AVIS RENT A CAR INC
10-Q, 1999-08-16
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: BEVERLY ENTERPRISES INC, NT 10-Q, 1999-08-16
Next: TCI MUSIC INC, 10-Q, 1999-08-16




                     SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549

                                FORM 10-Q


For the quarterly period ended June 30, 1999

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

                                       OR

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

Commission file number 1-13315

                                      AVIS RENT A CAR, INC.
                      (Exact name of registrant as specified in its charter)

       Delaware                                                  11-3347585
(State or other jurisdiction of                              (I.R.S. Employer
incorporation or organization)                            Identification No.)



                         900 Old Country Road, Garden City, New York 11530
                              (Address of principal executive offices)
                                          (Zip Code)

                                         (516)222-3000
                         (Registrant's telephone number, including area code)


                                       Not Applicable
                        (Former name, former address and former fiscal
                             year, if changed since last report.)


Indicate by checkmark  whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

Yes     X          No


Indicate the number of shares outstanding of each of the registrant's classes of
common  stock as of August  15,  1999:  Common  Stock,  $.01 par value - Class A
31,129,152 shares.


<PAGE>


AVIS RENT A CAR, INC.
INDEX
PART I. Financial Information




ITEM 1.        FINANCIAL STATEMENTS



               Condensed  Consolidated  Statements of  Operations  for the Three
                  months and Six months ended June 30, 1999 and 1998

               Condensed Consolidated Statements of Financial
                  Position as of June 30, 1999
                  and December 31, 1998

               Condensed  Consolidated  Statements  of  Cash  Flows  for the Six
                  months ended June 30, 1999 and 1998

               Notes to the Condensed Consolidated
                  Financial Statements


ITEM 2.        MANAGEMENT'S DISCUSSION AND ANALYSIS OF
               FINANCIAL CONDITION AND RESULTS OF
               OPERATIONS


ITEM 3.        QUANTATIVE AND QUALITATIVE FINANCIAL DISCLOSURES
               ABOUT MARKET RISKS


PART II. Other Information

ITEM 6(a).  EXHIBITS

ITEM 6(b).  REPORT ON FORM 8-K




<PAGE>




AVIS RENT A CAR, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)


<TABLE>
<CAPTION>

                                                        Three months ended                    Six months ended
                                                              June 30,                             June 30,

                                                        1999           1998                1999         1998
<S>                                                  <C>              <C>                <C>             <C>
                                                      --------        --------         -----------   ----------
Revenue.........................................      $637,457       $575,280          $ 1,204,374   $1,086,670
                                                      --------        --------         -----------   ----------
Costs and Expenses:
Direct operating, net...........................       250,773        230,253              476,938      440,684
Vehicle depreciation and lease charges, net.....       161,765        144,032              311,167      277,394
Selling, general and administrative.............       120,381        108,966              231,182      213,114
Interest, net...................................        53,817         49,150              104,362       96,818
Amortization of cost in excess of
   net assets acquired .........................         3,177          2,969                6,351        5,521
                                                     ---------       --------          -----------   ----------
                                                       589,913        535,370            1,130,000    1,033,531
                                                     ---------       --------          -----------   ----------

Income before provision for income taxes .......        47,544         39,910               74,374       53,139
Provision for income taxes......................        20,262         17,560               31,906       23,381
                                                     ---------       --------          -----------   -----------
Net income......................................     $  27,282       $ 22,350          $    42,468   $   29,758
                                                     =========       ========          ===========   ==========

Earnings per share:

Basic...........................................     $    0.87       $   0.62          $     1.35    $     0.88
                                                     =========       ========          ===========   ==========

Diluted ........................................     $    0.85       $   0.61          $      1.31   $     0.86
                                                     =========       ========          ===========   ==========

</TABLE>


See accompanying notes to the condensed consolidated financial statements.



<PAGE>



AVIS RENT A CAR, INC.
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(In thousands)

<TABLE>
<CAPTION>

                                                                 June 30,              December 31,
                                                                   1999                    1998
                                                             -------------             ------------
                                                               (Unaudited)
ASSETS
<S>                                                        <C>                        <C>

Cash and cash equivalents................................    $     280,370             $     29,751
Restricted cash..........................................          189,680                  133,284
Accounts receivable, net.................................          910,311                  360,574
Finance lease receivables................................          340,868
Prepaid expenses.........................................           62,212                   42,083
Vehicles, net ...........................................        7,663,270                3,164,816
Property and equipment, net..............................          257,114                  145,045
Deferred income tax assets...............................                                   120,779
Cost in excess of net assets acquired, net...............        1,796,203                  468,140
Other assets ............................................           88,599                   40,590
                                                             -------------             ------------

   Total assets..........................................    $  11,588,627             $  4,505,062
                                                             =============             ============

LIABILITIES, PREFERRED STOCK AND
   COMMON STOCKHOLDERS' EQUITY
Accounts  payable........................................   $      624,278             $    198,481
Accrued liabilities .....................................          352,744                  326,204
Deferred income..........................................           65,375
Due to affiliates, net...................................           79,677                   22,293
Current income tax liabilities...........................           50,400                   23,045
Deferred income tax liabilities .........................          142,580                   28,504
Public liability, property damage and
   other insurance liabilities, net .....................          279,324                  269,209
Debt ....................................................        9,017,106                3,014,712
                                                             -------------             ------------

   Total liabilities ...................................        10,611,484                3,882,448
                                                             -------------             ------------

Commitments and contingencies

Class A Preferred stock .................................          360,000
Class C Preferred stock..................................            2,000
                                                             -------------

   Total Preferred stock.................................          362,000
                                                             -------------

Common stockholders' equity:
Class A Common stock ....................................              359                      359
Additional paid-in capital ..............................          591,959                  591,651
Retained earnings........................................          134,683                   92,215
Accumulated other comprehensive loss ....................           (7,971)                 (10,651)
Treasury stock ..........................................         (103,887)                 (50,960)
                                                             -------------             ------------
   Total common stockholders' equity.....................          615,143                  622,614
                                                             -------------             ------------

   Total liabilities, preferred stock and common
   stockholders' equity .................................    $  11,588,627             $  4,505,062
                                                             =============             ============
</TABLE>

See accompanying notes to the condensed consolidated financial statements.



<PAGE>


AVIS RENT A CAR, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

<TABLE>
<CAPTION>


                                                                        Six months ended
                                                                             June 30,
                                                                    1999                  1998

<S>                                                              <C>                   <C>
Cash flows from operating activities:

    Net income .........................................     $      42,468             $     29,758
    Adjustments to reconcile net income to net cash
       provided by operating activities.................           256,701                  128,901
                                                             -------------             ------------
    Net cash provided by operating activities...........           299,169                  158,659
                                                             -------------             ------------

Cash flows from investing activities:

   Payments for vehicle additions .......................       (2,494,247)              (1,919,655)
   Vehicle deletions ....................................        1,519,474                1,382,588
   Payments for property and equipment...................          (17,953)                 (21,088)
   Retirements of property and equipment ................            1,073                    2,554
   Payments for purchase of rental car franchise licensees,
      net of cash acquired of $11,065 in 1999............          (42,503)                (232,475)
   Payment for purchase of PHH Holdings, net of
      cash acquired of $170,568..........................       (1,330,932)
                                                             -------------             ------------
   Net cash used in investing activities ................       (2,365,088)                (788,076)
                                                             -------------             ------------

Cash flows from financing activities:

    Changes in debt:
       Proceeds .........................................        5,882,621                1,233,774
       Repayments .......................................       (3,510,624)                (777,708)
                                                             -------------             ------------
       Net increase in debt .............................        2,371,997                  456,066
    Payments for debt issuance costs  ...................           (1,635)                  (3,832)
   Proceeds from public offering  .......................                                   161,194
   Purchases of treasury stock...........................          (57,237)
   Other.................................................            3,326
                                                             -------------             ------------
   Net cash provided by financing activities.............        2,316,451                  613,428
                                                             -------------             ------------

Effect of exchange rate changes on cash .................               87                     (428)
                                                             -------------             ------------

Net increase (decrease) in cash and cash equivalents.....          250,619                  (16,417)

Cash and cash equivalents at beginning of period ........           29,751                   44,899
                                                             -------------             ------------

Cash and cash equivalents at end of period ..............    $     280,370             $     28,482
                                                             =============             =============

Supplemental disclosure of cash flow information:

Cash interest paid.......................................    $     107,466             $     98,390
                                                             =============             =============

Cash income taxes paid ..................................    $       5,329             $      7,938
                                                             =============             =============

Businesses acquired:
Fair value of assets acquired, net of cash of $181,633...    $   6,218,950             $    232,765
Liabilities assumed......................................        4,483,515                      290
                                                             -------------             -------------
Net assets acquired......................................        1,735,435             $    232,475
Less issuance of Series A and Series C Preferred
    Stocks...............................................         (362,000)
                                                             -------------             ------------

Net cash paid for acquisitions...........................    $   1,373,435             $    232,475
                                                             =============             ============
</TABLE>

See accompanying notes to the condensed consolidated financial statements.



<PAGE>




AVIS RENT A CAR, INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)


Note 1-  Basis of Presentation
- ------------------------------
The accompanying  unaudited condensed  consolidated financial statements include
Avis Rent A Car, Inc. and its subsidiaries (the "Company" or "Avis Rent A Car").
These consolidated  financial  statements reflect, in the opinion of management,
all material  adjustments  (which include  normal  recurring  adjustments  only)
necessary to fairly state the financial position,  the results of operations and
cash flows for the periods presented.  The condensed consolidated  statements of
financial  position  include  all of the assets and  liabilities  of the Company
including the Company's  recently  acquired vehicle  management  business in the
United States and Canada ("PHH North  America"),  and in Europe ("PHH  Europe"),
and of  Wright  Express  LLC  (collectively  "VMS")  and  Motorent,  Inc.  These
condensed  consolidated  statements  of operations do not include the results of
operations of VMS and of Motorent,  Inc.,  which were purchased on June 30, 1999
(see Note 4).  Operating  results for interim  periods are not indicative of the
results  that can be  expected  for a full year.  These  consolidated  financial
statements  should be read in  conjunction  with the  Company's  audited  annual
consolidated  financial statements and notes thereto,  included in the Company's
annual report on Form 10-K and Forms 8-K filed with the  Securities and Exchange
Commission.  Certain  amounts  in the prior  period  have been  reclassified  to
conform to current period presentation.

Note 2- Earnings Per Share
- --------------------------
Basic  earnings per share is computed by dividing net income for the three month
periods  ended June 30,  1999 and 1998 by  31,188,977  and  35,925,000  weighted
average shares outstanding,  respectively, and for the six months ended June 30,
1999 and 1998 by 31,529,114 and 33,687,431  weighted average shares outstanding,
respectively.  Diluted earnings per share is computed by dividing net income for
the  three  month  periods  ended  June  30,  1999 and  1998 by  32,237,810  and
36,730,233  weighted average shares outstanding,  respectively,  and for the six
months  ended  June 30,  1999 and 1998 by  32,380,499  and  34,680,670  weighted
average shares  outstanding,  respectively.  Shares used in calculating  diluted
earnings per share include the effects of the assumed exercise of stock options.

