DOLLAR THRIFTY AUTOMOTIVE GROUP INC
10-K, 1999-03-19
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: BIG FLOWER HOLDINGS INC/, 8-K/A, 1999-03-19
Next: CAPITAL AUTOMOTIVE REIT, DEF 14A, 1999-03-19





                                      
<PAGE>

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

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                              --------------------

                                    FORM 10-K

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

For the fiscal year ended December 31, 1998
                                       OR

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

For the transition period from ___________ to ________________

                         Commission file number 1-13647
                              --------------------

                      DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                             73-1356520
(State or other jurisdiction of                              (I.R.S. Employer
 incorporation or organization)                             Identification No.)

                  5330 East 31st Street, Tulsa, Oklahoma 74135
              (Address of principal executive offices and zip code)

       Registrant's telephone number, including area code: (918) 660-7700

           Securities registered pursuant to Section 12(b) of the Act:

  Title of each class:                Name of each exchange on which registered:
  -------------------                 ----------------------------------------- 

Common Stock, $.01 par value                   New York Stock Exchange

        Securities registered pursuant to Section 12(g) of the Act: None

      Indicate by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days: Yes X   No __

      Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K: [ ]

      The aggregate market value of the voting and non-voting common equity held
by non-affiliates of the registrant as of March 1, 1999 was $192,975,696.

      The number of shares  outstanding of the  registrant's  Common Stock as of
March 1, 1999 was 24,125,941.

                       DOCUMENTS INCORPORATED BY REFERENCE

      Portions  of the  definitive  Proxy  Statement  for the Annual  Meeting of
Stockholders  to be held on May 27, 1999, are  incorporated by reference in Part
III.

- --------------------------------------------------------------------------------
                                       
<PAGE>
                                       2





                      DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
                                    FORM 10-K


                                    CONTENTS
                                                                            Page
PART I                                                                      ----
                                                                             
       ITEM 1.    BUSINESS.....................................................4

       ITEM 2.    PROPERTIES..................................................21

       ITEM 3.    LEGAL PROCEEDINGS...........................................21

       ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.........21

PART II

       ITEM 5.    MARKET FOR REGISTRANT'S COMMON EQUITY
                  AND RELATED STOCKHOLDER MATTERS.............................22

       ITEM 6.    SELECTED FINANCIAL DATA.....................................23

       ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                  CONDITION AND RESULTS OF OPERATIONS.........................25

       ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES
                  ABOUT MARKET RISK...........................................34

       ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.................35

       ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                  ON ACCOUNTING AND FINANCIAL DISCLOSURE......................60

PART III

       ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.........60

       ITEM 11.    EXECUTIVE COMPENSATION.....................................60

       ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                   OWNERS AND MANAGEMENT......................................60

       ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.............60


                                       
<PAGE>
                                       3



PART IV

       ITEM 14.    EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
                   REPORTS ON FORM 8-K........................................60

SIGNATURES....................................................................65

INDEX TO EXHIBITS.............................................................66


                  FACTORS AFFECTING FORWARD LOOKING STATEMENTS

      Some of the statements contained herein under "Business" and "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  may
constitute   forward-looking  statements  within  the  meaning  of  the  Private
Securities  Litigation  Reform Act of 1995.  Although Dollar Thrifty  Automotive
Group,  Inc.  believes such  forward-looking  statements are based on reasonable
assumptions,  such  statements  are not  guarantees  of future  performance  and
certain   factors  could  cause  results  to  differ   materially  from  current
expectations.  These factors  include:  economic and  competitive  conditions in
markets and  countries  where our  customers  reside and where our companies and
their franchisees  operate;  changes in capital  availability or cost; costs and
other terms related to the  acquisition  and  disposition  of  automobiles;  the
ability of Dollar Thrifty  Automotive Group, Inc. and its third party providers,
vendors,  suppliers and independent  franchisees to adequately  address the Year
2000 issue; and certain regulatory and environmental matters. Should one or more
of these risks or uncertainties, among others, materialize, actual results could
vary materially from those estimated,  anticipated or projected.  Dollar Thrifty
Automotive   Group,   Inc.   undertakes   no  obligation  to  update  or  revise
forward-looking  statements to reflect  changed  assumptions,  the occurrence of
unanticipated events or changes to future operating results over time.


                                       
<PAGE>
                                       4


                                     PART I
                                     ------

ITEM 1.     BUSINESS

COMPANY OVERVIEW

      Dollar  Thrifty  Automotive  Group,  Inc.,  a  Delaware  corporation  (the
"Company"),  owns two vehicle rental companies,  Dollar Rent A Car Systems, Inc.
("Dollar"),  and Thrifty Rent-A-Car System, Inc. Thrifty Rent-A-Car System, Inc.
is an indirect  subsidiary of the Company as it is a wholly owned  subsidiary of
Thrifty,  Inc. (Thrifty,  Inc.,  Thrifty  Rent-A-Car System,  Inc. and all their
respective  subsidiaries  are  individually  or  collectively,  as  the  context
requires,  referred to  hereafter  as  "Thrifty").  Dollar and Thrifty and their
independent  franchisees  operate the Dollar and Thrifty vehicle rental systems.
The Dollar and Thrifty brands represent a value-priced  rental vehicle generally
appealing to leisure  customers and tourists,  including foreign tourists and to
small businesses and independent  business  travelers.  As of December 31, 1998,
Dollar and Thrifty had 902  locations  in the United  States and Canada of which
139 were  company-owned  stores and 763 were locations  operated by franchisees.
While Dollar and Thrifty have franchisees in countries outside the United States
and Canada, revenues from these franchisees have not been material to results of
operations of the Company and its consolidated subsidiaries  (collectively,  the
"Group").  Dollar's gross  revenues  comprise  approximately  73% of the Group's
revenues with Thrifty contributing the remaining 27% of revenues.

      The businesses of Dollar and Thrifty complement each other,  although they
have different  approaches to the vehicle  rental market.  In the United States,
Dollar's main focus is operating company-owned stores located at major airports,
and it derives  substantial  revenues  from tour and  leisure  rentals.  Thrifty
operates almost  exclusively  through  franchisees  serving both the airport and
local  markets.  Dollar  derives a majority of its U.S.  revenues from providing
rental vehicles and services directly to rental customers, while Thrifty derives
its revenues  primarily from  franchising  fees and services  including  vehicle
leasing.  Thrifty's U.S. franchisees provide vehicles and services to the rental
customer  except in two cities  where  Thrifty  operates  company-owned  stores.
Dollar incurs the costs of operating its  company-owned  stores and its revenues
are directly affected by changes in rental demand. As Thrifty operates primarily
through  franchisees,  it does not incur the costs of operating  the  franchised
locations and does not generally deal directly with rental customers. Therefore,
changes in levels of  customer  demand  tend to affect  Thrifty's  results  less
quickly  than those of Dollar.  See Note 14 of Notes to  Consolidated  Financial
Statements for business segment information.

      The Company was  incorporated  on November 4, 1997. It is the successor to
Pentastar  Transportation  Group,  Inc.  which was formed in 1989 to acquire and
operate  the rental  car  subsidiaries  of  Chrysler  Corporation,  now known as
DaimlerChrysler Corporation ("DaimlerChrysler"). Dollar was incorporated in 1965
and Thrifty was incorporated in 1950.  Thrifty is an indirect  subsidiary of the
Company. Thrifty, Inc., which was formed in December 1998, directly owns Thrifty
and Thrifty Car Sales,  Inc., which  principally  franchises used vehicle sales.
The Company sold its wholly owned subsidiary, Snappy Car Rental, Inc. ("Snappy")
in 1994.

      On December 23, 1997, the Company completed its initial public offering of
Common Stock after  registration  with the  Securities  and Exchange  Commission
("SEC") on Form S-1 (the "Offering").  Upon closing of the Offering,  22,500,000
shares of Common Stock were sold at an initial price to the public of $20.50 per
share.  In addition,  the  underwriters  exercised an over allotment  option and
acquired an additional  1,125,000 shares for the same price, less the applicable
underwriter's  discount.  Of the shares sold in the Offering,  20,000,000 shares
were sold by DaimlerChrysler,  which prior to the Offering was the parent of the
Company, and 3,625,000 shares were sold by the Company. On January 15, 1998, the
underwriters  exercised  a second  and final  portion  of their  over  allotment
option, purchasing an additional 498,105 shares of Common Stock.

      In order to close the offering of Common Stock,  it was also necessary for
the Company to complete new financing  arrangements.  On December 23, 1997,  the
Company  closed a $900 million asset backed  medium term note program,  together
with a Revolving Credit Facility (hereinafter defined). In addition, on March 4,
1998,  the  Company   established  a  $615  million   Commercial  Paper  Program
(hereinafter  defined)  backed by a Liquidity  Facility  (hereinafter  defined).
Proceeds  of the medium  term notes and  commercial  paper were used and will be
used to finance  existing  vehicles and the  acquisition  of new  vehicles.  The
Revolving  Credit  Facility  was  established  to  provide  letters of credit to
enhance these vehicle financing programs and to meet the Group's borrowing needs
for its other business operations.  See "Management's Discussion and Analysis of
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."


                                       
<PAGE>
                                       5



INDUSTRY OVERVIEW

      The U.S.  daily vehicle  rental  industry has two principal  markets:  the
airport market and the local market.  Vehicle rental companies that focus on the
airport market rent primarily to business and leisure travelers. Vehicle rentals
from airport locations account for the largest portion of vehicle rentals in the
United States.  Companies focusing on the local market rent primarily to persons
who need a vehicle  periodically  for  personal or business use or who require a
temporary  replacement  vehicle.  Rental  companies  also sell used vehicles and
ancillary products such as refueling services and loss damage waivers.

      Vehicle rental companies  typically incur  substantial debt to finance the
ongoing turnover of their rental fleets.  They also typically acquire a majority
of their fleets under  manufacturer  residual  value programs that guarantee the
resale value of Program  Vehicles  (hereinafter  defined) at particular times in
the future.  This allows a rental company to predict this  important  element of
its cost  structure.  The Program  Vehicles and the related  obligations  of the
manufacturers are used as collateral for fleet financing.

      The domestic vehicle rental industry has experienced  significant  revenue
growth over the past five  years,  following  a period of reduced  rental  rates
prompted by excess vehicle capacity. The economic recession in the United States
from earlier this decade led to decreased  new vehicle  demand and  overcapacity
among automotive  manufacturers.  The manufacturers offered significant purchase
incentives to vehicle rental  companies,  enabling them to significantly  expand
the  size  of  their  fleets.  This  eventually  resulted  in  excess  capacity,
intensified   competition  and  depressed  rental  rates.  As  general  economic
conditions in the United States improved, the manufacturers  increased their new
vehicle  prices  and  substantially  reduced  the  incentives  offered  to fleet
purchasers.  Continued competitive pressure within the rental industry, however,
constrained increases in average daily rental rates. The domestic vehicle rental
industry is now  experiencing  improved  profitability  resulting from increased
transaction  volumes,  higher  average  daily  rental rates and  favorable  cost
trends.

      There have  recently  been  significant  changes in the  ownership  of the
principal  companies in the U.S. vehicle rental  industry,  several of which had
been owned by domestic automotive  manufacturers.  Cendant Corporation purchased
Avis Rent A Car, Inc. and subsequently sold 70% of Avis to the public.  Republic
Industries Inc. acquired National Car Rental System,  Inc. and Alamo Rent-a-Car,
Inc., and Team Rental Group Inc.  (renamed  Budget Group,  Inc.) acquired Budget
Rent a Car Corporation  from Ford Motor Company  ("Ford").  Ford sold a minority
interest in The Hertz Corporation to the public. Accordingly,  most of the major
companies  in the industry are now publicly  held,  including  the Company.  The
Company  believes these changes should lead to improved  operating  results as a
result of increased  industry focus on  profitability  and shareholder  returns,
rather than on transaction volume and market share.

SEASONALITY

      The third quarter,  during the peak summer travel months, has historically
been the  strongest  quarter of the year in terms of number of vehicle  rentals,
rental rates and Group profitability. In 1998, the Group's average monthly fleet
size ranged from a low of approximately  81,000 vehicles in the first quarter of
1998 to a high of  approximately  106,000 vehicles in the third quarter of 1998.
Travel disruptions during the summer period could have a material adverse effect
on the Group.


DOLLAR

      GENERAL

      Dollar's main focus is serving the airport vehicle rental market, which is
composed of business and leisure air  travelers.  The majority of its  locations
are  on  or  near  airport   facilities.   Dollar  operates   primarily  through
company-owned  stores in the United  States,  and also  licenses to  independent
franchisees  to operate as a part of the Dollar  system in the United States and
abroad. All of its Canadian and international operations are franchised.

                                       
<PAGE>
                                       6


      Dollar's   services  and  products   include  fleet  leasing,   marketing,
centralized  reservations,   counter  automation,  insurance,  central  billing,
supplies and training and operational support. Dollar's company-owned stores and
franchisees  rent vehicles on a daily,  weekend,  weekly and monthly  basis,  at
varying rates depending on cost and other competitive factors in each location's
market.  In  addition  to  vehicle  rentals,  Dollar  and its  franchisees  sell
ancillary products and rent supplemental  equipment.  To meet seasonal and other
demand changes,  Dollar shifts vehicles among its company-owned  stores and U.S.
franchisees.  Revenues from Dollar's  franchisees  outside the United States and
Canada have not been material to its results of operations.

      As of December 31,  1998,  Dollar's  vehicle  rental  system  included 268
locations  in the United  States and  Canada,  consisting  of 114  company-owned
stores and 154 that were  operated by  franchisees.  Dollar's  total revenue was
$659.7  million in 1998,  of which  $603.3  million  (91.5%)  was  generated  by
company-owned   stores  and  $56.4  million   (8.5%)  was  revenue  from  Dollar
franchisees  for vehicle  leasing  fees and other  service and product  fees and
other revenue.

      Dollar  operates  primarily  through  company-owned  stores,  and  through
franchisees in key U.S. leisure destinations and in other U.S. locations. Dollar
has  company-owned  stores in 37 of the 50  largest  U.S.  airport  markets  and
franchisees in the remaining 13 locations.  When opportunities arise, Dollar may
acquire  operations from franchisees and convert them to  company-owned  stores.
Dollar converted one franchised operation to a company-owned  operation in 1994,
two in 1995,  four in 1996 and three in 1997.  Dollar  acquired  two  franchised
operations in 1998.  In March 1998, it acquired the  operations of its San Diego
franchisee,  and in October  1998,  it acquired  the  operations  of its Phoenix
franchisee.  Dollar  generally  has  rights  of first  refusal  on the sale of a
franchised operation. Dollar also opened a new corporate store in Columbus, Ohio
in May 1998.

      Dollar sold its  company-owned  store in Colorado Springs in October 1998,
including a license to operate  Aspen,  Grand  Junction and Gunnison,  Colorado.
This  transaction  was consistent  with Dollar's  strategy to license markets of
this size in order to grow the Dollar system.

      COMPANY-OWNED STORES

      Dollar believes that having company-owned stores in most of the largest 50
airport markets and other key markets enhances its ability to manage its vehicle
rental system and fleet.  Dollar can implement  marketing and pricing strategies
to focus on discretionary  leisure and business travelers,  reduce costs through
bulk  purchasing,  apply  performance  benchmarks and develop and implement best
practice management techniques nationwide.  Its company-owned store network also
allows Dollar to offer customers one-way rentals in certain markets.

      Vehicle rentals by customers of foreign and U.S. tour operators  generated
approximately 35% of Dollar's rental revenues in 1998. These rentals are usually
part of tour  packages  that also  include air travel and hotel  accommodations.
Rentals to tour  customers  have  certain  advantages.  Tour  customers  tend to
reserve vehicles earlier than other customers,  rent them for longer periods and
cancel reservations less frequently.  Dollar has significant  relationships with
foreign and domestic tour  operators  that resulted in rental  revenue of $211.7
million in 1998.

      Dollar is the exclusive U.S.  vehicle rental company for three of its five
largest tour operator accounts. Its arrangement with the other two tour operator
accounts is  non-exclusive.  The agreements for these five accounts  expire from
December 31, 1999 to October 31, 2007. No single tour operator account generated
in excess of 5% of the Group's 1998 revenues.

      As of  December  31,  1998,  Dollar had  vehicle  rental  concessions  for
company-owned stores at 58 airports in the United States. Its payments for these
concessions are usually based upon a specified  percentage of  airport-generated
revenue,  subject to a minimum annual fee, and sometimes  include fixed rent for
terminal counters or other leased properties and facilities.

                                       
<PAGE>
                                       7


      SERVICES AND PRODUCTS PROVIDED TO RENTAL CUSTOMERS

      Worldwide  Reservation System. Dollar has continuously staffed reservation
facilities  at its  headquarters  in Tulsa,  Oklahoma  and in its  newly  opened
reservation facility in Tahlequah, Oklahoma. All of Dollar's current reservation
facilities,  as well as the major U.S. airline global distribution  systems, are
linked to Dollar's worldwide reservation computer and telecommunications system,
which is also  located  in  Tulsa,  Oklahoma.  Dollar's  reservation  facilities
processed 7.2 million reservation telephone calls during 1998. Approximately 49%
of Dollar's 1998 non-tour  vehicle  rentals were booked by travel agents through
airline distribution systems. Dollar has preferred supplier agreements with many
major  travel  agency  chains and travel  consortia.  Reservations  to  Dollar's
Internet web site increased significantly in 1998.

      Supplemental  Equipment  and  Optional  Products.  Dollar rents ski racks,
mobile telephones,  baby seats and other supplemental  equipment and, subject to
availability  and applicable  local law, makes available loss damage waivers and
insurance.

      Instant Return.  Dollar offers customers instant return service at most of
its U.S. airport  company-owned stores. When a customer returns a vehicle at one
of these locations,  a representative  meets the customer and provides a receipt
from a hand-held computer terminal.

      INFORMATION SYSTEMS

      Dollar  depends upon a number of core  information  systems to operate its
business. Its worldwide reservation system has rate management applications. The
counter automation system in Dollar's  company-owned stores facilitates the sale
of  additional  products and services and allows Dollar to monitor its fleet and
financial assets. Dollar completed the nationwide  introduction in company-owned
stores of Dollar's new rental  counter  automation  system,  FASTLANE,  in 1998,
except for Hawaii,  which will be completed in 1999, and Florida,  which will be
completed in 2000.  FASTLANE is currently  being adapted to serve  Dollar's tour
customers.  In 1998, Dollar developed a revenue  management system with Talus, a
leading supplier of such systems, which was introduced in Dollar's company-owned
stores except Florida and Hawaii,  which will occur in 1999. The initial version
of this system is being  designed to enable  Dollar to better  determine  rental
demand  based on  historical  reservation  patterns  and adjust its rental rates
accordingly.  Dollar has entered  into an agreement  with The SABRE Group,  Inc.
("SABRE"), a leader in electronic  distribution systems for the travel industry,
to  manage  and  monitor  its data  center  network  and its  daily  information
processing.

      Dollar's  core  information  systems are either  designed to, or are being
updated  to,  address  the  Year  2000  issues  as  discussed  in  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations - Year
2000." All of  Dollar's  key systems  are housed in a secure  underground  SABRE
facility  in Oklahoma  designed to  withstand  disasters.


      CUSTOMER  SERVICE AND EMPLOYEE TRAINING

      Dollar has programs at its  headquarters  and in  company-owned  stores to
improve customer service. Customer First!, Dollar's quality improvement program,
involves establishing a team at each vehicle rental location that is accountable
for customer  satisfaction.  Dollar's  customer service center measures customer
satisfaction,  tracks service quality trends,  handles  customer  complaints and
provides  recommendations  to Dollar's  senior  management  and  vehicle  rental
location   supervisors.   Dollar  conducts  initial  and  ongoing  training  for
company-owned  store and franchisee  employees  through education centers in San
Francisco,  Tulsa and  Newark.  Dollar  opened  additional  training  centers in
Denver, Los Angeles and Cleveland in 1998.


      ORLANDO OPERATIONS

      Central Florida, with its many tourist attractions,  is the most important
leisure  destination  for  Dollar.   Dollar's  company-owned  store  at  Orlando
International Airport has a mix of tour and other business. Dollar also operates
a facility  at the  Orlando  Sanford  International  Airport,  25 miles north of
Orlando,  which mainly serves charter  flights by foreign tour  operators.  This
facility,  which was  specifically  designed  to handle tour  customers,  has 42
rental stations and parking for approximately 1,600 vehicles.

<PAGE>
                                       8

      FRANCHISING

      United States and Canada

      Approximately 8% of Dollar's 1998 revenues in the United States and Canada
consisted of leasing  revenue and fees from its  franchisees and other revenues.
Dollar sells its U.S.  franchises on an exclusive basis for specific  geographic
areas.  Most  franchisees  are located at or near airports that generate a lower
volume of vehicle  rentals  than the airports  served by Dollar's  company-owned
stores.  Dollar  also  makes a  fleet  leasing  program  available  to its  U.S.
franchisees,  which in 1998  accounted for  approximately  5% of Dollar's  total
revenue. See "-- Fleet Acquisition and Management -- Fleet Leasing Programs."

      Dollar  licenses  its  franchisees  to use Dollar's  service  marks in the
vehicle rental and leasing,  parking and used car sales businesses.  Franchisees
pay Dollar an initial franchise fee generally based on the population, number of
airline  passengers,  total airport vehicle rental revenues and the level of any
other vehicle  rental  activity in the  franchised  territory,  as well as other
factors.

      System Fees.  In addition to an initial  franchise  fee, in 1999 each U.S.
franchisee is generally  required to pay Dollar a system fee on their rental car
revenue  equal to 8% of gross  rental  revenue  on a monthly  basis for  airport
operations (7% in 1998 and 6% in 1997) and 6% for suburban operations.

      Franchisee   Services  and  Products.   Dollar  makes  insurance  coverage
available to its  franchisees  and provides them with  training and  operational
assistance,   site  selection  guidance,  vehicle  damage  recovery  and  claims
management  advice,  sales assistance and image and standards  guidance.  Dollar
also provides them with fleet  planning and customer  satisfaction  programs and
sells them  certain  Dollar-branded  supplies.  In addition,  Dollar  offers its
franchisees  rental rate  management  analysis and  programs  under which Dollar
handles  warranty  claims  processing,  corporate  account and tour  billing and
travel agent commission  payments.  Dollar franchisees are connected to, and pay
Dollar a fee for, each reservation made through Dollar's  worldwide  reservation
system.

      International

      Dollar's vehicle rental  locations  outside the United States are operated
by master franchisees, direct franchisees and subfranchisees. Master franchisees
are authorized to use Dollar's service marks and business methods in territories
in which they operate  directly or through  subfranchisees,  and are responsible
for  promoting  the Dollar  brand name and its  services  and  products  and for
developing and supporting their direct operations and  subfranchisees.  Dollar's
revenues from international franchise operations were less than 1% of 1998 total
revenue.

      As of December 31, 1998,  Dollar had franchised  operations  located in 27
countries.   In  Canada,   Dollar's  master  franchisee   directly  operates  or
subfranchises  27 airport  and  suburban  locations.  In December  1997,  Dollar
entered into a reservation transfer agreement with Europcar International, S.A.,
a  European-based  vehicle rental company  ("Europcar"),  which became effective
February 1, 1998.  Dollar and Europcar have  announced  that this agreement will
terminate  on  February  29,  2000.  The  interim  period will allow each of the
companies  to develop  solutions  more adapted to their  respective  segments in
leisure and business and their respective long-term strategies. Until the end of
this  agreement,  the parties  will  continue to  cooperate to maintain the best
service to their transatlantic customers.

      Although the agreement  with  Europcar  requires each party to display the
trademarks or service marks of the other  company at their own  locations,  such
locations remain  autonomous and under control of the company which  established
the location. Accordingly, the number of foreign locations or Dollar system-wide
locations  disclosed  in this report do not  include  Europcar  locations  where
Dollar trademarks or service marks may appear.

      Effective March 1, 2000,  Dollar has agreed to begin  exchanging  European
and U.S. reservations with Sixt, AG, a major European rental car company.

<PAGE>
                                       9

      MARKETING

      National Advertising and Promotion

      Dollar's  primary  marketing  objective  is to  convey  to cost  conscious
leisure  and   business   travelers   that  Dollar  is  committed  to  providing
lower-priced  vehicle rentals than its  competitors.  Dollar also emphasizes its
operations in Florida, California,  Hawaii and Nevada, where Dollar has a higher
share of the leisure rental market than in other  locations.  Dollar's  national
advertising programs build on these themes through weekly advertisements in U.S.
Sunday newspaper travel sections and weekly  advertisements in USA Today. Dollar
also advertises on U.S. broadcast and cable television  networks,  promoting its
low rates and  on-airport  convenience.  Dollar spends  approximately  5% of its
annual  total  U.S.  system-wide  revenues  on  marketing,  advertising,  public
relations and sales promotions.  Dollar has national marketing partnerships with
major U.S.  airlines'  frequent flier programs in order to attract customers who
value frequent flier awards as well as low vehicle rental rates.

      Dollar   encourages   franchisees,   as  well  as  local   management   of
company-owned  stores,  to develop local market  relationships  and retail sales
initiatives that coordinate with Dollar's national advertising programs.  Dollar
makes available print and broadcast advertising materials to franchisees for use
in local markets,  and pays a promotional  allowance for qualifying  advertising
expenditures to the franchisees that participate in Dollar's fleet program.

      Dollar  has  made  filings  under  the   intellectual   property  laws  of
jurisdictions  in which it or its licensees  operate,  including the U.S. Patent
and Trademark  office, to protect the names,  logos and designs  identified with
Dollar. These marks are important for customer awareness and selection of Dollar
for vehicle rental.

      Strategic Marketing Efforts

      Travel  agencies  book  approximately  49% of  Dollar's  non-tour  vehicle
rentals through the major U.S. airline global distribution systems. Major travel
agency chains and consortia  operate under  preferred  supplier  agreements with
Dollar,  as they do with other vehicle  rental  companies,  and are supported by
Dollar's sales department.  Under its preferred  supplier  arrangements,  Dollar
provides  these travel agency groups  additional  commissions or lower prices in
return  for their  featuring  Dollar  in their  advertising  or giving  Dollar a
priority in their reservation  systems.  In general,  these arrangements are not
exclusive to Dollar,  and many travel  agency  groups have similar  arrangements
with other vehicle rental companies.

<PAGE>
                                       10


SUMMARY OPERATING DATA OF DOLLAR

                                                      Years Ended December 31,
                                                      -----------------------
                                                      1996       1997       1998
                                                      ----       ----       ----
                                                            (in thousands)
      Revenues:                                
       U.S. Company-owned stores ................ $438,722   $559,610   $605,187
       U.S. and Canada franchisees ..............   55,212     51,256     50,011
       International franchisees ................    2,359      3,427      3,100
       Other ....................................    1,174      1,989      1,421
                                                  --------   --------   --------
       Total revenues ........................... $497,467   $616,282   $659,719
                                                  ========   ========   ========



                                                          As of December 31,
                                                          -----------------
                                                      1996       1997       1998
                                                      ----       ----       ----
      Rental Locations:
       U.S. Company-owned stores ................       95        103        114
       U.S. and Canada franchisee locations .....      175        152        154

      Franchisees:
       U.S. and Canada ..........................       68         70         73
       International ............................       45         49         50




THRIFTY

      GENERAL

      Thrifty's main focus is on  franchising  and franchise  support  services.
Thrifty also  operates  company-owned  stores in six cities in the United States
and  Canada.   Thrifty's   company-owned   stores  and  its  franchisees  derive
approximately  57% of their combined rental revenues from the airport market and
approximately 43% from the local market.  Thrifty's approach of serving both the
airport and local markets within each territory  allows many of its  franchisees
and company-owned stores to have multiple locations to improve fleet utilization
and  profit  margins  by moving  vehicles  among  locations  to  better  address
differences in demand between their markets. As airports have begun to institute
fees for vehicle rental companies located outside their  properties,  or limited
these  companies'  access to airport  travelers,  some Thrifty  franchisees have
moved to  on-airport  locations.  Thrifty  believes that the local market offers
Thrifty's franchisees and company-owned stores better growth opportunities, less
pricing  pressure,  a lower cost structure and a more diverse customer base than
the airport market.

