DOLLAR THRIFTY AUTOMOTIVE GROUP INC
10-Q, 2000-05-10
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: F5 NETWORKS INC, 10-Q, 2000-05-10
Next: NATIONS ANNUITY TRUST, 497J, 2000-05-10




================================================================================


                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q

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

                  For the quarterly period ended March 31, 2000

                                       OR

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




                         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




     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____

     The number of shares  outstanding  of the  registrant's  Common Stock as of
April 30, 2000 was 24,162,365.

================================================================================

                                        1

<PAGE>

                      DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
                                    FORM 10-Q

                                    CONTENTS

                                                                           Page

                                                                           ----

PART I - FINANCIAL INFORMATION

         ITEM 1.    FINANCIAL STATEMENTS.....................................3

         ITEM 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                    FINANCIAL CONDITION AND RESULTS OF OPERATIONS...........11

         ITEM 3.    QUANTITATIVE AND QUALITATIVE
                    DISCLOSURES ABOUT MARKET RISK...........................16

PART II - OTHER INFORMATION

         ITEM 1.    LEGAL PROCEEDINGS.......................................17

         ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K........................17

SIGNATURES..................................................................18




                  FACTORS AFFECTING FORWARD LOOKING STATEMENTS


         Some of the statements contained herein under "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,  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.

                                        2

<PAGE>

                         PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

INDEPENDENT ACCOUNTANTS' REPORT

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

We have reviewed the accompanying  consolidated  balance sheet of Dollar Thrifty
Automotive  Group,  Inc. and  subsidiaries as of March 31, 2000, and the related
consolidated  statement of income, and the condensed  consolidated  statement of
cash flows for the  three-month  periods  ended March 31,  2000 and 1999.  These
financial statements are the responsibility of the Company's management.

We conducted our review in accordance with standards established by the American
Institute  of  Certified  Public  Accountants.  A review  of  interim  financial
information consists principally of applying analytical  procedures to financial
data and of making inquiries of persons responsible for financial and accounting
matters. It is substantially less in scope than an audit conducted in accordance
with auditing standards generally accepted in the United States of America,  the
objective  of which is the  expression  of an opinion  regarding  the  financial
statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material  modifications that should
be made to such consolidated  financial  statements for them to be in conformity
with accounting principles generally accepted in the United States of America.

We have  previously  audited,  in accordance with auditing  standards  generally
accepted in the United  States of America,  the  consolidated  balance  sheet of
Dollar Thrifty  Automotive Group, Inc. and subsidiaries as of December 31, 1999,
and the related  consolidated  statements of income,  stockholders'  equity, and
cash  flows for the year then ended (not  presented  herein);  and in our report
dated  February  2,  2000,  except for Note 17, as to which the date is March 2,
2000,  we  expressed  an  unqualified  opinion on those  consolidated  financial
statements.

DELOITTE & TOUCHE LLP



Tulsa, Oklahoma
April 19, 2000

                                        3

<PAGE>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF INCOME
THREE MONTHS ENDED MARCH 31, 2000 AND 1999
- --------------------------------------------------------------------------------
(In Thousands Except Per Share Data)

                                                          Three Months
                                                         Ended March 31,
                                                   --------------------------
                                                             (Unaudited)

                                                       2000           1999
                                                   -----------    -----------

REVENUES:

  Vehicle rentals                                    $174,863       $150,315
  Vehicle leasing                                      43,286         47,502
  Fees and services                                    14,151         11,687
  Other                                                 2,123          2,047
                                                   -----------    -----------
       Total revenues                                 234,423        211,551
                                                   -----------    -----------

COSTS AND EXPENSES:

  Direct vehicle and operating                         71,799         65,995
  Vehicle depreciation and lease charges, net          73,726         69,636
  Selling, general and administrative                  46,197         43,920
  Interest expense, net of interest income             20,619         19,851
  Amortization of cost in excess of net
    assets acquired                                     1,446          1,540
                                                   -----------    -----------
       Total costs and expenses                       213,787        200,942
                                                   -----------    -----------

INCOME BEFORE INCOME TAXES                             20,636         10,609

INCOME TAX EXPENSE                                      9,324          5,212
                                                   -----------    -----------

NET INCOME                                           $ 11,312        $ 5,397
                                                   ===========    ===========


EARNINGS PER SHARE:

  Basic                                                $ 0.47         $ 0.22
                                                   ===========    ===========

  Diluted                                              $ 0.46         $ 0.22
                                                   ===========    ===========


See notes to consolidated financial statements.

                                        4

<PAGE>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET
MARCH 31, 2000 AND DECEMBER 31, 1999
- --------------------------------------------------------------------------------
(In Thousands Except Share and Per Share Data)

                                                     March 31,    December 31,
                                                       2000          1999
                                                   -----------    -----------
                                                   (Unaudited)
ASSETS:

Cash and cash equivalents                            $ 89,460       $ 77,500
Restricted cash and investments                        28,488        144,671
Receivables, net                                      131,966        140,156
Prepaid expenses and other assets                      48,090         43,493
Revenue-earning vehicles, net                       1,711,065      1,507,692
Property and equipment, net                            72,455         69,941
Income taxes receivable                                     -         10,573
Intangible assets, net                                177,475        177,627
                                                   -----------    -----------
                                                   $2,258,999     $2,171,653
                                                   ===========    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:

Accounts payable                                     $ 68,540       $ 57,242
Accrued liabilities                                   105,936        115,232
Income taxes payable                                   12,505              -
Deferred income tax liability                           4,678          5,660
Public liability and property damage                   53,177         58,783
Debt and other obligations                          1,623,118      1,555,609
                                                   -----------    -----------
              Total liabilities                     1,867,954      1,792,526
                                                   -----------    -----------

COMMITMENTS AND CONTINGENCIES

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
   24,162,365 and 24,158,429,
   respectively                                           242            242
Additional capital                                    709,670        709,040
Accumulated deficit                                  (318,152)      (329,464)
Foreign currency translation adjustment                  (715)          (691)
                                                   -----------    -----------
                                                      391,045        379,127
                                                   -----------    -----------
                                                   $2,258,999     $2,171,653
                                                   ===========    ===========

See notes to consolidated financial statements.