Note 3 - Treasury Stock
- -----------------------
At June 30, 1999 treasury stock is comprised of the following:


<TABLE>
<CAPTION>

                                                      Treasury
                                                     Stock, net               Treasury
                                                    (in thousands)              Shares
<S>                                                 <C>                       <C>

Balance, December 31, 1998.......................  $    50,960                2,672,700
Treasury stock repurchased from
     January 1, to June 30, 1999.................       57,037                2,318,775
Treasury stock issued under the
     Company's stock option plan.................       (4,110)                (195,627)
                                                   ------------             ------------
                                                   $   103,887                4,795,848
                                                   ============             ============
</TABLE>

Included in treasury stock repurchased from January 1, 1999 to June 30, 1999 are
1.6 million shares repurchased from Cendant Corporation ("Cendant") at a cost of
$40.8 million.

Note 4 - Acquisitions
- ---------------------
On March 19, 1999, and June 30, 1999, the Company purchased the common stock and
franchise  rights of Rent A Car  Company,  Incorporated,  of  Richmond  Virginia
("Rent-A-Car,  Inc.") and Motorent, Inc. of Nashville Tennessee ("Motorent") for
approximately $10.1 million and $43.7 million, respectively.  These acquisitions
were financed through internally generated funds.

On June 30, 1999,  the Company  completed the  transaction  contemplated  by the
agreement  and plan of merger and  reorganization  dated as of May 22, 1999 (the
"Merger  "),  with PHH  Corporation,  a Maryland  corporation  and  wholly-owned
subsidiary  of Cendant,  PHH  Holdings  Corporation  ("PHH  Holdings"),  a Texas
corporation  and  wholly-owned  subsidiary  of PHH  Corporation,  and Avis Fleet
Leasing and  Management  Corporation,  a Texas  corporation  and a  wholly-owned
subsidiary of the Company (the "Acquisition Subsidiary").

Pursuant to the merger  agreement,  the Acquisition  Subsidiary and PHH Holdings
merged on June 30, 1999 and the  Acquisition  Subsidiary  acquired  VMS for $1.8
billion and refinanced VMS indebtedness of approximately  $3.5 billion (the "VMS
Acquisition").  The acquisition  financing included borrowings by the Company of
$1.0  billion of term loans,  the  issuance  by the  Company of $0.5  billion of
senior  subordinated  notes,  and the issuance by the acquisition  subsidiary of
$362 million of preferred stock (see Note 5).

In  connection  with the VMS  Acquisition,  the  Company  received a  perpetual,
royalty-free license to use a number of VMS trademarks, including the "PHH" name
and logo. PHH  Corporation  and PHH Holdings  entered into a 5-year  non-compete
agreement  with  Avis  Rent A Car,  Inc.  and the  Acquisition  Subsidiary.  The
Acquisition  Subsidiary  also received a limited license to use the Cendant name
in Europe and the United States for a period of up to one year. In addition, the
parties have entered into  agreements  under which Cendant agreed to provide the
Company with computer  services and with  transitional  services with respect to
various  administrative  services,  including  payroll and  benefits,  which had
previously  been  provided  to VMS by  Cendant.  In  addition,  the  Acquisition
Subsidiary  has entered  into an agreement  under which it will provide  Cendant
with certain  transitional  administrative  services which had  previously  been
provided by VMS.

The  preliminary  purchase cost  allocation  for the Company's  acquisitions  of
Rent-A-Car  Inc.,  Motorent and VMS, are subject to adjustment,  when additional
information  concerning asset and liability  valuations are obtained.  The final
asset  and  liability  fair  values  will  differ  from  those  set forth in the
accompanying  statement of financial  position at June 30,  1999.  However,  the
changes are not expected to have a material effect on the financial  position of
the Company.  The above  mentioned  acquisitions  have been accounted for by the
purchase  method.  The financial  statements  include the  operating  results of
acquisitions subsequent to their dates of acquisition.

The following is the preliminary  purchase cost  allocation of the  acquisitions
described above (in thousands):

Purchase cost....................................... $  1,853,767
                                                     ------------
Fair value of:
     Assets acquired................................    4,986,842
     Liabilities assumed............................    4,483,315
                                                     ------------
Net assets..........................................      503,527
                                                     ------------
Cost in excess of net assets acquired............... $  1,350,240
                                                     ============

The following unaudited pro forma information presents the results of operations
of the Company as if the  acquisition  of VMS for $1.8  billion  (including  the
issuance  of  Series  A and  Series  C  Preferred)  and the  refinancing  of VMS
indebtedness  and  related  adjustments  had taken  place on January 1, 1998 (in
thousands, except share data):


<TABLE>
<CAPTION>

                                                      Three months         Three months        Six months       Six months
                                                        Ended                ended               ended             ended
                                                      June 30, 1999       June 30, 1998       June 30, 1999    June 30, 1998
                                                     ----------------     --------------      -------------    -------------
<S>                                                   <C>                  <C>                 <C>               <C>
Revenue.........................................      $  1,045,299         $ 978,364           $2,012,469       $ 1,880,744
                                                      ============         =========           ===========      ===========

Income before provision for income taxes........      $     38,577         $   39,660          $    53,433      $    51,752
                                                      ============         ==========          ===========      ===========

Net income......................................      $     19,930         $   20,806          $    25,927      $    26,640
                                                      ============         ==========          ===========      ===========

Earnings applicable to common stockholders......      $     15,375         $   16,251          $    16,817      $    17,530
                                                      ============         ==========          ===========      ===========

Earnings per share:

Basic...........................................      $        .49         $      .45          $       .53      $       .52
                                                      ============         ==========          =============    ===========

Diluted.........................................      $        .48         $      .44          $       .52      $       .51
                                                      ============         ==========          =============    ===========
</TABLE>

If the  acquisition of Rent-A-Car,  Inc. and Motorent had occurred on January 1,
1998, they would not have had a material impact on the results of operations for
the three and six month periods ended June 30, 1999 and 1998.



<PAGE>


Note 5 - Series A, B and C Preferred Stock
- ------------------------------------------

Series A Preferred Stock

In connection with the VMS Acquisition,  a total of 7,200,000 shares of Series A
Preferred  have been issued and were  outstanding  at June 30, 1999.  Holders of
Series A Preferred  Stock are not entitled to  preemptive  rights.  The Series A
Preferred Stock has an aggregate  liquidation  preference of $360 million or $50
per  share  (the  "Series A  Liquidation  Preference").  Each  share of Series A
Preferred  accrues  dividends  at a  rate  per  annum  of 5%  of  the  Series  A
Liquidation Preference,  payable in cash semi-annually in arrears. Dividends are
payable in shares of Series B  Cumulative  PIK  Preferred  Stock  (see  Series B
Preferred  Stock  below).  In  addition,  if the Company is unable to obtain the
consent of its Shareholders to amend its charter by June 30, 2000 to Issue Class
B Common  Stock (see Note 6) and Class A Common  Stock  issuable in exchange for
the Class B Common  Stock,  the  dividend  rate on the Series A  Preferred  will
increase to 12%,  with  retroactive  effect to the date of  issuance.  Until the
fifth anniversary of the issuance of the Series A Preferred, these dividends may
be paid in Series B Preferred Stock at the discretion of the Company. The Series
A Preferred is also entitled to special annual  dividends at a rate of 2% of the
Series A  Liquidation  Preference  per annum,  payable in cash annually on March
15th,  in  the  event  that  the  Acquisition   Subsidiary   achieves   targeted
consolidated  Earnings  Before  Income  Taxes,   Depreciation  and  Amortization
("EBITDA")  levels.  Upon liquidation,  and after payment of all amounts owed to
all classes of capital stock ranked senior to the Series A Preferred, holders of
shares of Series A Preferred will receive the Series A Liquidation Preference of
such shares plus  accrued and unpaid  dividends.  The Series A Preferred  may be
redeemed by the  Acquisition  Subsidiary,  in whole or in part,  on or after the
fifth  anniversary  of the date of issuance,  and must be redeemed in whole upon
the eleventh  anniversary  of the date of issuance for an amount per share equal
to the Series A Liquidation  Preference  plus accrued and unpaid  dividends.  In
addition, holders of the Series A Preferred may cause the Acquisition Subsidiary
to redeem  their  shares for cash,  upon the  bankruptcy  or  insolvency  of the
Company or a change in control  with  respect to Avis Rent A Car,  Inc.  or Avis
Rent A Car System, Inc.

The holders of the Series A Preferred  may convert  shares of Series A Preferred
into  shares  of  Class  B  Common  Stock  once  specified  levels  of  12-month
consolidated  EBITDA of the  Acquisition  Subsidiary  have been  reached and the
average closing price of Class A Common Stock for a specified  period shall have
exceeded a performance conversion price. Such conversion shall be at a rate (the
"Performance  Conversion  Rate")  obtained  by dividing  the per share  Series A
Liquidation  Preference  by $50 (as adjusted for  antidilution  protection,  the
"Performance Conversion Price").

On or after the fifth anniversary of the closing date of the VMS Acquisition, if
the share price of the Class A Common Stock has exceeded an amount equal to 110%
of the  Performance  Conversion  Price for 20 trading days within a period of 30
consecutive trading days ending within five trading days of notice of conversion
given by the  Acquisition  Subsidiary,  then  the  Series  A  Preferred  will be
converted into Class B Common Stock at the Performance Conversion Rate. Upon the
bankruptcy  or  insolvency  of  the   Acquisition   Subsidiary  or  any  of  its
subsidiaries that constitute a Significant  Subsidiary of Avis Rent A Car, Inc.,
as defined in Rule 1-02(w) of Regulation S-X (a "Significant  Subsidiary"),  the
Series A Preferred  automatically  converts  into Class B Common Stock at a rate
equal  to the  quotient  obtained  by  dividing:  (1) the  per  share  Series  A
Liquidation  Preference  by (2) the average  trading  price per share of Class A
Common  Stock for the 30  trading  days  immediately  preceding  the date of the
holder's  conversion  notice or the date on which the bankruptcy case commences,
as  applicable  (the  "Series A Market  Conversion  Rate").  The Series A Market
Conversion Rate is subject to adjustment for antidilution protection.

Additionally, holders of Series A Preferred may convert their Series A Preferred
into  Class B  Common  Stock  at the  Series  A  Market  Conversion  Rate if the
Acquisition  Subsidiary:  (1) fails to make a redemption payment on the Series A
Preferred  or the Series B  Preferred,  (2) fails to pay  dividends  when due on
either  the Series A  Preferred  or the Series B  Preferred,  (3) takes  actions
requiring  consents  of its  holders of the Series A  Preferred  or the Series B
Preferred without obtaining such consents or (4) issues additional shares of the
Series A  Preferred  or Series B  Preferred,  or reissues  shares of either,  in
violation of their terms.