      As of December 31, 1998,  Thrifty's  vehicle  rental  system  included 634
rental locations in the United States and Canada, divided between 609 franchisee
locations  and 25  company-owned  stores.  The Thrifty  system also included 580
locations  abroad,  all of which  were  franchisee  locations.  Thrifty's  total
revenue was $237.8 million in 1998, of which $206.1 million  (86.7%) was revenue
from  franchisees  in the form of fleet  leasing  fees,  commissions  and  other
service and product  fees and $31.7  million  (13.3%) of which was  generated by
company-owned  stores.  Revenues from Thrifty's  franchisees  outside the United
States and Canada have not been material to its results of operations.

<PAGE>
                                       11

      FRANCHISING

      United States

      Thrifty's  U.S.  franchisees  are  the  core  of its  operations  and  are
essential  to  its  long-term  profitability  and  growth.  Thrifty  offers  its
franchisees a full line of services and products not easily or  cost-effectively
available from other sources.  Thrifty actively  promotes  franchisee  financial
stability  and growth and seeks  opportunities  to enhance  its  vehicle  rental
system by improving its services to franchisees,  particularly its fleet leasing
programs,  and by  developing  new  franchisee  revenue  opportunities,  such as
airport  parking and truck  rental.  Thrifty  also works  closely  with its U.S.
franchisees in formulating and implementing marketing and operating strategies.

      Thrifty  licenses  its  U.S.  franchisees  to use its  service  marks  and
participate  in its various  services  and systems.  Franchisees  pay Thrifty an
initial  franchise  fee based on such factors as the  population,  the number of
airline  passengers,  and total airport vehicle rental revenues and the level of
any other vehicle rental  activity in the franchised  territory.  Franchises are
sold on an exclusive basis for a specific geographical territory, usually a city
or metropolitan area. Over the past five years,  Thrifty's  franchisee  turnover
has averaged  approximately 10% per year, with an average of 17 terminations and
24 new sales (including new territories added to existing franchise  agreements)
per year.

      Initial  Franchise  Fees,  System  Fees and  Advertising  Fees.  Thrifty's
initial  franchise  fees are  negotiated  on a  case-by-case  basis,  and may be
structured to promote  expansion of an existing  franchisee's  operations into a
contiguous area. In addition to the initial franchise fee, its U.S.  franchisees
pay Thrifty an administrative fee, which is generally 3% of base rental revenue,
excluding ancillary products.

      U.S.  franchisees  also pay an advertising  fee ranging from 2.5% to 5% of
base  rental  revenue  to  a  separate   advertising  fund  managed  jointly  by
franchisees and Thrifty management.  Thrifty has implemented,  and may implement
in the future,  special short-term  reductions in system and advertising fees to
encourage growth.

      For   1998,   Thrifty's   five   largest   U.S.   franchisees    generated
administration,  fleet leasing,  reservation and other fees to Thrifty  totaling
approximately 20% of Thrifty's total revenue.

      Marketing to Prospective  Franchisees.  Thrifty has developed  programs to
attract additional franchisees in the vehicle rental industry.  Programs include
attracting   independent  vehicle  rental  companies  with  phased-in  fees  and
competitive fleet leasing terms,  assisting  individuals  experienced in vehicle
rental operations to operate their own franchises through financial  assistance,
start-up fleet supply and other support, and encouraging existing franchisees to
acquire and expand into  neighboring  territories by offering fleet  incentives,
reduced administrative and advertising fees and lower initial franchise fees for
additional territories.

      Fleet Leasing Program. Thrifty has a fleet leasing program for franchisees
that it believes  provide them with a competitive  and flexible  source of fleet
vehicles.  In 1998, fleet leasing  accounted for  approximately 71% of Thrifty's
total  revenue.  See "--  Fleet  Acquisition  and  Management  -- Fleet  Leasing
Programs."

      Training and  Support.  Thrifty's  franchisees  receive  required  initial
orientation, and ongoing training, in areas such as customer service and hiring.
In early 1997,  Thrifty began  implementing its "True Blue Pride  Initiative" to
identify areas  requiring  customer  service  improvements  and to implement new
standards to deliver faster and friendlier service.  This initiative  emphasizes
the role that franchisee  customer service  employees should have in identifying
and resolving customer complaints. New programs that have been developed as part
of the initiative  include Thrifty's  frequent renter program,  Blue Chip, which
provides for preprinted rental contracts and expedited service.

      Thrifty also publishes a  comprehensive  operating  manual for franchisees
and provides operational support in areas such as cost control,  fleet planning,
revenue  management and local  advertising  and marketing.  Thrifty also assists
franchisees  on real  estate  matters,  including  site  selection  and  airport
facility issues.

<PAGE>
                                       12

      Worldwide  Reservation  Center and Other  Information  Systems.  Thrifty's
franchisees benefit from Thrifty's  continuously  staffed worldwide  reservation
center  at  its  headquarters  in  Tulsa,  Oklahoma  and  at  its  newly  opened
reservation  facility  in  Okmulgee,   Oklahoma,  which  in  1998,  collectively
processed   approximately   4.2   million   telephone   calls  and  1.8  million
reservations.  All of Thrifty's reservation facilities are also linked to all of
the major U.S. airline  reservation  systems and through them to travel agencies
in the  United  States,  Canada and  abroad.  These  centers  are a key means of
marketing the Thrifty  system to consumers and travel agents and informing  them
about the system's  vehicle  rental rates,  products,  promotions  and services.
Thrifty  franchisee   payments  for  reservations  made  through  these  centers
accounted for  approximately  4% of Thrifty's 1998 total revenues.  Reservations
through Thrifty's Internet web site also increased in 1998.



      U.S.  franchisees  receiving a certain volume of reservations are required
to use an approved  automated counter system,  usually leasing or subleasing the
related  hardware and software from Thrifty or a third-party  leasing agent.  In
addition  to  providing  an  electronic  data  link  with  Thrifty's   worldwide
reservation  centers,  the automated counter system prints rental agreements and
provides  Thrifty  and its  franchisees  with  customer  and  vehicle  inventory
information and financial and operating reports.

      Thrifty supports its information systems through a combination of internal
resources and external technology providers. Thrifty has engaged SABRE to manage
and  monitor  its data  center  network  and its daily  information  processing.
Reservation  applications  systems  continue  to be  serviced  by Perot  Systems
Corporation  ("Perot").  The  arrangements  with  Perot give  Thrifty  access to
technical  resources through the year 2000, thereby providing a greater level of
assurance  that  Thrifty  can meet its need to maintain  and  improve  important
applications. Other information systems are supported by Thrifty employees.

      Thrifty's core  information  systems are either  designed to, or are being
updated to,  address the Year 2000  issues  that might  otherwise  result if the
systems  could not  accommodate  the date change at the turn of the century,  as
discussed in  "Management's  Discussion and Analysis of Financial  Condition and
Results of Operations - Year 2000." All of Thrifty's key systems are housed in a
secure underground SABRE facility in Oklahoma designed to withstand disasters.

      Insurance, Supplies and National Account Programs. Thrifty makes available
to its  franchisees  for a fee insurance  for death or injury to third  parties,
property damage and damage to or theft of franchisee vehicles.

      Thrifty makes bulk  purchases of items used by its  franchisees,  which it
sells to  franchisees  at prices that are often lower than they could  obtain on
their own.  Thrifty  also  negotiates  national  account  programs  to allow its
franchisees to take advantage of volume discounts for many materials or services
used for operations such as tires,  glass  replacement,  long distance telephone
service and overnight mail.

      Parking Services.  Airport parking  operations are a natural complement to
vehicle  rental  operations.   Thrifty  encourages  its  franchisees  that  have
near-airport  locations  to add this  ancillary  business.  Thrifty  assists its
franchisees in obtaining  additional  property and in planning and  implementing
parking  operations.  Franchisees  benefit  since the Thrifty  service marks are
already on the premises,  shuttle  buses are already  being  operated for rental
customers and parking operations  increase service levels and recognition at the
airports.  Franchisees with parking operations may also offer ancillary services
such as car washes and oil changes to create additional opportunities to service
the vehicle while the traveler is away. Thrifty receives a royalty fee generally
equal to 3% of the total revenue generated from these services.

      Services and Products Provided to Rental Customers.  Thrifty's franchisees
provide  their  customers  with products and services  substantially  similar to
those provided to customers by Dollar's company-owned stores.

      International (Except Canada)

      As of December 31, 1998, Thrifty master  franchisees  operated 580 vehicle
rental  locations in 67 countries and territories  outside the United States and
Canada.  Regions with Thrifty  franchisees  include Latin America,  Europe,  the
Middle East and the Asia-Pacific region.  Thrifty seeks to attract international
franchisees by emphasizing  Thrifty's  uniform image,  brand marketing  efforts,
worldwide  reservation system and consistent vehicle rental system practices and
procedures.

<PAGE>
                                       13

      Thrifty  grants  master  franchises on a  countrywide  basis.  Each master
franchisee is permitted to use directly and subfranchise others to use Thrifty's
service marks, systems and technologies within its country or territory.

      COMPANY-OWNED STORES

      Thrifty typically establishes company-owned stores only upon the financial
failure of a  franchisee.  Thrifty  uses  company-owned  stores to preserve  its
presence  in  key  markets.   As  opportunities   arise,   these  locations  are
refranchised.  During  1998,  Thrifty  reduced  the number of cities in which it
operates  company-owned stores from three to two in the United States by selling
a company store to a franchisee.  The services and products  Thrifty provides to
company-owned  stores  and those  provided  by  company-owned  stores to vehicle
rental customers are substantially similar to those provided to and by Thrifty's
U.S. franchisees.

      THRIFTY CAR SALES

      In December  1998,  Thrifty Car Sales,  Inc. was formed to operate its new
franchise system,  "Thrifty Car Sales" which will sell primarily late model, low
mileage used vehicles.  Because of the nature of the Group's  business,  it will
almost always have a supply of the type of vehicle  inventory  Thrifty Car Sales
will  feature.  Thrifty  Car Sales  may  accordingly  provide  a  cost-effective
distribution system for efficient disposal of the Group's vehicle fleet reducing
the Group's dependence on auctions.  However,  the Company also believes Thrifty
Car Sales can become an important source of additional  revenue with very little
capital  investment  by the Company or Thrifty,  Inc.  Used  vehicle  retailers,
whether they acquire vehicles for sale from the Group or not, may desire to seek
a national brand identification like Thrifty.

      There are now three  Thrifty Car Sales  franchise  locations  operating in
addition  to a  corporate  operation  in Tulsa.  Thrifty  Car Sales  anticipates
opening seven additional franchise locations in the first quarter of 1999.

      CANADIAN OPERATIONS

      Thrifty  operates in Canada through its wholly owned  subsidiary,  Thrifty
Canada,  Ltd.  ("TCL").  TCL operates  company-owned  stores in the four largest
airport  vehicle rental markets in Canada and encourages  franchisees to operate
in the remaining  markets.  As of December 31, 1998, the TCL system included 125
vehicle rental locations,  of which 104 were operated by franchisees and 21 were
operated as company-owned stores.

      Company-Owned Stores

      TCL's  company-owned  store  operations  include four strategic  airports:
Toronto,  Montreal,  Vancouver and Calgary.  These  operations  are important to
maintaining a national  airport  presence in Canada,  where TCL has  significant
airport concession and lease commitments.  Historically, TCL's operating results
have been adversely affected by losses incurred by company-owned stores.

      Franchising

      TCL  provides   services  and  products  to  its   franchisees   that  are
substantially  similar  to  those  Thrifty  provides  to its  U.S.  franchisees,
including fleet leasing,  insurance services,  advertising and marketing support
and supplies.  Due to the structure of the Canadian vehicle rental market, which
has a greater  proportion of vehicle rental activity from  on-airport  locations
than off-airport locations as compared to the United States,  Thrifty has sought
to  strengthen  its  airport  presence  in Canada by  encouraging  existing  and
prospective  franchisees to locate  on-airport.  Canadian  franchisees pay TCL a
combined monthly administrative and advertising fee fixed in most cases at 8% of
rental revenues.

      MARKETING

      Thrifty's  marketing  strategy  is to position  the  Thrifty  system as an
industry leader in delivering value for cost-conscious  consumers. In the United
States it implements this strategy  primarily  through national  advertising and
promotion  assistance to U.S.  franchisees in local  advertising,  promotion and
sales and strategic marketing partnerships.

<PAGE>
                                       14

      Advertising, Promotion and Sales

      Thrifty  employs  national   advertising  on  U.S.   broadcast  and  cable
television networks and in newspapers and travel industry and airline magazines.
Thrifty also sponsors sports and other events to increase  national exposure and
promote local  Thrifty  operations.  In the United  States,  Thrifty's  national
advertising and marketing  expenses are paid out of an advertising  fund managed
by a national  advertising  committee  consisting of  representatives of Thrifty
franchisees  and certain  members of Thrifty  management.  U.S.  franchisees and
company-owned  stores  contribute  5% of their base rental  revenue from airport
operations  and 2.5% of their base rental  revenue from local  operations to the
advertising fund.

      U.S.  franchisees and  company-owned  stores are also required to spend an
additional 3% of their base rental revenue on local  advertising  and promotion.
Thrifty has a local sales  department  that assists  franchisees  in  developing
their local  markets.  Thrifty also provides an allowance for  qualifying  local
advertising,   promotion  and  sales  expenditures  to  U.S.   franchisees  that
participate  in  Thrifty's  fleet  leasing  program.  In the  1998  model  year,
franchisees  and   company-owned   stores  earned  an  aggregate   allowance  of
approximately $7 million.

      Thrifty  has  made  filings  under  the  intellectual   property  laws  of
jurisdictions  in which it or its licensees  operate,  including the U.S. Patent
and Trademark  office, to protect the names,  logos and designs  identified with
Thrifty.  These marks are  important  for customer  awareness  and  selection of
Thrifty for vehicle rental.

      Strategic Marketing Efforts

      Thrifty's  approach  of  targeting   value-conscious   consumers  includes
strategic marketing  partnerships,  such as those it has with Montgomery Ward in
the United  States,  Canadian  Tire in Canada and Ryder Truck Rental  throughout
North America.  Thrifty also has  frequency-based  marketing  relationships with
numerous  airlines and hotel chains.  Since a  significant  portion of Thrifty's
rentals  system-wide result from travel agency  reservations,  Thrifty maintains
its  relationships  with travel agency chains and  consortia  through  preferred
supplier  agreements,  travel agent  advertising  and other  efforts.  Under its
preferred  supplier  arrangements,  Thrifty  provides these travel agency groups
additional  commissions or lower prices in return for their featuring Thrifty in
their advertising or giving Thrifty a priority in their reservation  systems. In
general, these arrangements are not exclusive to Thrifty, and many travel agency
groups have similar arrangements with other vehicle rental companies.

<PAGE>
                                       15


SUMMARY OPERATING DATA OF THRIFTY

                                                       Years Ended December 31,
                                                       ----------------------- 
                                                      1996       1997       1998
                                                      ----       ----       ----
                                                            (in thousands)
      Revenues:
       U.S. and Canada franchisees .............. $138,809   $159,636   $200,505
       U.S. and Canada company-owned stores .....   63,522     63,946     34,408
       International franchisees ................    2,606      2,761      2,888
                                                  --------   --------   --------
       Total revenues ........................... $204,937   $226,343   $237,801
                                                  ========   ========   ========


                                                          As of December 31,
                                                          -----------------
                                                      1996       1997       1998
                                                      ----       ----       ----
      Rental Locations:
       U.S. and Canada franchisee locations .....      554        600        609
       U.S. and Canada company-owned stores .....       61         36         25
      Franchisees:
       U.S. and Canada ..........................      248        231        232
       International ............................       48         63         67


FLEET ACQUISITION AND MANAGEMENT

      U.S. VEHICLE SUPPLY

      For the 1998 model year,  DaimlerChrysler vehicles represented over 87% of
Dollar's  U.S.  fleet and 95% of the vehicles in its fleet  leasing  program for
franchisees. Dollar also purchases vehicles from other automotive manufacturers,
permitting  it to  adjust  the  composition  and  overall  cost  of  its  fleet.
DaimlerChrysler  vehicles made up 91% of the vehicles in Thrifty's fleet leasing
program.  The  Company  expects  that for the 1999 model  year,  DaimlerChrysler
vehicles will  represent over 90% of Dollar's U.S. fleet and all of the vehicles
in its fleet leasing  program,  and over 90% of the vehicles in Thrifty's  fleet
leasing program.

      Automotive  manufacturers'  residual  value  programs  limit  the  Group's
residual value risk. Under these programs,  the manufacturer  either  guarantees
the aggregate depreciated value upon resale of covered vehicles of a given model
year, as is generally  the case under  DaimlerChrysler's  program,  or agrees to
repurchase  vehicles at specified prices during established  repurchase periods.
In either case, the  manufacturer's  obligation is subject to certain conditions
relating  to  the  vehicle's  age,  physical  condition  and  mileage.  Vehicles
purchased  by vehicle  rental  companies  under these  programs  are referred to
herein as "Program  Vehicles."  Vehicles not purchased  under these programs and
for which rental  companies  therefore  bear residual value risk are referred to
herein as  "Non-Program  Vehicles."  The  Company  believes  that a majority  of
vehicles owned by other U.S. vehicle rental companies are Program Vehicles.

      For the 1998 model  year,  DaimlerChrysler  Program  Vehicles  represented
approximately  70% of the vehicles in Dollar's and Thrifty's  respective  fleets
and  approximately 80% and 78% of the vehicles in their respective fleet leasing
programs.  DaimlerChrysler  sets the terms of its residual  value program before
the start of each model year.  The terms  include  monthly  depreciation  rates,
minimum and maximum holding  periods and mileages,  model mix  requirements  and
vehicle  condition  and other return  requirements.  The residual  value program
enables  Dollar and Thrifty to limit their  residual  value risk with respect to
Program Vehicles because  DaimlerChrysler agrees to reimburse Dollar and Thrifty
for any difference between the aggregate gross auction sale price of the Program
Vehicles for the particular model year and the vehicles' aggregate predetermined
residual  value.  Under the  program,  Dollar and Thrifty  must sell the Program
Vehicles in closed auctions to DaimlerChrysler  dealers.  Dollar and Thrifty are
reimbursed  under the  program for certain  transportation  and  auction-related
costs.

<PAGE>
                                       16


      Dollar and Thrifty also purchase  Non-Program  Vehicles,  when required by
manufacturers  in connection with the purchase of Program  Vehicles,  or if they
believe there is an  opportunity to lower their fleet costs or to fill model and
class niches not available  through  residual value  programs.  DaimlerChrysler,
which is the main provider of Non-Program  Vehicles to Dollar and Thrifty,  does
not set any terms or conditions on the resale of Non-Program Vehicles other than
required minimum holding periods. For the 1998 model year,  approximately 16% of
the vehicles  acquired by Dollar and Thrifty were  Non-Program  Vehicles.  As of
December  31,  1998,  the  Group  was  subject  to  "residual   value  risk"  on
approximately  24.5%  of its  fleet,  with a book  value of  approximately  $241
million.

      The Group's operating results are materially  affected by the depreciation
rates and other purchase terms provided under  DaimlerChrysler's  residual value
program, as well as by other purchase incentives  DaimlerChrysler  provides. The
percentage of vehicles acquired under DaimlerChrysler's and other manufacturers'
residual  value  programs  in the future  will  depend upon a number of factors,
including the availability  and cost of these programs.  Residual value programs
enable  Dollar and Thrifty to determine  their  depreciation  expense on Program
Vehicles in advance.  Vehicle depreciation is the largest single cost element in
the Group's  operations.  The  percentage of the Group's  vehicle  rental fleets
benefiting  from  residual  value  programs  could  decrease  if the  automotive
manufacturers changed the size or terms of these programs. In that event, Dollar
and Thrifty would have  increased  residual value risk that could be material to
their results of operations and could adversely  affect their ability to finance
their fleets.  Second,  because it is difficult to predict future vehicle resale
values,  Dollar and Thrifty may not be able to manage  effectively  the residual
value risk on their Non-Program  Vehicles.  As recently as 1997, results for the
Group were adversely  affected by lower than anticipated  residual  values.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Year Ended  December 31, 1997 Compared With Year Ended December 31,
1996." The residual value of Non-Program Vehicles depends on such factors as the
general  level  of  pricing  in the  automotive  industry  for both new and used
vehicles.  Prices  for  used  vehicles  generally  decrease  if  the  automotive
manufacturers  increase the retail sales  incentives they offer on new vehicles.
The Company cannot predict the level of retail sales incentives  DaimlerChrysler
or the other  automotive  manufacturers  will  offer in the  future.  Dollar and
Thrifty have received  substantial  payments  under residual value programs over
the  past  several  years.  See  Note  5  of  Notes  to  Consolidated  Financial
Statements.

      DaimlerChrysler  has been the Group's principal  supplier of vehicles.  In
1996,   DaimlerChrysler   began  operating   under   five-year   vehicle  supply
arrangements  that were  formalized  in 1996 and 1997 in separate  U.S.  vehicle
supply agreements with Dollar and Thrifty ("VSAs").  DaimlerChrysler  has agreed
to make specified volumes of  DaimlerChrysler  vehicles  available to Dollar and
Thrifty through July 2001.  Dollar and Thrifty may purchase  vehicles for use by
company-owned  stores or for their fleet  leasing  programs.  Dollar and Thrifty
have agreed to promote DaimlerChrysler vehicles exclusively in their advertising
and other  promotional  materials.  DaimlerChrysler  has agreed to make  various
promotional  payments  to Dollar  and  Thrifty,  some of which vary based on the
volume of vehicles purchased. These payments are material to the Group's results
of operations. See Note 5 of Notes to Consolidated Financial Statements.

      The VSAs provide  that Dollar and Thrifty will each  purchase at least 80%
of their respective vehicles from DaimlerChrysler  until a certain minimum level
is reached.  Also, certain minimum numbers of vehicles must be Program Vehicles.
While  DaimlerChrysler  has the sole  discretion  to set the specific  terms and
conditions of its residual  value program for a model year, it has agreed in the
VSAs to offer  programs  to  Dollar  and  Thrifty  that,  taken as a whole,  are
competitive  with a residual  value program Ford or General  Motors  Corporation
("General Motors") is then making generally available to domestic vehicle rental
companies.

      If purchases of  DaimlerChrysler  vehicles by Dollar or Thrifty during any
model year exceed certain targets, DaimlerChrysler will make available to Dollar
or  Thrifty  additional  Program  Vehicles  up to a maximum of 15% of the target
number of DaimlerChrysler Program Vehicles.

<PAGE>
                                       17


      VEHICLE DISPOSITION

      The Group generally holds vehicles in rental service from six months to 18
months.  The length of service is  determined  by taking into  account  seasonal
rental demand and the average monthly mileage  accumulation.  Most vehicles must
be removed  from service  before they reach  30,000  miles to avoid  significant
penalties  under  DaimlerChrysler's  residual value program.  As of December 31,
1998,  the average age of vehicles in the Group's fleet was  approximately  five
months.  The  Group's  flexibility  to adjust the holding  period for  vehicles,
particularly for Program Vehicles, enables the Group to adjust its fleet size up
or down relatively quickly in response to changing market conditions.  Less than
4% of the Group's  DaimlerChrysler  Program  Vehicles were ineligible for return
based on repair condition  during 1998.  Dollar or Thrifty must bear the risk on
the resale of Program  Vehicles  that  cannot be  returned.  Dollar and  Thrifty
dispose of  Non-Program  Vehicles  through  auctions  and  directly  to used car
dealers or franchisees. Dollar and Thrifty may also sell Non-Program Vehicles to
corporate operations or franchisees of Thrifty Car Sales.

      Dollar and Thrifty each believe that, instead of through auction, the sale
of vehicles  directly to dealers,  including  Thrifty Car Sales,  reduces  their
disposal  costs  and saves  interest  due to a quicker  return  time on  vehicle
proceeds.  Both Dollar and Thrifty use  telemarketing  to sell cars  directly to
dealers.  Separate from Thrifty Car Sales,  Dollar  continues to develop its own
plans for a used vehicle disposal network.

      MAINTENANCE

      Dollar and certain Thrifty  franchisees  may have  automotive  maintenance
centers at airports and in urban and suburban  areas.  Many of these  facilities
are  accepted  by  automotive  manufacturers  as eligible to perform and receive
reimbursement  for  warranty  work.  Collision  damage  and  major  repairs  are
generally   performed  by  independent   contractors.   Dollar's  and  Thrifty's
franchisees are responsible for the maintenance of their fleet vehicles.

      FLEET LEASING PROGRAMS

      Dollar and Thrifty  make fleet  leasing  programs  available to their U.S.
franchisees  for each new model year. The terms of their fleet leasing  programs
generally  mirror the  requirements  of various  manufacturers'  residual  value
programs with respect to model mix, order and delivery,  vehicle maintenance and
returns, but also include Non-Program  Vehicles.  Dollar and Thrifty monitor the
creditworthiness and operating performance of franchisees participating in their
fleet leasing programs and periodically audit franchisees' leased fleets. Dollar
and Thrifty  design their fleet leasing  programs to offer their  franchisees an
attractive means of obtaining fleet vehicles.  For 1998,  approximately  46% and
75% of the  vehicles in the fleets of Dollar's  and  Thrifty's  respective  U.S.
franchisees  had been provided  through their fleet leasing  programs.  In 1998,
approximately  5% of Dollar's  and 71% of  Thrifty's  (including  Canada)  total
revenue was derived from vehicle leasing programs. During 1998, a limited number
of larger franchisees acquired their vehicles directly from manufacturers.

      The Group sets their lease rates after considering  residual value program
depreciation  rates  for  Program  Vehicles,   estimated   Non-Program   Vehicle
depreciation,  interest  costs,  model  mix and  administrative  costs.  Average
monthly  lease rates vary  depending  on vehicle  model,  and the average  lease
period is  between  eight and ten  months.  Although  Dollar and  Thrifty  lease
Non-Program  Vehicles as well as Program  Vehicles to their  franchisees,  their
fleet leasing programs  eliminate the residual value risk for their franchisees.
Thrifty  franchisees may,  however,  elect to assume some residual value risk on
certain Non-Program Vehicles they lease in exchange for a lower lease rate.

