REPUBLIC INDUSTRIES INC
S-4, 1996-12-13
REFUSE SYSTEMS
Previous: REPUBLIC INDUSTRIES INC, 8-K/A, 1996-12-13
Next: REPUBLIC INDUSTRIES INC, S-4, 1996-12-13



<PAGE>   1
  AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON DECEMBER 13, 1996.
                                                      REGISTRATION NO. 333-
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                           --------------------------
 
                                    FORM S-4
 
                             REGISTRATION STATEMENT
 
                                     UNDER THE
 
                            SECURITIES ACT OF 1933
 
                           --------------------------
 
                           REPUBLIC INDUSTRIES, INC.
 
             (Exact Name of Registrant as Specified in its Charter)
 
<TABLE>
<S>                              <C>                            <C>
           DELAWARE                          4953                  73-1105145
 (State or Other Jurisdiction    (Primary Standard Industrial   (I.R.S. Employer
              of                 Classification Code Number)     Identification
Incorporation or Organization)                                        No.)
</TABLE>
 
                      200 EAST LAS OLAS BLVD., SUITE 1400
                         FORT LAUDERDALE, FLORIDA 33301
                                 (954) 627-6000
 
         (Address, Including Zip Code, and Telephone Number, Including
             Area Code of Registrant's Principal Executive Offices)
 
                               RICHARD L. HANDLEY
                             SENIOR VICE PRESIDENT
                           REPUBLIC INDUSTRIES, INC.
                      200 EAST LAS OLAS BLVD., SUITE 1400
                         FORT LAUDERDALE, FLORIDA 33301
                                 (954) 627-6000
           (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)
                                      
                                   Copy to:
                            Jonathan L. Awner, Esq.
                       Akerman, Senterfitt & Eidson, P.A.
                             One SE Third Avenue
                                 Suite 2800
                             Miami, Florida 33131
                                (303) 374-5600
 
                           --------------------------
 
    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO PUBLIC: As soon as
practicable after the Registration Statement becomes effective and after
satisfaction or waiver of all other conditions to the closing of the merger of
Continental Waste Industries, Inc. with a wholly-owned subsidiary of the
Registrant pursuant to the Agreement and Plan of Merger described in the
enclosed Solicitation Statement/Prospectus.
 
                           --------------------------
 
    If the securities being registered on this form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box. / /
 
                           --------------------------
 
                        CALCULATION OF REGISTRATION FEE
 
<TABLE>
<CAPTION>
                                                             PROPOSED MAXIMUM    PROPOSED MAXIMUM       AMOUNT OF
        TITLE OF EACH CLASS OF              AMOUNT TO         OFFERING PRICE        AGGREGATE          REGISTRATION
     SECURITIES TO BE REGISTERED         BE REGISTERED(1)      PER UNIT(2)      OFFERING PRICE(2)         FEE(3)
<S>                                     <C>                 <C>                 <C>                 <C>
Common Stock, par value $.01 per
  share...............................      12,949,151           $31.1875       $403,851,646.81        $122,379.29
</TABLE>
 
(1) This Registration Statement relates to the maximum number of shares of the
    Registrant's common stock, par value $.01 per share ("Republic Common
    Stock"), issuable upon consummation of the merger of Continental Waste
    Industries, Inc. ("Continental") with a wholly-owned subsidiary of the
    Registrant, in connection with the conversion of outstanding shares of
    Continental common stock and assuming the exercise of all outstanding
    options and warrants to acquire shares of Continental common stock.
 
(2) Estimated pursuant to Rule 457(c) solely for the purpose of calculating the
    amount of the registration fee. The average of the high and low prices of
    Republic Common Stock as reported on The Nasdaq Stock Market was $31.1875 on
    December 6, 1996.
 
(3) Pursuant to Rule 457(b), the registration fee has been reduced by
    $70,249.14, which was paid on October 2, 1996 in connection with the filing
    under the Securities Exchange Act of 1934, as amended, by Continental of
    preliminary copies of the Solicitation Statement/Prospectus included herein.
    Accordingly the registration fee payable upon the filing of this
    Registration Statement is $52,130.15.
 
                           --------------------------
 
    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
 
- - --------------------------------------------------------------------------------
- - --------------------------------------------------------------------------------
<PAGE>   2
 
                       CONTINENTAL WASTE INDUSTRIES, INC.
 
                                67 WALNUT AVENUE
                                   SUITE 103
                            CLARK, NEW JERSEY 07066
 
                                                               December 13, 1996
 
Dear Stockholder:
 
     The enclosed materials seek your consent to a proposal to approve and adopt
the Agreement and Plan of Merger, dated as of June 27, 1996 (the "Merger
Agreement"), among Continental Waste Industries, Inc. (the "Company"), Republic
Industries, Inc. ("Republic") and RI/CW Merger Corp., pursuant to which, among
other things, the Company will be merged with and into RI/CW Merger Corp., a
wholly-owned subsidiary of Republic (the "Merger"), and each outstanding share
of the Company's common stock will be converted into the right to receive
4/5ths of a share of Republic common stock. Approval and adoption of the Merger
Agreement requires the consent of the holders of a majority of the Company's
outstanding shares of common stock.
 
     YOUR BOARD OF DIRECTORS BELIEVES THAT THE MERGER IS FAIR TO, AND IN THE
BEST INTEREST OF, THE COMPANY AND ITS STOCKHOLDERS. THE BOARD HAS UNANIMOUSLY
APPROVED THE MERGER AGREEMENT AND UNANIMOUSLY RECOMMENDS THAT YOU CONSENT TO THE
APPROVAL AND ADOPTION OF THE MERGER AGREEMENT.
 
     In lieu of a special meeting of stockholders of the Company, action to
approve and adopt the Merger Agreement will be taken by written consent. The
Merger will be consummated as soon as practicable after consents from
stockholders holding a majority of the outstanding common stock of the Company
are received by the Company.
 
     The accompanying Solicitation Statement/Prospectus provides detailed
information concerning the proposed Merger, the reasons why the Board of
Directors has recommended the approval and adoption of the Merger Agreement and
certain additional information including, without limitation, the information
set forth under the heading "Risk Factors," which describes, among other things,
potentially adverse effects to stockholders as a result of the Merger. We urge
you to carefully consider all of the information in the Solicitation
Statement/Prospectus. It is important that your shares of the Company's common
stock be represented in this matter, regardless of the number of shares you
hold. THEREFORE, PLEASE SIGN, DATE AND RETURN THE ENCLOSED CONSENT FORM AS SOON
AS POSSIBLE.
 
                                           Sincerely,
 
                                           /s/ Carlos E. Aguero
                                           -------------------------------------
                                           Carlos E. Aguero
                                           President, Chief Executive Officer
                                           and Director
<PAGE>   3
 
                       CONTINENTAL WASTE INDUSTRIES, INC.
                             SOLICITATION STATEMENT
 
                             ---------------------
 
                           REPUBLIC INDUSTRIES, INC.
REPUBLIC (LOGO)                    PROSPECTUS                 CONTINENTAL (LOGO)
 
     This Solicitation Statement/Prospectus is being furnished to the
stockholders of Continental Waste Industries, Inc., a Delaware corporation
("Continental"), in connection with the solicitation by the Board of Directors
of Continental (the "Board") of consents of Continental stockholders to a
proposal to approve and adopt the Agreement and Plan of Merger, dated as of June
27, 1996 (the "Merger Agreement"), by and among Continental, Republic
Industries, Inc., a Delaware corporation ("Republic"), and RI/CW Merger Corp., a
Delaware corporation and wholly-owned subsidiary of Republic ("Mergersub").
Pursuant to the Merger Agreement, Mergersub is to be merged with and into
Continental (the "Merger") with Continental continuing as the surviving
corporation (the "Surviving Corporation") and as a wholly-owned subsidiary of
Republic.
 
     Properly executed, dated and returned consent forms shall be given effect
in accordance with the directions thereon. If no direction is indicated, the
shares of common stock, $.0006 par value per share, of Continental ("Continental
Common Stock") represented by such consent form shall be deemed to have
consented to the approval and adoption of the Merger Agreement. A stockholder
who has delivered a consent form may revoke it at any time before unrevoked
consents representing the requisite number of shares of Continental Common Stock
required to approve and adopt the Merger Agreement are delivered to Continental.
Consents may be revoked by delivering a written notice of revocation of such
consent or by submission of a properly executed later-dated consent form to the
Secretary of Continental. Written consents shall only be effective to approve
and adopt the Merger Agreement if the number of consents required to approve
such corporate action are delivered to Continental within 60 days of the date of
the earliest consent delivered to Continental.
 