                                        5

<PAGE>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
THREE MONTHS ENDED MARCH 31, 2000 AND 1999
- --------------------------------------------------------------------------------
(In Thousands)

                                                                    Three Months
                                                                 Ended March 31,

                                                            --------------------
                                                                (Unaudited)

                                                               2000       1999
                                                            ---------  ---------

NET CASH PROVIDED BY OPERATING ACTIVITIES                   $118,918   $ 72,929
                                                            ---------  ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
Revenue-earning vehicles:
  Purchases                                                 (820,464)  (816,989)
  Proceeds from sales                                        536,760    449,352
Restricted cash and investments, net                         116,183     26,069
Property and equipment

  Purchases                                                   (4,494)    (4,037)
  Proceeds from sale                                             232        900
Acquisition of businesses, net of cash acquired               (2,681)         -
                                                            ---------  ---------
              Net cash used in investing activities         (174,464)  (344,705)
                                                            ---------  ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
Debt and other obligations:
  Proceeds                                                   394,422    747,604
  Payments                                                  (326,973)  (480,119)
Issuance of common shares                                         57          -
Vehicle financing issue costs                                      -       (882)
                                                            ---------  ---------
              Net cash provided by financing activities       67,506    266,603
                                                            ---------  ---------

CHANGE IN CASH AND CASH EQUIVALENTS                           11,960     (5,173)

CASH AND CASH EQUIVALENTS:

Beginning of period                                           77,500     49,505
                                                            ---------  ---------
End of period                                               $ 89,460   $ 44,332
                                                            =========  =========

SUPPLEMENTAL DISCLOSURE OF NONCASH
OPERATING AND INVESTING ACTIVITIES:
 Direct financing leases of vehicles to franchisees         $ 10,748   $      -
                                                            =========  =========

See notes to consolidated financial statements.




                                        6

<PAGE>

DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
THREE MONTHS ENDED MARCH 31, 2000 AND 1999
- --------------------------------------------------------------------------------
(Unaudited)

1.   BASIS OF PRESENTATION

     The accompanying  consolidated financial statements include the accounts of
     Dollar Thrifty Automotive Group, Inc. and its subsidiaries (the "Company").
     The Company's  significant wholly owned subsidiaries  include Dollar Rent A
     Car Systems,  Inc. ("Dollar") and Thrifty, Inc. Thrifty, Inc. is the parent
     company to Thrifty Rent-A-Car  System,  Inc. which is the parent company to
     Thrifty Canada Ltd. ("TCL")  (individually and collectively  referred to as
     "Thrifty").

     The accounting  policies set forth in Note 2 to the consolidated  financial
     statements  contained in the Form 10-K filed with the  Securities  Exchange
     Commission   on  March  22,  2000  have  been  followed  in  preparing  the
     accompanying consolidated financial statements.

     The consolidated financial statements and notes thereto for interim periods
     included herein have not been audited by independent public accountants. In
     the Company's opinion, all adjustments (which include only normal recurring
     adjustments) necessary for a fair presentation of the results of operations
     for the interim periods have been made. Results for interim periods are not
     necessarily indicative of results for a full year.



2.   VEHICLE DEPRECIATION AND LEASE CHARGES, NET

     Vehicle   depreciation   and  lease  charges  includes  the  following  (in
     thousands):

                                                             Three Months
                                                            Ended March 31,

                                                         --------------------
                                                            2000       1999
                                                         --------   --------
      Depreciation of revenue-earning vehicles, net       $69,669    $67,895
      Rents paid for vehicles leased                        4,057      1,741
                                                         --------   --------
                                                          $73,726    $69,636
                                                         ========   ========




                                        7

<PAGE>

3.   EARNINGS PER SHARE

     Basic earnings per share is computed by dividing net income by the weighted
     average  number of common  shares  outstanding  during the period.  Diluted
     earnings  per share is based on the  combined  weighted  average  number of
     common  shares and  dilutive  potential  common  shares  outstanding  which
     include,  where appropriate,  the assumed exercise of options. In computing
     diluted  earnings per share,  the Company has  utilized the treasury  stock
     method.

     The  computation of weighted  average common and common  equivalent  shares
     used in the calculation of basic and diluted  earnings per share ("EPS") is
     shown below (in thousands except share and per share data):


                                                 Three Months
                                                Ended March 31,
                                           -------------------------
                                               2000           1999
                                           -----------   -----------
     Net income                               $ 11,312       $ 5,397
                                           ===========   ===========
     Basic EPS:
       Weighted average common shares       24,160,574    24,125,705
                                           ===========   ===========
     Basic EPS                                  $ 0.47        $ 0.22
                                           ===========   ===========
     Diluted EPS:
       Weighted average common shares       24,160,574    24,125,705

     Shares contingently issuable:
     Stock options                             174,614        93,117
     Performance awards                        202,230       133,212
     Director compensation shares deferred      14,955         9,109
                                           -----------   -----------
     Shares applicable to diluted           24,552,373    24,361,143
                                           ===========   ===========
     Diluted EPS                                $ 0.46        $ 0.22
                                           ===========   ===========


     At March 31,  2000,  options to purchase  2,107,984  shares of common stock
     were  outstanding  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.

                                        8

<PAGE>

4.   DEBT AND OTHER OBLIGATIONS

     Debt and other  obligations  as of March 31,  2000 and  December  31,  1999
     consist of the following (in thousands):

                                                      March 31,     December 31,
                                                        2000            1999
                                                   ------------    -------------

     Vehicle Debt and Obligations:

     Asset backed notes, net of discount            $ 1,343,371      $ 1,343,311
     Commercial paper, net of discount                  116,985           80,376
     Other vehicle debt                                 113,178           86,452
     Limited partner interest in limited
       partnership                                       49,485           45,361
                                                   ------------    -------------
                                                      1,623,019        1,555,500
     Other Notes Payable                                     99              109
                                                   ------------    -------------

              Total debt and other obligations      $ 1,623,118      $ 1,555,609
                                                   ============    =============


     On March 2, 2000,  the  Commercial  Paper Program was renewed for a 364-day
     period  at a maximum  size of $780  million,  backed  by a  renewal  of the
     Liquidity Facility totaling $700 million.


5.   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.  The  contributions  of these segments to
     revenues  and  income  before  income  taxes  are   summarized   below  (in
     thousands):


     For the Three Months
     Ended March 31, 2000               Dollar     Thrifty   Other     Total
     -----------------------------   -----------  --------- ------- -----------

     Revenues                          $ 179,354   $ 54,969   $ 100   $ 234,423
     Income before income taxes         $ 15,647    $ 4,989     $ -    $ 20,636


     For the Three Months
     Ended March 31, 1999                Dollar    Thrifty   Other     Total
     ----------------------------    -----------  --------- ------- -----------

     Revenues                          $ 154,555   $ 56,831   $ 165   $ 211,551
     Income before income taxes          $ 5,795    $ 4,814     $ -    $ 10,609




                                        9

<PAGE>

6.   COMPREHENSIVE INCOME

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

                                                  Three Months
                                                 Ended March 31,
                                               ---------------------
                                                  2000        1999
                                               ---------   ---------
     Net income                                 $ 11,312     $ 5,397

     Foreign currency translation adjustment        (24)         97
                                               ---------   ---------
     Comprehensive income                       $ 11,288     $ 5,494
                                               =========   =========


7.   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.

                                     *******


                                       10

<PAGE>

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

         The Company,  Dollar,  Thrifty and their  respective  subsidiaries  are
sometimes referred to in this report  collectively as the "Group".  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.

