, corporation or business for any reason or purpose
whatsoever.

10.      INDEMNIFICATION.

         In connection with any threatened, pending or completed claim, demand,
liability, action, suit or proceeding, whether civil, criminal, administrative
or investigative (other than an action by TSI against Employee), by reason of
the fact that Employee is or was performing services (including an act, omission
or failure to act) under this Agreement, then TSI shall indemnify and hold
harmless, to the maximum extent permitted by law, Employee against all expenses
(including attorneys' fees), judgments, fines and amounts paid in settlement, as
actually and reasonably incurred by Employee in connection therewith. In the
event that both Employee and TSI are made a party to the same third-party
action, complaint, suit or proceeding, TSI agrees to engage competent legal
representation reasonably acceptable to Employee, and Employee agrees to use the
same representation, provided that if counsel selected by TSI shall have a
conflict of interest that prevents such counsel from representing Employee,
Employee may engage separate counsel and TSI shall pay all attorneys' fees of
such separate counsel. Further, while Employee is expected at all times to use
Employee's best efforts to faithfully discharge her or her duties under this
Agreement, Employee cannot be held liable to TSI for errors or omissions made in
good faith where Employee has not exhibited gross, willful or wanton negligence
or misconduct or performed criminal and fraudulent acts which materially damage
the business of TSI. TSI shall pay, on behalf of Employee upon presentation of
proper invoices, all fees, costs and expenses (including attorneys' fees)
incurred in connection with any matter referenced in this paragraph 10.

11.      NO PRIOR AGREEMENTS.

         Employee hereby represents and warrants to TSI that the execution of
this Agreement by Employee and his employment by TSI and the performance of
Employee's duties hereunder will not violate or be a breach of any agreement
with a former employer, client or any other person or entity. Further, Employee
agrees to indemnify TSI for any claim, including but not limited to attorneys'
fees and expenses of investigation, by any such third party that such third
party may now have or may hereafter come to have against TSI based upon or
arising out of any noncompetition agreement, invention or secrecy agreement
between Employee and such third party which was in existence as of the date of
this Agreement.

12.      ASSIGNMENT; BINDING EFFECT.

         Employee understands that she has been selected for employment by TSI
on the basis of his personal qualifications, experience and skills. Employee,
therefore, shall not assign all or any portion of Employee's performance under
this Agreement. Subject to the preceding two (2) sentences and the express
provisions of paragraph 13 below, this Agreement shall be binding upon, inure to
the benefit of and be enforceable by the parties hereto and their respective
heirs, legal representatives, successors and assigns.



                                       7
<PAGE>   8
13.      CHANGE IN CONTROL.

         (a) Unless Employee elects to terminate this Agreement pursuant to (c)
below, Employee understands and acknowledges that TSI may be merged or
consolidated with or into another entity and that such entity shall
automatically succeed to the rights and obligations of TSI hereunder or that TSI
may undergo another type of Change in Control. In the event such a merger or
consolidation or other Change in Control is initiated prior to the end of the
Term, then the provisions of this paragraph 13 shall be applicable.

         (b) In the event of a pending Change in Control wherein TSI and
Employee have not received written notice at least five (5) business days prior
to the anticipated closing date of the transaction giving rise to the Change in
Control from the successor to all or a substantial portion of TSI's business
and/or assets that such successor is willing as of the closing to assume and
agree to perform TSI's obligations under this Agreement in the same manner and
to the same extent that TSI is hereby required to perform, then such Change in
Control shall be deemed to be a termination of this Agreement by TSI without
cause during the Term and the applicable portions of paragraph 6(d) will apply;
however, under such circumstances, the amount of the lump-sum severance payment
due to Employee shall be triple the amount calculated under the terms of
paragraph 6(d) and the noncompetition provisions of paragraph 4 shall not apply.

         (c) In any Change in Control situation, Employee may elect to terminate
this Agreement by providing written notice to TSI at least five (5) business
days prior to the anticipated closing of the transaction giving rise to the
Change in Control. In such case, the applicable provisions of paragraph 6(d)
will apply as though TSI had terminated the Agreement without cause during the
Term; however, under such circumstances, the amount of the lump-sum severance
payment due to Employee shall be double the amount calculated under the terms of
paragraph 6(d) and the noncompetition provisions of paragraph 4 shall all apply
for a period of two (2) years from the effective date of termination.

         (d) For purposes of applying paragraph 6 hereof under the circumstances
described in (b) and (c) above, the effective date of termination will be the
closing date of the transaction giving rise to the Change in Control and all
compensation, reimbursements and lump-sum payments due Employee must be paid in
full by TSI at or prior to such closing. Further, Employee will be given
sufficient time and opportunity to elect whether to exercise all or any of
Employee's vested options to purchase TSI Common Stock, including any options
with accelerated vesting under the provisions of TSI's 1997 Long-Term Incentive
Plan, such that Employee may convert the options to shares of TSI Common Stock
at or prior to the closing of the transaction giving rise to the Change in
Control, if Employee so desires.