     Continental's executive offices are located at 67 Walnut Avenue, Suite 103,
Clark, New Jersey 07066 (telephone (908) 396-0018). Solicitation materials will
be mailed to stockholders of Continental on or about December 13, 1996.
 
     This Solicitation Statement/Prospectus also constitutes a prospectus of
Republic filed with the Securities and Exchange Commission (the "Commission") as
part of a Registration Statement on Form S-4 (including all amendments and
supplements thereto, the "Registration Statement") under the Securities Act of
1933, as amended (the "Securities Act"), relating to up to 12,949,151 shares
(the "Shares") of common stock, $.01 par value, of Republic ("Republic Common
Stock"), that may be issued upon the closing (the "Closing") of the transactions
contemplated by the Merger Agreement, in connection with the conversion of the
outstanding shares of Continental Common Stock.
 
     Republic Common Stock is traded on The Nasdaq Stock Market ("Nasdaq") under
the symbol "RWIN." On December 9, 1996, the last reported sales price for
Republic Common Stock as reported by Nasdaq was $33.00 per share. On May 10,
1996, Republic's Board of Directors declared a two-for-one stock split in the
form of a 100% stock dividend to stockholders of record on May 28, 1996, which
was distributed on June 8, 1996 (the "Stock Split"). On December 28, 1995,
Continental effected a five-for-three stock split to all holders of record of
Continental Common Stock on December 28, 1995. All references in this
Solicitation Statement/Prospectus to historical share and per share data have
been retroactively adjusted to reflect the stock splits.
 
     As of the date hereof, Republic's executive offices are located at 200 East
Las Olas Boulevard, Suite 1400, Fort Lauderdale, Florida 33301 (telephone (954)
627-6000). As of December 16, 1996, Republic's executive offices will be located
at 450 East Las Olas Boulevard, Suite 1200, Fort Lauderdale, Florida 33301
(telephone (954) 627-6000).
 
     SEE "RISK FACTORS" BEGINNING ON PAGE 14 FOR A DISCUSSION OF CERTAIN FACTORS
WHICH SHOULD BE CONSIDERED BY THE STOCKHOLDERS OF CONTINENTAL.
 
     THE SECURITIES TO BE ISSUED IN THE MERGER HAVE NOT BEEN APPROVED OR
DISAPPROVED BY THE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR
ADEQUACY OF THIS SOLICITATION STATEMENT/PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.
 
    THE DATE OF THIS SOLICITATION STATEMENT/PROSPECTUS IS DECEMBER 13, 1996.
<PAGE>   4
 
     NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS
SOLICITATION STATEMENT/PROSPECTUS IN CONNECTION WITH THE OFFER MADE BY THIS
SOLICITATION STATEMENT/PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY REPUBLIC OR
CONTINENTAL. NEITHER THE DELIVERY OF THIS SOLICITATION STATEMENT/PROSPECTUS NOR
ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION
THAT THERE HAS NOT BEEN ANY CHANGE IN THE FACTS SET FORTH IN THIS SOLICITATION
STATEMENT/ PROSPECTUS OR IN THE AFFAIRS OF REPUBLIC OR CONTINENTAL SINCE THE
DATE HEREOF. THIS SOLICITATION STATEMENT/ PROSPECTUS DOES NOT CONSTITUTE AN
OFFER OR SOLICITATION BY ANYONE IN ANY JURISDICTION IN WHICH SUCH OFFER OR
SOLICITATION IS NOT AUTHORIZED OR IN WHICH THE PERSON MAKING SUCH OFFER OR
SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM IT IS UNLAWFUL TO
MAKE SUCH OFFER OR SOLICITATION.
                             ---------------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                       PAGE
                                                                                       ----
<S>                                                                                    <C>
AVAILABLE INFORMATION................................................................     3
SUMMARY..............................................................................     4
RISK FACTORS.........................................................................    14
SOLICITATION OF WRITTEN CONSENTS.....................................................    21
THE MERGER...........................................................................    23
THE MERGER AGREEMENT.................................................................    32
MANAGEMENT OF REPUBLIC BEFORE AND AFTER THE MERGER AND THE PENDING REPUBLIC
  ACQUISITIONS.......................................................................    41
INTERESTS OF CERTAIN PERSONS IN THE MERGER...........................................    45
EFFECT OF MERGER ON RIGHTS OF STOCKHOLDERS...........................................    45
COMPARATIVE STOCK PRICES AND DIVIDEND POLICIES.......................................    45
COMPARATIVE PER SHARE DATA...........................................................    47
DESCRIPTION OF REPUBLIC'S CAPITAL STOCK..............................................    48
UNAUDITED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS......................    49
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
  OF REPUBLIC........................................................................    65
BUSINESS OF REPUBLIC.................................................................    76
EXECUTIVE COMPENSATION OF REPUBLIC...................................................    94
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT OF REPUBLIC...........    98
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS OF REPUBLIC...........................   100
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
  OF CONTINENTAL.....................................................................   102
BUSINESS OF CONTINENTAL..............................................................   111
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT OF CONTINENTAL........   122
LEGAL MATTERS........................................................................   123
EXPERTS..............................................................................   123
OTHER MATTERS........................................................................   124
INDEX TO FINANCIAL STATEMENTS........................................................   F-1
ANNEX A -- MERGER AGREEMENT..........................................................   A-1
ANNEX B -- OPINION OF RAYMOND JAMES & ASSOCIATES, INC................................   B-1
ANNEX C -- IRREVOCABLE PROXY OF CARLOS E. AGUERO.....................................   C-1
ANNEX D -- IRREVOCABLE PROXY OF THOMAS A. VOLINI.....................................   D-1
ANNEX E -- IRREVOCABLE PROXY OF VENTURE INVESTORS....................................   E-1
</TABLE>
 
                                        2
<PAGE>   5
 
                             AVAILABLE INFORMATION
 
     Republic and Continental are subject to the informational requirements of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the
rules and regulations promulgated thereunder, and, in accordance therewith, file
reports, proxy and information statements and other information with the
Commission. These reports, proxy and information statements and other
information concerning Republic and Continental can be inspected and copied at
the public reference facilities maintained by the Commission at Room 1024, 450
Fifth Street, N.W., Washington, D.C. 20549; and at the Commission's regional
offices located at Northwest Atrium Center, Suite 1400, 500 West Madison Street,
Chicago, Illinois 60661 and at Seven World Trade Center, New York, New York
10048. Copies of the reports, proxy and information statements and other
information concerning Republic and Continental can also be obtained from the
Commission at prescribed rates through its Public Reference Section at 450 Fifth
Street, N.W., Washington, D.C. 20549. The Commission also maintains a site on
the World Wide Web at http://www.sec.gov that contains reports, proxy and
information statements and other information regarding registrants that file
electronically with the Commission. Shares of Republic Common Stock and
Continental Common Stock are traded on Nasdaq. Information filed by Republic and
by Continental with Nasdaq may be inspected at the offices of Nasdaq at 1735 K
Street, N.W., Washington, D.C. 20006.
 
     Republic has filed with the Commission the Registration Statement under the
Securities Act with respect to the Shares to be issued pursuant to the Merger
Agreement. This Solicitation Statement/Prospectus, which forms a part of the
Registration Statement, does not contain all of the information set forth in the
Registration Statement, certain parts of which have been omitted in accordance
with the rules and regulations of the Commission. Statements contained herein
concerning the provisions of certain documents are not necessarily complete and,
in each instance, reference is made to the copies of such documents filed as
exhibits to the Registration Statement or otherwise filed with the Commission.
Each such statement is qualified in its entirety by such reference. The
Registration Statement and the exhibits thereto can be inspected and copied at
the public reference facilities and regional offices of the Commission and at
the offices of Nasdaq referred to above.
 
                                        3
<PAGE>   6
 
                                    SUMMARY
 
     The following is a summary of certain information contained elsewhere in
this Solicitation Statement/ Prospectus. Reference is made to, and this summary
is qualified in its entirety by, the more detailed information contained in this
Solicitation Statement/Prospectus and the Annexes hereto. Stockholders of
Continental are urged to read this Solicitation Statement/Prospectus and the
Annexes hereto, and in particular the section herein entitled "Risk Factors", in
their entirety.
 