Results of Operations

         The following  table sets forth the percentage of total revenues in the
Group's consolidated statement of income:

                                                        Three Months
                                                       Ended March 31
                                                  -----------------------
                                                  (Percentage of Revenue)

                                                      2000        1999
                                                  ----------   ---------
Revenues:
  Vehicle rentals                                      74.6%       71.1%
  Vehicle leasing                                      18.5%       22.5%
  Fees and services                                     6.0%        5.5%
  Other                                                 0.9%        0.9%
                                                  ----------   ---------
        Total revenues                                100.0%      100.0%
                                                  ----------   ---------
Costs and expenses:

  Direct vehicle and operating                         30.6%       31.2%
  Vehicle depreciation and lease charges, net          31.4%       32.9%
  Selling, general and administrative                  19.7%       20.8%
  Interest expense, net of interest income              8.8%        9.4%
  Amortization of cost in excess of net
    assets acquired                                     0.7%        0.7%
                                                  ----------   ---------
        Total costs and expenses                       91.2%       95.0%
                                                  ----------   ---------
Income before income taxes                              8.8%        5.0%
Income tax expense                                      4.0%        2.5%
                                                  ----------   ---------
Net income                                              4.8%        2.5%
                                                  ==========   =========






                                       11

<PAGE>

The Group's two major sources of revenue are as follows:

                                          Three Months
                                         Ended March 31,
                                   -------------------------
                                         (In Thousands)

                                       2000           1999
                                   -----------   ----------
Vehicle rental revenue:

  Dollar                             $ 168,251     $ 144,310
  Thrifty                                6,612         6,005
                                   -----------   -----------
                                     $ 174,863     $ 150,315
                                   ===========   ===========

Vehicle leasing revenue:

   Dollar                              $ 5,144       $ 5,569
   Thrifty                              38,142        41,933
                                   -----------   -----------
                                      $ 43,286      $ 47,502
                                   ===========   ===========


The following table sets forth certain selected operating data of the Group:

                                               Three Months
                                              Ended March 31,
                                        --------------------------
                                            2000           1999
                                        ------------   -----------
U.S. and Canada
Company-Owned Stores

Vehicle Rental Data:

Average number of vehicles operated          56,720        51,592
Number of rental days                     4,366,460     3,990,482
Average revenue per day                     $ 40.05       $ 37.64
Monthly average revenue per vehicle         $ 1,028         $ 971

Vehicle Leasing Data:

Average number of vehicles leased            31,370        34,146
Monthly average revenue per vehicle           $ 460         $ 464






                                       12

<PAGE>

Three Months Ended March 31, 2000 Compared with
Three Months Ended March 31, 1999

         Revenues


         Total  revenues for the quarter  ended March 31, 2000  increased  $22.9
million,  or 10.8%, to $234.4 million compared to the first quarter of 1999. The
growth in total revenue was due to a 16.3%  increase in vehicle  rental  revenue
and a 21.1% increase in fees and services revenue  partially offset by a decline
in vehicle leasing revenue of 8.9%.

         The Group's  vehicle  rental  revenue for the first quarter of 2000 was
$174.9 million,  a $24.5 million  increase (a $23.9 million  increase for Dollar
and a $0.6  million  increase at Thrifty)  from the first  quarter of 1999.  The
growth in vehicle rental revenue at Dollar was the result of an increase of 9.7%
in rental days combined with a 6.3% increase in rate per day. The vehicle rental
revenue growth at Dollar that related to the acquisition of franchise operations
was $0.5 million in the first quarter of 2000.

         Vehicle  leasing  revenue  for the  first  quarter  of 2000  was  $43.3
million,  a $4.2 million,  or 8.9% decline from the first quarter of 1999.  This
decline is due primarily to a modification  of the lease program at Thrifty that
eliminated  certain  incentives  previously made available to franchisees with a
corresponding  reduction  in the lease  rate.  In  addition,  Thrifty  made some
vehicles available under direct financing leases as opposed to operating leases.
While the changes  made by Thrifty  resulted in a reduction  of vehicle  leasing
revenue,  they had no impact on operating  income.  Thrifty also  experienced  a
decline in the number of vehicles leased during the first quarter.

         Fees and services revenue  increased 21.1% to $14.2 million as compared
to the first quarter of 1999 due to growth in franchisee rental revenue.

         Expenses

         Total expenses  increased 6.4% from $200.9 million in the first quarter
of 1999 to $213.8  million in the first  quarter of 2000.  This increase was due
primarily  to a $14.9  million,  or 10.0%  increase  at Dollar  offset by a $2.0
million,  or 3.9% decline at Thrifty.  Total expenses as a percentage of revenue
declined to 91.2% in the first  quarter of 2000 from 95.0% in the first  quarter
of 1999.

         Direct and vehicle  operating  expenses  for the first  quarter of 2000
increased $5.8 million,  or 8.8%,  over the 1999 first  quarter,  comprised of a
$6.2  million  increase at Dollar and a $0.4  million  decrease at Thrifty.  The
overall increase at Dollar was due to higher airport concession rents, personnel
and vehicle  operating costs  partially  offset by lower  insurance  costs.  The
decrease  at  Thrifty  was due  primarily  to the  change in the  lease  program
structure discussed above.

         Net vehicle  depreciation  expense  and lease  charges  increased  $4.1
million,  or 5.9%, in the first quarter of 2000 as compared to the first quarter
of 1999,  consisting  of a $5.7  million  increase  at  Dollar  offset by a $1.6
million  decrease  at  Thrifty.  Vehicle  depreciation  expense  increased  $3.2
million,  or 4.5%, due to a 1.7% increase in depreciable fleet (7.0% increase at
Dollar and a 6.7%  decrease  at  Thrifty)  and a 2.8%  increase  in the  average
depreciation rate (3.1% increase at Dollar and a 1.6% increase at Thrifty).  Net
vehicle gains on the disposal of non-program  vehicles were $4.2 million for the
first  quarter of 2000 and $2.8  million  for the first  quarter of 1999.  Lease
charges,  for vehicles leased from third parties,  increased $2.3 million due to
an increase in the number of vehicles leased in the first quarter of 2000.

         Selling,  general and administrative  expenses of $46.2 million for the
first quarter of 2000  increased 5.2% from $43.9 million in the first quarter of
1999, comprised of a $2.3 million increase at Dollar and a $0.1 million decrease
at Thrifty. The increase was due primarily to higher personnel costs.

                                       13

<PAGE>

         Net interest expense  increased $0.8 million,  or 3.9% to $20.6 million
primarily  due to higher  average  vehicle debt and interest  rates in the first
quarter of 2000 as compared to the first quarter of 1999 partially  offset by an
increase in the interest earned on invested restricted cash.