<PAGE>
                                       18



      U.S. FLEET DATA

<TABLE>
<CAPTION>

                                                             Years Ended December 31,
                                                              1996     1997    1998
                                                              ------   ------  ------
      <S>                                                     <C>      <C>     <C>
      Thrifty:
        Average number of vehicles leased to franchisees .... 20,358   23,878  29,595
                                                              ------   ------  ------
        Average number of vehicles in combined fleets of
           franchisees ...................................... 28,122   31,854  39,434
        Average number of vehicles in combined fleets of
           company-owned stores .............................  3,862    3,470     865
                                                              ------   ------  ------
                Total ....................................... 31,984   35,324  40,299
                                                              ======   ======  ======
      Dollar:
        Average number of vehicles leased to franchisees ....  7,801    6,735   6,151
                                                              ------   ------  ------
        Average number of vehicles in combined fleets of
           franchisees ...................................... 17,132   13,523  13,513
        Average number of vehicles in combined fleets of
           company-owned stores ............................. 38,952   47,813  50,673
                                                              ------   ------  ------
                Total ....................................... 56,084   61,336  64,186
                                                              ======   ======  ======
</TABLE>

COMPETITION

      There is intense  competition in the vehicle rental  industry on the basis
of price, service levels, vehicle quality,  vehicle availability and convenience
and condition of rental locations. The Group's principal competitors have larger
market  shares  and  rental  volumes,   greater  financial  resources  and  more
sophisticated  information  systems.  Dollar operates mainly in the U.S. airport
market,  although  compared  to  its  competitors  it  relies  more  heavily  on
discretionary leisure, tour and business customers.  Dollar's franchisees have a
similar  customer  profile.  In any given  location,  Dollar  may  compete  with
national,  regional  and local  vehicle  rental  companies,  many of which  have
greater financial resources than the Group.  Dollar's principal  competitors for
discretionary  business and leisure travelers are Alamo  Rent-a-Car,  Inc., Avis
Rent A Car, Inc., Budget Group, Inc., The Hertz Corporation, National Car Rental
System,  Inc. and Thrifty.  Dollar competes  primarily on the basis of price and
customer service.

      Thrifty's U.S.  franchisees and company-owned stores generally compete for
cost-conscious  consumers with Alamo, Avis, Budget,  Dollar, Hertz and National.
Enterprise  Rent-A-Car  Company,  Hertz,  Avis and  CarTemps  USA (a division of
Republic  Industries) as well as local and regional  rental  companies are major
competitors in the local market.  They compete on the basis of price,  location,
service and well-established  customer  relationships.  Most Thrifty franchisees
and  company-owned  stores  compete in the local  market for retail  general use
business rather than insurance replacement rentals.

      The Canadian  vehicle rental markets are also intensely  competitive.  The
vast  majority of the  Canadian  market is operated  either  directly or through
franchisees of the major U.S. vehicle rental companies,  including Budget, Avis,
Hertz and National, as well as Dollar and Thrifty.

INSURANCE

      The Group is subject to third-party  public  liability and property damage
claims  resulting  from  accidents   involving  their  rental   customers.   For
third-party  bodily injury and property  damage claims arising from the use of a
vehicle in the United  States,  the Group retained the risk of loss ranging from
$250,000 to $2 million on a per occurrence basis (the "self-insured  retention")
over the last three years. For claims in excess of the  self-insured  retention,
the Group maintains  insurance at certain amounts in excess of their  respective
self-insured retention levels and coverages.

      The  Group  retains  the risk of loss for  general  and  garage  liability
insurance  coverage up to $1 million and maintains  insurance at certain amounts
in excess of $1  million.  They also  maintain  catastrophic  and  comprehensive
coverage  for damage to vehicles  owned by them up to $3 million per  occurrence
with a deductible  amount of $250,000.  In addition,  the Group carries workers'
compensation,  excess liability and directors' and officers' liability insurance
coverage.

<PAGE>
                                       19

      Provisions for public liability and property damage on self-insured claims
are made by charges to expense  based upon  evaluations  of  estimated  ultimate
liabilities  on reported and  unreported  claims.  As of December 31, 1998,  the
Group's reserve for liability claims was approximately $78 million.  The Group's
obligations  to pay these  losses  and  indemnify  the  insurance  carriers  are
collateralized  by surety  bonds.  As of December 31,  1998,  these surety bonds
totaled approximately $85 million.

      The Group also maintains various surety bonds to secure  performance under
airport concession  agreements and other  obligations.  As of December 31, 1998,
the total amount of these bonds was approximately $16 million.

REGULATION

      LOSS DAMAGE WAIVERS AND SUPPLEMENTAL LIABILITY INSURANCE

      Approximately 13% and 9% of the 1998 vehicle rental revenues of Dollar and
Thrifty,  respectively,  were  generated  from the sale of loss damage  waivers.
These  waivers  relieve  customers  from  financial  responsibility  for vehicle
damage.  Legislation  affecting the sale of loss damage waivers has been adopted
in 25 states. These laws either require disclosure to customers that loss damage
waivers may not be necessary,  limit  customer  liability to specified  amounts,
limit the ability of vehicle  rental  companies to offer loss damage waivers for
sale or cap the amounts that may be charged for loss damage waivers. Adoption of
national or  additional  state  legislation  limiting  the sale,  or capping the
rates, of loss damage waivers could further restrict sales of this product,  and
additional  limitations on potential  customer liability could increase costs to
Dollar, Thrifty and their franchisees.

      Dollar and Thrifty  and other  vehicle  rental  companies  sell  customers
supplemental liability insurance ("SLI"). In 1997, Dollar, Thrifty and the other
principal  vehicle rental companies  entered into a consent order with the Texas
Department  of  Insurance  in which  they  agreed to stop  selling  SLI in Texas
pending  licensing  and  product  approval.  In 1998,  the Texas  Department  of
Insurance  established  regulations  for  licensing and product  approval.  Both
Dollar and Thrifty obtained licensing and product approval and began selling the
approved  product in September  1998. A civil action was also brought in Alabama
alleging violation of state insurance laws. See "Legal Proceedings."  Additional
actions in other  jurisdictions  could lead to  restrictions on the sale of SLI,
which would result in a reduction of the Group's revenues.

      FRANCHISING REGULATION

      As  franchisors,  Dollar and Thrifty  are  subject to  federal,  state and
foreign laws regulating various aspects of franchise operations and sales. These
laws impose registration and disclosure requirements on franchisors in the offer
and sale of franchises and, in certain states, also apply substantive  standards
to the relationship  between the franchisor and the franchisee,  including those
pertaining to default, termination and nonrenewal of franchises.

      OTHER MATTERS

      Certain states  currently make vehicle  owners  (including  vehicle rental
companies)  vicariously liable for the actions of any person lawfully driving an
owned vehicle,  regardless of fault. Some of these states, including Florida and
New York, do not limit this liability. Vehicle rental companies are also subject
to various  federal,  state and local consumer  protection  laws and regulations
including those relating to advertising and disclosure of charges to customers.

      Dollar  and  Thrifty  are  subject  to  federal,  state and local laws and
regulations  relating to taxing and  licensing  of  vehicles,  franchise  sales,
franchise  relationships,  vehicle  liability,  used vehicle  sales,  insurance,
telecommunications,  vehicle rental transactions and labor matters.  The Company
believes that Dollar and Thrifty  practices and  procedures  are in  substantial
compliance  with federal,  state and local laws and is not aware of any material
expenditures necessary to meet legal or regulatory  requirements.  Nevertheless,
considering  the nature and scope of Dollar's and  Thrifty's  businesses,  it is
possible that regulatory compliance problems could be encountered in the future.



<PAGE>
                                       20

ENVIRONMENTAL MATTERS

      The principal  environmental  regulatory requirements applicable to Dollar
and Thrifty  operations  relate to the  ownership,  storage or use of  petroleum
products such as gasoline, diesel fuel and new and used motor oil; the treatment
or discharge of waste waters;  the operation of automotive  body shops;  and the
generation,  storage, transportation and off-site treatment or disposal of waste
materials.  Dollar and Thrifty own eleven and lease 77 locations where petroleum
products are stored in underground or above-ground  tanks.  For owned and leased
properties,  Dollar and Thrifty have  programs  designed to maintain  compliance
with applicable technical and operational requirements, including leak detection
testing of underground  storage tanks,  and to provide  financial  assurance for
remediation of spills or releases.

      The historical  and current uses of the Dollar and Thrifty  facilities may
have resulted in spills or releases of various hazardous  materials or wastes or
petroleum products  ("Hazardous  Substances") that now, or in the future,  could
require  remediation.  The Group also may be subject to requirements  related to
remediation of Hazardous Substances that have been released into the environment
at  properties  they own or operate,  or owned or  operated  in the past,  or at
properties to which they send, or have sent,  Hazardous Substances for treatment
or disposal. Such remediation  requirements generally are imposed without regard
to fault,  and  liability  for any  required  environmental  remediation  can be
substantial.

      Dollar  and  Thrifty  may be  eligible  for  reimbursement  or  payment of
remediation costs associated with releases from registered  underground  storage
tanks in U.S.  states  that have  established  funds to assist in the payment of
such  remediation  costs.  Subject to certain  deductibles,  the availability of
funds, the compliance  status of the tanks and the nature of the release,  these
tank  funds  may be  available  to Dollar  and  Thrifty  for use in  remediating
releases from their tank systems.

      At certain  facilities,  Dollar and Thrifty presently are investigating or
remediating  soil or  groundwater  contamination.  Based on currently  available
information,  the  Company  does not  believe  that the  costs  associated  with
environmental investigation or remediation will be material. However, additional
contamination could be identified or occur in the future.

      The  use  of  automobiles   and  other  vehicles  is  subject  to  various
governmental requirements designed to limit environmental damage, including that
caused by emissions  and noise.  Generally,  these  requirements  are met by the
manufacturer  except,  on occasion,  equipment  failure  requiring repair by the
Group.

      Environmental  legislation  and  regulations  and  related  administrative
policies have changed rapidly in recent years. There is a risk that governmental
environmental requirements, or enforcement thereof, may become more stringent in
the future and that the Group may be  subject  to legal  proceedings  brought by
government agencies or private parties with respect to environmental matters. In
addition,  with  respect to cleanup of  contamination,  additional  locations at
which wastes  generated by the Group may have been released or disposed,  and of
which the Group is currently  unaware,  may in the future  become the subject of
cleanup for which the Group may be liable, in whole or part. Accordingly,  while
the  Group  believes  that  it  is in  substantial  compliance  with  applicable
requirements of  environmental  laws, there can be no assurance that the Group's
future   environmental   liabilities   will  not  be  material  to  the  Group's
consolidated financial position or results of operations or cash flows.


EMPLOYEES

      As of December 31, 1998, the Group employed a total of approximately 4,900
full-time and part-time  employees of whom approximately  3,900 were employed by
Dollar and 1,000 by  Thrifty.  Approximately  90 of the Group's  employees  were
subject to collective bargaining agreements as of December 31, 1998. The Company
believes the Group's relationship with its employees is good.

<PAGE>
                                       21


ITEM 2.     PROPERTIES

      The Company owns its headquarters located at 5330 East 31st Street, Tulsa,
Oklahoma. This location is a three building office park that houses headquarters
and a reservation center for Dollar and Thrifty. These buildings and the related
improvements  were mortgaged in December 1997 pursuant to a mortgage in favor of
Credit Suisse First Boston ("CSFB"),  as administrative agent for a syndicate of
banks.  The  mortgage  was  executed in  connection  with the  Revolving  Credit
Facility,  as described in  "Management's  Discussion  and Analysis of Financial
Condition and Results of Operations - Liquidity and Capital Resources".

      Dollar and Thrifty each own or lease real property used for  company-owned
stores  and  office  facilities,  and in some  cases own real  property  that is
subleased to franchisees  or other third  parties.  As of December 31, 1998, the
Group's owned  operations  were carried on at 139 locations  worldwide.  Most of
these  premises  are leased,  except for two that are owned.  Dollar and Thrifty
each operate  company-owned  stores  under  concession  agreements  with various
governmental  authorities  charged with the  operation  of airports.  Concession
agreements for airport  locations,  which are sometimes  competitively  bid, are
important for securing air traveler business.

      In  connection  with  the  Revolving  Credit  Facility,   Dollar  executed
mortgages in favor of CSFB  encumbering  its real property  located in San Diego
and Tampa. Thrifty also executed mortgages in favor of CSFB encumbering its real
property located in Phoenix, Ft. Lauderdale,  Orlando, Dallas, Houston, and Salt
Lake City.

ITEM 3.     LEGAL PROCEEDINGS

      On November 2, 1994, the City of San Jose,  California  filed an action in
the Superior Court of California,  against Chevron,  Dollar and others,  seeking
unspecified compensatory and punitive damages and injunctive relief. The City of
San Jose has not served  process on Dollar.  The suit  relates to pollution at a
site currently  occupied by Dollar and formerly occupied by Chevron.  Dollar has
partially  remediated the affected soil, but not the allegedly  affected  ground
water.  Dollar  believes  that prior uses of the site  resulted in any remaining
contamination at the site.

      On October 2, 1997, a purported class action suit was filed in the Circuit
Court of Coosa County,  Alabama,  against  Dollar,  Thrifty and other car rental
companies.  The  plaintiffs  in this  suit  alleged  violations  of state law in
connection  with the  sale by the car  rental  companies  of  certain  insurance
products.  Dollar and Thrifty have filed answers denying the alleged violations.
The case has been removed to the U.S.  District Court for the Middle District of
Alabama.  Plaintiffs filed an amended  complaint on February 16, 1998,  dropping
their fraud allegations, but adding a claim for a refund of the amounts paid for
insurance. Dollar, Thrifty and other car rental companies have filed a motion to
dismiss the conspiracy claim portion of the suit.

      In  addition  to  the  foregoing,   various  legal  actions,   claims  and
governmental  inquiries  and  proceedings  are pending or may be  instituted  or
asserted in the future against the Company and its  subsidiaries.  Litigation is
subject  to many  uncertainties,  and the  outcome of the  individual  litigated
matters is not predictable  with  assurance.  It is possible that certain of the
actions,  claims,  inquiries or proceedings,  including  those discussed  above,
could be  decided  unfavorably  to the  Company  or the  subsidiaries  involved.
Although  the  amount of  liability  with  respect  to these  matters  cannot be
ascertained,  potential  liability  is not  expected  to  materially  affect the
consolidated financial position or results of operations of the Company.


ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

      No matters were submitted to a vote of security  holders during the fourth
quarter ended December 31, 1998.


<PAGE>
                                       22




                                     PART II
                                     -------

ITEM 5.     MARKET FOR REGISTRANT'S COMMON EQUITY 
            AND RELATED STOCKHOLDER MATTERS

      The  Company's  Common  Stock is  listed  on the New York  Stock  Exchange
("NYSE")  under the trading  symbol "DTG." The high and low sales prices for the
Common Stock for each  quarterly  period from  December  17, 1997,  the date the
Common Stock began trading on the NYSE, were as follows:


      1997    First Quarter    Second Quarter    Third Quarter    Fourth Quarter
      ----    -------------    --------------    -------------    --------------
      High         N/A              N/A               N/A            $21-9/16
      Low          N/A              N/A               N/A            $20-1/2

      1998
      ---- 
      High       $24-1/4          $24-7/16          $16-9/16         $14-5/8
      Low        $18-3/8          $12               $ 9-7/8          $ 8-11/16



      The  24,125,941  shares of Common Stock  outstanding at March 1, 1999 were
held by 3,832 stockholders of record.

      The Company intends to reinvest its earnings in its business and therefore
does not anticipate  paying any cash dividends in the  foreseeable  future.  The
Company has not paid cash dividends since completion of the Offering.

      Under  the  terms of the  Revolving  Credit  Facility,  restrictions  were
imposed by the lender on the payment of cash dividends to  stockholders.  During
the five-year term of such  agreement,  dividends are permitted at the lesser of
specified monetary levels or percentages of cash flow.


<PAGE>
                                       23


ITEM 6.     SELECTED FINANCIAL DATA


                Selected Consolidated Financial Data of the Group

      The selected  consolidated  statement of operations and balance sheet data
were derived from the audited  consolidated  financial  statements of the Group.
References to system-wide  vehicle rental revenue include revenue  received from
the Group company-owned stores and by franchisees from the rental of vehicles.

<TABLE>
<CAPTION>

                                                                              Years Ended December 31,(b)
                                                          --------------------------------------------------------------------
                                                               1994           1995          1996          1997         1998
                                                               ----           ----          ----          ----         ----
      <S>                                                 <C>            <C>            <C>            <C>          <C>     
      STATEMENT OF OPERATIONS
      (IN THOUSANDS):
      Revenues:
        Vehicle rental ................................   $   413,424    $   372,508    $   497,239    $  620,045   $  635,033
        Vehicle leasing ...............................       172,999        177,836        149,713       164,701      202,371
        Fees and services .............................        58,966         49,382         47,597        49,143       51,770
      Other ...........................................         8,614          9,653          9,342         9,899        9,234
                                                          -----------    -----------    -----------    ----------   ----------
          Total revenues ..............................       654,003        609,379        703,891       843,788      898,408
                                                          -----------    -----------    -----------    ----------   ----------
      Costs and expenses:
        Direct vehicle and operating ..................       234,370        190,577        242,466       281,485      285,457
        Vehicle depreciation, net .....................       210,975        196,367        213,143       277,276      288,443
        Selling, general and administrative ...........       143,155        123,439        140,089       149,697      161,471
        Interest expense, net .........................        83,526         78,817         72,868        87,852       88,726
        Amortization of cost in excess of  net
         assets acquired ..............................        11,517         10,456          8,169         6,010        5,417
        Intangible asset impairment losses ............           -             -           157,758           -           -
        Restructuring charge (reversal) ...............        (7,000)          -              -              -           -
        Loss on sale of Snappy ........................        40,893           -              -              -           -
                                                          -----------    -----------    -----------    ----------   ----------
          Total costs and expenses ....................       717,436        599,656        834,493       802,320      829,514
                                                          -----------    -----------    -----------    ----------   ----------


      Income (loss) before income taxes ...............       (63,433)         9,723       (130,602)       41,468       68,894
      Income tax expense (benefit) ....................       (12,755)         9,753         16,682        23,427       31,229
                                                          -----------    -----------    -----------    ----------   ----------
      Net income (loss)(a) ............................   $   (50,678)   $       (30)   $  (147,284)   $   18,041   $   37,665
                                                          ===========    ===========    ===========    ==========   ==========

      Basic and diluted earnings (loss)
      per share (a) ...................................   $     (2.53)   $      0.00    $     (7.36)   $     0.90   $     1.56
                                                          ===========    ===========    ===========    ==========   ==========

      BALANCE SHEET DATA (IN THOUSANDS):
      Revenue-earning vehicles, net ...................   $   991,276    $   958,799    $ 1,120,346    $1,319,490   $1,342,066
      Total assets ....................................     1,585,651      1,657,823      1,647,951     1,942,210    1,865,300
      Total debt ......................................     1,047,065      1,128,811      1,241,558     1,418,687    1,313,799
      Stockholders' equity ............................       331,159        331,189        183,883       268,426      315,433

</TABLE>


<PAGE>
                                       24



<TABLE>
<CAPTION>

                                                                              Years Ended December 31 ,
                                                           --------------------------------------------------------------------
                                                               1994           1995          1996          1997         1998
                                                               ----           ----          ----          ----         ---- 
  <S>                                                      <C>            <C>            <C>           <C>          <C>       
  System-Wide Data (U.S. and Canada)(c):               
  Vehicle rental revenue (in thousands):
    Company-owned stores ..............................    $  359,951     $  372,508     $  495,598    $  618,120   $  635,033
    Franchisee locations ..............................       558,049        556,492        502,402       515,880      619,552
                                                           ----------     ----------     ----------    ----------   ----------
        Total .........................................    $  918,000     $  929,000     $  998,000    $1,134,000   $1,254,585
                                                           ==========     ==========     ==========    ==========   ==========
  Rental locations:
    Company-owned stores ..............................           169            162            156           139          139
    Franchisee locations ..............................           773            720            729           752          763
                                                           ----------     ----------     ----------    ----------   ----------
        Total rental locations ........................           942            882            885           891          902
                                                           ==========     ==========     ==========    ==========   ==========
  Average number of vehicles
  operated during the period
  by company-owned stores
  and franchisees .....................................        98,974         93,989         94,992       103,417      111,652

  Peak number of vehicles
  operated during the period
  by company-owned stores
  and franchisees .....................................       117,906        108,447        110,771       122,286      134,407

  Company-Owned Stores Data
    (U.S. and Canada)(c):
  Average number of vehicles
  operated ............................................        40,083         36,246         45,037        53,719       53,983
  Number of rental
  transactions ........................................     2,230,076      2,196,611      2,817,269     3,300,420    3,320,294
  Average revenue per
   transaction ........................................    $      161     $      170     $      176    $      187   $      191

  Monthly average revenue
  per vehicle .........................................    $      748     $      856     $      917    $      959   $      980


  Vehicle Leasing Data (U.S. and Canada)(c):
  Average number of vehicles
   leased .............................................        41,072         34,373         30,583        32,814       37,709
  Average monthly lease revenue
   per unit ...........................................    $      349     $      400     $      409    $      420   $      447

</TABLE>

(a)   Management  believes  it  is important  to note that net income (loss) and
      earnings per share for the year ended December 31, 1996 include intangible
      asset  impairment  losses of  $157,758,000,  related to  DaimlerChrysler's
      decision in 1996 to dispose of Thrifty as a non-core asset  ($155,000,000)
      and an impairment loss related to TCL ($2,758,000).

(b)   Certain  reclassifications  have  been  made in the selected  consolidated
      financial data to conform to the classifications used in 1998.

(c)   Excludes 1994 data for Snappy, which was sold in September 1994.


<PAGE>
                                       25




ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
            RESULTS OF OPERATIONS

GENERAL

      The Group owns two vehicle  rental  companies,  Dollar and  Thrifty.  They
engage in the business of renting vehicles directly to retail and tour customers
and providing  vehicle  leasing and other services to  franchisees  that rent to
customers.  The majority of Dollar's revenue is derived from renting vehicles to
customers from company-owned  stores, while the majority of Thrifty's revenue is
generated from leasing vehicles and providing services to franchisees.

The Group's revenues consist of:

      o Vehicle rentals -- revenue generated from renting vehicles to customers,
        including all related charges, through company-owned stores,

      o Vehicle leasing -- revenue generated from leasing vehicles, primarily to
        franchisees,

      o Fees and services -- revenue generated from franchise fees and providing
        reservations,  insurance,  supplies  and  other  products  and  services
        to franchisees, and

      o Other  --  revenue  generated  from  franchise  sales,  parking  income,
        non-vehicle lease income and interest income derived from franchisees.

The Group's expenses consist of:

      o Direct  vehicle  and  operating  --  costs  related  to  the  rental  of
        revenue-earning  vehicles to customers and to the leasing of vehicles to
        franchisees, such as leasing expenses,  concessions and commissions paid
        to airport authorities,  commissions paid to travel agencies,  insurance
        and lease promotion  expenses,  net of certain incentives  received from
        vehicle manufacturers,

      o Vehicle   depreciation,   net  --  depreciation   expense   relating  to
        revenue-earning  vehicles,  net of gains and losses on the  disposal  of
        such vehicles,

      o Selling, general and administrative expenses,  including advertising and
        marketing expenses and reservations,

      o Interest  expense,  net -- interest  expense,  net of interest earned on
        restricted  cash and working  capital  facility,  relating  primarily to
        revenue-earning vehicle financing and to working capital debt, and

      o Amortization of cost in excess of net assets acquired.

      The  Group's  profitability  is  primarily  a  function  of the volume and
pricing of rental  transactions,  utilization  of the vehicles and the number of
vehicles  leased to  franchisees.  Significant  changes in the purchase price of
vehicles or  interest  rates can also have a  significant  effect on the Group's
profitability, depending on the ability of the Group to adjust pricing and lease
rates for these changes.

      The Group's business  requires  significant  expenditures for vehicles and
consequently, requires substantial liquidity to finance such expenditures.

<PAGE>
                                       26


RESULTS OF OPERATIONS

      The  following  table  sets forth the  percentage  of  operating  revenues
represented  by  certain  items  in  the  Group's   consolidated   statement  of
operations:

                                                   Years Ended December 31, (b)
                                                  -----------------------------
                                                    1996      1997     1998
                                                    ----      ----     ----
      Revenues:
        Vehicle rentals ......................      70.6%     73.5%    70.7%
        Vehicle leasing ......................      21.3%     19.5%    22.5%
        Fees and services ....................       6.8%      5.8%     5.8%
        Other ................................       1.3%      1.2%     1.0%
                                                   -----     -----    -----

        Total revenues .......................     100.0%    100.0%   100.0%
                                                   -----     -----    -----

      Costs and expenses:
        Direct vehicle and operating .........      34.4%     33.4%    31.8%
        Vehicle depreciation, net ............      30.3%     32.9%    32.1%
        Selling, general and administrative ..      19.9%     17.7%    17.9%
        Interest expense, net ................      10.3%     10.4%     9.9%
        Amortization of cost in excess
        of net assets acquired ...............       1.2%      0.7%     0.6%
        Intangible asset impairment losses ...      22.4%      0.0%     0.0%
                                                   -----     -----    -----

             Total costs and expenses ........     118.5%     95.1%    92.3%
                                                   -----     -----    -----

      Income (loss) before income taxes ......     (18.5)%     4.9%     7.7%
      Income tax expense (benefit) ...........       2.4%      2.8%     3.5%
                                                   -----     -----    -----

      Net income (loss) (a) ..................     (20.9)%     2.1%     4.2%
                                                   =====     =====    =====

- ----------

 (a)  Net  loss  for the  year  ended  December  31,  1996  includes  intangible
      asset impairment losses related to  DaimlerChrysler's  decision in 1996 to
      dispose of Thrifty as a non-core  asset and an impairment  loss related to
      TCL.  In 1997,  the Group  incurred  a one-time  tax charge of  $4,314,000
      related to its separation from DaimlerChrysler.
 (b)  Certain reclassifications have been made in the 1996 and 1997 consolidated
      financial statements to conform to the classifications used in 1998.


      The  following  table  sets forth a  breakdown  of the  Group's  two major
sources of revenue:

                                          Years Ended December 31, (a)
                                         -----------------------------
                                          1996         1997         1998
                                          ----         ----         ----
                                                  (in thousands)
      Vehicle rental revenue:
        Dollar ....................     $436,715     $559,101     $603,331
        Thrifty ...................       60,524       60,944       31,702
                                        --------     --------     --------

              Total ...............     $497,239     $620,045     $635,033
                                        ========     ========     ========


      Leasing revenue:
        Dollar ....................     $ 37,729     $ 34,452     $ 33,224
        Thrifty ...................      111,969      130,249      169,147
        Other .....................           15         -            -
                                        --------     --------     --------

              Total ...............     $149,713     $164,701     $202,371
                                        ========     ========     ========

- ----------

 (a)  Certain reclassifications have been made in the 1996 and 1997 consolidated
      financial statements to conform to the classifications used in 1998.

<PAGE>
                                       27



YEAR ENDED DECEMBER 31, 1998 COMPARED WITH YEAR ENDED DECEMBER 31, 1997

      REVENUES

      Total  revenue  for the year  ended  December  31,  1998  increased  $54.6
million,  or 6.5%,  to $898.4  million  compared to 1997.  The increase in total
revenue was due to an increase in leasing  revenue of 22.9% over 1997 and a 2.4%
growth in rental revenue.  Fees and services revenue  increased $2.6 million due
to a final payment received related to Dollar's  terminated  European  franchise
agreement and higher  franchise  fees and other  revenue fees from  franchisees.
Vehicle  rental  revenue  and  vehicle  leasing  revenue  were  impacted  by the
re-franchising of company-owned stores at Thrifty and by franchise  acquisitions
at Dollar.