Without the  affirmative  vote of the  holders of a majority of the  outstanding
shares  of  Series  A  Preferred,  the  Acquisition  Subsidiary  shall  not  (1)
authorize, create or issue any security ranking senior to the Series A Preferred
as to dividends or on liquidation (other than the Series C Preferred); (2) amend
its articles of  incorporation or the certificate of designations for the Series
A Preferred in a manner  adverse to the holders of the Series A  Preferred;  (3)
authorize  the  issuance  of  additional  shares of Series A  Preferred;  or (4)
reincorporate  the  Acquisition  Subsidiary in a  jurisdiction  other than Texas
prior  to the  second  anniversary  of the  date of  issuance  of the  Series  A
Preferred.  Holders of Series A Preferred  are not  entitled  to voting  rights,
except as  required by Texas law.  In those  circumstances  where the holders of
Series A  Preferred  have a right to vote,  each  holder  of a share of Series A
Preferred shall be entitled to one vote per share.

Shares  of  Series A  Preferred  are  freely  transferable.  Shares  of Series A
Preferred  reacquired  in any manner  will be retired and may not be reissued as
shares of Series A Preferred.


Series B Preferred Stock

Series B  Cumulative  PIK  Preferred  Stock (the "Series B  Preferred")  will be
issued  as  dividends  to the  Series A  Preferred  holders  by the  Acquisition
Subsidiary.  No shares of Series B  Preferred  were  outstanding  as of June 30,
1999.  Holders of the Series B Preferred are not entitled to preemptive  rights.
The  Series B  Preferred  has a  liquidation  preference  of $50 per share  (the
"Series B  Liquidation  Preference").  Each  share of Series B  Preferred  acrue
dividends  at a rate per  annum of 5% of the  Series B  Liquidation  Preference,
payable in cash semi-annually in arrears. In addition,  if the Company is unable
to obtain the consent of its  shareholders to amend its charter by June 30, 2000
to issue Class B Common Stock and Class A Common Stock  issuable in exchange for
the Class B Common  Stock,  the  dividend  rate on the Series B  Preferred  will
increase to 12%,  with  retroactive  effect to the date of  issuance.  Until the
fifth  anniversary of the date of issuance of the Series B Preferred,  dividends
may,  at  the  discretion  of  the  Acquisition  Subsidiary  be  paid  in  kind;
thereafter,  dividends must be paid in cash. Upon liquidation, and after payment
of all amounts owed to all classes of capital  stock ranked senior to the Series
B Preferred,  holders of shares of Series B Preferred  will receive the Series B
Liquidation Preference of such shares plus accrued and unpaid dividends.

The Series B  Preferred  has the same  ranking as the  Series A  Preferred.  The
Series B Preferred may be redeemed by the Acquisition Subsidiary, in whole or in
part,  on or after the fifth  anniversary  of the date of issuance,  and must be
redeemed in whole upon the eleventh  anniversary  of the date of issuance for an
amount per share equal to the Series B Liquidation  Preference  plus accrued and
unpaid dividends.

Additionally, holders of Series B Preferred may convert their Series B Preferred
into Class B Common Stock at the Series B Market Conversion Rate (defined below)
if the  Acquisition  Subsidiary:  (1) fails to make a redemption  payment on the
Series A Preferred or the Series B Preferred,  (2) fails to pay  dividends  when
due on either  the  Series A  Preferred  or the  Series B  Preferred,  (3) takes
actions  requiring  the consents of the holders of the Series A Preferred or the
Series B Preferred  without  obtaining  such  consents or (4) issues  additional
shares of the Series A Preferred  or Series B Preferred,  or reissues  shares of
either,  in violation of their terms. The Series B Preferred also  automatically
converts into Class B Common Stock at the Series B Market  Conversion  Rate upon
the  bankruptcy  or  insolvency  of  the  Acquisition  Subsidiary  or any of its
Significant Subsidiaries.

The Series B Market  Conversion Rate ("Series B Market  Conversion Rate") equals
the  quotient  obtained  by  dividing : (1) the per share  Series B  Liquidation
Preference by (2) the average  trading  price per share of the Company's  Common
Stock for the 30 trading  days  immediately  preceding  the date of the holder's
conversion  notice  or the date on  which  the  bankruptcy  case  commences,  as
applicable.  The Market Conversion Rate is subject to customary adjustment under
certain circumstances.

Holders of Series B Preferred will have voting rights  analogous to those of the
holders  of the  Series A  Preferred.  Shares of Series B  Preferred  are freely
transferable.  Shares of Series B  Preferred  reacquired  in any manner  will be
retired and may not be reissued as shares of Series B Preferred.


Series C Preferred Stock

A total of 40,000  shares of Series C  Preferred  were  outstanding  at June 30,
1999, in connection with the VMS Acquisition.  Holders of the Series C Preferred
are not entitled to preemptive  rights.  The Series C Preferred has an aggregate
liquidation preference of $2,000,000 or $50 per share (the "Series C Liquidation
Preference").  Each share of Series C  Preferred  accrues  dividends  at 11% per
annum, payable in cash semi-annually in arrears. An escrow account in the amount
of $1,000,000  has been  established  to cover future  dividend  payments.  Upon
liquidation,  and after  payment  of  amounts,  if any,  owed to all  classes of
capital  stock  ranked  senior to the Series C  Preferred,  holders of shares of
Series C Preferred  will  receive the Series C  Liquidation  Preference  of such
shares plus accrued and unpaid dividends. The Series C Preferred ranks senior to
the Series A Preferred,  the Series B Preferred  and the Class A Common Stock in
right of payment of the dividends. The Series C Preferred may be redeemed by the
Acquisition  Subsidiary,  in whole or in part, on or after the fifth anniversary
of the  date of  issuance,  and must be  redeemed  in  whole  upon  the  seventh
anniversary of the date of issuance,  in each case for an amount per share equal
to the Series C Liquidation Preference plus accrued and unpaid dividends.

Holders of Series C Preferred  are not entitled to voting  rights,  except under
certain circumstances. Without the affirmative vote of the holders of a majority
of the outstanding shares of Series C Preferred,  the Acquisition Subsidiary may
not take certain specified actions that would adversely affect the rights of the
holders of the Series C Preferred.  Shares of Series C Preferred  reacquired  in
any  manner  will be  retired  and may not be  reissued  as  shares  of Series C
Preferred.

Note 6 - Class B Common Stock
- -----------------------------
In the event that Avis Rent A Car  obtains the  consent of its  shareholders  to
amend its charter by June 30, 2000 to issue  Class B Common  Stock,  Avis Rent A
Car will authorize and reserve for issuance shares of Class B Common Stock to be
issued upon the conversion of the Series A Preferred or the Series B Preferred.

The  Class B Common  Stock  will  rank (1)  junior  to any  class or  series  of
preferred  stock of the Company and (2) pari passu with the Class A Common Stock
in right of payment of dividends  and on  liquidation.  The Class B Common Stock
will be nonvoting.

At any  time  that  the  beneficial  ownership  by  Cendant,  together  with any
affiliate of Cendant (Cendant and such affiliates, the "Cendant Affiliates"), of
the Class A Common stock is less than 20% of the voting power of the outstanding
shares of Class A Common Stock,  the Cendant  Affiliates shall have the right to
convert  shares  of  Class B  Common  Stock  into  Class  A  Common  Stock  on a
share-for-share  basis in an  amount  such  that the  ownership  by the  Cendant
Affiliates  of the Class A Common  Stock does not exceed 20% of the voting power
of the  outstanding  shares of Class A Common Stock after giving  effect to such
conversion.

The Cendant  Affiliates shall have the right to convert the Class B Common Stock
into  shares  of  Class A  Common  Stock  on a  share-for-share  basis  upon the
occurrence  of (1) a bankruptcy or insolvency of the Company and (2) a Preferred
Stock Change of Control,  other than any Preferred  Stock Change of Control that
is caused solely by the sale by the Cendant  Affiliates of its shares of Class A
Common Stock or Class B Common Stock.

Upon the transfer,  sale or  disposition  for value to any person other than the
Cendant  Affiliates,  each share of Class B Common Stock shall be  automatically
exchanged for the Class A Common Stock on a share-for-share basis.

Other than upon  conversion of the Series A Preferred or the Series B Preferred,
no  additional  shares of Class B Common Stock may be issued.  Shares of Class B
Common  Stock  shall be  freely  transferable.  Shares  of Class B Common  Stock
reacquired  in any manner  shall be retired and may not be reissued as shares of
Class B Common Stock.

In connection with the VMS Acquisition,  the Company entered into a registration
rights  agreement  pursuant to which Cendant and certain  transferees of Class B
Common  Stock and Class A Common Stock  converted  from the Class B Common stock
held by Cendant  (the  "Holders")  will have the right to require the Company to
register all or part of the Class A Common Stock owned by such Holders under the
Securities Act of 1933 as amended (the "Securities Act") (an "Acquisition Demand
Registration").   However,   the  Company  may  postpone  giving  effect  to  an
Acquisition  Demand  Registration  for a period of up to 30 days if the  Company
believes such  registration  might have a material adverse effect on any plan or
proposal  by  the  Company   with   respect  to  any   financing,   acquisition,
recapitalizaiton, reorganization or other material transaction or the Company is
in possession of material  non-public  information that, if publicly  disclosed,
could  result in a  material  disruption  of a major  corporate  development  or
transaction   then  pending  or  in  progress  or  in  other  material   adverse
consequences  to the  Company.  In  addition,  the  Holders  have  the  right to
participate  in any  registrations  by the  Company of Class A Common  Stock (an
"Acquisition  Piggyback  Registration").  The Holders will pay all out-of-pocket
expenses  incurred in  connection  with any  Acquisition  Registration,  and the
Company will pay all  out-of-pocket  expenses  incurred in  connection  with any
Acquisition Demand Piggyback  Registration,  except for underwriting  discounts,
commissions and expenses attributable to the shares of Class A Common Stock sold
by such holders.

Note 7 - Comprehensive Income
- -----------------------------

Comprehensive income is comprised of the following (in thousands):

<TABLE>
<CAPTION>


                                                                 Three months ended          Six months ended
                                                                       June 30,                  June 30,
                                                                  1999        1998         1999         1998
<S>                                                              <C>           <C>        <C>           <C>

Net income..................................................     $27,282     $22,350      $ 42,468     $29,758
Foreign currency translation adjustment.....................       2,280      (3,912)        2,680      (3,524)
                                                                --------     --------    -----------   --------
Comprehensive income........................................     $29,562     $18,438      $ 45,148     $26,234
                                                                ========     ========    ===========   ========
</TABLE>

Note 8- Retirement Benefits
- ---------------------------
Effective  January 1, 1999, the Company  curtailed its defined  benefit plans to
its  eligible  salaried and hourly  employees  as of June 30, 1985.  The Company
recognized  a  non-recurring  $7.5  million  pre-tax  gain  as a  result  of the
curtailment  which  was  recorded  in  January  1999 and is  included  in Direct
Operating expense on the accompanying Statement of Operations for the six months
ended June 30, 1999.