REPUBLIC
 
     Republic is a holding company with major business segments in vehicle
rental, vehicle retailing, integrated solid waste services, and electronic
security services. In November 1996, Republic completed the acquisition of Alamo
Rent-A-Car, Inc. and certain affiliated companies ("Alamo"), which operates a
fleet of approximately 158,000 vehicles, owns and operates 205 car rental
locations in the United States and Canada and 61 car rental locations in Europe,
and licenses another 111 locations to third party operators in Europe. In August
1996, Republic completed the acquisition of CarChoice, Inc. ("CarChoice"), which
owns and operates two used vehicle megastores in Dallas, Texas and Detroit,
Michigan. Republic owns or operates 15 landfills and provides waste collection
services to over 1,300,000 residential, commercial and industrial customers, and
provides related environmental services. Republic provides electronic security
monitoring services to over 207,000 businesses and residences predominantly in
Florida, Colorado, Illinois and Maryland. Republic's strategy is to grow
aggressively as a diversified company through internal growth and by acquiring
and integrating additional automotive businesses, solid waste services
businesses, and electronic security services businesses, as well as by acquiring
and expanding businesses in other industries.
 
     In addition to the Merger, Republic has two other significant pending
acquisitions of other companies: AutoNation Incorporated ("AutoNation"), which
is owned in part by certain affiliates of Republic and is developing a chain of
vehicle retailing megastores, and Addington Resources, Inc. ("Addington"), a
company primarily engaged in the solid waste services industry (collectively,
the "Pending Republic Acquisitions"). In connection with the Pending Republic
Acquisitions, an aggregate of approximately 32 million shares of Republic Common
Stock will be issued (which number includes shares of Republic Common Stock
issuable upon future exercises of options to be assumed by Republic in the
Pending Republic Acquisitions). The AutoNation transaction is subject to the
approval of Republic stockholders and is expected to be closed in January 1997,
and the Addington transaction is subject to approval of Addington stockholders
and is expected to be closed in December 1996. Each of the Pending Republic
Acquisitions is subject to other customary closing conditions, including receipt
of regulatory approvals. However, the consummation of each of the Continental,
AutoNation, and Addington acquisitions is not contingent on the approval or
consummation of any of such other acquisitions.
 
     In November 1995, Republic changed its name to Republic Industries, Inc.
from Republic Waste Industries, Inc. As of the date hereof, Republic's principal
executive offices are located at 200 East Las Olas Boulevard, Suite 1400, Fort
Lauderdale, Florida 33301, and its telephone number is (954) 627-6000. As of
December 16, 1996, Republic's principal executive offices will be located at 450
East Las Olas Boulevard, Suite 1200, Fort Lauderdale, Florida 33301.
 
CONTINENTAL
 
     Continental provides integrated solid waste management services to
residential, commercial and industrial customers concentrated primarily in the
eastern half of the United States. These services include non-hazardous landfill
disposal, solid waste collection, transfer station operations and recycling
programs. Continental conducts its operations in ten states and in Costa Rica,
and operates ten landfills, ten waste collection operations, sixteen transfer
stations and six recycling facilities. Since its founding in 1988, Continental
has experienced significant growth in revenue and operating income, due
primarily to the acquisition of 32 solid waste service businesses.
 
     Recent acquisitions are taking Continental into selected new markets in the
eastern United States where it believes attractive opportunities for growth and
integration exist. In addition to its operations in the Midwest
 
                                        4
<PAGE>   7
 
and Mid-South, Continental is now serving markets in South Carolina and central
Florida. Continental recently announced five pending acquisitions in New Jersey.
Since January 1, 1995, Continental has completed twelve acquisitions
representing approximately $35 million in estimated annual revenue. In addition,
as of November 5, 1996, Continental had five acquisitions under definitive
contract or non-binding letters of intent, representing approximately $21.0
million in combined annual revenue. Although Continental intends to aggressively
pursue these and other transactions, there can be no assurance that any
particular transaction will be completed.
 
     In general, Continental seeks to own or control both waste collection and
disposal operations in each of the local markets in which it competes. For the
year ended December 31, 1995, approximately 56% of the waste accepted by
Continental's landfills was derived from Continental's collection operations or
delivered under contracts of more than one year in duration. Similarly, for the
year ended December 31, 1995, Continental's waste hauling and transfer
operations disposed of approximately 93% of the waste which they collected at
Continental's landfills. This strategy is intended to improve cost
competitiveness and mitigate operating risk by reducing the dependence of
Continental's landfills on waste streams from unaffiliated haulers, and by
reducing the exposure of Continental's collection operations to disposal cost
fluctuations at facilities owned by third parties.
 
     Continental targets landfill and collection business acquisitions primarily
within midsized regional markets in the United States, as well as selected urban
markets in Costa Rica. Continental generally pursues a "hub and spoke"
acquisition strategy involving the acquisition of landfills in its target
markets, as well as collection businesses and transfer stations which control
waste volumes that can be channeled into Continental's landfills. Continental
considers for acquisition both profitable and under performing landfills and
collection businesses. Continental also expects to achieve internal growth by
providing acquired businesses with access to capital; internal landfill
remediation and construction capabilities; enhanced marketing resources and
credibility; expertise in regulatory and permitting matters; and professional
operating systems and financial controls. Continental seeks to improve operating
efficiencies and profitability at acquired businesses through increasing the
density of collection routes, economizing operating and administrative costs,
and selectively increasing prices. Continental's internal growth objectives are
augmented by a continuing landfill expansion program. Continental has
approximately 40 million total cubic yards of remaining disposal capacity
permitted, or in various stages of permitting, at its landfills.
 
     Continental's executive offices are located at 67 Walnut Avenue, Suite 103,
Clark, New Jersey 07066.
 
SOLICITATION OF WRITTEN CONSENTS
 
     In lieu of calling a special meeting, the Board is requesting the
stockholders of Continental to approve and adopt the Merger Agreement, pursuant
to this Solicitation Statement/Prospectus, by execution and delivery to
Continental of written consents. As a result of the Merger, Continental will
become a wholly-owned subsidiary of Republic.
 
     The Board has fixed the close of business on November 15, 1996, as the date
for the determination of stockholders entitled to consent to the proposal to
approve and adopt the Merger Agreement (the "Record Date").
 
CONSENTS REQUIRED
 
     Written consents from the holders of a majority of the shares of
Continental Common Stock outstanding on the Record Date are required to approve
and adopt the Merger Agreement. Only stockholders of record at the close of
business on the Record Date are entitled to consent to the proposal to approve
and adopt the Merger Agreement. As of the Record Date, 15,349,897 shares of
Continental Common Stock were issued and outstanding and entitled to consent to
the proposal to approve and adopt the Merger Agreement. See "SOLICITATION OF
WRITTEN CONSENTS -- Consents Required."
 
     As of the Record Date, 3,464,446 shares of Continental Common Stock
(approximately 23% of the outstanding shares of Continental Common Stock) were
beneficially owned by Carlos E. Aguero, Thomas A.
 
                                        5
<PAGE>   8
 
Volini, APEX Investment Fund Limited Partnership, Environmental Venture Fund
Limited Partnership, and The Productivity Fund Limited Partnership (affiliates
of Bret R. Maxwell) (collectively, the "Principal Stockholders"). Each of
Principal Stockholders has granted Republic an irrevocable proxy to vote or to
execute a written consent with respect to its shares of Continental Common Stock
in favor of the approval and adoption of the Merger Agreement.
 
THE MERGER
 
     The Merger Consideration.  Upon the terms and subject to the conditions of
the Merger Agreement, Mergersub will be merged with and into Continental with
Continental continuing as the Surviving Corporation and as a wholly-owned
subsidiary of Republic. In the Merger, each share of Continental Common Stock
outstanding at the Effective Time will be converted into the right to receive
0.8 of one share (the "Exchange Ratio") of Republic Common Stock, subject to
cash being paid in lieu of issuing fractional shares of Republic Common Stock
(the "Merger Consideration"). See "THE MERGER AGREEMENT -- Conversion of
Shares."
 
     Recommendation of Continental's Board.  The Board, at a special meeting
held on June 24, 1996, unanimously approved the Merger Agreement and the
transactions contemplated thereby. The Board has determined that the Merger is
fair to, and in the best interests of, the stockholders of Continental and
recommends that the stockholders consent to the approval and adoption of the
Merger Agreement. For a discussion of the factors considered by the Board in
reaching its recommendation and determination, see "THE MERGER -- Background of
the Merger," "-- Reasons for the Merger; Recommendation of the Board" and
"-- Opinion of Continental's Financial Advisor."
 
     Opinion of Continental's Financial Advisor.  Continental retained Raymond
James & Associates, Inc. ("Raymond James") to act as its financial advisor and
to render its opinion to the Board as to the fairness of the consideration
offered in the Merger, from a financial point of view, to the stockholders of
Continental. Raymond James rendered its opinion to the Board that, as of June
20, 1996 and as of the date of this Solicitation Statement/Prospectus, the
consideration to be received by the stockholders of Continental pursuant to the
Merger Agreement is fair from a financial point of view, to the stockholders of
Continental. The full text of the opinion of Raymond James, which sets forth
certain assumptions made, certain procedures followed and certain matters
considered by Raymond James, is included as Annex B to this Solicitation
Statement/Prospectus and should be read in its entirety. For a description of
this opinion, see "THE MERGER -- Opinion of Continental's Financial Advisor."
 