      The  Group's  vehicle  rental  revenue for 1998 was $635  million,  a 2.4%
increase from 1997. This increase was due primarily to a $44.2 million  increase
for Dollar offset by a $29.2 million decline at Thrifty. The increase in vehicle
rental  revenue at Dollar was the result of an increase of 6.6% in  transactions
combined  with a 1%  increase  in revenue per  transaction.  The rental  revenue
growth at Dollar related to the  acquisition of franchisees  during 1998 totaled
$21.4 million,  which  represented  48% of Dollar's total rental revenue growth.
The decline at Thrifty  was due to the  re-franchising  of several  company-owed
stores during 1997 and early 1998.

      Vehicle  leasing  revenue  for 1998 was $202.4  million,  a $37.7  million
increase  from 1997.  This  increase  in vehicle  leasing  revenue  reflects  an
increase of $38.9 million,  or 29.9%, in Thrifty's leasing revenue primarily due
to a 23.9%  increase in the average  number of  vehicles  leased to  franchisees
along with a 4.9%  increase  in the  vehicle  leasing  rates.  Dollar's  leasing
revenue  declined $1.2 million,  or 3.6% due to a decrease in the average number
of vehicles  leased to  franchisees  as a result of the  acquisition  of several
franchised locations during 1998.

      EXPENSES


      Total  expenses  increased  3.4%  from  $802.3  million  in 1997 to $829.5
million in 1998.  This  increase was due primarily to a $28.1  million,  or 4.8%
increase for Dollar  offset by a $2.1 million,  or 1% decline at Thrifty.  Total
expenses  as a  percentage  of revenue  declined  to 92.3% in 1998 from 95.1% in
1997.

      Direct and vehicle  operating  expenses for 1998 increased $4 million,  or
1.4%,  over 1997,  comprised of a $10.4  million  increase at Dollar offset by a
$6.4  million  decline  at  Thrifty.  The  overall  increase  was due to  higher
personnel costs,  airport  concession fees and tour account incentives at Dollar
partially  offset by a  reduction  of  expenses  at  Thrifty  as a result of the
re-franchising  of several  company-owned  stores.  These expenses were 31.8% of
revenue for 1998, compared to 33.4% of revenue for 1997. These expenses improved
as a percentage  of revenue  partially  due to a decrease in the  proportion  of
total revenue  generated from vehicle  rentals at  company-owned  stores,  which
carry additional costs not associated with vehicle leasing revenue. The shift in
revenue  from  vehicle  rentals  to  vehicle  leasing  resulted  primarily  from
re-franchising several Thrifty company-owned stores in late 1997 and early 1998.

      Net vehicle  depreciation  expenses increased $11.2 million or 4% for 1998
as compared to 1997,  consisting  of an $11.1  million  increase at Dollar and a
$0.1 million  increase  at Thrifty.  The  increase was  primarily  due to a 5.4%
increase  (6.1% at Dollar and 4.3% at Thrifty) in  depreciable  fleet  partially
offset by a decline  of 1.5%  (0.4%  increase  at Dollar  and a 4%  decrease  at
Thrifty) in the average  depreciation rate. In 1998, the Company recorded higher
depreciation  rates on Non-Program  Vehicles,  which were partially  offset by a
$5.5  million  net  vehicle  disposition  gain on the  disposal  of  Non-Program
Vehicles.  In 1997, the  disposition of Non-Program  Vehicles  resulted in a net
vehicle disposition loss of $11.4 million.

      Selling,  general and  administrative  expenses of $161.5 million for 1998
increased 7.9% from $149.7 million in 1997, comprised of a $9.3 million increase
at Dollar,  a $0.6 million  increase at Thrifty and a $1.9 million  increase for
other operations. The higher costs were due to higher personnel costs related to
the development of new information  technology systems,  sales and marketing and
Year 2000  remediation  costs.  Higher  expenses in 1998 were also the result of
one-time  cost  reductions  in 1997 related to the  settlement of a $1.5 million
condemnation  claim  and the  reversal  of a $1.1  million  reserve  related  to
resolved  litigation  at Dollar and the  elimination  of a $1.9 million  reserve
related  to the sale of  Snappy  in 1994  Selling,  general  and  administrative
expenses  for the Group  were 17.9% of revenue  for 1998  compared  to 17.7% for
1997.

<PAGE>
                                       28


      Net  interest  expense  increased  $0.9  million,  or 1% to $88.7  million
comprised  primarily of a $3.6 million increase at Thrifty partially offset by a
$2.1 million decrease at Dollar.  Net interest expense decreased as a percentage
of revenue  from 10.4% in 1997 to 9.9% in 1998.  The increase in expense for the
Group was due to the effect of higher  average  vehicle  debt  levels  partially
offset by a decrease in vehicle interest rates.

      The tax provision for 1998 was $31.2 million.  The effective rate of 45.3%
in 1998 differs from the U.S.  statutory  rate due  primarily to  non-deductible
amortization  costs in excess of net assets acquired,  state and local taxes and
losses  relating  to  Thrifty's  Canadian  subsidiary  for which no benefit  was
recorded.  The effective rate for 1997 was 56.5% due primarily to non-deductible
amortization  costs  in  excess  of net  assets  acquired,  losses  relating  to
Thrifty's  Canadian  subsidiary  for  which no  benefit  was  recorded,  and the
one-time  tax  charge  of  $4.3   million   related  to  the   separation   from
DaimlerChrysler.

      OPERATING RESULTS

      The Group had income  before  income  taxes of $68.9  million  for 1998 as
compared to $41.5  million in 1997, a 66.1%  increase.  This growth was due to a
$15.3 million increase at Dollar and a $13.6 million increase at Thrifty. Income
before income taxes  declined for other  operations in 1998 due primarily to the
elimination of a $1.9 million  reserve during 1997 related to the sale of Snappy
in 1994.

YEAR ENDED DECEMBER 31, 1997 COMPARED WITH YEAR ENDED DECEMBER 31, 1996

      REVENUES

      The Group's total  revenues for 1997 were $843.8  million,  an increase of
$139.9 million,  or 19.9% compared to 1996.  Dollar's revenue was $616.3 million
for 1997, an increase of $118.8 million, or 23.9%,  compared to 1996.  Thrifty's
total revenues were $226.3  million for 1997, an increase of $21.4  million,  or
10.4%, compared to 1996.

      The Group's vehicle rental revenue for 1997 was $620 million,  a 24.7%, or
$122.8 million,  increase from 1996. This increase was due primarily to a $122.4
million, or 28%, increase for Dollar. The increase in vehicle rental revenue for
Dollar was due primarily to a 20.2%  increase in the number of  transactions  in
combination  with a 6.1%  increase  in revenue per  transaction  due to selected
price increases.  The rental revenue growth related to the conversion of several
franchised  locations  to  company-owned  stores  totaled  $34  million,   which
represented 28% of the total rental revenue growth.

      Vehicle leasing  revenue for 1997 was $164.7 million,  a 10% increase from
1996.  This increase in vehicle  leasing  revenue  reflects an increase of $18.3
million,  or 16.3%,  in  Thrifty's  leasing  revenues  due  primarily to a 14.4%
increase in the average number of vehicles  leased to  franchisees  along with a
2.4% increase in the vehicle leasing rates.  Dollar's leasing revenues  declined
$3.3  million,  or 8.7%,  due to a decrease  in the  average  number of vehicles
leased  to  franchisees  as a result of the  conversion  of  several  franchised
locations to company-owned stores.

      EXPENSES

      Total  expenses were $802.3  million for 1997,  compared to $834.5 million
for 1996 resulting from a $100.8 million increase at Dollar and a $132.7 million
decrease  at  Thrifty.  The 1996  expenses  at Thrifty  included a $155  million
intangible  asset  impairment  loss  required  as a result of  DaimlerChrysler's
decision  to dispose of Thrifty  as a  non-core  asset and an  intangible  asset
impairment loss related to TCL of $2.8 million. Excluding these intangible asset
impairment  losses,  total  expenses for 1996 were $676.7  million,  or 96.1% of
total revenues, and total expenses for 1997 were 95.1% of total revenues.

<PAGE>
                                       29


      Direct vehicle and operating  expense for 1997  increased $39 million,  or
16.1%,  over 1996.  Direct vehicle and operating  expenses for Dollar  increased
$42.6 million for 1997 offset by a $3.7 million  decline at Thrifty.  The higher
costs were due to an increase in the number of vehicles operated and an increase
in per unit costs,  which were partially  offset, by an increase in manufacturer
promotional  incentives  related to the acquisition of vehicles.  These expenses
were 33.4% of revenue for 1997, compared to 34.4% of revenue for 1996.

      Net vehicle  depreciation  expense increased $64.1 million,  or 30.1%, for
1997 over 1996 which  included a $39.5  million  increase  at Dollar and a $24.7
million increase at Thrifty.  The increase was primarily due to a 14.7% increase
(14.2% at Dollar and 15.4% at Thrifty) in depreciable fleet and a 13.6% increase
(14.1% at Dollar and 12.3% at Thrifty) in the average  depreciation rate. Higher
average  depreciation  expense per unit was the result of the increased  cost of
vehicles  and  losses  on  disposition  of  Non-Program   Vehicles  due  to  the
deterioration in the used vehicle market in 1997. The disposition of Non-Program
Vehicles  resulted in a net vehicle  disposition  loss of $11.4  million in 1997
compared to a net vehicle disposition gain of $3.5 million in 1996.

      Selling,  general and administrative  expenses increased $9.6 million,  or
6.9%,  for 1997  compared to 1996.  This  increase was due  primarily to an $8.3
million  increase  at Dollar and a $3.3  million  increase  at  Thrifty.  Higher
selling,  general and administrative  expenses arose primarily from increases in
personnel  costs and  increases in sales and  marketing  expenditures  partially
offset by lower bad debt and legal  expenses.  Higher expenses in 1997 were also
the result of the reversal of a sales tax reserve in 1996 that was accrued prior
to 1994. Selling,  general and administrative expenses were 17.7% of revenue for
1997 compared to 19.9% for 1996.

      Net interest expenses increased $15 million,  or 20.6% from 1996 comprised
of an $11.8 million  increase at Dollar and a $3.2 million  increase at Thrifty.
The increase was primarily due to the effect of increased debt levels and higher
short-term  interest rates in 1997.  Increased debt levels were due to financing
the growth in fleet during 1997 and the increase in vehicle costs.

      Amortization  of cost in excess of net assets  acquired  was $2.2  million
less for 1997 than 1996, primarily due to the intangible asset impairment losses
at Thrifty discussed above.

      The effective tax rate for 1997 was 56.5% due primarily to  non-deductible
amortization  costs in  excess  of net  assets  acquired,  losses  in  Thrifty's
Canadian  subsidiary  for which no benefit was  recorded,  and the  one-time tax
charge of $4.3 million related to the separation from DaimlerChrysler. For 1996,
the Group had income tax  expenses of $16.7  million even though the loss before
income  taxes  was  $130.6  million.  This  unfavorable  tax  result  was due to
non-deductible  expenses  related  to the  intangible  asset  losses  of  $157.8
million, non-deductible amortization costs in excess of net assets acquired, and
losses in Thrifty's Canadian subsidiary for which no benefit was recorded.

      OPERATING RESULTS

      The Group had income before  income taxes of $41.5  million  compared to a
loss  before  income  taxes of $130.6  million  in 1996 due to the effect on the
Group of  DaimlerChrysler's  decision  during  1996 to  dispose  of Thrifty as a
non-core asset.  Dollar's income before income taxes was $34.7 million, in 1997,
an increase of $16.3 million from 1996. Thrifty's income before income taxes was
$5.2 million,  in 1997,  as compared to $8.9 million in 1996 when  excluding the
impairment losses of $157.8 million.

LIQUIDITY AND CAPITAL RESOURCES

      The Group's U.S. and Canadian  operations  are funded by cash  provided by
operating activities and its financing arrangements.  The Group's primary use of
funds is for the  acquisition of  revenue-earning  vehicles.  For the year ended
December 31, 1998, the Group's  expenditures for  revenue-earning  vehicles were
$2.1 billion ($1.3  billion at Dollar and $0.8  billion at  Thrifty)  which were
partially  offset by $1.8  billion  ($1.1  billion at Dollar and $0.7 billion at
Thrifty) in proceeds from the sale of used vehicles.

<PAGE>
                                       30


      The Company expects the amount of cash required to purchase vehicles,  net
of proceeds from the sale of used  vehicles,  to increase in 1999 because rental
fleets are increasing to meet  anticipated  rental demand.  The Group expects to
meet  these  cash  requirements  with  cash  provided  from  operations  and its
increased  vehicle  financing  facilities.  The Group's need for cash to finance
vehicles is highly seasonal and typically peaks in the second and third quarters
of the year when fleet levels build up to meet  seasonal  rental  demand.  Fleet
levels are lowest in the fourth quarter when rental demand is at a seasonal low.
The  Group  also  requires  cash for  non-vehicle  capital  expenditures.  These
expenditures  totaled  $26.5  million in 1998  ($20.1  million  at Dollar,  $4.1
million at Thrifty and $2.3 million for other operations), $13.7 million in 1997
($10  million at Dollar,  $3.1  million at Thrifty  and $0.6  million  for other
operations),  and are estimated to be  approximately  $34 million in 1999. These
expenditures are expected to be financed with cash provided from operations. The
1999 capital  expenditures  include  approximately  $10 million for reservation,
tour  and  other  information  systems.  Non-vehicle  capital  expenditures  are
expected to be financed with cash provided by operations.

      ASSET BACKED NOTES

      The asset backed note program is comprised of $1.2 billion in asset backed
notes with  maturities  ranging  from 1999 to 2005.  Borrowings  under the asset
backed notes are secured by eligible  vehicle  collateral  and bear  interest at
fixed rates on $1.1 billion  ranging  from 6.25% to 6.80% and floating  rates on
$127 million ranging from LIBOR plus .70% to LIBOR plus 1.25%. Proceeds from the
asset backed notes that are  temporarily  unutilized for financing  vehicles and
certain  related  receivables  are maintained in restricted  cash and investment
accounts, which were approximately $62.3 million at December 31, 1998.

      OTHER VEHICLE DEBT

      Thrifty has financed its Canadian  vehicle  fleet under a lease  agreement
with  an  unrelated   auto  leasing   trust   providing   for  CND$125   million
(approximately US$82 million) of funding,  which is supported by underlying bank
financing that is required to be renewed annually. On February 18, 1999, Thrifty
established  new  arrangements  for its  Canadian  vehicle  financing  through a
five-year fleet securitization  program. Under this program,  Thrifty can borrow
up to CND$150  million  (approximately  US$109  million)  funded  through a bank
commercial  paper  conduit.  The  previous  facility  will be phased  out as the
vehicles financed thereunder are taken out of service.

      COMMERCIAL PAPER PROGRAM AND LIQUIDITY FACILITY

      The Company  established the commercial  paper program on March 4, 1998 of
up  to  $615  million  (the  "Commercial   Paper  Program")  and   concurrently,
established a 364 day, $545 million liquidity facility to support the Commercial
Paper Program (the "Liquidity Facility").  Borrowings under the Commercial Paper
Program are secured by eligible  vehicle  collateral  and bear interest based on
market-dictated  commercial  paper rates.  At December  31, 1998,  the Group had
$80.2  million  in  commercial  paper  outstanding  under the  Commercial  Paper
Program.

      Effective  March 4, 1999,  the  Commercial  Paper  Program was renewed for
another  year at a maximum  size of $640  million,  backed  by a renewal  of the
Liquidity Facility totaling $575 million.

      REVOLVING CREDIT FACILITY

      The Company has a $215 million 5-year,  senior secured,  revolving  credit
facility (the "Revolving  Credit  Facility").  The Revolving  Credit Facility is
used to provide  letters of credit with a sublimit of $190  million and cash for
operating  activities  with a sublimit of $70 million.  The Group had letters of
credit  outstanding  of  approximately  $20.1  million  and no  working  capital
borrowings at December 31, 1998.

<PAGE>
                                       31


      DAIMLERCHRYSLER CREDIT SUPPORT

      In  December  1997,  in  connection  with the  Company's  separation  from
DaimlerChrysler  and closing of the  Offering,  DaimlerChrysler  provided  $38.2
million credit support for the Group's  vehicle fleet financing in the form of a
letter of credit facility.  The credit support was reduced to $28.6 million (the
"Initial Support Amount") due to exercise of a second  over-allotment  option in
January  1998.  The Initial  Support  Amount will  decline  annually,  beginning
September 30, 1999, by the greater of 20% of the Initial  Support  Amount or 50%
of the Group's excess cash flow.  The Company may need to replace  reductions in
the Initial  Support  Amount with cash from  operations  or with  borrowings  or
letters of credit under the Revolving Credit Facility.  To secure  reimbursement
obligations under the DaimlerChrysler credit support agreement,  DaimlerChrysler
has liens and security interests on certain assets of the Group.

      DEBT SERVICING REQUIREMENTS

      The  Group  will  continue  to have  substantial  debt  and  debt  service
requirements  under its  financing  arrangements.  As of December 31, 1998,  the
Group's total  consolidated debt was approximately  $1.3 billion,  substantially
all of which  was  secured  debt for the  purchase  of  vehicles.  The Group has
scheduled  annual  principal  payments of  approximately  $219  million in 1999,
$265.2  million in 2000,  $230  million in 2001,  $170.7  million in 2002,  $230
million in 2003 and $200 million thereafter.

      The Group intends to use cash generated  from  operations for debt service
and,  subject  to  restrictions  under  its debt  instruments,  to make  capital
investments. The Company has historically repaid its debt and funded its capital
investments  (aside from growth in its rental  fleet)  with cash  provided  from
operations  and from the sale of vehicles.  The Company has funded growth in its
vehicle fleet by incurring additional secured vehicle debt. The Group expects to
incur  additional debt from time to time to the extent permitted under the terms
of its debt instruments.

      The Group has significant  requirements for bonds and letters of credit to
support its insurance programs and airport concession  obligations.  At December
31, 1998, the Group had approximately $100.3 million in bonds outstanding.

      INTEREST RATE RISK

      The Group's  results of  operations  depend  significantly  on  prevailing
levels  of  interest  rates  because  of the  large  amount of debt it incurs to
purchase  vehicles.  In addition,  the Group is exposed to increases in interest
rates  because a portion of its debt  bears  interest  at  floating  rates.  The
Company estimates that, in 1999, approximately 23% of its average debt will bear
interest at floating  rates.  The amount of the Group's  financing costs affects
the amount Dollar,  Thrifty and their franchisees must charge their customers to
be profitable. See Note 8 of Notes to Consolidated Financial Statements.

INFLATION

      The  increased  acquisition  cost of vehicles is the primary  inflationary
factor  affecting the Group.  Many of the Group's other  operating  expenses are
also expected to increase with  inflation.  Management  does not expect that the
effect of inflation on the Group's  overall  operating costs will be greater for
the Group than for its competitors.

YEAR 2000

      INTRODUCTION

      The year 2000 issue  ("Y2K")  relates to potential  problems with computer
systems or any equipment employing technology that uses dates where the date has
been stored as just two digits (e.g. 98 for 1998).  On January 1, 2000, any date
recording  mechanism  within  the  computer  system,  including  date  sensitive
software,  which uses only two digits to represent the year may recognize a date
using 00 as the year 1900 rather than the year 2000.  If this  occurs,  it could
cause system failures or miscalculations resulting in disruption of operations.

<PAGE>
                                       32


      The Group's  management  recognizes  the  importance  of ensuring that its
operations and material  relationships with third parties will not be negatively
affected by interruptions caused from failure to be Y2K compliant. The Group has
formed committees to address Y2K compliance of its operating entities.

      STATE OF READINESS

      A  formalized  project  began  in  1997,  in which  the  Group  identified
mission-critical  areas of  information  technology  ("IT")  for Y2K  compliance
review.  Hardware,  software  applications and other technologies,  which in the
event of a failure would have a material adverse impact on the Group's business,
financial condition, or results of operations, are considered  mission-critical.
These include fleet  systems,  reservation  systems,  counter  systems,  revenue
management systems, and financial systems.

      The Group is using a  five-phase  process to review  each of its  systems,
which   includes   awareness,    assessment,    renovation,    validation,   and
implementation. During the awareness phase, the Group inventories each system to
identify the components that require modification to become Y2K compliant.  Once
identified, each component is assessed for its risk of failure and the impact of
potential failure to the Group's operations.  During the next phase, renovation,
each  system  component  is either  modified  or  replaced  in order to meet Y2K
requirements.  Each  system is then  validated  by  installing  it in a separate
testing  environment  that will simulate the Year 2000 and test for  compliance.
Once the results of the  validation  phase  verify that the date change does not
cause  operational  problems,  the  system  is  moved  to  the  final  phase  of
implementation,  at which time it is considered to be Y2K compliant and returned
to normal operation.

      The Group  has  completed  the  awareness  and  assessment  phases  and is
currently in the  renovation and validation  phases of its  mission-critical  IT
systems.  The renovation  and validation  phases are expected to be completed in
the second and third  quarters of 1999.  With regard to non-IT  systems  such as
phone systems, security systems, and elevator operations, the Group is currently
in the awareness and  assessment  phases of  remediation.  All  mission-critical
systems  that are not  already  Y2K  compliant  will be  modified,  upgraded  or
replaced and are anticipated to be compliant no later than September 30, 1999.

      During the first  quarter of 1998,  the Group began  sending  inquiries to
third parties with whom it transacts  significant business requesting assurances
of Y2K compliance.  The Group  continues to make  additional  inquiries to third
parties  seeking Y2K  assurances  as well as  collecting  responses,  discussing
concerns,  and sending  follow-up  inquiries  requesting  status of  remediation
plans. Dollar and Thrifty have also been advising their independent  franchisees
of the need to conduct their own Y2K assessments.

      COSTS

      The Group's  costs to  remediate  Y2K issues are  projected  to total $6.8
million.  Of this total,  $3.3 million has been incurred as of December 31, 1998
and $3.5 million is expected to be incurred during 1999.  Certain IT projects to
enhance systems and improve operating  efficiencies are being delayed due to Y2K
compliance  efforts.   The  Group's  Y2K  costs  for  1998  and  1999  represent
approximately 14% and 15%, respectively,  of the total annual IT budget and will
be funded through its internal cash flow.

<PAGE>
                                       33


      RISKS

      Like  many  organizations,  the  Group  relies  on third  parties  such as
telecommunication  companies,  airlines,  vehicle manufacturers,  travel agents,
credit card processors,  banks, utilities, and also its independent franchisees.
The Group  recognizes  that  failure  to  resolve  Y2K  issues  could  result in
disruptions  in  operations.  In the  worst  case,  non-compliance  by the Group
regarding Y2K issues may result in  significant  interruptions  in business flow
including  failure to process rental  transactions  efficiently and inability to
invoice or process  payments.  Third  party  failures  may result in  additional
business  interruptions  such as airline,  FAA,  travel agent,  and tour company
failures  causing  reduction of travel and tourism  revenues,  telecommunication
failures  resulting in inability to process  reservations and service clientele,
and vehicle  manufacturer or vehicle delivery source failures causing  shortages
of vehicles. Failure of independent franchisees to be Y2K compliant could result
in disruptions in the Dollar and Thrifty vehicle rental systems, and potentially
affect  fees and  vehicle  leasing  revenues  received  from  these  independent
parties.  Accordingly,  third party Y2K failures could  significantly  limit the
Group's revenue-earning potential and result in a material adverse effect on the
Group's business, financial condition, and results of operations.

      CONTINGENCY PLANS

      The Group is in the process of developing basic contingency plans to cover
all mission-critical processes that could result in a material adverse impact on
the Group's  operations.  The Group plans to  continually  refine these plans as
more information  becomes available from third parties and through completion of
the validation phase of the Group's  remediation plan. The Group intends to have
a formalized contingency plan in place no later than the third quarter of 1999.

      Management believes that the Group is taking adequate actions to remediate
all of its mission-critical IT and its non-IT systems. Nevertheless, since it is
impossible to anticipate all future outcomes,  especially when third parties are
involved,  there  can  be no  assurance  that  the  Group  will  not  experience
disruptions in operations that could materially and adversely affect the Group's
business, results of operations, and financial condition.

NEW ACCOUNTING STANDARDS

      Effective  January 1, 1999,  the Company will adopt  Statement of Position
("SOP")  98-1,  "Accounting  for the Costs of  Computer  Software  Developed  or
Obtained for Internal  Use." This SOP provides  guidance on  accounting  for the
costs of computer  software  developed or obtained for internal use and requires
that  entities  capitalize  certain  internal-use  software  costs once  certain
criteria  are met. The Company is currently  evaluating  SOP 98-1,  but does not
expect its adoption will have a material  impact on its  consolidated  financial
statements.

      SFAS  No.  133,   "Accounting  for  Derivative   Instruments  and  Hedging
Activities,"  establishes  accounting  and reporting  standards  for  derivative
instruments  and for hedging  activities.  It requires that all  derivatives  be
recognized  as either  assets  or  liabilities  in the  statement  of  financial
position  and be  measured  at fair  value.  SFAS No. 133 is  effective  for the
Company  beginning January 1, 2000. The Company plans to adopt the standard when
required.

<PAGE>
                                       34



ITEM 7A.    QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      The table below provides  information  about the Group's market  sensitive
financial instruments and constitutes a "forward-looking statement." The Group's
primary market risk exposure is changing interest rates, primarily in the United
States.  The  Group's  policy  is to  manage  interest  rates  through  use of a
combination of fixed and floating rate debt. A portion of the Group's borrowings
are  denominated  in  Canadian  dollars  which  exposes the Group to market risk
associated  with  exchange  rate  fluctuations.  The Group has  entered  into no
hedging or derivative transactions.  All items described are non-trading and are
stated in U.S. Dollars.

<TABLE>
<CAPTION>

                                                                                                                       Fair Value
Expected Maturity Dates                                                                                                December 31,
(U.S. dollars in thousands)             1999       2000       2001       2002       2003     Thereafter     Total         1998
- ----------------------------------     ------     ------     ------     ------     ------    ----------   ---------    -----------

Debt
<S>                                   <C>         <C>         <C>         <C>         <C>        <C>        <C>           <C>
Vehicle obligations and other -
     floating rates                   $170,006    $   -       $  -        $  4,000    $ 22,269   $ 11,135   $  207,410    $  206,981

Weighted Average interest rates          6.34%        -  %       -   %       6.95%       6.65%      6.75%

Vehicle obligations and other -
     fixed rates                      $  2,282    $265,215    $226,120    $170,699    $207,400   $188,865   $1,060,581    $1,059,912

Weighted Average interest rates          8.50%       6.41%       6.48%       6.45%       6.50%      6.50%

Vehicle obligations and other -
     Canadian dollar denominated      $ 46,906    $   -       $   -       $   -       $   -      $   -      $   46,906    $   46,906

Weighted Average interest rates          5.88%        -  %        -  %        -  %        -  %       -  %

</TABLE>

<PAGE>
                                       35


                                                      
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA








INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
   Dollar Thrifty Automotive Group, Inc.:

We have audited the  accompanying  consolidated  balance sheet of Dollar Thrifty
Automotive  Group,  Inc. and  subsidiaries as of December 31, 1998 and 1997, and
the related consolidated statements of operations, stockholders' equity and cash
flows for each of the three years in the period ended  December  31,  1998.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 14. These  financial  statements and financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements and financial statement schedule based on
our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the  consolidated  financial  position  of  Dollar  Thrifty
Automotive  Group,  Inc. and subsidiaries at December 31, 1998 and 1997, and the
results of their  operations and their cash flows for each of the three years in
the period ended  December 31,  1998,  in  conformity  with  generally  accepted
accounting principles.  Also, in our opinion, such financial statement schedule,
when considered in relation to the basic consolidated financial statements taken
as a whole,  presents fairly in all material  respects the information set forth
therein.