         The effective  tax rate for the first  quarter of 2000 was 45.2%.  This
tax rate differs from the U.S.  statutory  rate due primarily to  non-deductible
amortization  of costs in excess of net assets  acquired,  state and local taxes
and losses relating to TCL for which no benefit was recorded. The improvement in
the  effective  rate as compared to the first  quarter of 1999 was due to higher
U.S. pre-tax income and improved results in Canada in the first quarter of 2000.

         Interim reporting requirements for applying separate,  annual effective
income tax rates to U.S. and  Canadian  operations,  combined  with the seasonal
impact  of  Canadian  operations,  will  cause  significant  variations  in  the
Company's quarterly consolidated effective income tax rates.

         Operating Results

         Income before income taxes increased  $10.0 million,  or 94.5% to $20.6
million for the first  quarter of 2000.  This  growth was due to a $9.8  million
increase at Dollar and a $0.2 million increase at Thrifty.

Seasonality

         The  Group's  business is subject to  seasonal  variations  in customer
demand, with the summer vacation period representing the peak season for vehicle
rental.  During  the peak  season,  the Group  increases  its  rental  fleet and
workforce to accommodate  increased rental activity. As a result, any occurrence
that  disrupts  travel  patterns  during the summer period could have a material
adverse  effect on the annual  performance  of the  Group.  The first and fourth
quarters for the Group's rental operations are generally the weakest, when there
is  limited  leisure  travel  and  a  greater   potential  for  adverse  weather
conditions.  Many of the operating  expenses such as rent, general insurance and
administrative  personnel  are fixed and  cannot be  reduced  during  periods of
decreased rental demand.

Liquidity and Capital Resources

         The  Group's  primary  cash  requirements  are for the  acquisition  of
revenue-earning  vehicles and to fund its U.S. and Canadian operations.  For the
three months ended March 31, 2000,  cash  provided by operating  activities  was
$118.9 million.

         Cash used in investing activities was $174.5 million. The principal use
of cash in investing  activities was the purchase of  revenue-earning  vehicles,
which totaled  $820.5  million  ($518.5  million at Dollar and $302.0 million at
Thrifty) which was partially  offset by $536.8 million ($308.2 million at Dollar
and $228.6 million at Thrifty) in proceeds from the sale of used revenue-earning
vehicles.  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 to meet seasonal rental demand.  The Group expects to continue to fund its
revenue-earning  vehicles  with cash  provided  from  operations  and  increased
secured vehicle  financing.  Restricted cash and  investments  decreased  $116.2
million  for the  three  months  ended  March  31,  2000.  Restricted  cash  and
investments are restricted for the acquisition of  revenue-earning  vehicles and
other  specified uses under the asset backed notes  discussed  below.  The Group
also used cash for the  purchase of  non-vehicle  capital  expenditures  of $4.7
million.  These expenditures consist primarily of airport facility  improvements
for the Group's  rental  locations and  investments  in  information  technology
equipment  and systems.  Dollar also acquired the  franchised  operations of its
largest Texas  licensee on March 13, 2000,  which used $2.7 million of cash, net
of assets acquired and liabilities assumed. These expenditures are financed with
cash provided from operations.

                                       14

<PAGE>

         The Group has significant  requirements for bonds and letters of credit
to support its insurance programs and airport concession  commitments.  At March
31, 2000,  the  insurance  companies had issued  approximately  $76.4 million in
bonds to secure these obligations.

         Asset Backed Notes

         The asset backed note program at March 31, 2000 was  comprised of $1.34
billion  in asset  backed  notes  with  maturities  ranging  from  2000 to 2005.
Borrowings  under the  asset  backed  notes  are  secured  by  eligible  vehicle
collateral  and bear interest at fixed rates on $1.3 billion  ranging from 5.90%
to 7.10% and  floating  rates on $37.4  million  ranging from LIBOR plus .95% 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  $24.6
million at March 31, 2000.

         Commercial Paper Program and Liquidity Facility

         Effective  March 2, 2000, the Commercial  Paper Program was renewed for
another 364-day period at a maximum size of $780 million, backed by a renewal of
the Liquidity  Facility,  which was increased to $700  million.  The  Commercial
Paper Program and the  Liquidity  Facility are  renewable  annually.  Borrowings
under the Commercial  Paper Program are secured by eligible  vehicle  collateral
and bear interest based on market-dictated  commercial paper rates. At March 31,
2000, the Group had $117.0 million in commercial paper outstanding.

         Other Vehicle Debt

         At March 31, 2000,  other  vehicle debt  included  borrowings of $102.5
million under  revolving  lines of credit with a vehicle  manufacturers  finance
subsidiary which bears interest at rates based on commercial  paper rates.  Also
included  in other  vehicle  debt are  borrowings  of $5.1  million  under a $12
million revolving line of credit from a bank which bears interest at rates based
on LIBOR.  These lines are  collateralized  by the vehicles  financed  under the
facilities.

         Limited Partner Interest in Limited Partnership

         In February 1999, the TCL Funding Limited  Partnership  ("Partnership")
was created with TCL as the General  Partner and an unrelated  bank's conduit as
the Limited Partner.  The Limited  Partner's  interest is reflected in Note 4 of
the Notes to Consolidated  Financial  Statements as Limited Partner  Interest in
Limited Partnership.

         The  Partnership  agreement  has a  five-year  term with the purpose to
purchase,  own, lease and rent vehicles  throughout  Canada. The Limited Partner
has committed to funding  approximately CDN$150 million to the Partnership which
they fund  through the  issuance  and sale of notes in the  Canadian  commercial
paper market.

         Due to the nature of the relationship  between TCL and the Partnership,
the consolidated statements include the accounts of the Partnership. The Limited
Partner's  income  share was $652,000 for the three months ended March 31, 2000,
which is included in the Consolidated Statement of Income as interest expense.

         At March 31, 2000, TCL had $1.7 million  outstanding  under a revolving
line of  credit,  which is  reflected  in Note 4 of the  Notes  to  Consolidated
Financial  Statements as other vehicle debt.  The line of credit  supports TCL's
investment in the Partnership.

                                       15

<PAGE>

         Revolving Credit Facility

         The Company has a $215 million  five-year,  senior  secured,  revolving
credit facility (the "Revolving Credit Facility") that expires in December 2002.
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  under the  Revolving
Credit Facility of approximately $31.5 million and no working capital borrowings
at March 31, 2000.

         DaimlerChrysler Credit Support

         DaimlerChrysler Corporation ("DaimlerChrysler") provides credit support
for the  Group's  vehicle  fleet  financing  in the form of a letter  of  credit
facility.  The letter of credit amount declines annually over five years,  which
began  September  30, 1999, by the greater of $5.7 million or 50% of the Group's
excess cash flow, as defined.  The credit support amount was approximately $22.8
million at March 31,  2000.  The Company may need to replace  reductions  in the
letter of credit 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.