     Effective Time of the Merger.  The Merger will become effective at the date
and time that the Certificate of Merger is duly filed with the Secretary of
State of the State of Delaware in accordance with the General Corporation Law of
the State of Delaware ("Delaware Law") or at such later time as may be specified
in the Certificate of Merger so filed (the "Effective Time"). The filing of the
Certificate of Merger will be made as soon as practicable after all conditions
set forth in the Merger Agreement have been satisfied or waived. See "THE MERGER
AGREEMENT -- Effective Time; Effect of the Merger."
 
     Conditions to the Merger.  The obligations of Republic and Continental to
consummate the Merger are subject to various conditions, including obtaining
approval of the Merger Agreement by Continental's stockholders. See "THE MERGER
AGREEMENT -- Conditions Precedent to Closing."
 
     Exchange of Certificates of Continental Common Stock.  Detailed
instructions with regard to the surrender of certificates of Continental Common
Stock, together with a letter of transmittal, will be forwarded to holders of
Continental Common Stock by Harris Trust and Savings Bank (the "Exchange Agent")
promptly, but in no event later than five business days, following the Effective
Time. Upon surrender of the certificates and other required documents to the
Exchange Agent, the Exchange Agent will distribute the Merger Consideration.
STOCKHOLDERS SHOULD NOT SEND ANY STOCK CERTIFICATES AT THIS TIME. See "THE
MERGER AGREEMENT -- Exchange of Certificates."
 
     Nasdaq Listing.  Republic will file an application to list the shares of
Republic Common Stock to be issued in connection with the Merger on Nasdaq,
subject to approval of the Merger Agreement by
 
                                        6
<PAGE>   9
 
Continental's stockholders and official notice of issuance. Shares of Republic
Common Stock are traded on Nasdaq under the symbol "RWIN".
 
     Regulatory Approvals.  The obligations of Republic and Continental to
consummate the Merger are subject to the expiration or early termination of the
waiting period requirements of the Hart-Scott-Rodino Antitrust Improvements Act
of 1976 (the "HSR Act") and the rules promulgated thereunder. Pre-merger
notification information was filed with the Antitrust Division of the Department
of Justice ("DOJ") and the Federal Trade Commission ("FTC") under the HSR Act on
September 9, 1996, and the waiting period expired on October 9, 1996.
 
     Appraisal Rights.  Appraisal rights are not available to stockholders of
Continental.
 
     Certain Federal Income Tax Consequences.  Based upon the opinion of
Continental's counsel, no gain or loss will be recognized for federal income tax
purposes by any stockholder of Continental whose Continental Common Stock is
converted solely into Republic Common Stock in the Merger. No tax rulings will
be requested from the Internal Revenue Service in connection with the Merger.
See "THE MERGER -- Certain Federal Income Tax Consequences."
 
     Accounting Treatment.  The Merger will be accounted for by Republic under
the "pooling of interests" method of accounting in accordance with generally
accepted accounting principles. Under the pooling of interests method of
accounting, the recorded amounts of the assets and liabilities of Continental
and Republic will be carried forward to the combined corporation at their
previously recorded amounts. Revenues and expenses will be retroactively
presented as if Continental and Republic had been combined for the entire fiscal
period in which the Merger occurs, and the reported income of each corporation
for prior periods will be combined and restated as income for the combined
corporation. See "THE MERGER -- Accounting Treatment."
 
     Termination.  The Merger Agreement may be terminated by Republic or
Continental under certain circumstances. See "THE MERGER
AGREEMENT -- Termination."
 
INTERESTS OF CERTAIN PERSONS IN THE MERGER
 
     Continental has agreed to pay a fee equal to $1.0 million in consideration
for services rendered by First Analysis Securities Corporation in connection
with the Merger. Bret Maxwell, a director of Continental, is a managing director
of First Analysis Corporation, the parent of First Analysis Securities
Corporation. SEE "INTERESTS OF CERTAIN PERSONS IN THE MERGER."
 
RISK FACTORS
 
     Stockholders of Continental should carefully evaluate the matters set forth
under "Risk Factors." Factors to be considered, among other things, include the
potential for fluctuation in the value of Republic Common Stock as well as the
potential for changes in the businesses and financial condition of Republic
prior to the Effective Time.
 
EXECUTIVE OFFICERS AND DIRECTORS AFTER THE MERGER
 
     All of Republic's existing Directors and executive officers as of the date
hereof will remain in their respective positions following the Merger. The
officers of Continental are expected to remain as officers of Continental
following the Merger. The directors of Mergersub will be the directors of
Continental following the Merger.
 
     In the event that the AutoNation acquisition by Republic is consummated,
which is independent of the Merger, it is anticipated that Lawrence S. Rich, a
director of AutoNation, will be appointed to the Board of Directors of Republic
following consummation of such acquisition.
 
     Except as described herein, it is expected that all of Republic's other
Directors and executive officers as of the date hereof will remain in their
positions following the Pending Republic Acquisitions.
 
                                        7
<PAGE>   10
 
RECENT DEVELOPMENTS
 
     Recent Acquisition of Alamo.  In November 1996, Republic acquired, in
merger transactions, all of the outstanding capital stock of Alamo in exchange
for an aggregate of 22,123,893 shares of Republic Common Stock. Such transaction
has been accounted for as a pooling of interests business combination.
 
     Private Placement Transaction.  In November 1996, Republic issued and sold
12,079,915 shares of Republic Common Stock in a private placement transaction
for $29.50 per share resulting in net proceeds to Republic of approximately
$353,000,000 after deducting fees and commissions.
 
     Pending Acquisition of AutoNation.  In May 1996, Republic entered into a
merger agreement (the "AutoNation Agreement") with RI/ANI Merger Corp., a
Florida corporation and wholly-owned subsidiary of Republic, AutoNation, H.
Wayne Huizenga, Steven R. Berrard and JM Family Enterprises, Inc., a Delaware
corporation ("JMFE"), which provides for the acquisition of AutoNation by
Republic in a merger transaction (the "AutoNation Merger"). AutoNation, which is
in part privately-owned by certain affiliates of Republic, is developing a chain
of vehicle retailing megastores. The AutoNation Agreement provides that Republic
will issue 17,467,248 shares of Republic Common Stock in exchange for all of the
outstanding shares of common stock of AutoNation. In addition, Republic will
reserve an additional 480,372 shares of Republic Common Stock issuable in the
future upon the exercise of outstanding stock options of AutoNation. Concurrent
with the execution of the AutoNation Agreement, Republic and AutoNation also
entered into a loan agreement pursuant to which Republic is providing AutoNation
a line of credit until the closing of the AutoNation Merger. The AutoNation
Merger will be accounted for using the purchase method of accounting and is
intended to be tax-free to AutoNation shareholders. Consummation of the
AutoNation Merger, which is expected to close in January 1997, is subject to
approval by Republic stockholders and other customary closing conditions,
including receipt of regulatory approval.
 
     Pending Acquisition of Addington.  In June 1996, Republic entered into a
definitive merger agreement (the "Addington Merger Agreement") with Addington.
Addington is a solid waste services company. The Addington Merger Agreement
provides that each share of common stock of Addington will be exchanged in a
merger transaction (the "Addington Merger"), on a tax-free basis, for
nine-tenth's (0.9) of a share of Republic Common Stock. In connection with the
Addington Merger, it is contemplated that an aggregate of approximately
14,014,651 shares of Republic Common Stock will be issued (which number includes
shares of Republic Common Stock issuable in the future upon the exercise of
outstanding stock options of Addington). Consummation of the Addington Merger,
which will be accounted for as a pooling of interests business combination, is
subject to approval by Addington's stockholders and other customary closing
conditions, including receipt of regulatory approval. Certain stockholders of
Addington, representing approximately 45% of Addington's outstanding common
stock, have granted irrevocable proxies to Republic to vote or to execute
written consents with respect to their shares in favor of the transaction, which
is expected to close in December 1996.
 
     Termination of Agreement to Acquire ADT Limited.  In September 1996,
Republic announced that the Agreement and Plan of Amalgamation, dated as of July
1, 1996 and amended as of July 15, 1996 (the "ADT Agreement"), by and among
Republic, R.I./Triangle, Ltd. and ADT Limited, a Bermuda corporation ("ADT"),
which provided for the acquisition of ADT by Republic, had been terminated by
mutual agreement of the parties. In connection with the execution of the ADT
Agreement, ADT granted to Republic a warrant (the "ADT Warrant") to purchase
15,000,000 common shares of ADT at a purchase price of $20 per share (which
approximated fair market value), subject to certain antidilution adjustments.
The ADT Warrant became exercisable upon the termination of the ADT Agreement and
remains exercisable until March 1997. Pursuant to the terms of the ADT Warrant,
ADT has granted to Republic certain registration rights with respect to the
common shares of ADT issuable to Republic upon exercise of the warrant.
 