DELOITTE & TOUCHE LLP 

Tulsa,  Oklahoma
February  4, 1999, except for
Note 17 as to which the date
is March 4, 1999


<PAGE>
                                       36


<TABLE>
<CAPTION>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET
DECEMBER 31, 1998 AND 1997
(In Thousands Except Share and Per Share Data)
- ------------------------------------------------------------------------------------------------------------------------


                                                                                        1998              1997                 
<S>                                                                                 <C>               <C>        
ASSETS
Cash and cash equivalents                                                           $   49,505        $   56,074
Restricted cash and investments                                                         62,255           137,980
Accounts and notes receivable, net                                                     115,423           149,701
Prepaid expenses and other assets                                                       42,186            34,127
Revenue-earning vehicles, net                                                        1,342,066         1,319,490
Property and equipment, net                                                             70,897            62,042
Deferred income taxes                                                                    8,554             6,428
Intangible assets, net                                                                 174,414           176,368
                                                                                    ----------        ----------

                                                                                    $1,865,300        $1,942,210
                                                                                    ==========        ==========
LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
  Accounts payable                                                                  $   60,862        $   88,923
  Accrued liabilities                                                                   88,426            78,249
  Income taxes payable                                                                   9,161            12,238
  Public liability and property damage                                                  77,619            75,687
  Debt and other obligations                                                         1,313,799         1,418,687
                                                                                    ----------        ----------
          Total liabilities                                                          1,549,867         1,673,784

COMMITMENTS AND CONTINGENCIES (Note 13)

STOCKHOLDERS' EQUITY:
  Preferred stock, $.01 par value:
    Authorized 10,000,000 shares; none outstanding                                           -                 -
  Common stock, $.01 par value:                                                                 
    Authorized 50,000,000 shares; issued and outstanding 24,125,055
     and 23,625,000, respectively                                                          241               236
  Additional capital                                                                   705,399           695,716
  Accumulated deficit                                                                 (389,050)         (426,715)
  Foreign currency translation adjustment                                               (1,157)             (811)
                                                                                    ----------        ----------

                                                                                       315,433           268,426
                                                                                    ----------        ----------

                                                                                    $1,865,300        $1,942,210
                                                                                    ==========        ==========

</TABLE>

See notes to consolidated financial statements.



                                                     
<PAGE>
                                       37


<TABLE>
<CAPTION>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF OPERATIONS 
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996 
(In Thousands Except Per Share Data)
- ------------------------------------------------------------------------------------------------------------------------


                                                                                1998            1997             1996
<S>                                                                           <C>             <C>             <C>
REVENUES:
  Vehicle rentals                                                             $635,033        $620,045        $ 497,239
  Vehicle leasing                                                              202,371         164,701          149,713
  Fees and services                                                             51,770          49,143           47,597
  Other                                                                          9,234           9,899            9,342
                                                                              --------        --------        ---------

          Total revenues                                                       898,408         843,788          703,891
                                                                              --------        --------        ---------

COSTS AND EXPENSES:
  Direct vehicle and operating                                                 285,457         281,485          242,466
  Vehicle depreciation, net                                                    288,443         277,276          213,143
  Selling, general and administrative                                          161,471         149,697          140,089
  Interest expense, net of interest income of $6,834, $4,341,                                           
    and $5,446                                                                  88,726          87,852           72,868
  Amortization of cost in excess of net assets acquired                          5,417           6,010            8,169
  Intangible asset impairment losses                                               -               -            157,758
                                                                              --------        --------        ---------

          Total costs and expenses                                             829,514         802,320          834,493
                                                                              --------        --------        ---------

INCOME (LOSS) BEFORE INCOME TAXES                                               68,894          41,468         (130,602)

INCOME TAX EXPENSE                                                              31,229          23,427           16,682
                                                                              --------        --------        ---------

NET INCOME (LOSS)                                                             $ 37,665        $ 18,041        $(147,284)
                                                                              ========        ========        =========

Basic and diluted earnings (loss) per share                                   $   1.56        $   0.90        $   (7.36)
                                                                              ========        ========        =========

</TABLE>


See notes to consolidated financial statements.




<PAGE>
                                       38


<TABLE>
<CAPTION>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED  STATEMENT OF  STOCKHOLDERS'  EQUITY 
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
(In Thousands Except Share and Per Share Data)
- -----------------------------------------------------------------------------------------------------------------------------


                                                                                                 
                                               Common Stock                                        Foreign               
                                              $.01 Par Value                                       Currency         Total
                                           ---------------------  Additional   Accumulated       Translation    Stockholders'
                                              Shares       Amount   Capital      Deficit          Adjustment       Equity
<S>                                         <C>             <C>     <C>           <C>             <C>             <C>
BALANCE, JANUARY 1, 1996                    20,000,000      $200    $628,916      $(297,472)      $  (455)        $331,189

  Comprehensive income (loss):
    Net loss                                     -            -        -           (147,284)           -          (147,284)
    Foreign currency translation                 -            -        -              -               (22)             (22)
                                            ----------      ----    --------      ---------       -------         --------
  Total comprehensive income (loss)              -            -        -           (147,284)          (22)        (147,306)
                                            ----------      ----    --------      ---------       -------         --------

BALANCE, DECEMBER 31, 1996                  20,000,000       200     628,916       (444,756)         (477)         183,883

  Issuance of common shares in
    public offering                          3,625,000        36      66,800          -                -            66,836

  Comprehensive income:
    Net income                                   -            -        -             18,041            -            18,041
    Foreign currency translation                 -            -        -              -              (334)            (334)
                                            ----------      ----    --------      ---------       -------         --------        
  Total comprehensive income                     -            -        -             18,041          (334)          17,707
                                            ----------      ----    --------      ---------       -------         --------

BALANCE, DECEMBER 31, 1997                  23,625,000       236     695,716       (426,715)         (811)         268,426

  Issuance of common shares in
    public offering                            498,105         5       9,643          -                -             9,648
  Issuance of common stock for
    director compensation                        1,950        -           40          -                -                40

  Comprehensive income:
    Net income                                   -            -        -             37,665            -            37,665
    Foreign currency translation                 -            -        -              -              (346)            (346)
                                            ----------      ----    --------      ---------       -------         --------          
  Total comprehensive income                     -            -        -             37,665          (346)          37,319
                                            ----------      ----    --------      ---------       -------         --------

BALANCE, DECEMBER 31, 1998                  24,125,055      $241    $705,399      $(389,050)      $(1,157)        $315,433
                                            ==========      ====    ========      =========       =======         ========

</TABLE>

See notes to consolidated financial statements.



<PAGE>
                                       39


<TABLE>
<CAPTION>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
(In Thousands)
- ------------------------------------------------------------------------------------------------------------------------------------


                                                                                               1998           1997            1996
<S>                                                                                       <C>            <C>            <C>    
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                                                       $    37,665    $    18,041    $  (147,284)
  Adjustments to reconcile net income (loss) to net cash provided
    by operating activities:
    Depreciation                                                                              305,024        275,432        225,521
    Amortization                                                                               11,991          7,448         10,394
    Net losses (gains) from disposition of revenue-earning vehicles                            (5,538)        11,431         (3,484)
    Impairment losses                                                                           1,305            -          157,758
    Provision for losses on accounts and notes receivable                                       6,891          2,942          8,404
    Change in assets and liabilities, net of acquisitions:
      Accounts and notes receivable                                                            26,654        (59,199)        13,266
      Prepaid expenses, intangibles and other assets                                           (9,199)        (6,361)         1,715
      Deferred income taxes                                                                    (2,126)         9,251          8,626
      Accounts payable, accrued liabilities and income taxes payable                          (20,882)        26,862         23,135
      Public liability and property damage                                                      1,932         12,452          3,886
      Other                                                                                        58           (334)           (26)
                                                                                          -----------    -----------    -----------

           Net cash provided by operating activities                                          353,775        297,965        301,911

CASH FLOWS FROM INVESTING ACTIVITIES:
  Revenue-earning vehicles:
    Purchases                                                                              (2,093,581)    (1,847,957)    (1,615,615)
    Proceeds from sales                                                                     1,782,562      1,371,496      1,241,879
  Restricted cash and investments, net                                                         75,725        (34,047)        35,240
  Property and equipment:
    Purchases                                                                                 (21,899)       (13,334)       (13,378)
    Proceeds from sales                                                                           691          2,656           -
  Acquisition of businesses, net of cash acquired                                              (4,617)          (397)        (4,425)
                                                                                          -----------    -----------    -----------

           Net cash used in investing activities                                             (261,119)      (521,583)      (356,299)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Debt and other obligations:
    Proceeds                                                                                1,603,678      2,206,482      1,174,200
    Payments                                                                               (1,708,819)    (2,029,353)    (1,061,453)
  Cash management/working capital - Chrysler, net                                                -            38,267        (58,507)
  Issuance of common shares in public offering                                                  9,648         66,836          -
  Vehicle financing issue costs                                                                (3,732)        (5,965)          (657)
                                                                                          -----------    -----------    -----------

           Net cash provided by (used in) financing activities                                (99,225)       276,267         53,583
                                                                                          -----------    -----------    -----------

CHANGE IN CASH AND CASH EQUIVALENTS                                                            (6,569)        52,649           (805)

CASH AND CASH EQUIVALENTS:
  Beginning of year                                                                            56,074          3,425          4,230
                                                                                          -----------    -----------    -----------

  End of year                                                                             $    49,505    $    56,074    $     3,425
                                                                                          ===========    ===========    ===========

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
  Cash paid for:
    Income taxes to taxing authorities                                                    $    30,112    $     3,235    $     2,348
                                                                                          ===========    ===========    ===========
    Interest                                                                              $    98,514    $    95,253    $    82,180
                                                                                          ===========    ===========    ===========

SUPPLEMENTAL DISCLOSURES OF NONCASH OPERATING ACTIVITIES:
  Reversal of valuation allowance on pre-acquisition net operating loss carryforwards     $     -        $    22,400    $      -  
                                                                                          ===========    ===========    ===========
  Issuance of common stock for director compensation                                      $        40    $      -       $      -
                                                                                          ===========    ===========    ===========

</TABLE>

See notes to consolidated financial statements.



<PAGE>
                                       40


DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- --------------------------------------------------------------------------------

1.    BASIS OF PRESENTATION

      Dollar  Thrifty  Automotive  Group,  Inc.  ("Dollar  Thrifty Group" or the
      "Company") is the successor to Pentastar  Transportation  Group,  Inc. and
      subsidiaries.  Prior to December 23, 1997,  the Company was a wholly owned
      subsidiary  of  Chrysler   Corporation,   now  known  as   DaimlerChrysler
      Corporation  ("DaimlerChrysler").   On  December  23,  1997,  the  Company
      completed an initial public offering of all its  outstanding  common stock
      owned by  DaimlerChrysler  together with  additional  shares issued by the
      Company (Note 9).

      The Company's  significant wholly owned subsidiaries include Dollar Rent A
      Car Systems,  Inc.  ("Dollar"),  Thrifty,  Inc.,  Rental Car Finance Corp.
      ("RCFC") and Dollar Thrifty Funding Corp. ("DTFC").  Thrifty,  Inc. is the
      parent company to Thrifty Rent-A-Car  System,  Inc. and Thrifty Car Sales,
      Inc. (individually and collectively referred to as "Thrifty").  Dollar and
      Thrifty were  acquired in 1990 and 1989,  respectively.  The  acquisitions
      were  accounted  for  using the  purchase  method  of  accounting  and the
      purchase  prices were  allocated to the assets  acquired  and  liabilities
      assumed based on their  estimated fair values,  which are reflected in the
      accompanying consolidated financial statements.  RCFC and DTFC are special
      purpose financing entities for the Dollar Thrifty Group, which were formed
      in 1995 and 1998, respectively. The term the "Company" is used to refer to
      Dollar Thrifty Group and subsidiaries, collectively, and to the individual
      subsidiaries   of  Dollar   Thrifty  Group.   Intercompany   accounts  and
      transactions have been eliminated in consolidation.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Nature of Business - Dollar and Thrifty are engaged in the business of the
      daily  rental of  vehicles  to  business  and  leisure  customers  through
      company-owned  stores and in the  business  of leasing  vehicles  to their
      franchisees  for use in the daily vehicle rental  business  throughout the
      United States and Canada.  Dollar and Thrifty are also involved in selling
      vehicle  rental  franchises  worldwide and providing  sales and marketing,
      reservations,  data  processing  systems,  insurance and other services to
      their franchisees.  RCFC and DTFC provide financing services to Dollar and
      Thrifty.

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

      Cash and Cash Equivalents - Cash and cash equivalents include cash on hand
      and  on  deposit,   including  highly  liquid   investments  with  initial
      maturities of three months or less.

      Restricted  Cash and  Investments - Restricted  cash and  investments  are
      restricted for the  acquisition of vehicles and other specified uses under
      the rental car asset backed note indenture and other  agreements (Note 8).
      These funds are  primarily  held in a highly  rated money market fund with
      investments  primarily in  government  and  corporate  obligations  with a
      dollar-weighted  average  maturity not to exceed 60 days,  as permitted by
      the indenture.  Restricted cash and investments are excluded from cash and
      cash  equivalents.  Interest earned on restricted cash and investments was
      $4,706,000,   $2,382,000  and   $4,526,000   for  1998,   1997  and  1996,
      respectively.

      Allowance for Doubtful  Accounts - An allowance  for doubtful  accounts is
      generally established during the period in which receivables are recorded.
      The allowance is maintained  at a level deemed  appropriate  based on loss
      experience and other factors affecting collectibility.

<PAGE>
                                       41

                                      
      Revenue-Earning Vehicles - Revenue-earning vehicles are stated at cost net
      of related  discounts and are depreciated  over their  estimated  economic
      lives, or at rates  corresponding to  manufacturers'  guaranteed  residual
      values, where applicable. Depreciation rates range from approximately 0.9%
      to 2.5% per  month.  Net gains and losses  from  sales of  revenue-earning
      vehicles are recorded as an adjustment to vehicle depreciation.

      Property and  Equipment - Property and  equipment are recorded at cost and
      are depreciated or amortized using  principally  the  straight-line  basis
      over the estimated  useful lives of the related assets.  Estimated  useful
      lives range from ten to 31 years for buildings and  improvements and three
      to seven years for furniture and  equipment.  Leasehold  improvements  are
      amortized  over  the  shorter  of ten  years or the  lives of the  related
      leases.

      Intangible   Assets  -   Intangible   assets  are   amortized   using  the
      straight-line  basis.  Cost in excess of net assets  acquired is amortized
      over forty- and thirty-year periods. Other intangible assets are amortized
      over  periods  ranging  from five to ten years.  The  Company  continually
      assesses the  recoverability  of the cost in excess of net assets acquired
      based on its estimates of the expected future cash flows of the operations
      to which such amounts relate.

      Long-Lived Assets - The Company reviews the value of long-lived assets and
      certain identifiable intangibles for impairment whenever events or changes
      in circumstances  indicate that the carrying amount of an asset may not be
      recoverable based upon estimated future cash flows.

      Accounts Payable - Disbursements in excess of bank balances of $42,393,000
      and $71,765,000 are included in accounts  payable at December 31, 1998 and
      1997, respectively.

      Public Liability and Property Damage - Provisions for public liability and
      property  damage on self-insured  claims are made by charges  primarily to
      direct vehicle and operating expense.  Accruals for such charges are based
      upon actuarially  determined evaluations of estimated ultimate liabilities
      on reported and unreported claims, prepared on at least an annual basis by
      an independent  actuary.  Historical data related to the amount and timing
      of  payments  for  self-insured  claims  are  utilized  in  preparing  the
      actuarial  evaluations.  The accrual  for public  liability  and  property
      damage  claims  is  discounted  based  upon  the  independently  prepared,
      actuarially  determined  estimated  timing of  payments  to be made in the
      future.  Management reviews the actual timing of payments as compared with
      the annual  actuarial  estimate of timing of payments  and has  determined
      that there have been no material differences in the timing of payments for
      each of the three years in the period ended December 31, 1998.

      Foreign  Currency   Translation  -  Foreign  assets  and  liabilities  are
      translated  using the exchange  rate in effect at the balance  sheet date,
      and results of  operations  are  translated  using an average rate for the
      period.   Translation  adjustments  are  accumulated  and  reported  as  a
      component of stockholders' equity and comprehensive income (loss).

      Comprehensive  Income - In 1998,  the Company  adopted the  provisions  of
      Statement of Financial  Accounting  Standards ("SFAS") No. 130, "Reporting
      Comprehensive   Income."   This   statement   requires   presentation   of
      comprehensive income (net income plus all other changes in net assets from
      non-owner sources). The Company's  comprehensive income (loss) consists of
      net income  (loss) and foreign  currency  translation  adjustments  and is
      presented in the  Consolidated  Statement  of  Stockholders'  Equity.  The
      adoption of SFAS No. 130 had no impact on total stockholders' equity.

      Revenue  Recognition - The Company rents  revenue-earning  vehicles  under
      short-term rental  contracts.  Revenues are recognized as earned under the
      terms of the rental  contracts.  The Company  also leases  revenue-earning
      vehicles to franchisees  primarily  under operating  leases.  Revenues are
      recognized as earned over the lease term.

      Initial  franchise  fees  are  recognized  at  the  date  of  sale  of the
      franchise,   which  coincides  with  commencement  of  operations  by  the
      franchisee.  Continuing franchise fees are reported as revenue as the fees
      are earned.

<PAGE>
                                       42

                                    
      Advertising Costs - Advertising costs are primarily  expensed as incurred.
      The Company incurred  advertising expense of $35,863,000,  $37,000,000 and
      $34,958,000 for 1998, 1997 and 1996, respectively.

      Thrifty's primary advertising is conducted by an unconsolidated affiliated
      entity,  Thrifty Rent-A-Car System,  Inc. National  Advertising  Committee
      ("Thrifty National Ad").  Thrifty made payments of $3,073,000,  $4,222,000
      and $4,163,000 in 1998, 1997 and 1996,  respectively,  to Thrifty National
      Ad to support  funding of  advertising  campaigns,  which are  included in
      advertising  costs.  Thrifty  also  received  reimbursement  from  Thrifty
      National  Ad  for   administrative   services   performed  of  $1,790,000,
      $1,741,000 and $1,530,000 during 1998, 1997 and 1996, respectively,  which
      are recorded as offsets to selling, general and administrative expense.

      Environmental  Costs - The  Company's  operations  include  the storage of
      gasoline in  underground  storage tanks at certain  company-owned  stores.
      Liabilities incurred in connection with the remediation of accidental fuel
      discharges  are recorded  when it is probable that  obligations  have been
      incurred and the amounts can be reasonably estimated.

      Income Taxes - Prior to December 23, 1997, the Company's  U.S.  operations
      were   included   in  the   consolidated   U.S.   income  tax  returns  of
      DaimlerChrysler.  U.S.  operating  results  subsequent  to that  date  are
      included  in the  Company's  U.S.  consolidated  returns.  The Company has
      provided for income taxes on its separate taxable income or loss and other
      tax  attributes.  Deferred  income taxes are  provided  for the  temporary
      differences between the financial reporting basis and the tax basis of the
      Company's  assets and liabilities.  A valuation  allowance is recorded for
      deferred  income tax assets when  management  determines it is more likely
      than not that such assets will not be realized.

      Earnings Per Share - Basic  earnings  (loss) per share ("EPS") is computed
      by dividing  net income  (loss) by the weighted  average  number of common
      shares outstanding during the period. Diluted EPS is based on the combined
      weighted  average  number of common  shares and common  share  equivalents
      outstanding  which include,  where  appropriate,  the assumed  exercise of
      options.  In computing  diluted EPS, the Company has utilized the treasury
      stock method.

      Stock-Based   Compensation   -  The  Company   accounts  for   stock-based
      compensation  using the  intrinsic  value method  prescribed in Accounting
      Principles  Board ("APB") Opinion No. 25,  "Accounting for Stock Issued to
      Employees."  Compensation  cost for stock options,  if any, is measured as
      the excess of the quoted market price of the  Company's  stock at the date
      of grant  over the  amount an  employee  must pay to  acquire  the  stock.
      Compensation  cost for shares  issued  under  performance  share  plans is
      recorded based upon the current market value of the Company's stock at the
      end of each period. The Company has adopted the disclosure requirements of
      SFAS No. 123, "Accounting for Stock-Based Compensation."

      New  Accounting  Standards - Effective  January 1, 1999,  the Company will
      adopt  Statement of Position  ("SOP") 98-1,  "Accounting  for the Costs of
      Computer  Software  Developed  or  Obtained  for  Internal  Use." This SOP
      provides  guidance  on  accounting  for the  costs  of  computer  software
      developed  or  obtained  for  internal  use  and  requires  that  entities
      capitalize certain  internal-use  software costs once certain criteria are
      met. The Company is currently evaluating SOP 98-1, but does not expect its
      adoption  will  have  a  material  impact  on its  consolidated  financial
      statements.

      SFAS  No.  133,   "Accounting  for  Derivative   Instruments  and  Hedging
      Activities," establishes accounting and reporting standards for derivative
      instruments and for hedging  activities.  It requires that all derivatives
      be  recognized  as  either  assets  or  liabilities  in the  statement  of
      financial  position  and be  measured  at  fair  value.  SFAS  No.  133 is
      effective for the Company  beginning January 1, 2000. The Company plans to
      adopt the standard when required.

      Reclassifications - Certain  reclassifications  have been made in the 1997
      and  1996   consolidated   financial   statements   to   conform   to  the
      classification used in 1998.

<PAGE>
                                       43

                                      
3.    ACQUISITIONS

      During  1998,   Dollar   acquired   certain  assets  and  assumed  certain
      liabilities  of its former San Diego and Phoenix  franchisees.  Total cash
      paid for these two acquisitions was $4,617,000,  net of cash acquired.  In
      November  1996,   Dollar  acquired  certain  assets  and  assumed  certain
      liabilities  of Trynd,  Inc. and AHL,  Inc.,  its former Denver and Dallas
      franchisees.  Dollar paid  $4,425,000 in cash, net of cash  acquired,  and
      assumed  net  liabilities  of  $218,000.   These  transactions  have  been
      accounted  for  using the  purchase  method of  accounting  and  operating
      results  of the  acquirees  from the dates of  acquisition,  which are not
      material  to the  respective  years of  acquisition,  are  included in the
      consolidated statement of operations of the Company. At December 31, 1998,
      cost in excess of net assets of Dollar franchisees acquired of $19,695,000
      is being amortized on the straight-line basis over thirty years.

4.    ACCOUNTS AND NOTES RECEIVABLE

      Accounts and notes receivable consist of the following:

                                                          December 31,
                                          --------------------------------
                                                    1998            1997
                                                       (In Thousands)
      Trade:
       Accounts receivable                       $ 75,943        $ 90,960
       Notes receivable                             8,684          10,890
      Due from DaimlerChrysler                     45,706          60,596
                                                 --------          ------
                                                  130,333         162,446
      Less allowance for doubtful accounts        (14,910)        (12,745)
                                                 --------        --------

                                                 $115,423        $149,701
                                                 ========        ========


      Trade accounts and notes  receivable  include  primarily  amounts due from
      franchisees and tour operators arising from billings under standard credit
      terms for services  provided in the normal  course of business and amounts
      due from the sale of revenue earning vehicles.  Included in trade accounts
      receivable at December 31, 1998 is approximately  $903,000 due from a tour
      operator,  which is owned by a director of the Company.  During 1998,  the
      Company  received tour rental revenues of  approximately  $10,700,000 from
      this entity.  Notes receivable are generally issued to certain franchisees
      at current market interest rates with varying maturities and are generally
      guaranteed by franchisees.

      Due from  DaimlerChrysler  is  comprised  primarily  of amounts  due under
      various incentive and promotion  programs and amounts due from the sale of
      revenue-earning  vehicles.  In 1997 and 1996,  the  Company  recorded  net
      interest  income of $1,873,000 and  $1,165,000,  respectively,  on working
      capital amounts due from DaimlerChrysler.

<PAGE>
                                       44


5.    REVENUE-EARNING VEHICLES

      Revenue-earning vehicles consist of the following:

                                                         December 31,
                                              ---------------------------------
                                                    1998              1997
                                                         (In Thousands)

      Revenue-earning vehicles                   $1,477,506        $1,469,581
      Less accumulated depreciation                (135,440)         (150,091)
                                                 ----------        ----------

                                                 $1,342,066        $1,319,490
                                                 ==========        ==========


      Dollar and Thrifty entered into U.S.  Vehicle Supply  Agreements  ("VSAs")
      with DaimlerChrysler,  which commenced with the 1997 model year and expire
      in July 2001. Under the VSAs, DaimlerChrysler has agreed to supply certain
      specified  volumes of vehicles,  which are comprised of approximately  80%
      guaranteed depreciation program vehicles ("Program Vehicles").  Dollar and
      Thrifty  are  required to  purchase  at least 80% of their  vehicles  from
      DaimlerChrysler,  up to specified volumes of which minimum amounts must be
      Program  Vehicles.  Under the terms of the VSAs,  Dollar and Thrifty  have
      agreed to advertise and promote DaimlerChrysler products exclusively,  and
      will receive  promotional  payments  from  DaimlerChrysler  for each model
      year.  Purchases of  revenue-earning  vehicles  from  DaimlerChrysler  and
      Chrysler   Canada   Ltd.   were    $2,021,105,000,    $1,799,915,000   and
      $1,612,122,000 during 1998, 1997 and 1996, respectively.

      Rent expense for vehicles  leased from other vehicle  manufacturers  under
      operating  leases  with  terms of less  than  one  year  was  $14,972,000,
      $15,188,000 and $16,687,000 for 1998, 1997 and 1996, respectively.

      Vehicle  acquisition  terms provide for guaranteed  residual values in the
      U.S. or buybacks in Canada of the  majority of vehicles,  under  specified
      conditions. Guaranteed residual and buyback payments received are included
      in proceeds  from sales of  revenue-earning  vehicles.  Additionally,  the
      company  receives  promotional  payments  and other  incentives  primarily
      related to the disposal of  revenue-earning  vehicles,  which  amounts are
      reflected as offsets to direct vehicle and operating expense.  Promotional
      payments  are  primarily  amortized  on the  straight-line  basis over the
      respective model year to which the promotional  payments  relate.  Amounts
      received  from  DaimlerChrysler  for  guaranteed  residual  value  program
      payments,  promotional payments and other incentives totaled $328,301,000,
      $260,976,000  and  $204,117,000  in  1998,  1997 and  1996,  respectively.
      Buyback  payments  received  from Chrysler  Canada Ltd. were  $67,330,000,
      $78,385,000 and $79,039,000 in 1998, 1997 and 1996, respectively.
                                          
 6.   PROPERTY AND EQUIPMENT

      Major classes of property and equipment consist of the following:

                                                               December 31,
                                                         -----------------------
                                                           1998           1997
                                                               (In Thousands)

       Land                                              $ 14,275      $ 14,307
       Buildings and improvements                          14,380        12,201
       Furniture and equipment                             42,809        34,945
       Leasehold improvements                              36,743        32,211
       Construction in progress                            11,546         8,450
                                                         --------      --------
                                                          119,753       102,114
       Less accumulated depreciation and amortization     (48,856)      (40,072)
                                                         --------      --------
                                                         $ 70,897      $ 62,042
                                                         ========      ======== 

<PAGE>
                                       45

                                   
 7.   INTANGIBLE ASSETS

      Intangible assets consist of the following:

                                                             December 31,
                                                      --------------------------
                                                         1998             1997
                                                            (In Thousands)

       Cost in excess of net assets acquired          $ 246,526       $ 241,778
       Other                                             30,008          30,522
                                                      ---------       ---------
                                                        276,534         272,300
       Less accumulated amortization                   (102,120)        (95,932)
                                                      ---------       ---------
                                                      $ 174,414       $ 176,368
                                                      =========       =========

      In 1996,  DaimlerChrysler  committed to a plan of disposal for Thrifty and
      the Company  recognized a $155 million intangible asset impairment loss to
      reduce Thrifty's carrying value to estimated fair value less cost to sell.
      Management's  estimate of the fair value of Thrifty was based  principally
      on  analysis  of  non-binding  bids.  In  connection  with the  successful
      completion of the offering of the Company's common stock in December 1997,
      management abandoned the plan to dispose of Thrifty.