Note 9- Financing and Debt
- --------------------------
Debt outstanding at June 30, 1999 and December 31, 1998 consist of the following
(in thousands):
<TABLE>
<CAPTION>

                                                                                               June 30,              December 31,
                                                                                                 1999                     1998
                                                                                              ------------            -----------
<S>                                                                                           <C>                    <C>
Commercial Paper Notes                                                                        $  1,463,996            $   678,377
Short-term notes-foreign                                                                           169,940                 74,881
Wright Express Federal Funds                                                                        21,957
Wright Express Certificates of Deposits                                                             49,651
Current portion of long-term debt -other                                                               512                  1,085
Current portion of long-term debt - acquisition financing                                            8,500
                                                                                              ------------            -----------
        Total Current Debt                                                                       1,714,556                754,343
                                                                                              ------------            -----------

Fleet Financing
Interim Domestic  Asset Backed Securities -Variable Funding Notes                                2,735,508
Interim Foreign  Asset Backed Securities -UK Advances                                              720,000
Series 1997-1A asset backed notes due July 2000 at  6.22%                                          800,000                800,000
Series 1997-1B asset backed notes due July 2002 at  6.40%                                          850,000                850,000
Series 1998-1 asset backed notes due February 2005 at  6.14%                                       600,000                600,000
Self funded notes                                                                                   26,853
Other                                                                                                5,689                 10,369
                                                                                              ------------            -----------
        Total fleet debt                                                                         5,738,050              2,260,369
                                                                                              ------------            -----------

Acquisition financing
Senior Subordinated Notes due May 2009 at 11.00%                                                   500,000
Term A Loan  Notes due June 2005                                                                   242,500
Term B Loan  Notes due June 2006                                                                   374,500
Term C Loan  Notes due June 2007                                                                   374,500
Revolving Credit Facility due June 2005                                                             73,000
                                                                                              ------------            -----------
        Total acquisition financing                                                              1,564,500
                                                                                                                      -----------
                                                                                              ------------

        Total Debt                                                                             $ 9,017,106            $ 3,014,712
                                                                                              ============            ===========
</TABLE>


Commercial Paper Notes, Series 1997-1A, 1997-1B and 1998-1 Asset Backed Notes

On July 31, 1997,  the Company  through Avis Rent A Car System,  Inc.  ("ARACS")
entered  into a  domestic  integrated  fleet  financing  program  (the "Avis ABS
Facility")  that  provides  for up to $3.65  billion in  financing  for vehicles
covered by  Repurchase  Programs,  with up to 25% of the facility  available for
vehicles not covered by Repurchase  Programs.  As of June 30, 1999, the domestic
integrated  fleet financing  program is $3.75 billion.  The domestic  integrated
fleet  financing  program  provides  for the  issuance of up to $1.5  billion of
asset-backed  variable  funding notes (the  "Commercial  Paper Notes") and $2.25
billion of  asset-backed  medium  term  notes (The  "Medium  Term  Notes").  The
Commercial  Paper Notes and the Medium Term Notes are backed by a first priority
security  interest in the Company's  fleet.  Additional  credit  enhancement was
provided  for the Medium  Term Notes by  establishing  an escrow  account in the
amount of $90 million, which is included in "Restricted Cash".

The weighted  average  interest rate on commercial paper borrowings was 5.0% and
5.7% for the six months ended June 30, 1999 and 1998, respectively.

Average  commercial paper borrowings was $1,001 million and $737 million for the
six months ended June 30, 1999 and 1998, respectively.


Short-Term Notes Foreign

The weighted average  interest rates of the short-term  notes-foreign as of June
30, 1999 and 1998 was 5.2% and 5.5%, respectively.

Certificates of Deposit

At June 30, 1999, scheduled maturities of certificates of deposit of $49,651 are
all less than one year.  The interest rates range from 5.09% to 5.5%.

Federal Funds Payable

Federal  Funds  Payable  consists of federal  funds  purchased  and is generally
repaid  within one to ten business days from the  transaction  date. At June 30,
1999,  federal  funds  payable  consist of three  separate  agreements  totaling
$21,957, bearing interest at rates of 5.875% and 6.375%.

Asset Backed Securities, Senior Subordinated Notes and Term Notes

In connection with the VMS Acquisition (see Note 4), Avis Rent A Car, Inc. :

(A)  Refinanced  the VMS  existing  fleet debt with the  proceeds of  $2,735,507
     domestic and $720,000 foreign asset-backed securities issued pursuant to an
     offering of asset-backed securities (the "Interim VMS ABS Offering"), under
     certain  fleet  financing   facilities  and  together  with  the  Avis  ABS
     facilities.

     The domestic securities  comprising the Interim VMS ABS Offering are issued
     by a bankruptcy  remote special  purpose entity (the "Domestic ABS Issuer")
     and placed initially with a single  multi-seller  commercial paper conduit,
     and  thereafter  may be  syndicated  to one or more  other  bank  sponsored
     conduits (collectively the "CP Conduits").

     The CP Conduits will acquire  Domestic  Variable  funding  notes  ("VFNs"),
     Domestic  Preferred  Membership  Interests  and  U.K.  Advances  using  the
     proceeds of commercial paper issuances. In addition, from time to time, the
     Domestic ABS Issuer may issue medium-term notes secured by the Domestic ABS
     Assets,  using the  proceeds of any such  offerings to reduce the amount of
     Domestic VFNs then outstanding.

     The interest rate is variable and is based on commercial paper notes plus a
     weighted average margin of approximately 45 basis points.

     The  rate  in  effect  at  June  30,  1999  for the  domestic  and  foreign
     asset-backed securities were 5.39% and 5.43 %, respectively.

(B)  Issued  $500,000  of  Senior  Subordinated  Notes  due May 1,  2009 with an
     interest  rate  of  11%  (the  "Senior  Subordinated  Notes").  The  Senior
     Subordinated Notes are subordinated in the right of payment to all existing
     and future  senior  indebtedness  of the  Company  and are  unconditionally
     guaranteed  on a senior  subordinated  basis by ARACS  and  other  domestic
     subsidiary of the Company that  guarantees  the Senior Credit  Facility (as
     defined). Interest is payable semi-annually commencing November 1, 1999.

(C) At June 30,  1999,  the  Company had  outstanding  the  following  term
    loans:

     Term Loans A, B, and C bear interest at either Chase  Manhattan  Bank's
     ("Chase")  alternate  base rate or the  Eurodollar  rate (at the  Company's
     option) plus the applicable  margin. The applicable margin for each type of
     loan is as follows:

                                         ABR Loans        Eurodollar Loans
                                         ---------        ----------------
           Revolving Loans                 1.75%               2.75%
           Term A Loan                     1.75%               2.75%
           Term B Loan                     2.25%               3.25%
           Term C Loan                     2.50%               3.50%


The Term A, B, and C Loans mature on June 30, 2005, 2006 and 2007,
respectively,  and require repayments of principal in quarterly installments.


Revolving Credit Facility

Under the terms of the Revolving  Credit  Facility,  the Company had outstanding
$73,000 as of June 30, 1999 at a variable  interest rate with terms identical to
the Term A Loan.


Self-Fund Notes

Self-fund notes  represent loans made by customers to purchase leased  vehicles.
Repayment  of  these  notes is  matched  to  payments  on the  underlying  lease
including  the disposal of the  vehicles at  maturity.  Interest can be fixed or
floating,  depending on the underlying leases. The average interest rate at June
30, 1999, was 5.5%.

The  agreements  with the  Company's  lenders  include a number  of  significant
covenants that, among other things, restrict its ability to dispose of non-fleet
assets,  incur additional  indebtedness,  create liens,  prohibit the payment of
dividends, enter into certain investments or acquisitions,  repurchase or redeem
capital  stock,  engage in  mergers  or  consolidations  or  engage  in  certain
transactions  with  affiliates  and  otherwise  restrict  corporate  activities.
Certain of these  agreements  also  require  the  Company to  maintain  specific
financial  ratios. At June 30, 1999, the Company was in compliance with all such
covenants related to these agreements.


Note 10 - Guarantor and Non-Guarantor Condensed Financial Statements
- ---------------------------------------------------------------------
In connection  with the VMS  Acquisition  and as part of the financing  thereof,
Avis Rent A Car, Inc.  (the  "Parent")  issued and sold the Senior  Subordinated
Notes  (see  Note  9)  in a  transaction  exempt  from  registration  under  the
Securities Act. The Senior Subordinated Notes are general unsecured  obligations
of the  Parent,  subordinated  in right of  payment to all  existing  and future
senior  indebtedness  of the Company,  and guaranteed by certain of the Parent's
domestic  subsidiaries.   Accordingly,  the  following  condensed  consolidating
financial information presents the condensed  consolidating financial statements
as of December 31, 1998 and June 30, 1999 and for the three and six months ended
June 30,  1999 and 1998,  respectively,  of: (a);  the Parent (b) the  guarantor
subsidiaries;  (c)  the  non-guarantor  subsidiaries;  (d)  elimination  entries
necessary to consolidate  Parent with guarantor and non-guarantor  subsidiaries;
and (e) the Company on a consolidated basis.

Investments in  subsidiaries  are accounted using the equity method for purposes
of the consolidating  presentation.  The principle elimination entries eliminate
investments in  subsidiaries  and  intercompany  balances and  transactions  (in
thousands):

Separate  financial  statements  and  other  disclosures  with  respect  to  the
subsidiary  guarantors have not been made because management has determined that
such information is not material to holders of the Senior Subordinated Notes.


Note 10 - Guarantor and Non-Guarantor Condensed Financial Statements Continued
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                                                          Condensed
                                                                              Consolidating Statements of Operations
                                                                              For the Six Months Ended June 30, 1999

                                                                                              Non-                        Avis Rent
                                                          Avis Rent      Guarantor         Guarantor                     A Car, Inc.
                                                         A Car, Inc.     Subsidiaries     Subsidiaries    Eliminations  Consolidated
                                                        ---------------  --------------  ---------------  ------------  ------------
<S>                                                     <C>              <C>             <C>              <C>           <C>
Revenue                                                                  $ 1,086,437     $    117,937     $             $  1,204,374
- -------
                                                        ---------------  --------------  ---------------  ------------  ------------
Direct operating, net............................                            421,062           55,876                        476,938
Vehicle depreciation and lease charges, net......                            281,621           29,546                        311,167
Selling, general and administrative..............                            214,450           16,732                        231,182
Interest, net....................................       $     6,918           95,556            1,888                        104,362
Amortization of cost in excess of net
   assets acquired...............................                              6,255               96                          6,351
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                              6,918        1,018,944          104,138                      1,130,000
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                             (6,918)          67,493           13,799                         74,374
Equity in earnings of subsidiaries...............            46,965            9,374                           (56,339)
                                                        ---------------  --------------  ---------------  ------------  ------------
Income before provision for income taxes.........            40,047           76,867           13,799          (56,339)       74,374
Provision for income taxes.......................            (2,421)          29,902            4,425                         31,906
                                                        ---------------  --------------  ---------------  ------------  ------------
    Net income...................................       $    42,468      $    46,965     $      9,374     $    (56,339) $     42,468
                                                        ===============  ==============  ===============  ============  ============
</TABLE>