SPECIAL NOTE ON FORWARD-LOOKING STATEMENTS
 
     Certain statements in this Summary and under the captions "Risk Factors,"
"Recent Developments," "Management's Discussion and Analysis of Financial
Condition and Results of Operations of Republic," "Management's Discussion and
Analysis of Financial Condition and Results of Operations of Continental,"
 
                                        8
<PAGE>   11
 
"Background of the Merger," and "Reasons for the Merger" and elsewhere in this
Solicitation Statement/ Prospectus, constitute "forward-looking statements"
within the meaning of the Federal Private Securities Litigation Reform Act of
1995. Such forward-looking statements involve known and unknown risks,
uncertainties and other factors which may cause the actual results, performance,
or achievements of Republic or Continental to be materially different from any
future results, performance, or achievements expressed or implied by such
forward-looking statements. Such factors include, among other things, Republic's
limited operating history in vehicle retailing and related businesses and
uncertainty as to future profitability of such operations; the ability to meet
construction and development schedules and budgets for vehicle retailing
megastores; the ability to develop and implement operational and financial
systems to manage rapidly growing operations; the uncertainty as to the consumer
demand for new and used vehicles; competition in existing and potential future
lines of business; regulatory changes; loss or failure to obtain governmental
permits; the ongoing consolidation within the solid waste management industry;
the availability of acquisition and expansion opportunities on attractive terms;
the ability to integrate and successfully operate acquired businesses and the
risks associated with such businesses; the ability to obtain financing on
acceptable terms to finance Republic's growth strategy and for Republic to
operate within the limitations imposed by financing arrangements; and other
factors referenced in this Solicitation Statement/Prospectus. See "RISK
FACTORS."
 
COMPARATIVE STOCK PRICES, DIVIDEND POLICIES, AND PER SHARE DATA
 
     See "COMPARATIVE STOCK PRICES AND DIVIDEND POLICIES" and "COMPARATIVE PER
SHARE DATA."
 
                                        9
<PAGE>   12
 
                REPUBLIC'S SELECTED CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
     The historical financial statements of Republic include the financial
position and results of operations of CarChoice which Republic acquired in
August 1996 and Incendere, Inc. and certain affiliated waste companies
controlled by Dwight C. Schaubach ("Schaubach") and certain electronic security
companies known as Denver Burglar Alarm ("Denver Alarm"), both of which Republic
acquired in February 1996. These transactions have been accounted for under the
pooling of interests method of accounting and, accordingly, Republic's
historical financial statements have been restated as if the companies had
operated as one entity since inception. The following selected income statement
data for each of the three years in the period ended December 31, 1995 and the
balance sheet data at December 31, 1995 and 1994 are derived from consolidated
financial statements of Republic contained elsewhere herein, which have been
audited by Arthur Andersen LLP, independent certified public accountants. The
income statement data for the years ended December 31, 1992 and 1991 and the
balance sheet data at December 31, 1993, 1992 and 1991 have been derived from
audited consolidated financial statements of Republic not included herein. The
income statement data for the nine month periods ended September 30, 1996 and
1995 and the selected balance sheet data at September 30, 1996 are derived from
unaudited interim consolidated financial statements of Republic contained
elsewhere herein. The unaudited interim consolidated financial statements
include all material adjustments, consisting only of normal recurring
adjustments, which Republic considers necessary for a fair presentation of its
financial position and results of operations for these periods. Operating
results of Republic for the nine months ended September 30, 1996 are not
necessarily indicative of the results that may be expected for the entire year
ending December 31, 1996. The data should be read in conjunction with the
consolidated financial statements of Republic, the unaudited interim
consolidated financial statements of Republic and management's discussion and
analysis of Republic included elsewhere herein.
 
<TABLE>
<CAPTION>
                                      NINE MONTHS ENDED
                                        SEPTEMBER 30,                    YEARS ENDED DECEMBER 31,
                                     -------------------   ----------------------------------------------------
                                       1996       1995       1995       1994       1993       1992       1991
                                     --------   --------   --------   --------   --------   --------   --------
                                          (UNAUDITED)
<S>                                  <C>        <C>        <C>        <C>        <C>        <C>        <C>
INCOME STATEMENT DATA:
Revenue......................        $423,371   $210,679   $295,238   $218,173   $182,495   $162,504   $143,873
Income from continuing
  operations before income
  taxes......................        $ 59,770   $ 19,740   $ 35,455   $ 22,147   $  2,162   $ 12,339   $  8,820
Income (loss) from continuing
  operations.................        $ 37,954   $ 10,966   $ 19,921   $ 16,849   $   (331)  $  9,000   $  6,932
Earnings per common and
  common equivalent share
  from continuing
  operations.................        $    .17   $    .09   $    .14   $    .17   $     --   $    .09   $    .09
Weighted average common and
  common equivalent shares...         218,668    119,527    141,279     96,920     97,102     94,788     80,576
</TABLE>
 
<TABLE>
<CAPTION>
                                                                               DECEMBER 31,
                                           SEPTEMBER 30,   ----------------------------------------------------
                                               1996          1995       1994       1993       1992       1991
                                           -------------   --------   --------   --------   --------   --------
                                            (UNAUDITED)
<S>                                        <C>             <C>        <C>        <C>        <C>        <C>
BALANCE SHEET DATA:
Working capital (deficiency).........        $ 246,129     $144,329   $ (5,379)  $  5,651   $  6,996   $ 18,502
Short-term debt, including current
  maturities of long-term debt.......        $  18,805     $ 11,996   $ 11,210   $ 11,464   $ 10,837   $  9,191
Long-term debt, net of current
  maturities.........................        $      --     $  3,791   $ 40,703   $ 42,930   $ 31,043   $ 28,582
Shareholders' equity.................        $ 791,904     $450,548   $115,218   $102,881   $121,071   $118,082
Total assets.........................        $ 986,865     $582,466   $257,207   $217,388   $202,967   $192,472
</TABLE>
 
     See Notes 2, 5, 9 and 10 to consolidated financial statements of Republic
included elsewhere in this Solicitation Statement/Prospectus for discussion of
business combinations, various equity transactions, the distribution of the
hazardous waste services segment and restructuring charges and their effect on
comparability of year-to-year data. See "COMPARATIVE STOCK PRICES AND DIVIDEND
POLICIES" for a discussion of Republic's dividend policy.
 
                                       10
<PAGE>   13
 
               CONTINENTAL'S SELECTED CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
     The following table sets forth selected consolidated financial information
derived from the audited consolidated financial statements of Continental and
selected consolidated operating data for the years indicated. Balance sheet data
and income statement data as of and for the nine months ended September 30, 1996
and 1995 have been derived from unaudited consolidated financial statements of
Continental which, in the opinion of management, include all adjustments
necessary for a fair statement of the results of operations and financial
position for such periods and as of such dates. Results for the nine months
ended September 30, 1996, are not necessarily indicative of results for the full
year. Certain factors that affect the comparability of the information set forth
in the following table are described in the notes thereto. In addition, the data
should be read in conjunction with "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF CONTINENTAL," and the
Consolidated Financial Statements of Continental and the related notes thereto
included elsewhere herein.
 