      As a result of continuing  operating  losses  incurred by Thrifty  Canada,
      Ltd. ("TCL"), a wholly owned subsidiary,  during 1996, management assessed
      the carrying  value of  intangible  assets  related to TCL and recorded an
      intangible asset  impairment loss of $2,758,000 (pre- and after-tax).  The
      intangible  asset  impairment loss was based on the estimated  recoverable
      value of TCL utilizing  historical  cash flows as the basis for estimating
      discounted future cash flows of that operation.

      In  connection  with the  Company's  separation  from  DaimlerChrysler  in
      December 1997, the Company realized certain  pre-acquisition net operating
      loss  carryforwards  for which  valuation  allowances had previously  been
      established.  The  realization of these net operating  loss  carryforwards
      resulted  in a  reduction  of cost in excess of net  assets  acquired  and
      income tax valuation allowances of $22,400,000.


 8.   DEBT AND OTHER OBLIGATIONS

      Debt and other obligations consist of the following:

                                                            December 31,
                                                    ----------------------------
                                                       1998              1997
                                                           (In Thousands)
       Vehicle Debt and Obligations:
        Asset backed notes, net of discount         $1,182,998        $1,369,077
        Commercial paper, net of discount               79,786              -   
        Deferred vehicle rent                           46,906            43,654
        Other vehicle debt                               3,884             5,519
                                                    ----------        ----------
                                                     1,313,574         1,418,250
       Other Notes Payable                                 225               437
                                                    ----------        ----------
       Total debt and other obligations             $1,313,799        $1,418,687
                                                    ==========        ==========
<PAGE>
                                       46

                                      

      Vehicle Debt and Obligations

      Asset Backed  Notes are  comprised of rental car asset backed notes issued
      by RCFC in December 1997 (the "1997 Series  notes") and December 1995 (the
      "1995 Series notes") and variable funding notes issued in 1996.

      The 1997 Series notes total $900,000,000 and are comprised of $866,596,000
      (with a discount of $631,000  at December  31,  1998) of fixed rate notes,
      with rates  ranging from 6.25% to 6.8% and  $33,404,000  of floating  rate
      notes with  interest at rates  ranging  from LIBOR plus .95% to LIBOR plus
      1.05%  (6.61% to 6.71% at December 31, 1998 and 7.06% to 7.16% at December
      31, 1997).

      The 1995 Series notes total  $283,667,000  (1998) and $450,000,000  (1997)
      and are comprised of $190,000,000  (with a discount of $38,000 and $57,000
      at December 31, 1998 and 1997,  respectively) of 6.6% fixed rate notes and
      $93,667,000  (1998) and $260,000,000  (1997) of floating rate notes,  with
      interest at rates  ranging from LIBOR plus .70% to LIBOR plus 1.25% (6.36%
      to 6.91% at December 31, 1998 and 6.81% to 7.36% at December 31, 1997).

      The  assets of RCFC,  including  revenue-earning  vehicles  related to the
      asset  backed  notes,   restricted  cash  and  investments,   and  certain
      receivables  related to revenue-earning  vehicles,  are available first to
      satisfy  the  claims of its  creditors.  At  December  31,  1998 and 1997,
      letters of credit  totaling  $28,560,000  and  $38,200,000,  respectively,
      issued on behalf of  DaimlerChrysler,  also  serve as  collateral  for the
      asset backed notes.  These letters of credit will continue to decline over
      the next five years.  DaimlerChrysler has liens on and collateral interest
      in certain  assets of the Company.  Dollar and Thrifty lease vehicles from
      RCFC under the terms of a master lease and servicing agreement.  The asset
      backed note  indentures  also provide for  additional  credit  enhancement
      through  overcollateralization  of the vehicle  fleet or other  letters of
      credit and maintenance of a liquidity reserve.  RCFC is in compliance with
      the terms of the indentures.

      The asset backed  notes  mature from 1999  through 2005 and are  generally
      subject to repurchase on any payment date subject to a prepayment penalty.

      Commercial  Paper represents  borrowings  under a $615,000,000  Commercial
      Paper  Program  as a part  of the  existing  asset  backed  note  program.
      Proceeds  are used for  financing  of vehicle  purchases  and for periodic
      refinancing of asset backed notes.  Concurrently with the establishment of
      the  Commercial  Paper  Program,  the Company also entered into a 364-day,
      $545,000,000  Liquidity  Facility to support the Commercial Paper Program.
      The  Liquidity  Facility  provides the  Commercial  Paper  Program with an
      alternative  source of  funding  if the  Company  is  unable to  refinance
      maturing commercial paper by issuing new commercial paper. At December 31,
      1998,  the total  commercial  paper  outstanding  of  $80,215,000  (with a
      discount of $429,000)  bears  interest at rates  ranging from 5.2% to 5.9%
      and matures within 45 days.

      Deferred  Vehicle Rent represents TCL financing under a Master  Concurrent
      Lease  Agreement  (the "Lease  Agreement")  with an unrelated auto leasing
      trust  ("Leasing  Trust")  for the TCL  vehicle  fleet.  Under  the  Lease
      Agreement, Leasing Trust prepays 91% of the total lease rent due to TCL at
      the  inception  of the leases.  This prepaid rent is reflected as deferred
      vehicle  rent.  The Lease  Agreement  has a four-year  term and allows for
      replacement of vehicles under lease. Monthly and other periodic refunds of
      rent to Leasing  Trust are  required  on  certain  leased  vehicles.  Upon
      disposition  of vehicles,  the  deferred  vehicle  rent is  refundable  to
      Leasing Trust. TCL's beneficial interest in the vehicles leased to Leasing
      Trust  and  any  amounts  due to TCL  directly  related  to the  vehicles,
      including payments from franchisees and vehicle disposition programs,  are
      vested in the Lease Agreement.

<PAGE>
                                       47


      This   transaction   included   the   creation   of  a  special   purpose,
      not-for-profit  Canadian trust ("Thrifty Trust") which concurrently leases
      the vehicles from TCL for a four-year term and simultaneously  leases such
      vehicles to the TCL franchisees and  company-operated  stores. The term of
      the Lease  Agreement is concurrent  with the term of the lease between TCL
      and Thrifty Trust. Due to the nature of the  relationship  between TCL and
      Thrifty Trust, the consolidated  financial statements include the accounts
      of Thrifty Trust and all material  intercompany  accounts and transactions
      have been eliminated.

      Leasing  Trust has committed to funding of  approximately  CDN$125,000,000
      (approximately  US$81,688,000  at  December  31,  1998)  under  the  Lease
      Agreement  and  TCL  pays a fee of  0.1%  on the  unused  portion  of this
      commitment.   The  Lease   Agreement   also   provides  a   CDN$11,000,000
      (approximately US$7,200,000 at December 31, 1998) revolving line of credit
      to fund vehicle acquisitions.  No amounts were outstanding under this line
      at December 31, 1998 and  CDN$1,500,000  (approximately  US$1,049,000) was
      outstanding at December 31, 1997. The four-year  funding  commitment  from
      Leasing Trust is supported by underlying  bank  financing that is required
      to be renewed by Leasing  Trust  annually.  The deferred  vehicle rent and
      revolving  line of credit  amounts  bear  interest  based on the  bankers'
      acceptance  rate  plus  .78% and  .88%,  at  December  31,  1998 and 1997,
      respectively,  or the Canadian prime rate plus .125%. The weighted average
      interest  rate on deferred  vehicle rent at December 31, 1998 and 1997 was
      5.9% and 4.9%, respectively.

      The Lease Agreement  requires the maintenance of certain letters of credit
      and contains various restrictive covenants,  including a limitation on the
      percentage of vehicles  which are not covered by  manufacturer  repurchase
      programs,  and the maintenance by TCL of a specified  minimum tangible net
      worth.

      Other Vehicle Debt at December 31, 1998 includes  $3,760,000 of borrowings
      collateralized  by  shuttle  buses  financed.  The  net  weighted  average
      interest  rate at December 31, 1998 and 1997 was 8.5%.  In December  1998,
      the Company  established a $2,000,000 vehicle line of credit facility with
      interest  at LIBOR plus 2% (7.7% at December  31,  1998)  payable  monthly
      through November 30, 2000. At December 31, 1998,  $124,000 was outstanding
      under this new line.

      During   1997  and  1996,   while  the  Company   was  a   subsidiary   of
      DaimlerChrysler, total interest expense on all DaimlerChrysler vehicle and
      other debt, net of interest  subvention,  was $55,425,000 and $46,332,000,
      respectively.


      Expected  repayments  of  vehicle  debt  and  obligations  outstanding  at
      December 31, 1998 are as follows:

<TABLE>
<CAPTION>

                              1999        2000      2001       2002       2003    Thereafter
                                                    (In Thousands)
       <S>                  <C>        <C>        <C>        <C>        <C>        <C>
       Asset backed notes   $ 89,667   $264,181   $229,819   $170,386   $229,614   $200,000
       Commercial paper       80,215       -          -          -          -          -
       Deferred vehicle
         rent                 46,906       -          -          -          -          -
       Other vehicle debt      2,290        991        253        295         55       -
                            --------   --------   --------   --------   --------   --------
       Total                $219,078   $265,172   $230,072   $170,681   $229,669   $200,000
                            ========   ========   ========   ========   ========   ========  
                         
</TABLE>

<PAGE>
                                       48


      Other Notes Payable

      In December 1997, the Company established a five-year, $215,000,000 Senior
      Secured Revolving Credit Facility (the "Revolver").  The Revolver provides
      sub-limits up to $190,000,000  for letters of credit and up to $70,000,000
      for working  capital  borrowings.  At December  31,  1998,  the Company is
      required to pay a 0.375% commitment fee on the unused available line, a 2%
      letter of credit fee on the  aggregate  amount of  outstanding  letters of
      credit and a 0.125% letter of credit issuance fee. Interest rates on loans
      under the Revolver are, at the option of the Company,  based on the prime,
      Federal funds or Eurodollar rates and are payable quarterly.  The Revolver
      is  secured  by a  first  priority  lien  on  substantially  all  material
      non-vehicle   assets  of  the  Company.   The  Revolver  contains  various
      restrictive  covenants,  including maintenance of certain financial ratios
      consisting of minimum net worth,  adjusted EBITDA, fixed charge,  leverage
      and interest  coverage ratios and the  restriction of cash dividends.  The
      Company  had  letters  of credit of  $20,059,000  and no  working  capital
      borrowings outstanding under the Revolver at December 31, 1998.

      Maturities of other notes payable at December 31, 1998 are as follows: 
      $116,000 (1999), $43,000 (2000),$48,000 (2001) and $18,000 (2002).

 9.   STOCKHOLDERS' EQUITY

      The Company  completed an initial  public  offering of its common stock on
      December 23, 1997.  The Company  issued and sold  3,625,000  shares of its
      common stock  (2,500,000  "primary  shares" and 1,125,000  "over allotment
      shares") and DaimlerChrysler sold all of the 20,000,000 outstanding shares
      of the  Company's  common  stock that it owned  ("secondary  shares").  On
      January 15, 1998,  498,105 additional over allotment shares were issued by
      the Company.  The common stock was sold at an initial  price of $20.50 per
      share.  The Company  received net proceeds of $66,836,000  and $9,648,000,
      respectively,  from the issuance of the shares.  The proceeds  received by
      the  Company  from  the  offering  were  used to  provide  collateral  for
      financing  of  revenue-earning  vehicles and for other  general  corporate
      purposes.

      On July 23, 1998,  the Company  adopted a  stockholders'  rights plan. The
      rights were issued on August 3, 1998,  to  stockholders  of record on that
      date,  and will  expire  on  August  3,  2008,  unless  earlier  redeemed,
      exchanged or amended by the Board of Directors.

      The plan provides for the issuance of one right for each outstanding share
      of the Company's  common stock.  Upon the acquisition by a person or group
      of 15% or more of the  Company's  outstanding  common  stock,  the  rights
      generally will become  exercisable and allow the  stockholder,  other than
      the  acquiring  person or group,  to acquire  common stock at a discounted
      price. An exception was made for an institutional  investor whose holdings
      exceeded 15% at the adoption date.

      The plan  also  includes  an  exchange  option  after  the  rights  become
      exercisable.  The Board of Directors may effect an exchange of part or all
      of the rights,  other than rights that have become void, for shares of the
      Company's  common stock for each right.  The Board of Directors may redeem
      all rights for $.01 per right,  generally  at any time prior to the rights
      becoming exercisable.

      The issuance of the rights has no dilutive  effect on the number of common
      shares outstanding and does not affect earnings per share.

<PAGE>
                                       49


10.   EARNINGS PER SHARE

      The computation of weighted  average common and common  equivalent  shares
      used in the calculation of basic and diluted EPS is shown below:

<TABLE>
<CAPTION>

                                                       1998           1997          1996
                                               (In Thousands, Except Share and Per Share Data)
       <S>                                        <C>            <C>            <C>  
       Net Income (Loss)                          $    37,665    $    18,041    $  (147,284)

       Basic EPS:
        Weighted average common shares             24,105,837     20,089,384     20,000,000

       Basic EPS                                  $      1.56    $      0.90    $     (7.36)
                                                  ===========    ===========    ===========     
       Diluted EPS:
        Weighted average common shares             24,105,837     20,089,384     20,000,000

       Shares contingently issuable:
        Stock options                                  43,569           -             -
        Performance awards                             37,350           -             -
        Director compensation shared deferred           3,197           -             -
                                                  -----------    -----------    -----------
       Shares applicable to diluted                24,189,953     20,089,384     20,000,000
                                                  -----------    -----------    -----------
       Diluted EPS                                $      1.56    $      0.90    $     (7.36)
                                                  ===========    ===========    ===========    

</TABLE>

      Options to purchase  1,155,000  shares of common stock were outstanding at
      December  31,  1998 but were not  included in the  computation  of diluted
      earnings per share because the exercise price was greater than the average
      market price of the common shares.

11.   EMPLOYEE BENEFIT PLANS

      Employee Benefit Plans

      The Company  sponsors a  retirement  savings  plan that  incorporates  the
      salary reduction provisions of Section 401(k) of the Internal Revenue Code
      and covers substantially all employees of the Company meeting specific age
      and length of service  requirements.  The Company contributes 50% up to 5%
      of the employee's  contribution for a maximum matching contribution by the
      Company of 2-1/2% of the  employee's  base  salary.  Contributions  by the
      Company  amounted to $1,037,000,  $938,000 and $793,000 in 1998,  1997 and
      1996, respectively.

      The Company  has profit  sharing  plans for all  full-time  employees  not
      covered by a company  performance  bonus  plan.  Expense  related to these
      plans was $2,762,000 and $2,455,000 in 1998 and 1997, respectively.

      Deferred Compensation and Retirement Plans

      The Company has deferred  compensation  and retirement plans providing key
      executives with the opportunity to defer  compensation,  including related
      investment  income.  Under the  deferred  compensation  plan,  the Company
      contributes up to 7% of participant cash compensation. Participants become
      fully  vested  under both plans after five years of service.  The total of
      participant  deferrals in the deferred  compensation and retirement plans,
      which are reflected in accrued  liabilities,  is $4,335,000 as of December
      31, 1998.  Contributions to these plans totaled  $2,086,000,  $273,000 and
      $292,000 in 1998, 1997 and 1996, respectively.

<PAGE>
                                       50


      Long-Term Incentive Plan

      The Company has a long-term  incentive  plan  ("LTIP") for  employees  and
      non-employee   directors   which  provides  for  grants  in  the  form  of
      nonqualified  stock options,  incentive stock options,  stock appreciation
      rights,  restricted stock,  performance share awards and other stock-based
      incentive  awards.  Ten  percent of the  Company's  initial  common  stock
      outstanding was authorized for issuance under the LTIP (2,412,798 shares),
      with an evergreen  provision that allows for the number of shares reserved
      to increase proportionately when shares outstanding are increased.

      The Board of Directors, upon the recommendation of the Human Resources and
      Compensation Committee, is authorized to award stock options. The exercise
      prices for  nonqualified  stock options are equal to the fair market value
      of the Company's common stock at the date of grant, except for the initial
      grant which was made at the initial  public  offering  price.  The options
      vest  in  three  equal  annual   installments   commencing  on  the  first
      anniversary of the grant date and have a term not exceeding ten years from
      the date of grant.

      Performance  share awards are granted to Company  officers and certain key
      employees,  including the executive  officers.  Such awards  established a
      target  number  of  shares  that  may be  earned  in  three  equal  annual
      installments  commencing on the first  anniversary  of the grant date. The
      number of performance  shares  ultimately earned is expected to range from
      zero to 200% of the  target  award,  depending  on the level of  corporate
      performance  each year  against  annual  profit  targets  and stock  price
      appreciation  targets. Any performance share installments not earned as of
      a given  anniversary  date are  forfeited.  Performance  shares earned are
      delivered  on the third  anniversary  of the initial  grant,  provided the
      grantee is then employed by the Company.  Values of the performance shares
      earned will be recognized as compensation  expense over the vesting period
      of the grants.  At December 31, 1998, the Company had 130,404  performance
      shares outstanding under the Plan with a three-year vesting period.  These
      shares would become vested under certain circumstances, including a change
      of control.  The Company recognized  $481,000 of compensation cost in 1998
      for performance share awards.

      During 1998, the Company  granted a total of 1,677,000  stock options at a
      weighted-average exercise price of $17.60. Forfeited stock options totaled
      34,000 shares in 1998 with a weighted-average price of $19.68. At December
      31, 1998,  1,643,000 stock options are  outstanding at a  weighted-average
      price of $17.56. There were no awards under the LTIP made before 1998.


      Accounting for Stock-Based Compensation

      As stated in Note 2, the Company has elected to follow the intrinsic value
      approach  prescribed in APB Opinion No. 25 in accounting  for its employee
      stock plans.  The Company has adopted the  disclosure-only  provisions  of
      SFAS No. 123. If the Company had elected to  recognize  compensation  cost
      based on the fair  value  of the  options  granted  at the  grant  date as
      prescribed  by SFAS No. 123,  net income for 1998 would have been  reduced
      from the amount as  reported  of  $37,665,000  to the pro forma  amount of
      $34,377,000.  Earnings  per share as  reported  of $1.56  would  have been
      reduced to the pro forma amount of $1.42.

      The pro forma  amounts  noted  reflect the portion of the  estimated  fair
      value of awards earned in 1998 based on the vesting period of the options.
      No awards were granted prior to December 31, 1997.

      The  Black-Scholes  option  valuation  model was used to estimate the fair
      value of the  options at the date of grant for  purposes  of the pro forma
      amounts noted, with the following  assumptions for 1998:  weighted-average
      expected  life of the awards of five  years,  volatility  factor of 37.5%,
      risk-free  interest  rate of 4.74% and no payment of  dividends.  Based on
      this model, the weighted-average  fair value of options granted during the
      year was $7.10 per share.

      The  Black-Scholes  option  valuation  model  was  developed  for  use  in
      estimating  the fair  value  of  traded  options,  which  have no  vesting
      restrictions  and are fully  transferable.  In addition,  option valuation
      models require the input of highly subjective  assumptions,  including the
      expected stock  volatility.  Because the Company's  employee stock options
      have  characteristics  significantly  different from those traded options,
      and because  changes in the subjective  input  assumptions  can materially
      affect the fair value  estimate,  in  management's  opinion,  the existing
      models do not  necessarily  provide a reliable  single measure of the fair
      value of the employee stock options.

<PAGE>
                                       51


      The following table summarizes  information  regarding fixed stock options
      that were outstanding at December 31, 1998:

<TABLE>
<CAPTION>

                                      Options Outstanding                 Options Exercisable
                          ------------------------------------------    ------------------------     
                                        Weighted-Average   Weighted-                   Weighted-
           Range of          Number         Remaining       Average       Number       Average
           Exercise       Outstanding   Contractual Life   Exercise     Exercisable    Exercise
            Prices       (In Thousands)    (In Years)        Price     (In Thousands)   Price
       <S>                  <C>               <C>           <C>            <C>          <C>    
       $10.50 - $14.325       488             9.72          $10.59          12          $14.325

            $20.50          1,155             9.00           20.50         384            20.50
                            -----             ----          ------         ---          ------- 
       $10.50 - $20.50      1,643             9.22          $17.56         396          $ 20.31
                            =====             ====          ======         ===          =======  

</TABLE>

      Under certain circumstances, including a change of control of the Company,
      the options outstanding would be exercisable immediately.


12.   INCOME TAXES

      Income tax expense consists of the following:

                                           Year Ended December 31,
                                   -----------------------------------
                                     1998         1997          1996
                                             (In Thousands)
       Current:            
        Federal                    $28,879       $13,259      $ 6,075
        State and local              4,126           504        1,691
        Foreign                        350           413          290
                                   -------       -------      -------
                                    33,355        14,176        8,056

       Deferred:
        Federal                     (1,860)        8,653        8,890
        State and local               (266)          598         (264)
                                   -------       -------      ------- 
                                    (2,126)        9,251        8,626
                                   -------       -------      -------
                                   $31,229       $23,427      $16,682
                                   =======       =======      =======


      Foreign  losses  before  income  taxes  were   approximately   $1,727,000,
      $2,368,000 and $8,813,000, in 1998, 1997 and 1996, respectively

      Intercompany  tax  settlements  for tax periods prior to December 23, 1997
      resulted in payments from (to) DaimlerChrysler of ($6,320,000), $(676,000)
      and $5,409,000, in 1998, 1997 and 1996, respectively.

<PAGE>
                                       52


      Deferred tax assets (liability) consist of the following:

                                                                 December 31,
                                                            --------------------
                                                               1998       1997
                                                               (In Thousands)

       Depreciation                                         $(49,524)  $(49,346)
       Public liability and property damage                   30,152     29,306
       Allowance for doubtful accounts and notes receivable    5,617      4,042
       Other accrued liabilities                              12,940     14,289
       Federal and state NOL credits and carryforwards         5,328      5,832
       Canadian NOL carryforwards                              5,108      5,539
       Other                                                   4,041      2,305
                                                            --------   --------
                                                              13,662     11,967
       Valuation allowance                                    (5,108)    (5,539)
                                                            --------   --------
                                                            $  8,554   $  6,428
                                                            ========   ========


      The Company has net  operating  loss  carryforwards  available  in certain
      states to offset future state taxable  income.  At December 31, 1998,  TCL
      has  net  operating  loss   carryforwards  of  approximately   $11,520,000
      available to offset future taxable income in Canada,  which expire through
      2002.  Valuation  allowances have been established for the total estimated
      future tax effect of the Canadian net operating losses. In connection with
      the  Company's  separation  from  DaimlerChrysler  in December  1997,  the
      Company  realized   $22,400,000  of  pre-acquisition  net  operating  loss
      carryforwards,  eliminated the related valuation  allowance and recorded a
      reduction  of cost in excess of net assets  acquired.  No other  valuation
      allowances have been recorded against deferred tax assets.

      The Company's  effective tax rate differs from the maximum U.S.  statutory
      income tax rate.  The following  summary  reconciles  taxes at the maximum
      U.S. statutory rate with recorded taxes:

<TABLE>
<CAPTION>
                                                               Year Ended December 31,
                                         ------------------------------------------------------------------ 
                                                 1998                   1997                  1996
                                         -------------------    -------------------    -------------------- 
                                          Amount     Percent     Amount      Percent    Amount     Percent
                                                                (Amounts in Thousands)
       <S>                                <C>         <C>        <C>         <C>       <C>          <C>
       Tax expense (benefit)
        computed at the maximum
        U.S. statutory rate               $24,113     35.0 %     $14,514     35.0 %    $(45,711)    (35.0)%
       Difference resulting from:
        Amortization of cost in excess
         of net assets acquired             1,774      2.6         2,103      5.1         2,324       1.8
       State and local taxes, net of
        Federal income tax benefit          3,860      5.6           979      2.3         1,355       1.0
       Valuation allowance for
        foreign losses                        604      0.9           828      2.0         1,974       1.5
       Foreign taxes                          350      0.5           413      1.0           290       0.2
       Chrysler separation
        adjustments                            -        -          4,314     10.4           -          -
       Nondeductible impairment
        loss                                   -        -            -         -         55,474      42.5
       Other                                  528      0.7           276      0.7           976       0.7
                                          -------     ----       -------     ----      --------      ----
                                          $31,229     45.3 %     $23,427     56.5 %    $ 16,682      12.7 %
                                          =======     ====       =======     ====      ========      ====    

</TABLE>

      The tax provision in 1997 includes a $4,314,000 one-time charge related to
      the separation of the Company from DaimlerChrysler.

<PAGE>
                                       53


13.   COMMITMENTS AND CONTINGENCIES

      Concessions and Operating Leases

      The Company has certain  concession  agreements  with  airports and hotels
      throughout  the United  States and  Canada.  Typically,  these  agreements
      provide  airport  terminal  counter or hotel space in return for a minimum
      rent. In many cases, the Company's  subsidiaries are also obligated to pay
      insurance and  maintenance  costs and additional  rents generally based on
      revenues  earned at the  location.  Certain of the airport  locations  are
      operated by  franchisees  who are  obligated to make the required rent and
      concession  fee payments under the terms of their  franchise  arrangements
      with the Company's subsidiaries.

      The Company's  subsidiaries  operate from various  leased  premises  under
      operating  leases  with terms up to 15 years.  Some of the leases  contain
      renewal options.

                                                        
      Expenses incurred under operating leases and concessions were as follows:

                                              Year Ended December 31,
                                         -------------------------------
                                           1998       1997         1996
                                                  (In Thousands)

       Rent                              $14,694     $15,174     $14,509
       Concession expenses:
        Minimum fees                      20,832      22,447      19,463
        Contingent fees                   27,784      23,754      17,088
                                         -------     -------      ------

       Total                             $63,310     $61,375     $51,060
                                         =======     =======     =======



      Rent expense is presented in the above table net of sublease rental income
      of  $2,836,000,   $2,333,000  and  $2,457,000  in  1998,  1997  and  1996,
      respectively.

      Future minimum rentals and fees under noncancelable  operating leases, net
      of sublease  rental income of $5,550,000 and the Company's  obligation for
      minimum airport  concession fees at December 31, 1998 are presented in the
      following table. Concession  fees-franchisee  locations are required to be
      paid by franchisees under terms of their franchise agreements.