New Accounting Standards

         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.  During 1999,  the Financial  Accounting
Standards  Board  delayed  the  effective  date of SFAS No.  133 for one year to
fiscal years  beginning  after June 15, 2000.  SFAS No. 133 is effective for the
Company  beginning January 1, 2001. The Company plans to adopt the standard when
required.

ITEM 3.        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The following  information about the Group's market sensitive financial
instruments  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.

         At March 31,  2000,  there were no  significant  changes in the Group's
quantitative  disclosures about market risk compared to December 31, 1999, which
is included under Item 7A of the Company's most recent Form 10-K.

                                       16

<PAGE>

                           PART II - OTHER INFORMATION

ITEM 1.           LEGAL PROCEEDINGS

         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 6.           EXHIBITS AND REPORTS ON FORM 8-K

[a]      Index of Exhibits

         Exhibit 4.25      Supplement No. 4 to Series 1998-1 Supplement dated as
                           of February 18, 2000, among Rental Car Finance Corp.,
                           Dollar, Thrifty, the Company, Bankers Trust Company,
                           Credit Suisse First Boston and Dollar Thrifty Funding
                           Corp.

         Exhibit 4.26      Extension Agreement dated as of February 18, 2000,
                           among Dollar Thrifty Funding Corp., certain financial
                           institutions, as the Liquidity Lenders, and Credit
                           Suisse First Boston.

         Exhibit 4.27      Amendment No. 3 to Liquidity Agreement dated as of
                           February 18, 2000, among Dollar Thrifty Funding Corp.
                           certain financial institutions, as the Liquidity
                           Lenders, and Credit Suisse First Boston.

         Exhibit 27.1      Financial Data Schedule (EDGAR version only)


[b]      Reports on Form 8-K

                  No  report  on Form 8-K was  filed by the  Company  during  or
         applicable to the quarter ended March 31, 2000.

                                       17

<PAGE>

                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned;  thereunto  duly authorized,  in  the City  of  Tulsa, Oklahoma, on
May 9, 2000.

               DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.


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

               By:         /s/ STEVEN B. HILDEBRAND
                           --------------------------------------------
               Name:       Steven B. Hildebrand

               Title:      Vice President, Principal Financial Officer
                           and Principal Accounting Officer


                                       18

<PAGE>


                                SUPPLEMENT NO. 4

                                       TO

                            SERIES 1998-1 SUPPLEMENT

                          dated as of February 18, 2000

                                      among

                            RENTAL CAR FINANCE CORP.,

                        DOLLAR RENT A CAR SYSTEMS, INC.,

                        THRIFTY RENT-A-CAR SYSTEM, INC.,

                     DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.,

                             BANKERS TRUST COMPANY,
                        as Trustee and Enhancement Agent

                  CREDIT  SUISSE FIRST  BOSTON,  NEW YORK BRANCH,
                        as the Series 1998-1 Letter of
                                 Credit Provider

                                       and

                          DOLLAR THRIFTY FUNDING CORP.,
                      as the sole Series 1998-1 Noteholder

                                       -1-


<PAGE>



                                SUPPLEMENT NO. 4
                           TO SERIES 1998-1 SUPPLEMENT

     This Supplement No. 4 to Series 1998-1  Supplement dated as of February 18,
2000  ("Supplement  No.  4"),  among  Rental  Car  Finance  Corp.,  an  Oklahoma
corporation ("RCFC"),  Dollar Rent A Car Systems,  Inc., an Oklahoma corporation
("Dollar"),   Thrifty   Rent-A-Car   System,   Inc.,  an  Oklahoma   corporation
("Thrifty"),  Dollar  Thrifty  Automotive  Group,  Inc., a Delaware  corporation
("DTAG"), Bankers Trust Company, a New York banking corporation,  as Trustee and
Enhancement Agent (the "Trustee"),  Credit Suisse First Boston, New York Branch,
as the Series  1998-1 Letter of Credit  Provider  ("CSFB"),  and Dollar  Thrifty
Funding Corp.,  an Oklahoma  corporation,  as the sole Series 1998-1  Noteholder
("DTFC")(RCFC,   Dollar,   Thrifty,   DTAG,  the  Trustee,  CSFB  and  DTFC  are
collectively referred to herein as the "Parties").

                                    RECITALS:

         A.  RCFC, as Issuer, and the Trustee  entered  into that  certain  Base
Indenture  dated as of December  13, 1995,  as amended by the  Amendment to Base
Indenture dated as of December 23, 1997 (the "Base Indenture"); and

         B.  RCFC and the  Trustee  entered  into  that  certain  Series  1998-1
Supplement  dated as of March 4, 1998, as subsequently  (i) amended by Amendment
No. 1 to Series 1998-1  Supplement dated as of March 4, 1999, (ii)  supplemented
by Supplement No. 1 to Series 1998-1 Supplement dated as of March 4, 1999, (iii)
supplemented by Supplement No. 2 to Series 1998-1  Supplement  dated as of March
4, 1999, and (iv)  supplemented by Supplement No. 3 to Series 1998-1  Supplement
dated as of October 20, 1999 (as amended to the date hereof,  the "Series 1998-1
Supplement"; the Base Indenture and any Supplement thereto, including the Series
1998-1 Supplement are collectively referred to herein as the "Indenture"); and

        C. The Parties wish to amend the Series 1998-1  Supplement  as  provided
herein.

         NOW THEREFORE, the Parties hereto agree as follows:

     1. Definitions.  Capitalized terms used in this Supplement No. 4 not herein
defined shall have the meaning  contained in the Series 1998-1 Supplement and if
not defined  therein  shall have the meaning set forth in the  Definitions  List
attached as Schedule 1 to the Base Indenture.

     2.  Amendments.  Section  4A.1 of the Series  1998-1  Supplement  is hereby
amended by deleting  the  reference  to  "$640,000,000"  and  replacing  it with
"$780,000,000".

     3.  Effect of  Supplement.  Except as  expressly  set  forth  herein,  this
Supplement No. 4 shall not by implication or otherwise limit, impair, constitute
a waiver of, or  otherwise  affect the rights and remedies of any of the Parties
hereto under the Series 1998-1 Supplement,  nor alter,  modify,  amend or in any
way affect any of the terms, conditions, obligations, covenants or

                                                        -2-


<PAGE>



agreements  contained in the Series 1998-1  Supplement,  all of which are hereby
ratified and affirmed in all  respected by each of the Parties  hereto and shall
continue  in full force and  effect.  This  Supplement  No. 4 shall apply and be
effective  only with respect to the  provisions of the Series 1998- 1 Supplement
specifically  referred  to  herein  and  any  references  in the  Series  1998-1
Supplement  to the  provisions  of the  Series  1998-1  Supplement  specifically
referred to herein shall be to such provisions as amended by this Supplement No.
4.