<TABLE>
<CAPTION>
                                       NINE MONTHS ENDED
                                         SEPTEMBER 30,                       YEARS ENDED DECEMBER 31,
                                    -----------------------   ------------------------------------------------------
                                       1996         1995         1995           1994       1993      1992      1991
                                    ----------   ----------   ----------     ----------   -------   -------   ------
                                                 (RESTATED)   (RESTATED)     (RESTATED)
                                          (UNAUDITED)
<S>                                 <C>          <C>          <C>            <C>          <C>       <C>       <C>
INCOME STATEMENT DATA:(A)
Revenue............................  $ 53,709     $ 33,443     $ 47,815       $ 28,728    $16,204   $13,348   $8,488
Operating expenses.................    36,050       15,351       22,182         13,422      8,603     7,988    6,428
General and administrative
  expenses.........................     7,490        5,587        7,915          4,737      2,067     1,860      861
Depreciation and amortization......     8,080        4,566        6,863          3,802      2,606     1,805      434
Special charges(b).................     7,623           --        3,264             --         --        --       --
                                     --------     --------     --------        -------    -------   -------   -------
  Income (loss) from operations....    (5,534)       7,939        7,591          6,767      2,928     1,695      765
Interest expense...................     2,294        2,126        2,659          1,881      1,303       891      180
Other income (expenses), net.......     1,130          (13)         205           (126)        49       107       26
                                     --------     --------     --------        -------    -------   -------   -------
  Income (loss) before income taxes
    and extraordinary gain.........    (6,698)       5,800        5,137          4,760      1,674       911      611
Provision for income taxes.........       208        2,394        2,135          2,132        721       222      159
                                     --------     --------     --------        -------    -------   -------   -------
  Income (loss) before
    extraordinary gain.............    (6,906)       3,406        3,002          2,628        953       689      452
Extraordinary gain, net of income
  taxes............................        --           --           --            357         --        --       --
                                     --------     --------     --------        -------    -------   -------   -------
  Net income (loss)................    (6,906)       3,406        3,002          2,985        953       689      452
Preferred stock dividends
  earned(c)........................        --           --           --             --        130       411      211
                                     --------     --------     --------        -------    -------   -------   -------
  Income (loss) available to common
    stockholders...................  $ (6,906)    $  3,406     $  3,002       $  2,985    $   823   $   278   $  241
                                     ========     ========     ========        =======    =======   =======   =======
EARNINGS PER SHARE DATA:(A)
Primary earnings per share:
  Income (loss) before
    extraordinary gain.............  $  (0.45)    $   0.30     $   0.25       $   0.39    $  0.21   $  0.10   $ 0.17
  Extraordinary gain, net of income
    taxes..........................        --           --           --           0.05         --        --       --
                                     --------     --------     --------        -------    -------   -------   -------
  Net income (loss)................  $  (0.45)    $   0.30     $   0.25       $   0.44    $  0.21   $  0.10   $ 0.17
                                     ========     ========     ========        =======    =======   =======   =======
Fully diluted earnings per share:
  Income (loss) before
    extraordinary gain.............  $  (0.45)    $   0.30     $   0.25       $   0.34    $  0.19   $  0.10   $ 0.17
  Extraordinary gain, net of income
    taxes..........................        --           --           --           0.05         --        --       --
                                     --------     --------     --------        -------    -------   -------   -------
  Net income (loss)................  $  (0.45)    $   0.30     $   0.25       $   0.39    $  0.19   $  0.10   $ 0.17
                                     ========     ========     ========        =======    =======   =======   =======
Primary weighted average shares....    15,217       11,213       11,979          6,858      3,950     2,795    1,402
Fully diluted weighted average
  shares...........................    15,316       11,422       12,115          7,613      4,739     2,795    1,402
BALANCE SHEET DATA:(A)              (RESTATED)
Cash and cash equivalents..........  $  1,601     $  2,624     $  3,483       $  4,677    $ 1,062   $ 1,153   $  711
Total assets.......................   163,495      114,043      124,221         88,878     35,257    32,277    9,456
Total debt.........................    50,296       46,539       25,421         25,348     15,404    16,057    3,853
Total stockholders' equity.........    75,543       42,031       70,271         37,025      9,060     6,549    3,503
</TABLE>
 
                                       11
<PAGE>   14
 
- - ---------------
 
(a) Continental's revenues, expenses, assets and liabilities have been
    significantly affected by the number and timing of several acquisitions made
    by Continental during the periods presented. See Note 3 of the Notes to
    Consolidated Financial Statements and Note 2 of the Notes to Condensed
    Consolidated Financial Statements of Continental and the notes related
    thereto included elsewhere herein. The September 30, 1996 operating results
    include the historical nine month results of an acquisition accounted for as
    a pooling of interest. As the acquisition was not significant, prior periods
    were not restated.
(b) On December 31, 1995, two employment agreements were terminated which
    prompted Continental to close its administrative office in Indianapolis,
    Indiana and to write-off certain related Victory Waste Incorporated
    contracts. In the third quarter of 1996, Continental recorded a charge for
    costs related to (i) the pending purchase of Continental by Republic, (ii)
    the suspended operations at a landfill and (iii) an impaired agreement not
    to compete.
(c) Dividends on Continental's Series A preferred shares and Series B preferred
    shares were suspended in April, 1993 by agreement with the holders thereof.
    In connection with Continental's public offering in November, 1994, all
    outstanding shares of preferred stock were redeemed and exchanged for shares
    of Continental Common Stock plus warrants to purchase shares of Continental
    Common Stock. No preferred stock is currently outstanding.
 
                                       12
<PAGE>   15
 
                  SELECTED UNAUDITED PRO FORMA FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
     The following unaudited pro forma financial data for the nine months ended
or as of September 30, 1996 and the years ended December 31, 1995, 1994 and 1993
gives effect to certain closed Republic and Continental acquisitions and certain
1995 equity transactions (collectively, the "Closed Transactions") and the
Merger as if such acquisitions and transactions occurred at the beginning of the
periods presented for results of operations data and as of the balance sheet
date for balance sheet data. The following unaudited pro forma Combined Company
financial data for the nine months ended September 30, 1996 and for the years
ended December 31, 1995, 1994 and 1993 gives effect to consummation of the
Merger, the Closed Transactions and the Pending Republic Acquisitions as if such
events occurred for balance sheet purposes at the balance sheet date and for
statement of operations purposes at the beginning of the periods presented. The
selected unaudited pro forma financial data was derived from, and should be read
in conjunction with, the unaudited condensed consolidated pro forma financial
statements and the notes thereto appearing elsewhere in this Solicitation
Statement/Prospectus. The unaudited pro forma data is not necessarily indicative
of the combined results of operations or financial position that would have
occurred if the Merger, the Closed Republic Transactions and the Pending
Republic Acquisitions had occurred at the beginning of the period nor are they
necessarily indicative of future operating results. There can be no assurance
that any of the Pending Republic Acquisitions will be completed.
 
                    PRO FORMA REPUBLIC AND CONTINENTAL DATA
 
<TABLE>
<CAPTION>
                                                     NINE MONTHS ENDED
                                                       SEPTEMBER 30,           YEAR ENDED DECEMBER 31,
                                                     -----------------   ------------------------------------
                                                           1996             1995         1994         1993
                                                     -----------------   ----------   ----------   ----------
<S>                                                  <C>                 <C>          <C>          <C>
PRO FORMA INCOME STATEMENT DATA:
Revenue............................................     $ 1,661,136      $1,817,737   $1,559,823   $1,347,897
Income from continuing operations before income
  taxes............................................     $    65,624      $   17,945   $   52,809   $   36,932
Income from continuing operations..................     $    32,616      $    7,940   $   31,281   $   19,682
Earnings per common and common equivalent share
  from continuing operations.......................     $       .13      $      .03   $      .25   $      .16
Weighted average common and common equivalent
  shares...........................................         253,697         228,583      125,192      123,017
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                               AS OF
                                                                                           SEPTEMBER 30,
                                                                                               1996
                                                                                           -------------
<S>                                                                                        <C>
PRO FORMA BALANCE SHEET DATA:
Working capital..........................................................................   $   288,388
Short-term debt, including current maturities of long-term debt..........................   $ 2,297,160
Long-term debt, net of current maturities................................................   $   260,250
Shareholders' equity.....................................................................   $   907,796
Total assets.............................................................................   $ 4,025,569
Book value per common share..............................................................   $      4.03
</TABLE>
 
                        PRO FORMA COMBINED COMPANY DATA
 
<TABLE>
<CAPTION>
                                                     NINE MONTHS ENDED
                                                       SEPTEMBER 30,           YEAR ENDED DECEMBER 31,
                                                     -----------------   ------------------------------------
                                                           1996             1995         1994         1993
                                                     -----------------   ----------   ----------   ----------
<S>                                                  <C>                 <C>          <C>          <C>
PRO FORMA INCOME STATEMENT DATA:
Revenue............................................     $ 1,716,338      $1,874,476   $1,595,880   $1,370,497
Income from continuing operations before income
  taxes............................................     $    52,379      $   22,348   $   49,999   $   28,423
Income from continuing operations..................     $    24,580      $   10,614   $   29,595   $   14,406
Earnings per common and common equivalent share
  from continuing operations.......................     $       .09      $      .04   $      .21   $      .11
Weighted average common and common equivalent
  shares...........................................         285,078         260,223      139,410      137,024
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                               AS OF
                                                                                           SEPTEMBER 30,
                                                                                               1996
                                                                                           -------------
<S>                                                                                        <C>
PRO FORMA BALANCE SHEET DATA:
Working capital..........................................................................   $   184,945
Short-term debt, including current maturities of long-term debt..........................   $ 2,329,088
Long-term debt, net of current maturities................................................   $   277,323
Shareholders' equity.....................................................................   $ 1,197,844
Total assets.............................................................................   $ 4,405,930
Book value per common share..............................................................   $      4.67
</TABLE>
 
                                       13
<PAGE>   16
 
                                  RISK FACTORS
 
     In addition to the other information contained in this Solicitation
Statement/Prospectus, the following risk factors should be considered carefully
by the stockholders of Continental before consenting to the proposal to approve
and adopt the Merger Agreement, and in evaluating an investment in Republic.
 