<TABLE>
<CAPTION>

                                                                                              Condensed
                                                                              Consolidating Statements of Operations
                                                                              For the Six Months Ended June 30, 1998

                                                                                              Non-                       Avis Rent
                                                          Avis Rent      Guarantor         Guarantor                     A Car, Inc.
                                                         A Car, Inc.     Subsidiaries     Subsidiaries    Eliminations  Consolidated

                                                        ---------------  --------------  ---------------  ------------  ------------
<S>                                                     <C>              <C>             <C>              <C>           <C>
Revenue                                                 $                $   975,294     $    111,376     $             $  1,086,670
- -------
                                                        ---------------  --------------  ---------------  ------------  ------------
Direct operating, net............................                            389,323           51,361                        440,684
Vehicle depreciation and lease charges, net......                            248,580           28,814                        277,394
Selling, general and administrative..............                            196,641           16,473                        213,114
Interest, net....................................             6,916           88,234            1,668                         96,818
Amortization of cost in excess of net
   assets acquired...............................                              5,449               72                          5,521
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                              6,916          928,227           98,388                      1,033,531
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                             (6,916)          47,067           12,988                         53,139
Equity in earnings of subsidiaries...............            34,253            8,473                           (42,726)
                                                        ---------------  --------------  ---------------  ------------  ------------
Income before provision for income taxes.........            27,337           55,540           12,988          (42,726)       53,139
Provision for income taxes.......................            (2,421)          21,287            4,515                         23,381
                                                        ---------------  --------------  ---------------  ------------  ------------
    Net income...................................       $    29,758      $    34,253     $      8,473     $    (42,726) $     29,758
                                                        ===============  ==============  ===============  ============  ============
</TABLE>


Note 10 - Guarantor and Non -Guarantor Condensed Financial Statements Continued
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>


                                                                                              Condensed
                                                                              Consolidating Statements of Operations
                                                                              For the Three Months Ended June 30, 1999

                                                                                              Non-                        Avis Rent
                                                          Avis Rent      Guarantor         Guarantor                     A Car, Inc.
                                                         A Car, Inc.     Subsidiaries     Subsidiaries    Eliminations  Consolidated
                                                        ---------------  --------------  ---------------  ------------  ------------
<S>                                                     <C>              <C>             <C>              <C>           <C>
Revenue                                                                  $   578,867     $     58,590     $             $    637,457
- -------
                                                        ---------------  --------------  ---------------  ------------  ------------
Direct operating, net............................                            222,716           28,057                        250,773
Vehicle depreciation and lease charges, net......                            147,379           14,386                        161,765
Selling, general and administrative..............                            111,700            8,681                        120,381
Interest, net....................................       $     3,459           49,363              995                         53,817
Amortization of cost in excess of net
   assets acquired...............................                              3,128               49                          3,177
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                              3,459          534,286           52,168                        589,913
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                             (3,459)          44,581            6,422                         47,544
Equity in earnings of subsidiaries...............            29,531            4,387                           (33,918)
                                                        ---------------  --------------  ---------------  ------------  ------------
Income before provision for income taxes.........            26,072           48,968            6,422          (33,918)       47,544
Provision for income taxes.......................            (1,210)          19,437            2,035                         20,262
                                                        ---------------  --------------  ---------------  ------------  ------------
    Net income...................................       $    27,282      $    29,531     $      4,387     $    (33,918) $     27,282
                                                        ===============  ==============  ===============  ============  ============
</TABLE>


<TABLE>
<CAPTION>

                                                                                               Condensed
                                                                              Consolidating Statements of Operations
                                                                              For the Three Months Ended June 30, 1998

                                                                                              Non-                        Avis Rent
                                                          Avis Rent      Guarantor         Guarantor                     A Car, Inc.
                                                         A Car, Inc.     Subsidiaries     Subsidiaries    Eliminations  Consolidated
                                                        ---------------  --------------  ---------------  ------------  ------------
<S>                                                     <C>              <C>             <C>              <C>           <C>
Revenue                                                 $                $   520,354     $     54,926     $             $    575,280
- -------
                                                        ---------------  --------------  ---------------  ------------  ------------
Direct operating, net............................                            204,941           25,312                        230,253
Vehicle depreciation and lease charges, net......                            129,645           14,387                        144,032
Selling, general and administrative..............                            100,557            8,409                        108,966
Interest, net....................................             3,457           44,809              884                         49,150
Amortization of cost in excess of net
   assets acquired...............................                              2,928               41                          2,969
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                              3,457          482,880           49,033                        535,370
                                                        ---------------  --------------  ---------------  ------------  ------------
                                                             (3,457)          37,474            5,893                         39,910
Equity in earnings of subsidiaries...............            24,597            4,414                           (29,011)
                                                        ---------------  --------------  ---------------  ------------  ------------
Income before provision for income taxes.........            21,140           41,888            5,893          (29,011)       39,910
Provision for income taxes.......................            (1,210)          17,291            1,479                         17,560
                                                        ---------------  --------------  ---------------  ------------  ------------
    Net income...................................       $    22,350      $    24,597     $      4,414     $    (29,011) $     22,350
                                                        ===============  ==============  ===============  ============  ============

</TABLE>


Note 10 - Guarantor and Non-Guarantor Condensed Financial Statements Continued
- ------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                                             Condensed
                                                                         Consolidating Statements of Financial Position
                                                                                         June 30, 1999

                                                                                            Non-                          Avis Rent
                                                          Avis Rent      Guarantor        Guarantor                      A Car, Inc.
                                                         A Car, Inc.     Subsidiaries   Subsidiaries     Eliminations   Consolidated
                                                        ---------------  -------------  --------------   -------------  ------------
<S>                                                    <C>               <C>            <C>              <C>            <C>
ASSETS
Cash and cash equivalents........................       $    15,359      $    67,177    $    197,834                     $   280,370
Restricted cash..................................                                            189,680                         189,680
Accounts receivable, net.........................             3,952          221,870         684,489                         910,311
Finance lease receivables........................                             43,123         297,745                         340,868
Due from affiliates, net.........................         1,404,419         (205,897)     (1,198,522)
Prepaid expenses.................................                             49,108          13,104                          62,212
Vehicles, net....................................                            (44,079)      7,707,349                       7,663,270
Property and equipment, net......................                            174,367          82,747                         257,114
Investment in subsidiaries.......................           982,919          693,948         134,020     $ (1,810,887)
Other assets.....................................             1,001           62,285          25,313                          88,599
Cost in excess of net assets
    Acquired, net................................                            518,948       1,277,255                       1,796,203
                                                        ---------------  -------------  --------------   -------------  ------------
Total assets.....................................       $ 2,407,650      $ 1,580,850    $  9,411,014     $ (1,810,887)   $11,588,627
                                                        ===============  =============  ==============   =============  ============

LIABILITIES, PREFERRED STOCK
   AND COMMON STOCKHOLDERS' EQUITY
Accounts payable.................................                        $   233,282    $    390,996                    $    624,278
Accrued liabilities, net.........................       $     1,063          327,806          23,875                         352,744
Deferred income..................................                             24,445          40,930                          65,375
Due to affiliates................................           231,550         (380,179)        228,306                          79,677
Current income tax liabilities...................                             (9,172)         59,572                          50,400
Deferred income tax liabilities..................           (13,106)         114,911          40,775                         142,580
Public liability, property damage and other
   insurance liabilities, net....................                            223,674          55,650                         279,324
Debt.............................................         1,573,000           63,164       7,380,942                       9,017,106
Preferred stock..................................                                            362,000                         362,000
Common stockholders' equity......................           615,143          982,919         827,968     $ (1,810,887)       615,143
                                                     ------------------  -------------  --------------   -------------  ------------
Total liabilities, preferred stock and
   common stockholders' equity...................       $ 2,407,650      $ 1,580,850    $  9,411,014     $ (1,810,887)  $ 11,588,627
                                                        ===============  =============  ==============   =============  ============
</TABLE>


Note 10 - Guarantor and Non-Guarantor Condensed Financial Statements Continued
- ------------------------------------------------------------------------------
<TABLE>
<CAPTION>

                                                                                               Condensed
                                                                                Consolidating Statements of Financial Position
                                                                                         December 31, 1998

                                                                                            Non-                          Avis Rent
                                                         Avis Rent A     Guarantor        Guarantor                      A Car, Inc.
                                                         A Car, Inc.     Subsidiaries   Subsidiaries     Eliminations   Consolidated
                                                        ---------------  -------------  --------------   ------------   ------------
<S>                                                     <C>              <C>            <C>              <C>             <C>    <C>
ASSETS
Cash and cash equivalents........................       $        11      $     9,776    $     19,964                     $    29,751
Restricted cash..................................                              2,000         131,284                         133,284
Accounts receivable, net.........................                            136,112         224,462                         360,574
Prepaid expenses.................................                             34,666           7,417                          42,083
Vehicles, net....................................                            (73,213)      3,238,029                       3,164,816
Property and equipment, net......................                            129,090          15,955                         145,045
Investment in subsidiaries.......................           533,274          422,146                     $   (955,420)
Other assets.....................................                             38,127           2,463                          40,590
Deferred income tax assets.......................             9,686          111,093                                         120,779
Cost in excess of net assets
    acquired, net................................                            465,321           2,819                         468,140
                                                        ---------------  -------------  --------------   --------------  -----------
Total assets.....................................       $   542,971      $ 1,275,118    $  3,642,393     $   (955,420)   $ 4,505,062
                                                        ===============  =============  ==============   ==============  ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable.................................                        $   112,220    $     86,261                     $   198,481
Accrued liabilities, net.........................       $       969          277,018          48,217                         326,204
Due to affiliates, net...........................           (80,612)         112,605          (9,700)                         22,293
Current income tax liabilities...................                             19,413           3,632                          23,045
Deferred income tax liabilities..................                                             28,504                          28,504
Public liability, property damage and other
   insurance liabilities, net....................                            218,811          50,398                         269,209
Debt.............................................                              1,777       3,012,935                       3,014,712
Stockholders' equity.............................           622,614          533,274         422,146     $   (955,420)       622,614
                                                        ===============  =============  ==============   =============   ===========
Total liabilities and stockholders' equity.......       $   542,971      $ 1,275,118    $  3,642,393     $   (955,420)   $ 4,505,062
                                                        ===============  =============  ==============   =============  ============


</TABLE>

Note 10 - Guarantor and Non-Guarantor Condensed Financial Statements Continued
- ------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                                          Condensed
                                                                            Consolidating Statements of Cash Flows
                                                                            For the Six Months Ended June 30, 1999

                                                                                              Non-                        Avis Rent
                                                          Avis Rent      Guarantor         Guarantor                     A Car, Inc.
                                                         A Car, Inc.     Subsidiaries     Subsidiaries    Eliminations  Consolidated
                                                        ---------------  --------------  ---------------  ------------  ------------
<S>                                                     <C>              <C>             <C>              <C>              <C>
Cash Flows from operating activities:
Net income.......................................       $    42,468      $    37,591     $     9,374      $   (46,965)   $   42,468
Adjustments to reconcile net income to net cash
provided by......................................
    operating activities:........................             3,856          298,413         (45,568)                       256,701
                                                        ---------------  --------------  ---------------  ------------  ------------
Net cash provided by (used in)operating
    activities.......................................        46,324          336,004         (36,194)         (46,965)      299,169
                                                        ---------------  --------------  ---------------  ------------  ------------