     4.  Applicable  Provisions.  Pursuant to Section 11.2 of the Base Indenture
and  Section  8.6 of the  Series  1998-1  Supplement,  the  Trustee,  RCFC,  the
Servicers,  the Required Noteholders with respect to the Series 1998-1 Notes and
the Series 1998-1  Letter of Credit  Provider may enter into a supplement to the
Indenture  for the  purpose of  amending  any  provisions  of the Series  1998-1
Supplement  provided that the Rating Agencies shall confirm that such supplement
will not result in the reduction or  withdrawal  of their ratings  applicable to
the  Commercial  Paper Notes and, as  evidenced  by an Opinion of Counsel,  such
supplement affects only the Series 1998-1 Noteholders.

     5. Waiver of Notice. Each of the Parties hereto waives any prior notice and
any notice  period that may be required  by any other  agreement  or document in
connection with the execution of this Supplement No. 4.

     6. Binding Effect. This Supplement No. 4 shall be binding upon and inure to
the benefit of the Parties and their respective successors and assigns.

     7.  GOVERNING  LAW. THIS  SUPPLEMENT NO. 4 SHALL BE CONSTRUED IN ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK (WITHOUT  GIVING EFFECT TO THE PROVISIONS
THEREOF REGARDING  CONFLICTS OF LAWS), AND THE OBLIGATIONS,  RIGHTS AND REMEDIES
OF THE PARTIES HERETO SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     8.  Counterparts.  This  Supplement  No. 4 may be executed in any number of
counterparts and by different parties hereto in separate  counterparts,  each of
which when executed and  delivered  shall be deemed to be an original and all of
which taken together shall constitute but one and the same agreement.

                         [SIGNATURES ON FOLLOWING PAGES]

                                                        -2-


<PAGE>



         IN WITNESS WHEREOF, the Parties have caused this Supplement No. 4 to be
duly executed and delivered as of the day and year first above written.

           RCFC:

           RENTAL CAR FINANCE CORP.,
           an Oklahoma corporation

           By: ___________________________________________
                    Pamela S. Peck
                    Vice President


           TRUSTEE:

           BANKERS TRUST COMPANY, a New York banking
           corporation, as Trustee and Enhancement Agent

           By: ___________________________________________
           Name: _________________________________________
           Title: ________________________________________


           SERVICERS:

           DOLLAR RENT A CAR SYSTEMS, INC.,
           an Oklahoma corporation

           By: __________________________________________
                    Michael H. McMahon
                    Treasurer

           THRIFTY RENT-A-CAR SYSTEM, INC.,
           an Oklahoma corporation

           By: __________________________________________
                    Pamela S. Peck
                    Treasurer


                                                        -3-


<PAGE>


               DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.,
               a Delaware corporation

               By: ______________________________________

                        Pamela S. Peck
                        Treasurer

               SERIES 1998-1 LETTER OF CREDIT PROVIDER:

               CREDIT SUISSE FIRST BOSTON, NEW YORK
               BRANCH, a Swiss banking corporation

               By: ______________________________________
               Name: ____________________________________
               Title: ___________________________________

               By: ______________________________________
               Name: ____________________________________
               Title: ___________________________________


               SOLE SERIES 1998-1 NOTEHOLDER:

               DOLLAR THRIFTY FUNDING CORP.,
               an Oklahoma corporation

               By: ______________________________________
                        Pamela S. Peck
                        Vice President




                                                        -4-



                               EXTENSION AGREEMENT

                          dated as of February 18, 2000

                                      among

                          DOLLAR THRIFTY FUNDING CORP.,

                         CERTAIN FINANCIAL INSTITUTIONS,

                            as the Liquidity Lenders

                                       and

                  CREDIT SUISSE FIRST BOSTON, NEW YORK BRANCH,

                               as Liquidity Agent



<PAGE>



                               EXTENSION AGREEMENT

         THIS EXTENSION  AGREEMENT (this  "Agreement")  dated as of February 18,
2000,  is  entered  into  among  Dollar  Thrifty   Funding  Corp.,  an  Oklahoma
corporation  ("DTFC"),  the undersigned  financial  institutions (the "Liquidity
Lenders"),  Credit  Suisse  First  Boston,  New  York  Branch,  a Swiss  banking
corporation ("Liquidity Agent"), The Chase Manhattan Bank, not as a party but as
Syndication  Agent, and The Bank of Nova Scotia,  not as a party but as Document
Agent.

                                    RECITALS:

         A. The  undersigned  are parties to that  certain  Liquidity  Agreement
dated as of March 4, 1998,  among DTFC,  the  Liquidity  Lenders,  the Liquidity
Agent and The Chase Manhattan Bank, not as a party but as Syndication  Agent, as
subsequently  amended by (i) Amendment No. 1 to Liquidity  Agreement dated as of
March 4, 1999,  and (ii)  Amendment  No. 2 to  Liquidity  Agreement  dated as of
October 20, 1999 (as amended to the date hereof, the "Liquidity Agreement"); and

         B. The undersigned desire to extend the Scheduled Liquidity Commitment
Termination Date from March 2, 2000 to February 28, 2001.

         NOW, THEREFORE, the parties hereto hereby agree as follows:

     1.  Definitions.  Capitalized  terms used but not defined herein shall have
the  meanings  assigned  to such terms in the  Definitions  List  annexed to the
Liquidity  Agreement as Annex A, as such Definitions List has heretofore been or
may hereafter be amended or modified  from time to time in  accordance  with the
provisions of the Liquidity Agreement.

     2.  Extension.  Pursuant to Section  3.5 of the  Liquidity  Agreement,  the
Scheduled  Liquidity  Commitment  Termination  Date  is  hereby  extended  until
February 28, 2001.

     3. Condition to Effectiveness. The effectiveness of this Agreement shall be
conditioned upon the  effectiveness of that certain Amendment No. 3 to Liquidity
Agreement  dated as of the date hereof among DTFC,  the  financial  institutions
parties thereto, and the Liquidity Agent.

     4.   Continuing   Accuracy   of   Representations   and   Warranties.   The
representations  and  warranties of DTFC in each of the CP Program  Documents to
which DTFC is a party are true and  correct  (in all  material  respects  to the
extent such  representations  and  warranties  do not  incorporate a materiality
limitation  on their terms) on the date of this  Agreement as though made on and
as of the date of this Agreement.

     5. Binding  Effect.  This Agreement  shall be binding upon and inure to the
benefit of the parties and their respective successors and assigns.

                                       -1-


<PAGE>



     6. GOVERNING LAW. THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF NEW YORK (WITHOUT  GIVING EFFECT TO THE PROVISIONS  THEREOF
REGARDING  CONFLICTS OF LAWS), AND THE  OBLIGATIONS,  RIGHTS AND REMEDIES OF THE
PARTIES HERETO SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     7.  Counterparts.   This  Agreement  may  be  executed  in  any  number  of
counterparts and by different parties hereto in separate  counterparts,  each of
which when executed and  delivered  shall be deemed to be an original and all of
which taken together shall constitute but one and the same agreement.