                              Concession Fees
                           ----------------------   
                             Company-
                              Owned     Franchisee   Operating
                             Stores     Locations      Leases        Total
                                           (In Thousands)

       1999                 $ 24,820     $  1,378     $ 15,318     $ 41,516
       2000                   22,228        1,747       12,730       36,705
       2001                   18,696        1,468       10,084       30,248
       2002                   16,810        1,005        8,441       26,256
       2003                   10,701          946        6,920       18,567
       Thereafter             34,321       20,978       22,095       77,394
                             --------    --------      --------    --------

                            $127,576     $ 27,522     $ 75,588     $230,686
                            ========     ========     ========     ========


      The Company has an outstanding  bid for an additional  airport  concession
      agreement,  which upon execution would result in an additional  commitment
      totaling $33,127,000 from 1999 through 2023.

<PAGE>
                                       54


      In 1997, the Company  entered into a data processing  services  agreement.
      The  agreement  requires  monthly  payments  totaling  $4,201,000  (1999),
      $4,308,000  (2000),  $4,420,000  (2001),  $4,535,000  (2002) and  $564,000
      (2003).

      Public Liability and Property Damage

      The Company is  self-insured  or has policy  deductibles to certain limits
      with  respect to  liabilities  for claims  arising as a result of personal
      injury, property damage and employee health claims. The accrual for public
      liability and property  damage  includes  amounts for incurred  losses and
      incurred but not reported losses.  Such liabilities are necessarily  based
      on  actuarially  determined  estimates  and  management  believes that the
      amounts accrued are adequate. At December 31, 1998 and 1997, these amounts
      have been  discounted  at 4.6% and 6%,  respectively,  (assumed  risk free
      rate), based upon the actuarially  determined estimated timing of payments
      to be made in future years.  Discounting  resulted in reducing the accrual
      for public  liability and property  damage by $6,862,000 and $8,222,000 at
      December  31, 1998 and 1997,  respectively.  Estimated  payments of public
      liability  and property  damage as of December 31, 1998 are as follows (in
      thousands):


       1999                                                          $40,701
       2000                                                           19,202
       2001                                                           11,087
       2002                                                            6,445
       2003                                                            3,441
       Thereafter                                                      3,605
                                                                     -------
       Aggregate undiscounted public liability and property damage    84,481
       Effect of discounting                                          (6,862)
                                                                     -------

                                                                     $77,619
                                                                     ======= 


      Contingencies

      Various  claims and legal  proceedings  have been  asserted or  instituted
      against the Company,  including some  purporting to be class actions,  and
      some which  demand  large  monetary  damages or other  relief  which could
      result  in  significant  expenditures.   Litigation  is  subject  to  many
      uncertainties,  and the outcome of individual  matters is not  predictable
      with assurance. The Company is also subject to potential liability related
      to environmental  matters. The Company establishes reserves for litigation
      and  environmental  matters  when  the  loss is  probable  and  reasonably
      estimable.  It is reasonably possible that the final resolution of some of
      these matters may require the Company to make  expenditures,  in excess of
      established  reserves,  over an extended  period of time and in a range of
      amounts  that  cannot  be  reasonably  estimated.   The  term  "reasonably
      possible"  is used herein to mean that the chance of a future  transaction
      or event occurring is more than remote but less than likely.  Although the
      final  resolution of any such matters could have a material  effect on the
      Company's  consolidated  operating  results for the  particular  reporting
      period in which an adjustment of the estimated liability is recorded,  the
      Company believes that any resulting liability should not materially affect
      its consolidated financial position.

      In 1995,  a  judgment  was  entered  against  Dollar  and its  parent  for
      $8,705,000  plus  attorney's  fees  and  interest,   relating  to  certain
      litigation with franchisees, which judgment was reversed by the U.S. Court
      of Appeals for the Ninth  Circuit on November 28, 1997.  In January  1998,
      the plaintiff's motion for reconsideration was denied.  Plaintiffs filed a
      petition for writ of certiorari in the U.S.  Supreme Court seeking  review
      of a single claim dismissed by summary  judgment  before trial,  which was
      denied.  Plaintiffs  did  not  seek  review  of any of  the  claims  which
      supported  the  original  judgment.  Accordingly,  in  1997,  the  Company
      reversed  certain  established  reserves  in  the  consolidated  financial
      statements related to this litigation.

<PAGE>
                                       55


      Other

      Liabilities  include  $2,661,000  and  $3,552,000 at December 31, 1998 and
      1997,  respectively,  for the estimated remaining  obligations  associated
      with   General   Rent-A-Car,   a  former   wholly  owned   subsidiary   of
      DaimlerChrysler  that was merged  with  Dollar on  January  1,  1993.  The
      reduction  in  these  liabilities   included  the  resolution  of  certain
      outstanding matters,  which resulted in a $5,000,000 reduction in selling,
      general and administrative expenses in 1996.

      At December 31, 1998 and 1997, the Company had other outstanding letter of
      credit and  guarantee  obligations  totaling  $1,958,000  and  $1,352,000,
      respectively.

14.   BUSINESS SEGMENTS

      The  Company  has two  reportable  segments:  Dollar  and  Thrifty.  These
      reportable  segments are  strategic  business  units that offer  different
      products  and  services.   They  are  managed   separately  based  on  the
      fundamental differences in their operations. Dollar operates company-owned
      stores  located at major airports and derives the majority of its revenues
      by providing  rental vehicles and services  directly to rental  customers.
      Thrifty operates  primarily through  franchisees  serving both the airport
      and local  markets,  and it derives  the  majority  of its  revenues  from
      franchising fees and services including vehicle leasing.

      The accounting policies of the segments are the same as those described in
      the summary of  significant  accounting  policies.  The Company  evaluates
      segment performance based on profit and loss from operations before income
      taxes.

      Information by industry segment is set forth below:

<TABLE>
<CAPTION>

      Year Ended                    
      December 31, 1998                         Dollar      Thrifty        Other    Consolidated
                                                               (In Thousands)
      <S>                                    <C>            <C>          <C>          <C>    
      Revenues from external customers       $  659,719     $237,800     $    889     $  898,408
      Interest expense, net (a)                  54,767       33,195          764         88,726
      Depreciation and amortization             196,973      112,785        1,719        311,477
      Income before income taxes                 50,055       18,839          -           68,894

      Segment assets                         $1,137,405     $628,409     $ 99,486     $1,865,300
      Expenditures for segment assets        $1,299,346     $813,849     $  2,285     $2,115,480

</TABLE>

<TABLE>
<CAPTION>

      Year Ended                    
      December 31, 1997                         Dollar      Thrifty        Other    Consolidated
                                                               (In Thousands)
      <S>                                    <C>            <C>          <C>          <C>    
      Revenues from external customers       $  616,281     $226,346     $  1,161     $  843,788
      Interest expense, net (a)                  56,902       29,619        1,331         87,852
      Depreciation and amortization             182,004      110,948        1,359        294,311
      Income before income taxes                 34,721        5,246        1,501         41,468

      Segment assets                         $1,107,583     $600,864     $233,763     $1,942,210
      Expenditures for segment assets        $1,092,008     $768,635     $    648     $1,861,291

</TABLE>

<PAGE>
                                       56


<TABLE>
<CAPTION>

      Year Ended                         
      December 31, 1996                         Dollar      Thrifty        Other    Consolidated
                                                               (In Thousands)
      <S>                                    <C>            <C>          <C>          <C>    
      Revenues from external customers       $  497,467     $204,937     $  1,487     $  703,891
      Interest expense, net(a)                   45,129       26,449        1,290         72,868
      Depreciation and amortization             141,517       89,070        1,844        232,431
      Income (loss) before income taxes(b)       18,432        8,921         (197)        27,156

      Segment assets                         $  956,226     $637,190     $ 54,535     $1,647,951
      Expenditures for segment assets        $  962,991     $666,002     $   -        $1,628,993

</TABLE>

      (a) Management  primarily  relies on net interest,  not the gross interest
          revenue and expense amounts, in assessing segment performance.

      (b) Income  before  income  taxes for the year  ended  December  31,  1996
          excludes an intangible asset  impairment loss of $157,758,000  related
          to  DaimlerChrysler's  decision  to  dispose  of Thrifty as a non-core
          asset and an impairment loss related to TCL.

      Included  in the  consolidated  financial  statements  are  the  following
      amounts relating to geographic locations:

                                                   Years Ended December 31,
                                            ------------------------------------
                                              1998          1997          1996
                                                       (In Thousands)
      Revenues:
       United States                        $856,772      $801,088      $662,197
       Other foreign countries                41,636        42,700        41,694
                                            --------      --------      --------

                                            $898,408      $843,788      $703,891
                                            ========      ========      ========

      Long-lived assets:
       United States                        $243,854      $237,237      $265,738
       Other foreign countries                 1,457         1,173         1,271
                                            --------      --------      --------

                                            $245,311      $238,410      $267,009
                                            ========      ========      ========



      Revenues are attributed to geographic regions based on the location of the
      transaction.   Long-lived   assets  include  property  and  equipment  and
      intangible assets.

15.   CONCENTRATION OF CREDIT RISK AND FAIR VALUE INFORMATION

      Financial   instruments   which   potentially   subject   the  Company  to
      concentrations  of credit risk consist  principally of restricted cash and
      investments  and trade  receivables.  The Company  limits its  exposure on
      restricted  cash and  investments  by  investing  in highly  rated  funds.
      Concentrations  of  credit  risk with  respect  to trade  receivables  are
      limited due to the large  number of  customers  comprising  the  Company's
      customer  base,  and their  dispersion  across  different  businesses  and
      geographic areas.

<PAGE>
                                       57


      The following  estimated  fair values of financial  instruments  have been
      determined by the Company using available market information and valuation
      methodologies.

      CASH  AND  CASH  EQUIVALENTS,  ACCOUNTS  AND  NOTES  RECEIVABLE,  ACCOUNTS
      PAYABLE,  ACCRUED  LIABILITIES AND PUBLIC  LIABILITY AND PROPERTY DAMAGE -
      The  carrying  amounts of these items are a  reasonable  estimate of their
      fair value.

      DEBT AND  OTHER  OBLIGATIONS  - The  carrying  amounts  of debt and  other
      obligations  are a  reasonable  estimate  of  their  fair  value  based on
      interest rates and other terms currently available to the Company.

      LETTER OF CREDIT AND GUARANTEED  OBLIGATIONS - The estimated fair value of
      these  items is  $196,000  and  $135,000  at  December  31, 1998 and 1997,
      respectively.

16.   SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

      A summary of the quarterly operating results during 1998 and 1997 follows:
       
<TABLE>
<CAPTION> 
        
                                                                             Basic and
                                                                              Diluted
                                                   Income (Loss)              Earnings
                                       Operating      Before      Net Income  (Loss)
                           Revenues      Income    Income Taxes     (Loss)   Per Share
                                    (In Thousands Except Per Share Amounts)
       <S>                 <C>          <C>          <C>          <C>          <C>    
       1998
        First quarter      $191,332     $ 22,913     $  2,917     $    822     $  0.03
        Second quarter      227,177       41,132       17,114        9,213        0.38
        Third quarter       274,701       69,305       42,020       24,151        1.00
        Fourth quarter      205,198       29,687        6,843        3,479        0.14
                           --------     --------     --------     --------     -------

                Total year $898,408     $163,037     $ 68,894     $ 37,665     $  1.56
                           ========     ========     ========     ========     =======

       1997
        First quarter      $177,101     $ 18,351     $   (957)    $ (1,319)    $ (0.07)
        Second quarter      212,883       40,698       17,029        9,168        0.45
        Third quarter       262,418       55,772       28,486       16,371        0.82
        Fourth quarter      191,386       20,509       (3,090)      (6,179)      (0.30)
                           --------     --------     --------     --------     -------

                Total year $843,788     $135,330     $ 41,468     $ 18,041     $  0.90
                           ========     ========     ========     ========     =======

</TABLE>


      Operating  income in the table  above  represents  pre-tax  income  (loss)
      before  interest  and  amortization  of  costs  in  excess  of net  assets
      acquired.

      The tax  provision  in the fourth  quarter of 1997  includes a  $4,314,000
      one-time  income  tax  charge  related to the  Company's  separation  from
      DaimlerChrysler.

17.   SUBSEQUENT EVENTS

      On   February   8,   1999,   the   Company   entered   into  a   five-year
      telecommunications  contract which requires  annual payments of $5,100,000
      through  2004  for a  total  commitment  of  $25,500,000.  This  agreement
      replaces previous separate Dollar and Thrifty telecommunication contracts.

<PAGE>
                                       58


      On February  18,  1999,  Thrifty  completed  a  five-year  CDN$150,000,000
      (approximately  US$109,000,000) program to finance its Canadian fleet. The
      new financing  also provides an additional  CDN$15,000,000  (approximately
      US$9,800,000) revolving line of credit to fund vehicle acquisitions. Under
      this new program, amounts advanced for the purchase of vehicles are funded
      through  the  issuance  of asset  backed  commercial  paper  by a  conduit
      financing source. The existing Canadian fleet financing will be phased out
      as the vehicles financed thereunder are taken out of service.

      On March 4, 1999,  the  Commercial  Paper  Program was renewed for another
      year  at a  maximum  size  of  $640,000,000  backed  by a  renewal  of the
      Liquidity Facility totaling $575,000,000.

                                     ******
<PAGE>
                                       59

 
<TABLE>
<CAPTION>
                                             
SCHEDULE II
DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

VALUATION AND QUALIFYING ACCOUNTS
YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996
- -----------------------------------------------------------------------------------------


                                        BALANCE AT    ADDITIONS                BALANCE AT
                                        Beginning    Charged to                  End of
                                         of Year       Income     Deductions      Year
                                                          (In Thousands)
<S>                                      <C>         <C>          <C>           <C>    
1998

Allowance for doubtful accounts          $12,745     $ 6,891      $ (4,726)     $14,910
                                         =======     =======      ========      =======

Public liability and property damage     $75,687     $44,528      $(42,596)     $77,619
                                         =======     =======      ========      =======

1997

Allowance for doubtful accounts          $16,622     $ 2,942      $ (6,819)     $12,745
                                         =======     =======      ========      =======

Public liability and property damage     $63,235     $51,708      $(39,256)     $75,687
                                         =======     =======      ========      =======

1996

Allowance for doubtful accounts          $19,340     $ 8,404      $(11,122)     $16,622
                                         =======     =======      ========      =======

Public liability and property damage     $59,349     $36,650      $(32,764)     $63,235
                                         =======     =======      ========      =======

</TABLE>


<PAGE>
                                       60


ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
            ON ACCOUNTING AND FINANCIAL DISCLOSURE
                           
      There were no changes in accountants or  disagreements  on matters related
to accounting or financial disclosure during the fiscal years ended December 31,
1998 and 1997.

                                    PART III
                                    --------

ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

      Reference  is  made  to  the  information  appearing  under  the  captions
"Biographical  Information  Regarding  Director  Nominees  and  Named  Executive
Officers" and "Section 16(a) Beneficial  Ownership Reporting  Compliance" in the
Company's  definitive Proxy Statement which will be filed pursuant to Regulation
14A  promulgated  by the  SEC not  later  than  120  days  after  the end of the
Company's  fiscal year ended  December 31, 1998, and is  incorporated  herein by
reference.

ITEM 11.    EXECUTIVE COMPENSATION

      Reference  is  made  to  the  information  appearing  under  the  captions
"Meetings,   Committees   and   Compensation   of  the  Board  of   Directors  -
Compensation," "Meetings,  Committees and Compensation of the Board of Directors
- -  Certain  Understandings,"  and  "Executive  Compensation"  in  the  Company's
definitive  Proxy  Statement  which will be filed  pursuant  to  Regulation  14A
promulgated  by the SEC not later than 120 days  after the end of the  Company's
fiscal year ended December 31, 1998, and is incorporated herein by reference.

ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      Reference is made to the information appearing under the caption "Security
Ownership  of  Certain  Beneficial  Owners  and  Management"  in  the  Company's
definitive  Proxy  Statement  which will be filed  pursuant  to  Regulation  14A
promulgated  by the SEC not later than 120 days  after the end of the  Company's
fiscal year ended December 31, 1998, and is incorporated herein by reference.

ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

      Reference   is  made  to  the   information   appearing   under   "Certain
Relationships  and  Related  Transactions"  in the  Company's  definitive  Proxy
Statement  which will be filed pursuant to Regulation 14A promulgated by the SEC
not  later  than 120 days  after  the end of the  Company's  fiscal  year  ended
December 31, 1998, and is incorporated herein by reference.


                                     PART IV
                                     -------   

ITEM 14.    EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)         Documents filed as a part of this report

            (1) All Financial Statements.  The response to this  portion of Item
                14 is submitted as a separate section herein under Part II, Item
                8 - Financial Statements and Supplementary Data.
               

            (2) Financial Statement  Schedules.  Schedule  II  -  Valuation  and
                Qualifying  Accounts - Years Ended  December 31, 1998, 1997  and
                1996 is set forth  under Part II - Item 8 - Financial Statements
                and Supplementary  Data. All other schedules are omitted because
                they  are not  applicable or  the information  is  shown in  the
                financial statements or notes thereto.

            (3) Index of Exhibits

<PAGE>
                                       61


        Exhibit No.                        Description

            1.1        Form of U.S.  Underwriting  Agreement,  filed as the same
                       numbered   exhibit   with  the   Company's   Registration
                       Statement  on Form  S-1,  as  amended,  Registration  No.
                       333-39661, which became effective December 16, 1997***

            1.2        Form  of  Subscription  Agreement,   filed  as  the  same
                       numbered   exhibit   with  the   Company's   Registration
                       Statement  on Form  S-1,  as  amended,  Registration  No.
                       333-39661, which became effective December 16, 1997***

            3.1        Certificate of Incorporation of the Company, filed as the
                       same  numbered  exhibit with the  Company's  Registration
                       Statement  on Form  S-1,  as  amended,  Registration  No.
                       333-39661, which became effective December 16, 1997*

            3.2        By-Laws  of  the  Company,   as  amended,   which  became
                       effective  September 24, 1998, filed as the same numbered
                       exhibit with the  Company's  Form 10-Q for the  quarterly
                       period ended September 30, 1998, filed November 16, 1998*

            4.1        Form of  Certificate  of Common Stock,  filed as the same
                       numbered   exhibit   with  the   Company's   Registration
                       Statement  on Form  S-1,  as  amended,  Registration  No.
                       333-39661, which became effective December 16, 1997*

            4.2        Base  Indenture  dated as of December  13,  1995  between
                       Thrifty Car Rental Finance  Corporation and Bankers Trust
                       Company,  filed as the  same  numbered  exhibit  with the
                       Company's Registration Statement on Form S-1, as amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

            4.3        Series 1995-1  Supplement to Base  Indenture  dated as of
                       December  13, 1995  between  Thrifty  Car Rental  Finance
                       Corporation and Bankers Trust Company,  filed as the same
                       numbered   exhibit   with  the   Company's   Registration
                       Statement  on Form  S-1,  as  amended,  Registration  No.
                       333-39661, which became effective December 16, 1997*

            4.4        Master Motor Vehicle Lease and Servicing  Agreement dated
                       as of  December  13,  1995  between  Thrifty  Car  Rental
                       Finance  Corporation  and  Thrifty,  filed  as  the  same
                       numbered   exhibit   with  the   Company's   Registration
                       Statement  on Form  S-1,  as  amended,  Registration  No.
                       333-39661, which became effective December 16, 1997*

            4.5        Master  Collateral  Agency Agreement dated as of December
                       13, 1995 between  Thrifty Car Rental Finance  Corporation
                       and Bankers  Trust  Company,  filed as the same  numbered
                       exhibit with the Company's Registration Statement on Form
                       S-1, as amended, Registration No. 333-39661, which became
                       effective December 16, 1997*

            4.6        Form of  Revolving  Credit  Agreement  among the Company,
                       Dollar, Thrifty and the Institutions named therein, filed
                       as  the  same   numbered   exhibit  with  the   Company's
                       Registration   Statement   on  Form  S-1,   as   amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

<PAGE>
                                       62


            4.7        Form  of  Series  1997-1  Supplement  to  Base  Indenture
                       between  Rental  Car  Finance  Corp.  and  Bankers  Trust
                       Company,  filed as the  same  numbered  exhibit  with the
                       Company's Registration Statement on Form S-1, as amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

            4.8        Form  of  Master  Motor   Vehicle   Lease  and  Servicing
                       Agreement among the Company,  Dollar,  Thrifty and Rental
                       Car Finance  Corp.,  filed as the same  numbered  exhibit
                       with the Company's Registration Statement on Form S-1, as
                       amended,   Registration  No.   333-39661,   which  became
                       effective December 16, 1997*

            4.9        Commitment  Letter dated November 19, 1997,  among Credit
                       Suisse First  Boston,  The Chase  Manhattan  Bank,  Chase
                       Securities   Inc.,   Dollar,   Thrifty  and  the  Company
                       regarding a $230,000,000  Revolving Credit Facility and a
                       $545,000,000  Commercial  Paper  Liquidity  Facility  and
                       related Term Sheet,  filed as the same  numbered  exhibit
                       with the Company's Registration Statement on Form S-1, as
                       amended,   Registration  No.   333-39661,   which  became
                       effective December 16, 1997*

            4.10       Amended and Restated Master  Collateral  Agency Agreement
                       dated as of December 23, 1997 among the  Company,  Rental
                       Car Finance  Corp.,  Thrifty,  Dollar and  Bankers  Trust
                       Company,  filed as the  same  numbered  exhibit  with the
                       Company's Form 8-K, filed March 16, 1998*

            4.11       Chrysler  Support  Letter  of  Credit  and  Reimbursement
                       Agreement   dated  as  of   December   23,   1997   among
                       DaimlerChrysler, Dollar, Thrifty, the Company, TRAC Team,
                       Inc. and DTAG Services,  Inc., filed as the same numbered
                       exhibit  with the  Company's  Form 8-K,  filed  March 16,
                       1998*

            4.12       Series 1998-1  Supplement to Base  Indenture  dated as of
                       March 4,  1998  between  Rental  Car  Finance  Corp.  and
                       Bankers Trust Company, filed as the same numbered exhibit
                       with the Company's Form 8-K, filed March 16, 1998*

            4.13       Master Motor Vehicle Lease and Servicing  Agreement dated
                       as of March 4, 1998 among the  Company,  Dollar,  Thrifty
                       and Rental Car Finance Corp.,  filed as the same numbered
                       exhibit  with the  Company's  Form 8-K,  filed  March 16,
                       1998*

            4.14       Note Purchase  Agreement  dated as of March 4, 1998 among
                       Rental Car Finance Corp.,  Dollar  Thrifty  Funding Corp.
                       and  Credit  Suisse  First  Boston,  filed  as  the  same
                       numbered exhibit with the Company's Form 8-K, filed March
                       16, 1998*

            4.15       Liquidity  Agreement  dated  as of March  4,  1998  among
                       Dollar   Thrifty   Funding   Corp.,   Certain   Financial
                       Institutions and Credit Suisse First Boston, filed as the
                       same numbered  exhibit with the Company's Form 8-K, filed
                       March 16, 1998*

            4.16       Depositary  Agreement  dated as of March 4, 1998  between
                       Dollar  Thrifty  Funding Corp. and Bankers Trust Company,
                       filed as the same  numbered  exhibit  with the  Company's
                       Form 8-K, filed March 16, 1998*

            4.17       Collateral  Agreement  dated  as of March  4, 1998  among
                       Dollar Thrifty Funding Corp.,  Credit Suisse First Boston
                       Corporation  and Bankers Trust Company, filed as the same
                       numbered exhibit with the Company's Form 8-K, filed March
                       16, 1998*

<PAGE>
                                       63


            4.18       Dealer  Agreement  dated as of March 4, 1998 among Dollar
                       Thrifty  Funding Corp.,  the Company, Credit Suisse First
                       Boston  Corporation  and Chase  Securities,  Inc.,  filed
                       as the same numbered exhibit with the Company's Form 8-K,
                       filed March 16, 1998*

            4.19       Rights  Agreement  (including  a Form  of Certificate  of
                       Designation of  Series A Junior  Participating  Preferred
                       Stock as  Exhibit A thereto, a Form of Right  Certificate
                       as Exhibit B thereto and a Summary  of Rights to Purchase
                       Preferred  Stock as  Exhibit C thereto) dated  as of July
                       23, 1998 between the Company and Harris Trust and Savings
                       Bank, as Rights Agent, filed as the same numbered exhibit
                       with the Company's Form 8-K, filed July 24, 1998*

            5          Opinion of Debevoise & Plimpton regarding legality of the
                       Common Stock, filed as the same numbered exhibit with the
                       Company's Registration Statement on Form S-1, as amended,
                       Registration No.333-39661,which became effective December
                       16, 1997***

            10.1       Vehicle  Supply  Agreement  between  DaimlerChrysler  and
                       Dollar,  filed  as the  same  numbered  exhibit  with the
                       Company's Registration Statement on Form S-1, as amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

            10.2       Amended and Restated  Vehicle  Supply  Agreement  between
                       DaimlerChrysler  and Thrifty,  filed as the same numbered
                       exhibit with the Company's Registration Statement on Form
                       S-1, as amended, Registration No. 333-39661, which became
                       effective December 16, 1997*

            10.3       Employment Continuation Agreement between the Company and
                       Joseph E. Cappy dated  September  29, 1998,  filed as the
                       same numbered  exhibit with the  Company's  Form 10-Q for
                       the  quarterly  period ended  September  30, 1998,  filed
                       November 16, 1998*

            10.4       Employment  Continuation Plan for Key Employees of Dollar
                       Thrifty  Automotive  Group,  Inc., which became effective
                       September 29, 1998,  filed as the same  numbered  exhibit
                       with the  Company's  Form 10-Q for the  quarterly  period
                       ended September 30, 1998, filed November 16, 1998*

            10.5       Dollar  Thrifty  Automotive Group, Inc.  Retirement Plan,
                       dated as of  December 5, 1998, by and  among the Company,
                       Thrifty, Dollar and Bank of Oklahoma, N.A.**

            10.6       [Reserved]

            10.7       [Reserved]

            10.8       Pentastar    Transportation    Group,    Inc.    Deferred
                       Compensation  Plan,  filed as the same  numbered  exhibit
                       with the Company's Registration Statement on Form S-1, as
                       amended,   Registration  No.   333-39661,   which  became
                       effective December 16, 1997*

            10.9       Pentastar  Transportation Group, Inc. Executive Retention
                       Plan,  filed  as  the  same  numbered  exhibit  with  the
                       Company's Registration Statement on Form S-1, as amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

<PAGE>
                                       64


            10.10      Dollar Thrifty Automotive Group, Inc. Long-Term Incentive
                       Plan,  filed  as  the  same  numbered  exhibit  with  the
                       Company's Registration Statement on Form S-1, as amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

            10.11      Tax  Sharing   and   Disaffiliation   Agreement   between
                       DaimlerChrysler  and  Dollar  Thrifty  Automotive  Group,
                       Inc.,  filed  as  the  same  numbered  exhibit  with  the
                       Company's Registration Statement on Form S-1, as amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

            10.12      Form of Indemnification Agreement between the Company and
                       DaimlerChrysler,  filed as the same numbered exhibit with
                       the  Company's  Registration  Statement  on Form S-1,  as
                       amended,   Registration  No.   333-39661,   which  became
                       effective December 16, 1997*

            21         Subsidiaries of the Company**

            23.2       Consent of Debevoise & Plimpton  (included in Exhibit 5),
                       filed as the same  numbered  exhibit  with the  Company's
                       Registration   Statement   on  Form  S-1,   as   amended,
                       Registration  No.   333-39661,   which  became  effective
                       December 16, 1997*

            23.3       Consent  of  Donovan   Leisure    Newton  &  Irvine  LLP,
                       filed as the same  numbered  exhibit  with the  Company's
                       Registration   Statement  on  Form S-1,  as   amended,   
                       Registration   No.  333-39661,  which   became  effective
                       December 16, 1997*

            27.1       Financial Data Schedule**

- ----------

*           Incorporated by reference
**          Filed herewith
***         Not incorporated by reference in this report



(b)         No report on Form 8-K was filed by the Company during or  applicable
            to the quarter ended December 31, 1998.