Cash flows form investing activities:............
Payments for vehicle additions...................                             89,213      (2,583,460)                    (2,494,247)
Vehicle deletions................................                           (259,369)      1,778,843                      1,519,474
Payments for additions to property and equipment.                            (16,761)         (1,192)                       (17,953)
Retirements of property and equipment............                              1,056              17                          1,073
Investment in subsidiaries.......................           (49,645)                                           49,645
Payment for purchase of licensees, net of cash
   acquired of $11,065...........................                            (42,503)                                       (42,503)
Payment for purchase of PHH Holdings, net of cash
   acquired of $170,568..........................        (1,330,932)                                                     (1,330,932)
                                                        ---------------  --------------  ---------------  ------------  ------------
     Net cash used in investing activities.......        (1,380,577)        (228,364)       (805,792)          49,645    (2,365,088)
                                                        ---------------  --------------  ---------------  ------------  ------------

Cash flows from financing activities:
Net increase in (repayment of) debt..............         1,573,000          (67,953)        866,950                      2,371,997
Payments for debt issuance costs.................            (1,600)             (35)                                        (1,635)
Purchase of treasury stock.......................           (57,237)                                                        (57,237)
Other............................................             3,326                                                           3,326
Cash dividends...................................                              4,866          (4,866)
                                                        ---------------  --------------  ---------------  ------------  ------------
    Net cash provided by (used in) financing
   activities....................................         1,517,489          (63,122)        862,084                      2,316,451
                                                        ---------------  --------------  ---------------  ------------  ------------

Effect of exchange rate changes on cash..........             2,680                               87           (2,680)           87
                                                        ---------------  --------------  ---------------  ------------  ------------

Net increase in cash and cash equivalents........           185,916           44,518          20,185                        250,619
Cash and cash equivalents at beginning of period.                11            9,776          19,964                         29,751
                                                        ===============  ==============  ===============  ============  ============
Cash and cash equivalents at end of  period......       $   185,927      $    54,294     $    40,149      $              $  280,370
                                                        ===============  ==============  ===============  ============  ============

</TABLE>



Note 10 - Guarantor and Non-Guarantor Condensed Financial Statements Continued
- ------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                                                            Condensed
                                                                            Consolidating Statements of Cash Flows
                                                                            For the Six Months Ended June 30, 1998
                                                                                                                          Avis Rent
                                                         Avis Rent A                           Non-                      A Car, Inc.
                                                          Car, Inc.       Guarantor         Guarantor     Eliminations  Consolidated
                                                        ---------------   --------------  --------------  ------------  ------------
<S>                                                     <C>                <C>            <C>               <C>    <C>    <C>
Cash Flows from operating activities:
Net income.......................................       $    29,758       $    25,778     $     8,473      $   (34,251)  $   29,758
Adjustments to reconcile net income to net cash
provided by......................................
    operating activities:........................          (156,701)          276,735           8,867                       128,901
                                                        ---------------   --------------  --------------  -------------  -----------
    Net cash provided by (used in) operating activities    (126,943)          302,513          17,340          (34,251)     158,659
                                                        ---------------   --------------  --------------  -------------  -----------

Cash flows form investing activities:............
Payments for vehicle additions...................                              70,072      (1,989,727)                   (1,919,655)
Vehicle deletions................................                             (84,739)      1,467,327                     1,382,588
Payments for additions to property and equipment.                             (19,874)         (1,214)                      (21,088)
Retirements of property and equipment............                               2,365             189                         2,554
Investment in subsidiaries.......................           (31,126)                                            31,126
Payment for purchase of  licensees...............                            (222,506)         (9,969)                     (232,475)
                                                        ---------------   --------------  --------------  -------------  -----------
     Net cash used in investing activities.......           (31,126)         (254,682)       (533,394)          31,126     (788,076)
                                                        ---------------   --------------  --------------  -------------  -----------

Cash flows from financing activities:
Net increase in debt.............................                            (54,507)        510,573                        456,066
Payments for debt issuance costs.................                             (3,832)                                        (3,832)
Proceeds from  public offering...................           161,194                                                         161,194
                                                        ---------------  --------------  --------------  --------------  -----------
    Net cash provided by (used in) financing
   activities....................................           161,194          (58,339)        510,573                        613,428
                                                        ---------------  --------------  --------------  --------------  -----------

Effect of exchange rate changes on cash..........            (3,125)                            (428)           3,125          (428)
                                                        ---------------  --------------  --------------  --------------  -----------

Net decrease in cash and cash equivalents........                            (10,508)         (5,909)                       (16,417)
Cash and cash equivalents at beginning of period.                11           27,199          17,689                         44,899
                                                        ===============  ==============  ==============  ==============  ===========
Cash and cash equivalents at end of  period......       $        11      $    16,691     $    11,780      $         -    $   28,482
                                                        ===============  ==============  ==============  ==============  ===========
</TABLE>




ITEM  2:          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS
                                               (Unaudited)

General Overview

The Company conducts vehicle rental operations through wholly-owned subsidiaries
in the United States,  Canada, Puerto Rico, the U.S. Virgin Islands,  Argentina,
Australia  and New  Zealand.  Revenue is derived  principally  from  charges for
vehicle  rentals  and,  to a lesser  extent,  the sale of loss  damage  waivers,
liability insurance and other products and services.

The  results of  operations  discussion  and  analysis  below do not include the
results of  operations  of VMS which the Company  acquired on June 30, 1999 (see
Note 4 - to the condensed  consolidated  financial statements included in Item 1
above).


Three Months Ended June 30, 1999 Compared to Three Months Ended June 30, 1998

The following table sets forth for the periods  indicated,  certain items in the
Company's condensed consolidated statement of operations (dollars in thousands):

<TABLE>
<CAPTION>


                                                Three Months Ended                Three Months Ended
                                                   June 30, 1999                    June 30, 1998
                                           ------------------------------   --------------------------------
                                                            Percentage                         Percentage
                                                            of Revenue                         of Revenue
                                           --------------- --------------   ------------------ -------------
<S>                                        <C>            <C>               <C>                 <C>

Revenue...............................     $   637,457         100.0%           $   575,280        100.0%
                                           --------------- --------------   ------------------ -------------
     Directoperating..................         250,773          39.3                230,253         40.0
     Vehicle depreciation and
       lease charges, net.............         161,765          25.4                144,032         25.0
     Selling, general and
       administrative.................         120,381          18.9                108,966         18.9

     Interest, net....................          53,817           8.4                 49,150          8.6

     Amortization of cost in excess
       of  net assets acquired........           3,177           0.5                  2,969          0.5
                                           --------------- --------------   ------------------ -------------
                                               589,913          92.5                535,370         93.0
                                           --------------- --------------   ------------------ -------------
Income before provision for
   income taxes.......................          47,544           7.5                 39,910          7.0
Provision for income taxes............          20,262           3.2                 17,560          3.1
                                           =============== ==============   ================== =============
Net income............................     $    27,282           4.3%           $    22,350          3.9%
                                           =============== ==============   ================== =============
</TABLE>


Revenue

Revenue increased 10.8%, from $575.3 million to $637.5 million,  compared to the
same period in 1998.  The increase in revenue is due primarily to overall market
demand (9.3%) and the acquisition of the Hayes Leasing  Company,  Inc. on May 1,
1998 (1.5%).  The revenue  increase  reflected an 8.2% increase in the number of
rental transactions and a 2.4% increase in revenue per rental transaction.

Costs and Expenses

Total costs and expenses increased 10.2%, from $535.4 million to $589.9 million,
compared to the same period in 1998. Direct operating  expenses  increased 8.9%,
from $230.3 million to $250.8 million, compared to the same period in 1998. As a
percentage of revenue,  direct operating expenses declined to 39.3%, from 40.0 %
for the  corresponding  period  in 1998.  Operating  efficiencies  were  derived
primarily  from lower  vehicle  insurance  costs  (0.8% of  revenue),  and lower
airport  commissions  (0.8% of revenue).  These were partially  offset by higher
computer services costs (0.5% of revenue) and higher compensation costs (0.3% of
revenue).



<PAGE>



Vehicle  depreciation and lease charges  increased 12.3%, from $144.0 million to
$161.8 million, compared to the same period in 1998. As a percentage of revenue,
vehicle  depreciation  and lease  charges were 25.4% of revenue,  as compared to
25.0% of revenue for the  corresponding  period in 1998. The change  reflected a
9.4% increase in the average  rental fleet  combined with a higher  monthly cost
per vehicle.

Selling,  general  and  administrative  expenses  increased  10.5%,  from $109.0
million to $120.4 million, compared to the same period in 1998. The increase was
due to higher  reservation  costs,  higher  royalty fees, and higher general and
administrative expenses.

Interest expense  increased 9.5%, from $49.2 million to $53.8 million,  compared
to the same  period in 1998,  due to higher  borrowings  required to finance the
growth of the rental fleet, partially offset by lower average interest rates.

The  provision  for  income  taxes  for the three  months  ended  June 30,  1999
increased  15.4%,  from $17.6  million to $20.3  million,  compared  to the same
period in 1998. The effective income tax rate was 42.6%, down from 44.0% for the
corresponding  period  in 1998.  The  effective  tax rate  reflects  differences
between foreign income tax rates and the U.S. federal statutory income tax rate,
taxes on the repatriation of foreign earnings,  and foreign withholding taxes on
dividends paid to the Company.

Net income increased 22.1%, from $22.4 million to $27.3 million, compared to the
same period in 1998. The increase  reflects higher revenue,  decreased costs and
expenses as a percentage of revenue and a lower effective income tax rate.

Six Months Ended June 30, 1999 Compared to Six Months Ended June 30, 1998

The following table sets forth for the periods  indicated,  certain items in the
Company's condensed consolidated statement of operations (dollars in thousands):


<TABLE>
<CAPTION>

                                                 Six Months Ended                  Six Months Ended
                                                   June 30, 1999                    June 30, 1998
                                           ------------------------------   --------------------------------
                                                            Percentage                         Percentage
                                                            of Revenue                         of Revenue
                                           --------------- --------------   ------------------ -------------
<S>                                        <C>             <C>              <C>                <C>
Revenue..............................        $1,204,374         100.0%          $ 1,086,670         100.0%
                                           --------------- --------------   ------------------ -------------
Costs and expenses:
     Direct operating.................          476,938          39.6               440,684          40.6

     Vehicle depreciation and
       lease charges, net.............          311,167          25.8               277,394          25.5

     Selling, general and
       administrative................           231,182          19.2               213,114          19.6
     Interest, net....................          104,362           8.7                96,818           8.9
     Amortization of cost in
       excess of net assets acquired              6,351           0.5                 5,521           0.5
                                           --------------- --------------   ------------------ -------------
                                              1,130,000          93.8             1,033,531          95.1
                                           --------------- --------------   ------------------ -------------
Income before provision for
       income taxes...................           74,374          6.2                 53,139           4.9

Provision for income taxes............           31,906           2.7                23,381           2.2
                                           =============== ==============   ================== =============
Net income............................       $   42,468           3.5%          $   29,758            2.7%
                                           =============== ==============   ================== =============
</TABLE>

Revenue

Revenue increased 10.8%, from $1,086.7 million to $1,204.4 million,  compared to
the same period in 1998.  The  increase in revenue is due  primarily  to overall
market demand (8.1%) and the acquisition of the Hayes Leasing  Company,  Inc. on
May 1, 1998 (2.7%). The revenue increase reflected a 9.5% increase in the number
of rental transactions and a 1.2% increase in revenue per rental transactions.