     Fixed Exchange Ratio.  The Exchange Ratio is fixed and will not be adjusted
in the event of any increase or decrease in the relative or respective stock
prices of the Republic Common Stock and the Continental Common Stock. The
relative and respective prices of the Republic Common Stock and the Continental
Common Stock at the Effective Time may vary from the prices as of the date the
Merger Agreement was approved by the respective Boards of Directors of Republic
and Continental, the date that the opinion of Raymond James was rendered, or the
date that the Merger is consummated due to changes in the business, operations
and prospects of Republic or Continental, market assessments of the likelihood
that the Merger will be consummated and the timing thereof, general market and
economic conditions, and other factors. See "COMPARATIVE STOCK PRICES AND
DIVIDEND POLICIES."
 
     Uncertainties in Integrating Operations and Achieving Cost
Savings.  Republic and Continental are large enterprises, with operations in
different markets. The success of any business combination, including the
Merger, is in part dependent on the ability following the transaction to
consolidate operations, integrate departments, systems and procedures and
thereby obtain business efficiencies, economies of scale and related cost
savings. The consolidation of operations, the integration of departments,
systems and procedures and the relocation of staff present significant
management challenges. The challenges posed may be particularly significant
because they must be addressed contemporaneously with integrating the Pending
Republic Acquisitions. There can be no assurance that future consolidated
results will improve as a result of the Merger (or the Pending Republic
Acquisitions), or as to the timing or extent to which cost savings and
efficiencies will be achieved.
 
     Consummation of Pending Republic Acquisitions; Dilution.  While management
of Republic remains committed to consummating each of the Pending Republic
Acquisitions, there can be no assurance that the consents and approvals required
for each of such acquisitions will be obtained, that the other conditions
necessary for the consummation of such acquisitions will be satisfied or that
such acquisitions will otherwise be consummated. The issuance of additional
shares of Republic Common Stock upon closing of the Pending Republic
Acquisitions, upon exercise of warrants or options, or upon completion of other
acquisitions or business combinations, may have a dilutive effect on earnings
per share and will have a dilutive effect on the voting rights of the holders of
Republic Common Stock. Assuming the consummation of each of the Merger and the
Pending Republic Acquisitions, the current stockholders of each of the following
companies will own approximately the following percentages of the outstanding
shares of Republic Common Stock based on the number of shares of Republic Common
Stock outstanding as of November 30, 1996: Republic 83.8%; AutoNation 6.5%;
Continental 4.7%; and Addington 5.1%. Assuming the consummation of only the
Merger, the stockholders of Republic immediately prior to the Effective Time
will own approximately 94.7% of the outstanding shares of Republic Common Stock
and the former stockholders of Continental will own approximately 5.3% of the
outstanding shares of Republic Common Stock based on the number of shares of
Republic Common Stock outstanding as of November 30, 1996.
 
     Control Of Republic.  As of October 31, 1996, H. Wayne Huizenga, Michael G.
DeGroote, Harris W. Hudson, and John J. Melk, each a Director and/or executive
officer of Republic, beneficially owned an aggregate of 83,248,062 shares of
Republic Common Stock (including shares beneficially owned by certain of their
spouses, with respect to which they each respectively disclaim beneficial
ownership, and including warrants and options exercisable within 60 days of
October 31, 1996 for an aggregate of 29,730,622 shares of Republic Common
Stock), or an aggregate of approximately 37.5% of the issued and outstanding
shares of Republic Common Stock (assuming the exercise of all warrants and
options exercisable within 60 days of October 31, 1996 owned by such persons).
Messrs. Huizenga, DeGroote, Hudson and Melk acting together are, and, after the
Merger is consummated, will be, able to exert considerable influence over the
election of Republic's directors and the outcome of corporate actions requiring
stockholder approval. See "SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT OF REPUBLIC."
 
                                       14
<PAGE>   17
 
     Dependence on Key Personnel.  Republic's future success depends to a
significant extent on its management team. The loss of the services of any of
the members of its management team, in general, all of whom have entered into
employment and/or non-compete agreements with Republic, or the loss of Mr.
Huizenga in particular (whether such loss is through resignation or otherwise),
could have a material adverse effect on Republic's business, financial condition
and future prospects. Furthermore, Republic does not hold keyman insurance on
any member of its management team.
 
     Possible Depressing Effect of Future Sales of Republic Common
Stock.  Future sales of the Shares, or the perception that such sales could
occur, could adversely affect the market price of Republic Common Stock. There
can be no assurance as to when, and how many of, the Shares will be sold and the
effect such sales may have on the market price of Republic Common Stock. Since
August 1995 and as of September 30, 1996, Republic has registered for sale, from
time to time on a continuous basis under several shelf registration statements,
by certain selling stockholders, an aggregate of 182,599,986 shares of Republic
Common Stock. In addition, Republic intends to continue to issue Republic Common
Stock in connection with certain of its acquisitions or in other transactions.
Such securities may be subject to resale restrictions in accordance with the
Securities Act and the regulations promulgated thereunder. As such restrictions
lapse or if such shares are registered for sale to the public, such securities
may be sold to the public. In the event of the issuance and subsequent resale of
a substantial number of shares of Republic Common Stock, or a perception that
such sales could occur, there could be a material adverse effect on the
prevailing market price of Republic Common Stock.
 
     Limited Operations in Vehicle Retailing Business.  Republic has a limited
history of operations in vehicle retailing and related businesses. Prior to its
acquisition of CarChoice in August 1996, Republic had no history of operations
in the vehicle retailing industry. Republic currently anticipates that it will,
through acquisitions, including the acquisition of AutoNation, rapidly expand
its operations in new and used vehicle retailing and related businesses.
Operations of CarChoice and AutoNation did not generate revenue until 1996.
Neither CarChoice nor AutoNation has operated profitably since inception.
AutoNation has started up and is developing a chain of vehicle retailing
megastores and opened its first AutoNation USA(TM) megastore in October 1996.
The success of Republic's aggressive development plans in the vehicle retailing
business is dependent on a number of factors including, but not limited to,
economic conditions, competitive environment, adequate capital, accurate site
selection, construction schedules, supply of new and used vehicles, consumer
acceptance of the megastore concept in vehicle retailing, vehicle manufacturers'
approval and control over new vehicle dealer franchises, and the building of
brand recognition. There can be no assurance that Republic will be successful in
the vehicle retailing industry or in any related automotive industries which it
enters.
 
     Valuation of AutoNation.  There are a number of methods of determining the
valuation of any company, which methods often involve consideration of
intangible factors which are not readily capable of being quantified with
precision. Accordingly, determination of a precise valuation of AutoNation is
difficult, due in part to such factors as its limited history of operations in
vehicle retailing and related businesses. Consequently, a Special Committee of
the Board of Directors of Republic (the "Special Committee") engaged an
investment banking firm to evaluate the fairness of the consideration proposed
to be paid by Republic to the shareholders of AutoNation in connection with the
AutoNation transaction. The Special Committee and its investment banking firm
relied on forecasts and projections regarding AutoNation's future operating
performance, as well as numerous other factors, including AutoNation's audited
financial statements, and the investment banking firm issued its opinion that
the consideration to be issued by Republic in the AutoNation transaction is fair
to Republic from a financial point of view. Neither Republic nor its investment
banking firm, nor, to Republic's knowledge, any other party, has conducted
independent appraisals or valuations of the assets or liabilities of AutoNation.
 
     Need for Substantial Additional Capital.  Republic's strategy is to
aggressively grow as a diversified company by acquiring and integrating
additional companies in its existing lines of business, and companies in other
lines of business, as well as through internal growth of such businesses. As of
November 30, 1996, Republic had approximately $1.9 billion in long term debt
outstanding ($1.6 billion of which was secured by revenue earning rental
vehicles) and had approximately $93 million in cash available for general
corporate
 
                                       15
<PAGE>   18
 
purposes. Republic believes that additional capital may be necessary to continue
its rapid expansion, to service its outstanding debt, and to fully capitalize on
acquisition and expansion opportunities that may become available to Republic.
There can be no assurance that additional financing will be available on a
timely basis, if at all, or that it will be available on terms acceptable to
Republic. In the event that adequate financing is not available or is not
available in the amounts or on terms acceptable to Republic, the implementation
of Republic's acquisition and expansion strategy could be impeded and Republic's
ability to react to changes in the industries in which it does business could be
limited, which could have a material adverse effect on Republic's business,
financial condition and future prospects.
 