(c)         Filed Exhibits

            The response to this item is submitted as a separate section of this
            report.

<PAGE>
                                       65


                                   SIGNATURES

      Pursuant  to the  requirements  of Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

Date:  March 19, 1999           DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.

                                By:   /s/ JOSEPH E. CAPPY
                                     ----------------------------------         
                                Name: Joseph E. Cappy
                                Title: President and Principal Executive Officer

      Pursuant to the requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
registrant and in the capacities and on the dates indicated.
 
<TABLE>
<CAPTION>
                                                                
  Name                         Title                                            Date

  <S>                          <C>                                              <C>    
  /s/ JOSEPH E. CAPPY          Chairman of the Board                            March 19, 1999
  -------------------          Chief Executive Officer 
  Joseph E. Cappy              President and Director
                               


  /s/ STEVEN B. HILDEBRAND     Vice President                                   March 19, 1999
  ------------------------     Principal Financial Officer 
  Steven B. Hildebrand         Principal Accounting Officer
                               


  /s/ DONALD M. HIMELFARB      Executive Vice President and Director            March 19, 1999
  -----------------------      President of Thrifty, Inc.    
  Donald M. Himelfarb          


  /s/ GARY L. PAXTON           Executive Vice President and Director            March 19, 1999
  ------------------           President of Dollar Rent A Car Systems, Inc.    
  Gary L. Paxton                
                               

  /s/ THOMAS P. CAPO           Director                                         March 19, 1999
  ------------------
  Thomas P. Capo


  /s/ EDWARD J. HOGAN          Director                                         March 19, 1999
  -------------------
  Edward J. Hogan


  /s/ EDWARD C. LUMLEY         Director                                         March 19, 1999
  --------------------
  Edward C. Lumley


  /s/ JOHN C. POPE             Director                                         March 19, 1999
  ----------------
  John C. Pope


  /s/ JOHN P. TIERNEY          Director                                         March 19, 1999
  -------------------
  John P. Tierney


  /s/ EDWARD L. WAX            Director                                         March 19, 1999
  -----------------
  Edward L. Wax

</TABLE>

<PAGE>
                                       66



                                 INDEX TO EXHIBITS
                                 -----------------

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


10.5                          Dollar Thrifty  Automotive  Group, Inc. Retirement
                              Plan, dated as  of December 5, 1998, by  and among
                              the Company, Thrifty, Dollar and Bank of Oklahoma,
                              N.A.

21                            Subsidiaries of the Company

27.1                          Financial Data Schedule




<PAGE>
                                       1




                                                                    EXHIBIT 10.5



                TRUST UNDER DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
                                 RETIREMENT PLAN


         This Agreement made as of the 5th day of December,  1998 by and between
Dollar Thrifty Automotive Group, Inc. ("DTAG"), Thrifty Rent-A-Car System, Inc.,
and Dollar Rent A Car Systems,  Inc.,(each  individual entity referred to herein
as  "Company"  and  collectively  referred  to as  "Company",  as the context so
indicates) and Bank of Oklahoma, N.A., an Oklahoma corporation ("Trustee");

         WHEREAS,  Company has adopted the DTAG  Retirement Plan (a nonqualified
plan) as set forth in the Company's Retirement Plan;

         WHEREAS,  Company has incurred or expects to incur  liability under the
terms of such Plan with respect to the individuals participating in such Plan.

         WHEREAS,  each  Company  wishes to  establish  a  separate  trust  (the
"Trust") and to contribute to the Trust assets that shall be held therein,  with
each  separate  trust  being  subject to the claims of each  separate  Company's
individual  creditors in the event of a particular Company's  Insolvency,  until
paid to Plan  Participants  in such manner and at such times as specified in the
Plan;

         WHEREAS,  it is the  intention  of the  parties  that this Trust  shall
constitute an unfunded  arrangement  and shall not affect the status of the Plan
as  an  unfunded  plan  maintained  for  the  purpose  of  providing  retirement
compensation  for a select group of management or highly  compensated  employees
for purpose of Title I of the Employee Retirement Income Security Act of 1974.

         WHEREAS,  it is the intention of Company to make  contributions  to the
Trust to provide  itself  with a source of funds to assist it in the  meeting of
its liabilities under the Plan;

         WHEREAS, defined terms in the Plan document shall have the same meaning
where they appear in this Trust as they have in the Plan document;

         NOW,  THEREFORE,  the parties do hereby  establish  the Trust and agree
that the Trust shall be comprised, held and disposed of as follows:

SECTION 1.  ESTABLISHMENT OF TRUST.

         (a) Each Company hereby deposits with Trustee in trust such amounts, as
it determines  from time to time,  which shall become the principal of the Trust
to be held,  administered  and  disposed of by Trustee as provided in this Trust
Agreement.
         (b) The Trust hereby established shall be irrevocable.

<PAGE>
                                       2


         (c) The Trust is intended to be a grantor  trust,  of which the Company
is the grantor,  within the meaning of subpart E, part I,  subchapter J, chapter
1,  subtitle A of the Internal  Revenue Code of 1986,  as amended,  and shall be
construed accordingly.

         (d) The principal of the Trust, and any earnings thereon, shall be held
separate and apart from other funds of Company and shall be used exclusively for
the uses  and  purposes  of Plan  Participants  and  general  creditors  of each
individual  Company  as  herein  set  forth.  Plan  Participants  shall  have no
preferred claim on, or any beneficial  ownership  interest in, any assets of the
Trust.  Any rights created under the Plan and this Trust Agreement shall be mere
unsecured  contractual rights of Plan Participants  against Company.  Any assets
held by the  Trust  shall be  subject  to the  claims  of only  each  individual
Company's  general  creditors  under  federal  and  state  law in the event of a
particular Company's Insolvency.

         (e) The Company, in its sole discretion,  may at any time, or from time
to time,  make additional  deposits of cash or other property  acceptable to the
Trustee in trust with Trustee to augment the principal to be held,  administered
and disposed of by Trustee as provided in this Trust Agreement.  Neither Trustee
nor any  Plan  Participant  shall  have  any  right to  compel  such  additional
deposits.

SECTION 2.  PAYMENTS TO PLAN PARTICIPANTS.

         (a) The  Company  shall  deliver to Trustee a  schedule  (the  "Payment
Schedule")   that  indicates  the  amounts  payable  in  respect  of  each  Plan
Participant, that provides a formula or other instructions acceptable to Trustee
for determining  the amounts so payable,  the form in which such amount is to be
paid (as provided for or available under the Plan), and the time of commencement
for payment of such amounts.  Except as otherwise provided herein, Trustee shall
make payments to Plan Participants in accordance with such Payment Schedule. The
Trustee  shall  make  provisions  for  the  reporting  and  withholding  of  any
appropriate  taxes  required  to be  withheld  with  respect  to the  payment of
Benefits pursuant to the terms of the Plan and shall pay amounts withheld to the
appropriate  taxing  authorities  or  determine  that  such  amounts  have  been
reported, withheld and paid by Company.

         (b) The  entitlement  of a Plan  Participant to Benefits under the Plan
shall be determined by the Company or such party as it shall designate under the
Plan, and any claim for such Benefits shall be considered and reviewed under the
procedures set out in the Plan.

         (c) Alternatively, the Company may make payment of Benefits directly to
a Plan  Participant  as they become due under the terms of the Plan. The Company
shall notify  Trustee of its decision to make payment of Benefits  directly,  in
which case the Company shall withhold  appropriate  taxes and direct the Trustee
to reimburse the Company the appropriate amount from such Participant's Account.

<PAGE>
                                       3


SECTION 3.  TRUSTEE RESPONSIBILITY REGARDING PAYMENTS TO TRUST BENEFICIARY WHEN
            COMPANY IS INSOLVENT.

         (a) The Trustee shall cease payment of Benefits to Plan Participants of
a specific  Company  hereto if that Company is Insolvent.  The Insolvency of one
Company under the Plan and Trust shall not be considered  the  Insolvency of any
other Company which has adopted the Plan and Trust.

         (b) At all times during the  continuance of this Trust,  as provided in
Section 1(d) hereof,  the  principal  and income of the separate  Trust shall be
subject to claims of general creditors of the specific Company under federal and
state law as set forth below.

                  (1) The Board of Directors and the Chief Executive  Officer of
the  Company  shall have the duty to inform  Trustee  in writing of a  Company's
Insolvency.  If a person  claiming  to be a  creditor  of a Company  alleges  in
writing to Trustee that a Company has become Insolvent,  Trustee shall determine
whether the Company is Insolvent and, pending such determination,  Trustee shall
discontinue  payment of Benefits to Plan  Participants of the alleged  insolvent
Company.

                  (2)  Unless  Trustee  has  actual  knowledge  of  a  Company's
Insolvency,  or has received  notice from  Company or a person  claiming to be a
creditor  alleging  that  Company is  Insolvent,  Trustee  shall have no duty to
inquire  whether  Company is  Insolvent.  Trustee may in all events rely on such
evidence  concerning  Company's solvency as may be furnished to Trustee and that
provides Trustee with a reasonable  basis for making a determination  concerning
Company's solvency.

                  (3) If at any time  Trustee has  determined  that a Company is
Insolvent,  Trustee  shall  discontinue  payments to Plan  Participants  of that
Company  and shall  hold the  assets of the Trust for the  benefit  of only that
Company's  general  creditors.  Nothing in this Trust Agreement shall in any way
diminish  any  rights of Plan  Participants  to pursue  their  rights as general
creditors  of the  Company  with  respect  to  Benefits  due  under  the Plan or
otherwise.

                  (4) The Trustee  shall  resume the payment of Benefits to Plan
Participants  in accordance  with Section 2 of this Trust  Agreement  only after
Trustee  has  determined  that the  Company  is not  Insolvent  (or is no longer
Insolvent).

         (c) Provided that there are sufficient assets, if Trustee  discontinues
the  payment of  Benefits  from the Trust  pursuant  to Section  3(b) hereof and
subsequently   resumes  such   payments,   the  first  payment   following  such
discontinuance  shall include the  aggregate  amount of all payments due to Plan
Participants under the terms of the Plan for the period of such  discontinuance,
less the aggregate  amount of any payments made to Plan  Participants by Company
in  lieu  of  payments   provided  for  hereunder  during  any  such  period  of
discontinuance.

SECTION 4.  PAYMENTS TO COMPANY.

         Except as provided in Section 3 hereof, the Company shall have no right
or power to direct  Trustee  to return to  Company or to divert to others any of
the  Trust  assets  before  all  payment  of  Benefits  have  been  made to Plan
Participants pursuant to the terms of the Plan.

<PAGE>
                                       4


SECTION 5.  INVESTMENT AUTHORITY.

         ALTERNATIVES - Select one provision, as appropriate.


  ___    (a) In no event may Trustee  invest in securities  (including  stock or
rights to  acquire  stock) or  obligations  issued by  Company,  other than a de
minimis amount held in common investment  vehicles in which the Trustee invests.
All rights  associated with assets of the Trust shall be exercised by Trustee or
the person  designated by Trustee,  and shall in no event be  exercisable  by or
rest with Plan Participants.


  ___    (a)  Trustee  may invest in  securities  (including  stock or rights to
acquire  stock) or obligations  issued by Company.  All rights  associated  with
assets of the Trust shall be  exercised by Trustee or the person  designated  by
Trustee, and shall in no event be exercisable by or rest with Plan Participants.

                  OPTIONAL

  ___                      ,except  that  voting  rights  with  respect to Trust
                           assets will be exercised by Company.


                  OPTIONAL

  ___                      ,except that rights to receive dividends with respect
                           to Trust assets will rest with Company.


         (b) The  Company  shall  have the right at any  time,  and from time to
time, in its sole  discretion,  to substitute  assets of equal fair market value
for any asset  held by the  Trust.  This  right is  exercised  by  Company  in a
nonfiduciary  capacity  without  the  approval  or  consent  of any  person in a
fiduciary capacity.

         (c)  Trustee  may  appoint  one or  more  investment  advisers  who are
registered as investment advisers under the Investment Advisers Act of 1940, who
may be affiliates of Trustee, to provide investment advice on a discretionary or
nondiscretionary  basis with respect to all or a specified portion of the assets
of the Trust.

         (d) Trustee, or Trustee's designee, is authorized and empowered:

<PAGE>
                                       5


                  (1) To invest and reinvest  Trust  assets,  together  with the
income therefrom, in common stock, preferred stock, convertible preferred stock,
bonds,   debentures,   convertible  debentures  and  bonds,  mortgages,   notes,
commercial paper and other evidences of indebtedness  (including those issued by
Trustee),  shares of mutual  funds  (which  funds may be  sponsored,  managed or
offered by an affiliate  of  Trustee),  guaranteed  investment  contracts,  bank
investment  contracts,  other  securities,  policies of life insurance,  annuity
contracts,  options,  options to buy or sell securities or other assets, and all
other property of any type;

                  (2) To invest in shares of the American  Performance  Funds, a
family of registered  investment companies (mutual funds), or any other open-end
or  closed-end  investment  management  trust or  company  registered  under the
Investment  Company Act of 1940,  as amended  from time to time,  to the maximum
extent permitted by the laws of the State of Oklahoma;  such securities  include
but  are  not  limited  to  securities  for  which  the  Trustee  or  any of its
subsidiaries or affiliated  companies serves as an investment advisor,  sponsor,
distributor, custodian, transfer agent, administrator, registrar, or otherwise.

                  (3) To  deposit or invest all or any part of the assets of the
Trust in savings accounts or certificates of deposit or other deposits in a bank
or  saving  and loan  association  or other  depository  institution,  including
Trustee or any of its  affiliates,  provided  with respect to such deposits with
Trustee or an affiliate the deposits bear a reasonable interest rate;

                  (4) To hold in cash,  without  liability  for  interest,  such
portion of the Trust as is pending investments,  or payment of expenses,  or the
distribution of Benefits;

                  (5) To settle, compromise or abandon all claims and demands in
favor of or against the Trust;

                  (6) To exercise all of the further rights, powers, options and
privileges granted, provided for, or vested in trustees generally under the laws
of the state in which Trustee is  incorporated  as set forth above,  so that the
powers conferred upon Trustee herein shall not be in limitation of any authority
conferred by law, but shall be in addition thereto;

                  (7) To maintain accounts at, execute transactions through, and
lend on an adequately  secured basis stocks,  bonds or other  securities to, any
brokerage or other firm, including any firm which is an affiliate of Trustee.

         (e) To the extent necessary or which it deems  appropriate to implement
its powers  under this  Section 5 or  otherwise to fulfill any of its duties and
responsibilities  as  trustee  of the Trust,  Trustee  shall have the  following
additional powers and authority:

                  (1) to register securities, or any other property, in its name
or in the  name of any  nominee,  including  the  name of any  affiliate  or the
nominee name  designated  by any  affiliate,  with or without  indication of the
capacity in which property  shall be held, or to hold  securities in bearer form
and to deposit any  securities  or other  property in a  depository  or clearing
corporation;

<PAGE>
                                       6


                  (2) to  designate  and engage the services of, and to delegate
powers and responsibilities to, such agents, representatives,  advisers, counsel
and accountants as Trustee considers  necessary or appropriate,  any of whom may
be an  affiliate  of  Trustee  or a  person  who  renders  services  to  such an
affiliate,  and, as a part of its expenses  under this Trust  Agreement,  to pay
their reasonable expenses and compensation;

                  (3)  generally  to do  all  other  acts  which  Trustee  deems
necessary or  appropriate  for the  protection  of the Trust,  including but not
limited to, those acts as permitted under applicable trust law.

         (f) Trustee may be  required,  as  indicated  in the Plan,  to consider
investment  recommendations  made by the  Company  and/or the  Participant,  but
Trustee shall make all investment decisions.

SECTION 6.  DISPOSITION OF INCOME.

         During the term of this Trust, all income received by the Trust, net of
expenses and taxes, if any, shall be accumulated and reinvested.

SECTION 7.  ACCOUNTING BY TRUSTEE.

         (a)  Trustee   shall  keep   accurate  and  detailed   records  of  all
investments,  receipts, disbursements, and all other transactions required to be
made, including such specific records as shall be agreed upon in writing between
Company and Trustee.  Within 90 days  following  the close of each calendar year
and within 90 days after  removal  or  resignation  of  Trustee,  Trustee  shall
deliver to each individual  Company a written account of its  administration  of
the  Trust  during  such year or during  the  period  from the close of the last
preceding  year to the date of such removal or  resignation,  setting  forth all
investments,  receipts,  disbursements  and other  transactions  effected by it,
including a description  of all securities  and  investments  purchased and sold
with the cost or net proceeds of such purchases or sales (accrued  interest paid
or receivable  being shown  separately),  and showing all cash,  securities  and
other  property  held in the  Trust at the end of such year or as of the date of
such removal or resignation, as the case may be.

                  Consistent  with  Section 9.8 of the Plan,  the Trustee  shall
keep  separate  accounts  for each  Company  which is a party to this  Trust and
shall, furthermore, keep a separate Account for each Participant in the Plan. If
any Participant  transfers  employment to another Affiliate,  such Participant's
Account hereunder shall be transferred and become an Account for the Participant
under the Plan of the Affiliate then employing the Participant.


SECTION 8.  RESPONSIBILITY AND INDEMNITY OF TRUSTEE.

         (a) Trustee  shall act with the care,  skill,  prudence  and  diligence
under the  circumstances  then  prevailing  that a prudent person acting in like
capacity  and  familiar  with  such  matters  would  use  in the  conduct  of an
enterprise  of a like  character  and with like aims,  provided,  however,  that
Trustee shall incur no liability to any person for any action taken  pursuant to
a direction,  request or approval given by Company which is  contemplated by and
in conformity with, the terms of the Plan and this Trust and is given in writing
by a Company. In the event of a dispute between Company and a party, Trustee may
apply to a court of competent jurisdiction to resolve the dispute.

<PAGE>
                                       7


         (b)  If  Trustee  undertakes  or  defends  any  litigation  arising  in
connection  with this Trust,  the Company  agrees to indemnify  Trustee  against
Trustee's  costs,  expenses  and  liabilities  (including,  without  limitation,
attorneys' fees and expenses)  relating  thereto and to be primarily  liable for
such payments but only if it is ultimately  determined that the Trustee acted in
accordance   with  the   provisions   under   Section   8(a)   hereunder.   Such
indemnification shall continue during the term of this Trust and for a period of
ten  years  thereafter.  If a  Company  does not pay such  costs,  expenses  and
liabilities in a reasonably  timely manner,  Trustee may obtain payment from the
Trust.

         (c) Trustee may consult with legal counsel (who may also be counsel for
the  Company  generally)  with  respect  to  any of its  duties  or  obligations
hereunder and shall have full and complete  authorization and protection for any
action  taken by it in good  faith and in  accordance  with the  opinion of such
legal counsel.

         (d) Trustee  shall have,  without  exclusion,  all powers  conferred on
Trustee by applicable law, unless expressly provided otherwise herein, provided,
however,  that if an insurance policy is held as an asset of the Trust,  Trustee
shall have no power to:  (i) name a  beneficiary  of the  policy  other than the
Trust;  (ii) assign the policy (as distinct  from  conversion of the policy to a
different form) other than to a successor  Trustee;  or (iii) loan to any person
the proceeds of any borrowing against such policy.

         (e)  However,  notwithstanding  the  provisions  of Section 8(d) above,
Trustee may loan to Company the proceeds of any  borrowing  against an insurance
policy held as an asset of the Trust.

         (f)  Notwithstanding  any  powers to  Trustee  pursuant  to this  Trust
Agreement or to applicable law, Trustee shall not have any power that could give
this Trust the  objective  of  carrying  on a business  and  dividing  the gains
therefrom,  within the  meaning  of  section  301.7701-2  of the  Procedure  and
Administrative Regulations promulgated pursuant to the Internal Revenue Code.

SECTION 9.  COMPENSATION AND EXPENSES OF TRUSTEE.

         Each  Company  shall  pay all  administrative  and  Trustee's  fees and
expenses. If not so paid, the fees and expenses shall be paid from the Trust.

SECTION 10.  RESIGNATION AND REMOVAL OF TRUSTEE.

         (a)  Trustee  may  resign as to any  individual  Company at any time by
written  notice to such Company,  which shall be effective 30 days after receipt
of such notice unless the Company and Trustee agree otherwise.

<PAGE>
                                       8


         (b)  Trustee may be removed by any individual Company on 30 days notice
or upon shorter notice accepted by Trustee.

         (c) Upon  resignation  or  removal  of  Trustee  and  appointment  of a
successor  Trustee,  all  assets  of the Plan of the  individual  Company  shall
subsequently  be  transferred  to the successor  Trustee.  The transfer shall be
completed  within 60 days  after  receipt of notice of  resignation,  removal or
transfer, unless Company extends the time limit.

         (d) If Trustee  resigns or is removed,  a successor shall be appointed,
in accordance  with Section 11 hereof by the effective  date of  resignation  or
removal under  paragraph(s)  (a) or (b) of this section.  If no such appointment
has been  made,  Trustee  may  apply to a court of  competent  jurisdiction  for
appointment  of a  successor  or for  instructions.  All  expenses of Trustee in
connection with the proceeding  shall be allowed as  administrative  expenses of
the Trust.


SECTION 11.  APPOINTMENT OF SUCCESSOR.

         (a) If Trustee  resigns or is removed in accordance  with Section 10(a)
or (b) hereof,  the affected Company may appoint any third party, such as a bank
trust  department or other party that may be granted  corporate  trustee  powers
under state law, as a successor to replace Trustee upon  resignation or removal.
The appointment  shall be effective when accepted in writing by the new Trustee,
who shall have all of the rights  and  powers of the former  Trustee,  including
ownership  rights in the Trust  assets.  The former  Trustee  shall  execute any
instrument  necessary or  reasonably  requested by the Company or the  successor
Trustee to evidence the transfer.

         (b) The  successor  Trustee need not examine the records and act of any
prior  Trustee and may retain or dispose of existing  Trust  assets,  subject to
Sections 7 and 8 hereof.  The successor Trustee shall not be responsible for and
the Company shall  indemnify and defend the successor  Trustee from any claim or
liability resulting from any action or inaction of any prior Trustee or from any
other past event,  or any  condition  existing at the time it becomes  successor
Trustee.


SECTION 12.  AMENDMENT OR TERMINATION.

         (a)  This  Trust  Agreement  may be  amended  by a  written  instrument
executed  by Trustee and any  individual  Company  but no such  amendment  shall
impair the  Benefits of a  Participant.  Furthermore,  no such  amendment  shall
conflict with the terms of the Plan or shall make the Trust  revocable  after it
has become irrevocable in accordance with Section 1(b) hereof.

         (b) The  Trust  shall  not  terminate  until  the  date on  which  Plan
Participants  are no longer  entitled to  Benefits  pursuant to the terms of the
Plan. Upon  termination of the Trust any assets  allocable to a specific Company
remaining  in the Trust  shall be  returned  to the  specific  Company,  or to a
successor trustee as may be designated by the specific Company.

<PAGE>
                                       9


         (c) Upon  written  approval  of  Participants  entitled  to  payment of
Benefits pursuant to the terms of the Plan, any Company may terminate this Trust
prior to the time all Benefit payments under the Plan have been made. All assets
in the Trust at termination shall be returned to such Company.



SECTION 13.  MISCELLANEOUS.

         (a) Any  provision of this Trust  Agreement  prohibited by law shall be
ineffective  to the extent of any such  prohibition,  without  invalidating  the
remaining provisions hereof.

         (b) Benefits  payable to Plan  Participants  under this Trust Agreement
may  not be  anticipated,  assigned  (either  at law or in  equity),  alienated,
pledged, encumbered or subjected to attachment,  garnishment, levy, execution or
other legal or equitable process.

         (c)  This  Trust  Agreement  shall  be  governed  by and  construed  in
accordance with the laws of the state of Oklahoma.


SECTION 14.  EFFECTIVE DATE.

         The effective date of this Trust Agreement shall be December 5, 1998.

         IN WITNESS  WHEREOF,  Company and the Trustee have  executed this Trust
Agreement each by action of a duly authorized person.



                                           DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.


                                           BY: _______________________________
                                                       (Signature)

ATTEST:                                    Name/Title: _______________________  

___________________________                 

<PAGE>
                                       10




                                           THRIFTY RENT-A-CAR SYSTEM, INC.


                                           BY: _______________________________  
                                                       (Signature)

ATTEST:                                    Name/Title: _______________________  


___________________________                 





                                           DOLLAR RENT A CAR SYSTEMS, INC.


                                           BY: _______________________________  
                                                       (Signature)

ATTEST:                                    Name/Title: _______________________  


___________________________                          





                                           BANK OF OKLAHOMA, N.A. (TRUSTEE)

                                           BY: _______________________________  
                                                       (Signature)

ATTEST:                                    Name/Title: _______________________  


___________________________                 



                     

<PAGE>


                                                                      EXHIBIT 21
 
                          SUBSIDIARIES OF THE COMPANY

      The following are significant  subsidiaries of the Company at December 31,
1998.


            Name                   Jurisdiction        Also "doing business as"
           ------                  --------------     -------------------------

Dollar Rent A Car Systems, Inc.     Oklahoma              Dollar Rent A Car

Thrifty Rent-A-Car System, Inc.     Oklahoma              Thrifty Car Rental

Thrifty, Inc.                       Oklahoma                     N/A

Rental Car Finance Corp.            Oklahoma                     N/A



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
Consolidated  Balance  Sheet  as of  December  31,  1998  and  the  Consolidated
Statements of Operations  and Cash Flows for the Years Ended  December 31, 1998,
1997, and 1996 and is qualified in its entirety by reference to such Form 10-K.
</LEGEND>
<MULTIPLIER>                                     1,000
       
<S>                             <C>
<PERIOD-TYPE>                   Year
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               DEC-31-1998
<CASH>                                         111,760
<SECURITIES>                                         0
<RECEIVABLES>                                  130,333
<ALLOWANCES>                                    14,910
<INVENTORY>                                  1,342,066<F1>
<CURRENT-ASSETS>                                     0<F2>
<PP&E>                                         119,753
<DEPRECIATION>                                  48,856
<TOTAL-ASSETS>                               1,865,300
<CURRENT-LIABILITIES>                                0<F2>
<BONDS>                                      1,313,799
                                0
                                          0
<COMMON>                                           241
<OTHER-SE>                                     315,192
<TOTAL-LIABILITY-AND-EQUITY>                 1,865,300
<SALES>                                              0
<TOTAL-REVENUES>                               898,408
<CGS>                                                0
<TOTAL-COSTS>                                  573,900
<OTHER-EXPENSES>                                 5,417
<LOSS-PROVISION>                                 6,891
<INTEREST-EXPENSE>                              88,726
<INCOME-PRETAX>                                 68,894
<INCOME-TAX>                                    31,229
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    37,665
<EPS-PRIMARY>                                     1.56
<EPS-DILUTED>                                     1.56
<FN>
<F1>ITEM REFERS TO REVENUE-EARNING VEHICLES, NET.
<F2>REGISTRANT'S FINANCIAL STATEMENTS INCLUDE AN UNCLASSIFIED BALANCE SHEET.
</FN>
        


</TABLE>


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