<PAGE>


Costs and Expenses

Total costs and  expenses  increased  9.3%,  from  $1,033.5  million to $1,130.0
million,  compared  to the  same  period  in  1998.  Direct  operating  expenses
increased  8.2%,  from $440.7  million to $476.9  million,  compared to the same
period in 1998. As a percentage of revenue,  direct operating  expenses declined
to 39.6%,  from 40.6% for the  corresponding  period in 1998.  Direct  operating
expense  included a one-time  $7.5 million  credit (0.6% of revenue),  resulting
from  the  curtailment  of  the  Company's  Deferred  Benefit  Plan.   Operating
efficiencies  were derived primarily from lower vehicle insurance costs (0.4% of
revenue),  and lower airport  commissions  (0.9% of revenue) and were  partially
offset by higher  compensation  costs  (0.5% of  revenue),  and higher  computer
services costs (0.4% of revenues).

Vehicle  depreciation and lease charges  increased 12.1%, from $277.4 million to
$311.2 million, compared to the same period in 1998. As a percentage of revenue,
vehicle  depreciation  and lease  charges were 25.8% of revenue,  as compared to
25.5% of revenue for the  corresponding  period in 1998. The change  reflected a
9.6% increase in the average  rental fleet  combined with a higher  monthly cost
per vehicle.

Selling, general and administrative expenses increased 8.5%, from $213.1 million
to $231.2 million,  compared to the same period in 1998. The increase was due to
higher reservation costs, higher general and administrative expenses, and higher
royalty fees.

Interest expense increased 7.8%, from $96.8 million to $104.4 million,  compared
to the same  period in 1998,  due to higher  borrowings  required to finance the
growth of the rental fleet, partially offset by lower average interest rates.

The provision for income taxes for the six months ended June 30, 1999, increased
to $31.9 million,  from $23.4 million for the same period in 1998. The effective
income tax rate was 42.9%, down from 44.0% for the corresponding period in 1998.
The effective tax rate reflects differences between foreign income tax rates and
the U.S. federal statutory income tax rate, taxes on the repatriation of foreign
earnings, and foreign withholding taxes on dividends paid to the Company.

Net income increased 42.7%, from $29.8 million to $42.5 million, compared to the
same period in 1998. The increase  reflects higher revenue,  decreased costs and
expenses as a percentage of revenue and a lower effective income tax rate.

Liquidity and Capital Resources

The Company's operations are expected to be funded by cash provided by operating
activities  and by  financing  arrangements  maintained  by the  Company  in the
markets in which it operates. The Company's primary use of funds will be for the
acquisition  of new vehicles and the repayment of acquisition  indebitness.  For
the six  months  ended  June 30 1999,  pro  forma for the VMS  Acquisition,  the
Company's  expenditures  for new  vehicles  would have been  approximately  $4.9
billion and  proceeds  from the  disposition  of used  vehicles  would have been
approximately  $3.2  billion.   For  1999,   management  expects  the  Company's
expenditures  for new vehicles  (net of proceeds  from the  disposition  of used
vehicles) to be higher than in 1998.  Since the late  1980's,  Avis has acquired
vehicles related to its car rental operations  primarily  pursuant to Repurchase
Programs.  Repurchase  prices under the Repurchase  Programs are based on either
(1) a specified  percentage of original vehicle cost determined by the month the
vehicle is returned to the manufacturer or (2) the original  capitalization cost
less a set daily depreciation  amount.  These Repurchase Programs limit residual
risk with  respect  to  vehicles  purchased  under the  programs.  This  enables
management  to  better  estimate   depreciation  expense  in  advance.  VMS  has
historically  not  participated  in Repurchase  Programs and management does not
expect to do so in the future. Generally,  customers with open-end leases, which
make up approximately  85% of VMS' lease portfolio,  bear the residual risk with
respect to their vehicles, whereas with respect to closed-end leases, which made
up approximately 15% of VMS' lease portfolio, VMS bears such residual risk. Avis
and VMS have  established  methods for disposition of used vehicles that are not
covered by Repurchase Programs.

Historically,  Avis' financing  requirements for vehicles have typically reached
an annual peak during the second and third  calendar  quarters,  as fleet levels
build in response to increased rental demand during that period. The typical low
point for cash requirements  occurs during the end of the fourth quarter and the
beginning  of the first  quarter,  coinciding  with lower  levels of vehicle and
rental  demand.  Management  expects that this pattern  will  continue  with the
addition of VMS,  whose cash  requirements  have  historically  been  relatively
consistent over the course of a given year.

Management  expects  that cash flows from  operations  and funds from  available
credit  facilities  will be sufficient to meet the  Company's  anticipated  cash
requirements for operating  purposes for the next twelve months. Customer
receivables  also provide  liquidity with  approximately  10 days of daily sales
outstanding.

Pro  forma  for the  VMS  Acquisition,  the  Company  would  have  made  capital
investments for property  improvements totaling $49.4 million for the six months
ended June 30 1999, and $60.8 million for the six months ended June 30, 1998.

Management has an interest rate management  policy,  including a target mix for
average  fixed rate and floating  rate  indebtedness  on a  consolidated  basis.
However, an increase in interest rates may have a material adverse impact on the
Company's profitability.

Borrowings for the Company's  international  operations  consist mainly of loans
obtained from local and  international  banks. All borrowings for  international
operations  are  in the  local  currencies  of  the  countries  in  which  those
operations are conducted.  The Company will guarantee only the borrowings of its
subsidiary  in  Argentina.  At June 30, 1999,  the total debt for the  Company's
international operations  is  approximately  $900 million.  The  impact  on  the
Company's   liquidity  and   financial   condition  due  to  the  exchange  rate
fluctuations of the Company's foreign operations is not expected to be material.

Avis Rent A Car, Inc. is party to a credit agreement (the "New Credit Facility")
which  provides  for up to  $1.35  billion  of  borrowings  in the form of (1) A
Revolving  Credit Facility in the amount of up to $350.0  million,  (2) a $250.0
million Term A Loan,  (3) a $375.0  million Term B Loan and (4) a $375.0 million
Term C Loan. Upon consummation of the VMS Acquisition,  Avis borrowed as of June
30, 1999,  the full $1.0 billion  under the Term A Loan,  Term B Loan and Term C
Loan and $73.0 million under the Revolving Credit Facility.  The loans under the
New Credit  Facility  bear  interest at variable  rates at fixed  margin,  above
either The Chase Manhattan Bank's  alternative base rate or the Eurodollar rate.
The New Credit Facility is guaranteed by each U.S subsidiary of Avis Rent A Car,
Inc.,  but excluding  any  insurance  subsidiaries,  banking  subsidiaries,  and
securitization  or other vehicle financing  subsidiaries.  All borrowings by the
Company under the New Credit Facility are secured by a first-priority  perfected
lien on substantially  all of the tangible and intangible  assets of the Company
and each guarantor  under the New Credit Facility  excluding  assets that secure
the ABS  Facilities,  and by a pledge of all the  capital  stock of each of Avis
Rent A Car, Inc.'s U.S.  subsidiaries  and 65% of the capital stock of its first
tier non-U.S. subsidiaries.

The Senior  Subordinated  Notes (the "Notes")  will mature in 2009.  Avis Rent A
Car,  Inc.'s  obligation  under the Notes are subordinate and junior in right of
payment in all existing and future senior indebtedness of the Company, including
all indebtedness  under the New Credit Facility.  The obligations of the Company
under the Notes and the Indenture  will be  guaranteed on a senior  subordinated
basis  by each of the  Company's  U.S.  subsidiaries,  other  than  its  banking
subsidiaries,  insurance  subsidiaries  and  securitization  and  other  vehicle
financing  subsidiaries  which have not guaranteed  senior  indebtedness  of the
Company.  The New Credit Facility and the Indenture  contain numerous  financing
and operating  covenants that limit the  discretion of the Company's  management
with respect to certain  business  matters.  These covenants  place  significant
restrictions  on, among other things,  the ability of the Company and certain of
its  subsidiaries  to incur  additional  indebtedness,  pay  dividends and other
distributions,   prepay  subordinated   indebtedness,   create  liens  or  other
encumbrances,   make  capital   expenditures,   make  certain   investments   or
acquisitions,  engage in certain transactions with affiliates, sell or otherwise
dispose of assets and merge with other entities and otherwise restrict corporate
activities.  The New Credit Facility and the Indenture  contain customary events
of default.

The Avis ABS Facility

Avis,  which  comprises  all of the  operations  of the  company  other than VMS
related operations,  has a domestic integrated financing program that as of June
30, 1999 provides for up to $3.75  billion in financing for vehicles  covered by
Repurchase  Programs,  with up to 25% of the Avis  ABS  Facility  available  for
vehicles not covered by Repurchase Programs.  The Avis ABS Facility provides for
the issuance of up to $1.5 billion of asset backed  variable  funding notes (the
"Variable  Funding Notes") and $2.25 billion of  asset-backed  medium term notes
are  outstanding  under the Avis ABS Facility  (the "Medium  Term  Notes").  The
Variable  Funding  Notes and the Medium  Term Notes are  indirectly  secured by,
among other things,  a first  priority  security  interest in Avis's fleet.  The
Variable  Funding  Notes  support the issuance by a special  purpose  company of
commercial  paper notes that are rated A-1 by Standard & Poor's Ratings Services
("S&P") and P-1 by Moody's Investors Service, Inc. ("Moody's").  The Medium Term
Notes are  guaranteed  under a surety  bond  issued by MBIA and as a result  are
rated AAA by S&P and Aaa by Moody's.  At June 30, 1999,  Avis had  approximately
$3.7 billion of debt outstanding under the Avis ABS Facility.  At June 30, 1999,
Avis had  approximately  $34 million of additional  credit available for vehicle
purchases.

Based on current  market  conditions  and Avis' current  banking  relationships,
management  expects to fund  maturities  of the Medium Term Notes  either by the
issuance of new medium term notes or an  increase in the  outstanding  principal
amount of the Variable Funding Notes depending on market  conditions at the time
the Medium Term Notes mature. However,  management cannot be sure that this will
occur.