                         [SIGNATURES ON FOLLOWING PAGES]




                                       -2-


<PAGE>



         IN WITNESS  WHEREOF,  the undersigned  have caused this Agreement to be
executed and delivered as of the day and year first above written.

                               DTFC:

                               DOLLAR THRIFTY FUNDING CORP.,
                                 an Oklahoma corporation

                               By: _____________________________________
                                 Pamela S. Peck

                                 Vice President

                                LIQUIDITY AGENT:

                               CREDIT SUISSE FIRST BOSTON, NEW YORK
                               BRANCH, a Swiss banking corporation

                               By: _____________________________________
                                        Name: __________________________
                                        Title: _________________________

                               By: _____________________________________
                                        Name: __________________________
                                        Title: _________________________






                                                        -3-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$75,000,000                    CREDIT SUISSE FIRST BOSTON, NEW YORK
                               BRANCH, a Swiss banking corporation


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                        -4-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$65,000,000                    THE CHASE MANHATTAN BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________







                                                        -5-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    ING (U.S.) CAPITAL, LLC


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________










                                                        -6-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$70,000,000                    THE BANK OF NOVA SCOTIA


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________




                                                        -7-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    ABN AMRO BANK N.V.


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________








                                                        -8-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$40,000,000                    CREDIT INDUSTRIEL ET COMMERCIAL


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________










                                                        -9-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$40,000,000                    DRESDNER BANK AG, NEW YORK AND
                               GRAND CAYMAN BRANCHES

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





















                                                       -10-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    FLEET NATIONAL BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






                                                       -11-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:


$25,000,000                    BBL INTERNATIONAL (U.K.) LTD


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -12-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$30,000,000                    BANK OF MONTREAL


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






                                                       -13-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    BANK ONE, TEXAS N.A.


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -14-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$30,000,000                    BAYERISCHE LANDESBANK GIROZENTRALE,
                               NEW YORK BRANCH

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






                                                       -15-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    COMERICA BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -16-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    MORGAN GUARANTY TRUST COMPANY OF
                               NEW YORK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






                                                       -17-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    DEUTSCHE BANK AG, NEW YORK A/O
                               CAYMAN ISLANDS BRANCHES

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________



                                                       -18-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    KBC BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________




                                                       -19-


<PAGE>


LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    WELLS FARGO BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -20-



                                 AMENDMENT NO. 3

                                       TO

                               LIQUIDITY AGREEMENT

                          dated as of February 18, 2000

                                      among

                          DOLLAR THRIFTY FUNDING CORP.,

                         CERTAIN FINANCIAL INSTITUTIONS,

                            as the Liquidity Lenders

                                       and

                  CREDIT SUISSE FIRST BOSTON, NEW YORK BRANCH,

                             as Liquidity Agent and

                   as Series 1998-1 Letter of Credit Provider




<PAGE>



                                 AMENDMENT NO. 3
                             TO LIQUIDITY AGREEMENT

         This  Amendment No. 3 to Liquidity  Agreement  dated as of February 18,
2000 ("Amendment"),  among Dollar Thrifty Funding Corp., an Oklahoma corporation
("DTFC"),  the undersigned  financial  institutions  (the "Liquidity  Lenders"),
Credit Suisse First Boston,  New York Branch,  a Swiss banking  corporation,  as
Liquidity Agent and as Series 1998-1 Letter of Credit  Provider  ("CSFB") (DTFC,
the  Liquidity  Lenders  and CSFB are  collectively  referred  to  herein as the
"Parties"),  The Chase Manhattan Bank, not as a party but as Syndication  Agent,
and The Bank of Nova Scotia, not as a party but as Document Agent.

                                    RECITALS:

     A. The Parties are parties to that certain Liquidity  Agreement dated as of
March 4, 1998,  among DTFC, the Liquidity  Lenders,  the Liquidity Agent and The
Chase Manhattan  Bank, not as a party but as Syndication  Agent, as subsequently
amended by (i) Amendment No. 1 to Liquidity Agreement dated as of March 4, 1999,
and (ii) Amendment No. 2 to Liquidity Agreement dated as of October 20, 1999 (as
amended to the date hereof, the "Liquidity Agreement"); and

     B.  Contemporaneously  herewith, the Parties are entering into that certain
Extension Agreement whereby the Scheduled Liquidity Commitment  Termination Date
is being extended until February 28, 2001; and

     C. As a result of such  extension,  the Parties wish to amend the Liquidity
Agreement as provided herein.

         NOW THEREFORE, the Parties hereto agree as follows:

     1. Definitions. Capitalized terms used in this Amendment not herein defined
shall have the meaning contained in the Liquidity Agreement.

     2. Amendments. The Liquidity Agreement is hereby amended as follows:

          (a) By deleting  Section  4.5(a) thereof in its entirety and replacing
     it with the following:

                           "SECTION 4.5 Fees. (a) Commitment Fee. DTFC agrees to
                           pay to the  Liquidity  Agent for the  account of each
                           Liquidity  Lender  an  ongoing  commitment  fee  (the
                           "Commitment  Fee")  equal to 0.25%  per  annum of the
                           average daily unused  portion of each such  Liquidity
                           Lender's  Liquidity  Commitment,  such fee to  accrue
                           from March 2, 2000 (the "Closing Date")

                                                        -1-


<PAGE>



                           until the Liquidity Commitment  Termination Date. The
                           Commitment  Fee shall be computed based on the actual
                           number  of  days  elapsed  and a 360  day  year.  The
                           Commitment  Fee shall be  payable  in  arrears on the
                           last Business Day of each calendar quarter  occurring
                           after  the   Closing   Date  and  on  the   Liquidity
                           Commitment Termination Date."

          (b) By deleting the definition of "Fee Letter" appearing in Annex A to
     the  Liquidity  Agreement  in  its  entirety  and  replacing  it  with  the
     following:

                           "Fee  Letter"  means that  certain  fee letter  dated
                           February  18, 2000 among DTFC,  Credit  Suisse  First
                           Boston,  New York  Branch,  and The  Chase  Manhattan
                           Bank, as the same may be amended, restated,  replaced
                           or otherwise modified from time to time."

          3. Effect of Amendment.  Except as expressly  set forth  herein,  this
     Amendment shall not by implication or otherwise limit, impair, constitute a
     waiver  of, or  otherwise  affect the  rights  and  remedies  of any of the
     Parties hereto under the Liquidity  Agreement,  nor alter, modify, amend or
     in any way affect any of the terms, conditions,  obligations,  covenants or
     agreements  contained in the Liquidity  Agreement,  all of which are hereby
     ratified  and  affirmed in all  respects by each of the Parties  hereto and
     shall continue in full force and effect.  This Amendment shall apply and be
     effective  only with respect to the  provisions of the Liquidity  Agreement
     specifically  referred  to  herein  and  any  references  in the  Liquidity
     Agreement  to  the  provisions  of  the  Liquidity  Agreement  specifically
     referred  to  herein  shall  be to  such  provisions  as  amended  by  this
     Amendment.