         (e) A "Change in Control" shall be deemed to have occurred if:

                  (i) any person or entity, or group of persons or entities
         acting together, other than TSI or an employee benefit plan of TSI,
         acquires directly or indirectly the Beneficial Ownership (as defined in
         Section 13(d) of the Securities Exchange Act of 1934, as amended) of
         any voting security of TSI and immediately after such acquisition such
         person, entity or group is, directly or indirectly, the Beneficial
         Owner of voting securities representing 33% or more of the total voting
         power of all of the then-outstanding voting securities of TSI and has a
         larger percentage of voting securities of TSI than any other person,
         entity or group holding voting securities of TSI, unless the
         transaction pursuant to which such acquisition is made is approved by
         at least two-thirds (2/3) of the Board; or



                                       8
<PAGE>   9
                  (ii) the following individuals no longer constitute a majority
         of the members of the Board: (A) the individuals who, as of the closing
         date of TSI's initial public offering, constitute the Board (the
         "Original Directors"); (B) the individuals who thereafter are elected
         to the Board and whose election, or nomination for election, to the
         Board was approved by a vote of at least two-thirds (2/3) of the
         Original Directors then still in office (such directors becoming
         "Additional Original Directors" immediately following their election);
         and (C) the individuals who are elected to the Board and whose
         election, or nomination for election, to the Board was approved by a
         vote of at least two-thirds (2/3) of the Original Directors and
         Additional Original Directors then still in office (such directors also
         becoming "Additional Original Directors" immediately following their
         election); or

                  (iii) the stockholders of TSI shall approve a merger,
         consolidation, recapitalization or reorganization of TSI, a reverse
         stock split of outstanding voting securities, or consummation of any
         such transaction if stockholder approval is not obtained, other than
         any such transaction which would result in at least 75% of the total
         voting power represented by the voting securities of the surviving
         entity outstanding immediately after such transaction being
         Beneficially Owned by at least 75% of the holders of outstanding voting
         securities of TSI immediately prior to the transaction, with the voting
         power of each such continuing holder relative to other such continuing
         holders not substantially altered in the transaction; or

                  (iv) the stockholders of TSI shall approve a plan of complete
         liquidation of TSI or an agreement for the sale or disposition by TSI
         of all or a substantial portion of TSI's assets (i.e., 50% or more of
         the total assets of TSI).

         (f) Employee must be notified in writing by TSI at any time that TSI or
any member of its Board anticipates that a Change in Control may take place.

         (g) Employee shall be reimbursed by TSI or its successor, on a grossed
up basis, for any excise taxes that Employee incurs under Section 4999 of the
Internal Revenue Code of 1986, as a result of any Change in Control. Such amount
will be due and payable by TSI or its successor within ten (10) days after
Employee delivers a written request for reimbursement accompanied by a copy of
Employee's tax return(s) showing the excise tax actually incurred by Employee.

14.      COMPLETE AGREEMENT.

         This Agreement supersedes any other agreements or understandings,
written or oral, between TSI and Employee, and Employee has no oral
representations, understandings or agreements with TSI or any of its officers,
directors or representatives covering the same subject matter as this Agreement.

         This written Agreement is the final, complete and exclusive statement
and expression of the agreement between TSI and Employee and of all the terms of
this Agreement, and it cannot be varied, contradicted or supplemented by
evidence of any prior or contemporaneous oral or written agreements. This
written Agreement may not be later modified except by a written instrument
signed by a duly authorized officer of TSI and Employee, and no term of this
Agreement may be waived except by a written instrument signed by the party
waiving the benefit of such term.

15.      NOTICE.

         Whenever any notice is required hereunder, it shall be given in writing
addressed as follows:



                                       9
<PAGE>   10
                  To TSI:                   Travel Services International, Inc.
                                            220 Congress Park Drive, Suite 300
                                            Delray Beach, FL 33445

                  To Employee:              Spencer Frazier

                                            __________________________

                                            __________________________

Notice shall be deemed given and effective three (3) days after the deposit in
the U.S. mail of a writing addressed as above and sent first class mail,
certified, return receipt requested, or when actually received. Either party may
change the address for notice by notifying the other party of such change in
accordance with this paragraph 15.

16.      SEVERABILITY; HEADINGS.

         If any portion of this Agreement is held invalid or inoperative, the
other portions of this Agreement shall be deemed valid and operative and, so far
as is reasonable and possible, effect shall be given to the intent manifested by
the portion held invalid or inoperative. The paragraph headings herein are for
reference purposes only and are not intended in any way to describe, interpret,
define or limit the extent or intent of the Agreement or of any part hereof.

17.      ARBITRATION.

         Any unresolved dispute or controversy arising under or in connection
with this Agreement shall be settled exclusively by arbitration, conducted
before a panel of three (3) arbitrators in the community where the corporate
headquarters of TSI is located on the Effective Date, in accordance with the
rules of the American Arbitration Association then in effect. The arbitrators
shall not have the authority to add to, detract from or modify any provision
hereof nor to award punitive damages to any injured party. The arbitrators shall
have the authority to order back-pay, severance compensation, vesting of options
(or cash compensation in lieu of vesting of options), reimbursement of costs,
including those incurred to enforce this Agreement, and interest thereon in the
event the arbitrators determine that Employee was terminated without disability
or good cause, as defined in paragraphs 6(b) and 6(c) hereof, respectively, or
that TSI has otherwise materially breached this Agreement. A decision by a
majority of the arbitration panel shall be final and binding. Judgment may be
entered on the arbitrators' award in any court having jurisdiction. The direct
expense of any arbitration proceeding shall be borne by TSI.

18.      GOVERNING LAW.

         This Agreement shall in all respects be construed according to the laws
of the State of Delaware without regard to the conflicts of laws principles of
such state.


19.      COUNTERPARTS.

         This Agreement may be executed simultaneously in two (2) or more
counterparts, each of which shall be deemed an original and all of which
together shall constitute but one and the same instrument.



                                       10
<PAGE>   11
         IN WITNESS WHEREOF, the parties hereto have executed this Agreement as
of the day and year first above written.



                                    TRAVEL SERVICES INTERNATIONAL, INC.


                                    By:  /s/ Michael J. Moriarty
                                       -----------------------------------------
                                    Name:  Michael J. Moriarty
                                    Title: President and Chief Operating Officer






                                         /s/ Spencer Frazier
                                       -----------------------------------------
                                         Spencer Frazier


                                       11


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