The Interim VMS ABS Facility

VMS  currently  has an interim  $3.6  billion  vehicle  financing  program  (the
"Interim VMS ABS Facility"  and,  together with the Avis ABS Facility,  the "ABS
Facilities")  supported  by leases and  vehicles  owned by VMS and to  initially
consist  of (1) up to  $2.5  billion  of  variable  funding  asset-backed  notes
supported by U.S.  leases and vehicles,  (2) up to $236 million of  asset-backed
preferred  membership interests supported by U.S. leases and vehicles and (3) an
advance  of up to $829  million  under an  asset-backed  facility  to PHH United
Kingdom  guaranteed by various PHH United Kingdom  entities and supported by all
of the assets of such  entities,  each of which will be placed  with one or more
multi-seller  commercial  paper  conduits.  The Company intends to refinance the
Interim VMS ABS  Facility  through the  issuance of  medium-term  notes and bank
conduits.

Seasonality

The Company's car rental business is seasonal, with decreased travel in winter
months and heightened activity in spring and summer.  To accomodate increased
demand, the Company increases its available fleet during the second and third
quarters.  Since VMS' business is generally not seasonal, these patterns of
seasonality are expected to continue. Certain  of the  Company's  operating
expenses  are fixed and cannot be reducedduring periods of decreased rental
demand. In certain  geographic  markets,  theimpact of seasonality has been
reduced by emphasizing leisure or business travelin the off-peak season.

Recent Accounting Standards

A recent pronouncement of the Financial Accounting Standards Board which are not
required  to be adopted at this  date,  is  Statement  of  Financial  Accounting
Standards ("SFAS") No. 133 - "Accounting for Derivative  Instruments and Hedging
Activities",  ("SFAS 133") which is  effective  for the  Company's  consolidated
financial statements for the year ending December 31, 2001. SFAS 133 establishes
accounting and reporting standards for derivative instruments, including certain
derivative  instruments  embedded in other contracts and for hedging activities.
It  requires  that an entity  recognize  all  derivatives  as  either  assets or
liabilities in the statement of financial  position at fair value.  The adoption
of  SFAS  133  is not  expected  to  have a  material  effect  on the  Company's
consolidated financial statements.

Year 2000 Readiness Disclosure

Many currently  installed  computer  systems and software  products are coded to
accept only two-digit entries in the date code field and cannot distinguish 21st
century dates from 20th century dates. Consequently, these software and computer
systems  need to be  either  reprogrammed,  upgraded  or  replaced  in  order to
properly function when Year 2000 arrives.

The  Company's  state of  readiness,  contingency  plans,  Year  2000  costs and
possible consequences from Year 2000 problems are as follows:

(i)  State of Readiness
     The Company has implemented a  comprehensive  plan to address the Year 2000
     requirements in its mission critical systems.  Mission critical systems are
     those whose failure poses a risk of disruption to the Company's  ability to
     provide  vehicle  reservations,  rental  services  and  vehicle  management
     services. The Company's  comprehensive plan includes (i) the identification
     of all mission  critical  systems and the  inventory  of all  hardware  and
     software  affected  by the Year  2000;  (ii)  assessment  of these  systems
     including prioritization;  (iii) modification, upgrading and replacement of
     the affected systems; and (iv) testing of the systems. The Company is using
     both internal and external  sources to implement its plan.  The Company has
     completed the  remediation of its mission  critical  systems  including the
     modification,  upgrading  and  replacement  of the  affected  systems.  The
     Company has  completed  the testing of  substantially  all of these mission
     critical  systems.  The Company  currently  believes  its mission  critical
     systems will be Year 2000 compliant by the end of the summer of 1999.

     Much of the Company's technology,  including technology associated with its
     mission critical systems,  is purchased from third parties.  The Company is
     dependent  on those third  parties to assess the impact of Year 2000 on the
     technology they have supplied and to take any necessary  corrective action.
     The  Company  is  monitoring  the  progress  of  these  third  parties  and
     conducting  tests to determine  whether they have  accurately  assessed the
     problem and taken corrective action.

(ii) Contingency Plans
     Based upon the progress of its comprehensive plan, the Company expects that
     it will not  experience a disruption  of its  operations as a result of the
     change to the Year 2000. However,  there can be no assurance that the third
     parties who have supplied technology used in the Company's mission critical
     systems will be successful in taking  corrective action in a timely manner.
     The Company is  developing  contingency  plans with  respect to certain key
     technology  used in its mission  critical  systems,  which are  intended to
     enable the Company to continue to operate.  The  contingency  plans include
     performing  certain  processes  manually;  repairing  systems and  changing
     suppliers  if  necessary,  although  there can be no  assurance  that these
     contingency  plans  will  successfully  avoid  service  disruption  in  the
     reservation and rental of vehicles.  The Company believes,  that due to the
     widespread nature of potential Year 2000 issues,  the contingency  planning
     process is ongoing, which will require further modifications as the Company
     obtains additional information regarding (1) the Company's internal systems
     and equipment  during the  remediation  and testing phases of its Year 2000
     comprehensive  plan;  and  (2)  the  status  of  third  parties  Year  2000
     readiness.

(iii) Year 2000 Costs
     Total costs of hardware and software  remediation  are expected to be $26.2
     million  including  $2.7  million  related to VMS.  Costs of  hardware  and
     software  remediation were approximately $3.0 million in 1997, $8.4 million
     in 1998 and are  estimated to be  approximately  $12.8  million in 1999 and
     $2.0  million in 2000.  Costs of hardware  and  software  remediation  were
     approximately  $5.2 million for the six months  ended June 30, 1999.  These
     estimates  include the costs of certain  equipment  and  software for which
     planned  replacement  was  accelerated  due to Year 2000  requirements.  In
     addition, they reflected the cost of redeploying certain internal resources
     to address the Year 2000  requirements.  This  estimate  assumes that third
     party suppliers have  accurately  assessed the compliance of their products
     and  that  they  will  successfully  correct  the  issue  in  non-compliant
     products.  Because of the  complexity  of  correcting  the Year 2000 issue,
     actual costs may vary from these estimates.  The Company expects to finance
     these costs  through  internally  generated  cash flow and existing  credit
     facilities.

(iv) Possible Consequences from Year 2000 Problems
     The  Company  believes  that  completed  and  planned   modifications   and
     conversions of its internal  systems and equipment will allow it to be Year
     2000 compliant in a timely manner. There can be no assurance, however, that
     the  Company's  internal  systems or equipment or those of third parties on
     which the Company  relies will be Year 2000 compliant in a timely manner or
     that the Company's or third  parties'  contingency  plans will mitigate the
     effects of any  non-compliance.  The failure of the systems or equipment of
     the  Company or third  parties  (which  the  Company  believes  is the most
     reasonably likely worst case scenario) could effect vehicle reservation and
     rental operations and could have a material adverse effect on the Company's
     business or consolidated financial statements.

Forward Looking Information

Certain  matters  discussed  in this  report that are not  historical  facts are
forward-looking  statements that are made pursuant to the safe harbor provisions
of  the  Private  Securities  Litigation  Reform  Act of  1995.  Forward-looking
statements  involve risks and uncertainties  including the impact of competitive
products and pricing, changing market conditions, the ability of the Company and
its vendors to complete the necessary  actions to achieve a Year 2000 conversion
for its computer systems and  applications,  and other risks which were detailed
from  time to time in the  Company's  publicly-filed  documents,  including  its
Annual  Report on Form 10-K for the  period  ended  December  31,  1998.  Actual
results  may differ  materially  from  those  projected.  These  forward-looking
statements represent the Company's judgement as of the date of this report.



<PAGE>


ITEM 3: QUANTATIVE AND QUALITATIVE FINANCIAL DISCLOSURES ABOUT MARKET RISKS

Quantitative and Qualitative Financial Disclosures About Market Risk

The  Company  has  derivative  financial  instruments  at June 30, 1999 that are
sensitive  to  changes  in  interest  rates on its debt  obligations  and on its
interest  rate swap  agreements.  There  have been no  material  changes  to the
Company's derivative financial instruments for the quarter ended June 30, 1999.
However, in connection with the VMS Acquisition and in order to reduce the risks
from interest rate fluctuations, the Company has entered into a domestic 10 year
interest rate cap agreement and a foreign five year agreement on notional
amounts of US $526,361,951 and LBS Sterling 436,134,125, respectively.
The agreements limit the domestic and foreign interest rate exposure to 5.675%
and 6.50% respectively.


<PAGE>


                                   Signatures


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

                              Avis Rent A Car, Inc.
                              ---------------------
                                  (Registrant)





Dated:   August 15, 1999                               By:  /s/ Kevin M. Sheehan
                                             -----------------------------------
                                               President-Corporate and Business
                                            Affairs and Chief Financial Officer
                                                   (principal financial officer)




Dated:   August 15, 1999                             By:  /s/ Timothy M. Shanley
                                             -----------------------------------
                                                   Vice President and Controller
                                                  (principal accounting officer)






<PAGE>






                           Part II. Other Information

ITEM: 6(a)    EXHIBITS

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


Exhibits  filed with Form 10-Q for the  quarter  ended  June 30,  1999 under the
Securities Exchange Act of 1934.

                              AVIS RENT A CAR, INC.

                         Commission file number 1-13315


                                  EXHIBIT INDEX


Exhibit
  No.                     Description                              Page No.


  27                      Financial Data Schedule for
                          the Six months ended June 30, 1999         28








ITEM: 6(b)    REPORT ON FORM 8-K


On May 25, 1999,  the Company  filed a Form 8-K,  which  included a News Release
announcing  that Avis Rent A Car,  Inc.  had signed an  agreement  with  Cendant
Corporation to acquire PHH and Wright Express  vehicle  management and fuel card
businesses for $1.8 billion. The transaction was funded through a combination of
debt  and  preferred  stock  consisting  of  approximately  $1  billion  in bank
facilities,  $500 million of high yield securities and $360 million in preferred
stock.





<TABLE> <S> <C>


<ARTICLE>                     5


<S>                                                <C>
<PERIOD-TYPE>                                    6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                         280,370
<SECURITIES>                                         0
<RECEIVABLES>                                  914,265
<ALLOWANCES>                                    (3,954)
<INVENTORY>                                  7,663,270
<CURRENT-ASSETS>                                     0
<PP&E>                                         288,709
<DEPRECIATION>                                 (31,595)
<TOTAL-ASSETS>                              11,588,627
<CURRENT-LIABILITIES>                                0
<BONDS>                                      9,017,106
                                0
                                    362,000
<COMMON>                                           359
<OTHER-SE>                                     614,784
<TOTAL-LIABILITY-AND-EQUITY>                11,588,627
<SALES>                                      1,204,374
<TOTAL-REVENUES>                             1,204,374
<CGS>                                                0
<TOTAL-COSTS>                                1,017,663
<OTHER-EXPENSES>                                 6,351
<LOSS-PROVISION>                                 1,624
<INTEREST-EXPENSE>                             104,362
<INCOME-PRETAX>                                 74,374
<INCOME-TAX>                                    31,906
<INCOME-CONTINUING>                             42,468
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    42,468
<EPS-BASIC>                                     1.35
<EPS-DILUTED>                                     1.31



</TABLE>


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