          4.  Applicable  Provision.  Pursuant to Section 11.1 of the  Liquidity
     Agreement,  the Liquidity  Agreement  may be amended by DTFC,  CSFB, as the
     Series 1998-1 Letter of Credit Provider, and the Majority Banks.

          5. Condition to  Effectiveness.  The  effectiveness  of this Amendment
     shall be  conditioned  upon the  effectiveness  of that  certain  Extension
     Agreement   dated  as  of  the  date  hereof  among  DTFC,   the  financial
     institutions parties thereto, and CSFB.

          6.  Continuing  Accuracy  of  Representations   and  Warranties.   The
     representations  and warranties of DTFC in each of the CP Program Documents
     to which DTFC is a party are true and correct (in all material  respects to
     the  extent  such  representations  and  warranties  do not  incorporate  a
     materiality  limitation  on their  terms) on the date of this  Amendment as
     though made on and as of the date of this Amendment.

                                                        -2-


<PAGE>



          7.  Waiver of  Notice.  Each of the  Parties  hereto  waives any prior
     notice and any notice period that may be required by any other agreement or
     document in connection with the execution of this Amendment.

          8. Binding  Effect.  This Amendment shall be binding upon and inure to
     the benefit of the Parties and their respective successors and assigns.

          9. GOVERNING LAW. THIS AMENDMENT SHALL BE CONSTRUED IN ACCORDANCE WITH
     THE LAWS OF THE STATE OF NEW YORK (WITHOUT  GIVING EFFECT TO THE PROVISIONS
     THEREOF  REGARDING  CONFLICTS  OF LAWS),  AND THE  OBLIGATIONS,  RIGHTS AND
     REMEDIES OF THE PARTIES HERETO SHALL BE DETERMINED IN ACCORDANCE  WITH SUCH
     LAWS.

          10.  Counterparts.  This  Amendment  may be  executed in any number of
     counterparts and by different parties hereto in separate counterparts, each
     of which when executed and delivered  shall be deemed to be an original and
     all of  which  taken  together  shall  constitute  but  one  and  the  same
     agreement.


                         [SIGNATURES ON FOLLOWING PAGES]


                                                        -3-


<PAGE>



         IN WITNESS  WHEREOF,  the Parties have caused this Amendment to be duly
executed and delivered as of the day and year first above written.

                               DTFC:

                               DOLLAR THRIFTY FUNDING CORP.,
                                 an Oklahoma corporation

                               By: _______________________________________
                                        Pamela S. Peck
                                        Vice President


                                LIQUIDITY AGENT:

                               CREDIT SUISSE FIRST BOSTON, NEW YORK
                               BRANCH, a Swiss banking corporation

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               SERIES 1998-1 LETTER OF CREDIT

                               PROVIDER:

                               CREDIT SUISSE FIRST BOSTON, NEW YORK
                               BRANCH, a Swiss banking corporation

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                        -4-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$75,000,000                    CREDIT SUISSE FIRST BOSTON, NEW YORK
                               BRANCH, a Swiss banking corporation


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________







                                                        -5-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$65,000,000                    THE CHASE MANHATTAN BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________







                                                        -6-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    ING (U.S.) CAPITAL, LLC


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________









                                                        -7-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$70,000,000                    THE BANK OF NOVA SCOTIA


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________




                                                        -8-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    ABN AMRO BANK N.V.


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________








                                                        -9-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$40,000,000                    CREDIT INDUSTRIEL ET COMMERCIAL


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________










                                                       -10-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$40,000,000                    DRESDNER BANK AG, NEW YORK AND
                               GRAND CAYMAN BRANCHES

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






















                                                       -11-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    FLEET NATIONAL BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -12-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    BBL INTERNATIONAL (U.K.) LTD


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -13-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$30,000,000                    BANK OF MONTREAL


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






                                                       -14-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    BANK ONE, TEXAS N.A.


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -15-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$30,000,000                    BAYERISCHE LANDESBANK GIROZENTRALE,
                                 NEW YORK BRANCH

                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






                                                       -16-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    COMERICA BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -17-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    MORGAN GUARANTY TRUST COMPANY OF
                               NEW YORK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________






                                                       -18-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$50,000,000                    DEUTSCHE BANK AG, NEW YORK A/O
                               CAYMAN ISLANDS BRANCHES

                                By: ________________________________________
                                         Name: _____________________________
                                         Title: ____________________________



                                                       -19-


<PAGE>



LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    KBC BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________




                                                       -20-


<PAGE>


LIQUIDITY COMMITMENT:          LIQUIDITY LENDER:

$25,000,000                    WELLS FARGO BANK


                               By: ________________________________________
                                        Name: _____________________________
                                        Title: ____________________________





                                                       -21-


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>

This  schedule  contains  summary  financial   information  extracted  from  the
Consolidated  Balance Sheet as of March 31, 2000 and the Consolidated  Statement
of Income  for the three  months  ended  March 31,  2000 and 1999 and  Condensed
Consolidated  Statement  of Cash Flows for the three months ended March 31, 2000
and 1999 and is qualified in its entirety by reference to such Form 10-Q.

</LEGEND>

<MULTIPLIER>                                   1,000



<S>                             <C>
<PERIOD-TYPE>                   3-Mos

<FISCAL-YEAR-END>                              DEC-31-2000
<PERIOD-START>                                 JAN-01-2000
<PERIOD-END>                                   MAR-31-2000
<CASH>                                         117,948
<SECURITIES>                                   0
<RECEIVABLES>                                  151,981
<ALLOWANCES>                                   20,015
<INVENTORY>                                    1,711,065 <F1>
<CURRENT-ASSETS>                               0         <F2>
<PP&E>                                         126,865
<DEPRECIATION>                                 54,410
<TOTAL-ASSETS>                                 2,258,999
<CURRENT-LIABILITIES>                          0         <F2>
<BONDS>                                        1,623,118
                          0
                                    0
<COMMON>                                       242
<OTHER-SE>                                     390,803
<TOTAL-LIABILITY-AND-EQUITY>                   2,258,999
<SALES>                                        0
<TOTAL-REVENUES>                               234,423
<CGS>                                          0
<TOTAL-COSTS>                                  145,525
<OTHER-EXPENSES>                               1,446
<LOSS-PROVISION>                               1,892
<INTEREST-EXPENSE>                             20,619
<INCOME-PRETAX>                                20,636
<INCOME-TAX>                                   9,324
<INCOME-CONTINUING>                            0
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   11,312
<EPS-BASIC>                                    0.47
<EPS-DILUTED>                                  0.46
<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