     Impediments to Completing Future Acquisitions.  Republic's future growth
strategy depends on its ability to identify and acquire appropriate companies in
its existing lines of business, and companies operating in other lines of
business, to integrate the acquired operations effectively and to increase its
market share in such businesses. A number of Republic's competitors are better
known companies, with significantly greater financial resources. There can be no
assurance that Republic will be able to identify viable acquisition candidates,
that any identified candidates will be acquired, that acquired companies will be
effectively integrated to realize expected efficiencies and economies of scale,
or that any such acquisitions will prove to be profitable. Acquisition of
companies requires the expenditure of sizeable amounts of capital, and the
intense competition among companies pursuing similar acquisitions may further
increase such capital requirements. In the event that acquisition candidates are
not identifiable or acquisitions are prohibitively costly, Republic may be
forced to alter its future growth strategy. As Republic continues to pursue its
acquisition strategy in the future, its stock price, financial condition and
results of operations may fluctuate significantly from period to period.
 
     Risks Associated with Acquisitions.  There may be liabilities which
Republic fails or is unable to discover in the course of performing due
diligence investigations on each company or business it seeks to acquire,
including liabilities arising from non-compliance with certain federal, state or
local environmental laws by prior owners, and for which Republic, as a successor
owner, may be responsible. Republic generally seeks to minimize its exposure to
such liabilities by obtaining indemnification from each former owner, which may
be supported by deferring payment of a portion of the purchase price. However,
there is no assurance that such indemnifications, even if obtainable,
enforceable and collectible (as to which there also is no assurance), will be
sufficient in amount, scope or duration to fully offset the possible liabilities
arising from the acquisitions.
 
     Cost of Vehicle Rental Fleet.  Vehicle depreciation is one of the single
largest cost components of Republic's Alamo Rent-A-Car vehicle rental business,
and it is materially affected by vehicle manufacturers' supply programs. Since
the late 1980s, vehicle manufacturers have sold vehicles to the car rental
industry under repurchase programs, pursuant to which the manufacturers agree to
repurchase program vehicles during allowable repurchase periods at determinable
prices, subject to certain terms and conditions ("Repurchase Programs").
Repurchase prices under Repurchase Programs are based on either (i) a
predetermined percentage of original vehicle cost and the month in which the
vehicle is returned or (ii) the original capitalization cost less a set monthly
depreciation amount. Repurchase Programs limit the risk of market value decline
at the time of vehicle disposition and enable car rental companies to accurately
project their vehicle depreciation expense. Republic currently has Repurchase
Programs with General Motors Corporation ("General Motors"), Chrysler
Corporation, Ford Motor Company, Mazda Motor of America, Inc., Nissan Motor
Corporation in U.S.A., Subaru of America, Inc. and Toyota Motor Sales U.S.A.,
Inc. (including its Lexus division). During model year 1996, Republic's vehicle
rental operations purchased approximately 90% of its U. S. vehicle fleet and a
majority of its European vehicle fleet under Repurchase Programs. If vehicle
manufacturers reduce the number or mix of vehicles available to car rental
companies through Repurchase Programs or increase vehicle costs under Repurchase
Programs, there can be no assurance that Republic will be able to control its
rental fleet costs or selection, or to pass on any increases in vehicle cost to
rental customers, which could have a material adverse effect on Republic's
business, financial condition and future prospects.
 
     Republic also purchases vehicles for its rental fleet that are not subject
to Repurchase Programs and therefore Republic is responsible for the disposition
of such vehicles. During model year 1996, Republic's
 
                                       16
<PAGE>   19
 
vehicle rental operations purchased approximately 10% of its North American
rental fleet and less than half of its European rental fleet outside Repurchase
Programs. The proceeds from the sales of such vehicles will depend upon the
prices obtained by Republic in the used car market at the time of disposition
and, accordingly, will be subject to the market conditions at the time of sale,
which conditions may change from time to time. Changes in the prices obtainable
in the used car market could adversely affect the price realized upon any sale.
In the future, the number of vehicles purchased outside Repurchase Programs may
increase or decrease based on a number of factors, including a determination by
Republic of the acceptable level of residual risk related to the disposition of
vehicles in the used car market.
 
     Dependence on Vehicle Manufacturer's Credit.  Republic's Alamo Rent-A-Car
vehicle rental business depends upon third-party financing to purchase its
revenue earning vehicles for its vehicle rental fleet. Continued availability of
such financing upon favorable terms is critical to Republic's vehicle rental
operations. Since a substantial portion of such indebtedness is incurred in
connection with major vehicle manufacturers' Repurchase Programs, a significant
change in the financial conditions of the vehicle manufacturers, particularly
General Motors, impairing their ability to repurchase vehicles could
significantly affect Republic's ability to obtain such financing on favorable
terms. In addition, under the terms of certain of Republic's vehicle purchase
credit facilities, if the senior indebtedness of a repurchase party (such as
General Motors) fails to maintain an investment grade rating, or upon the
bankruptcy of a repurchase party or the occurrence of any other material adverse
effect on the repurchase party's ability to perform, or upon a material default
under a Repurchase Program, or upon the occurrence of certain other events,
Republic may be prohibited from borrowing additional amounts under such
facilities for the purchase of vehicles from such repurchase party, Republic may
be required to repay a portion of the indebtedness outstanding under such
facilities based on the vehicles to be repurchased by such repurchase party, and
Republic may be required to remove the vehicles of such repurchase party from
the applicable collateral pool for such facilities. Therefore, any change in
financial condition of a vehicle manufacturer with which Republic maintains a
Repurchase Program could have a material adverse effect on Republic's business,
financial condition and future prospects.
 
     Interest Rates and Restrictive Covenants.  A substantial portion of
Republic's outstanding indebtedness is at floating interest rates. Republic uses
interest rate swaps to manage the risk of interest rate fluctuations. However, a
substantial increase in interest rates could adversely affect Republic's ability
to service its debt obligations. In addition, most of Republic's debt
instruments contain covenants establishing certain financial and operating
restrictions as well as cross-default and cross-acceleration provisions. A
failure to comply with any covenant or any obligation contained in any credit
agreement could result in an event of default which could accelerate debt under
certain other credit agreements.
 
     European Vehicle Rental Operations.  Republic's European vehicle rental
operations are subject to certain risks, including adverse developments in the
foreign political and economic environment, varying governmental regulations,
foreign currency fluctuations, potential difficulties in staffing and managing
foreign operations and potentially adverse tax consequences. There can be no
assurance that any of these factors will not have a material adverse effect on
Republic's business, financial condition and future prospects.
 
     Regulation of Collision Damage Waivers.  A traditional rental related
product offered by the car rental industry has been the sale of collision damage
waivers, under which car rental companies agree to waive their right to recovery
from a renter for damage to the rental vehicle. Approximately 6.3%, 7.6% and
6.8% of the total U.S. revenue of Republic's Alamo Rent-A-Car vehicle rental
business in 1995, 1994 and 1993, respectively, was generated from the sale of
collision damage waivers. The United States House of Representatives has from
time to time contemplated, but never adopted, legislation that would regulate
the conditions under which collision damage waivers may be sold by car rental
companies. In addition, approximately 40 states have considered legislation
affecting the collision damage waiver product. To date, 18 of those states have
enacted legislation requiring disclosure to each customer at the time of rental
that damage to the rented vehicle may be covered by the customer's personal
automobile insurance and that a collision damage waiver may not be necessary. In
addition, in the late 1980s, New York and Illinois enacted legislation which
eliminated car rental companies' right to offer collision damage waivers for
sale and limited potential customer liability to $100 and $200, respectively.
Moreover, California, Nevada and Indiana have capped the rates that may be
charged for collision damage waivers to $9.00, $10.00 and $5.00 per day,
respectively. In
 
                                       17
<PAGE>   20
 
addition, Texas requires the rates charged for this protection to be reasonable
in relation to costs. Adoption of national or additional state legislation
limiting the sale, or capping the rates, of collision damage waivers could
further restrict sales of this product, and additional limitations on potential
customer liability could increase Republic's costs in its vehicle rental
business.
 
     Dependence on Principal Rental Fleet Supplier.  Since the early 1980s,
General Motors has been the principal supplier of rental fleet vehicles to
Republic's Alamo Rent-A-Car vehicle rental business. The number of vehicles
purchased from General Motors varies from year to year. In model years 1996,
1995 and 1994, Republic's vehicle rental operations purchased approximately 61%,
68% and 78%, respectively, of its North American vehicle fleet from General
Motors. Under the terms of Republic's Repurchase Program with General Motors,
Republic's vehicle rental operations must purchase at least 51% of its domestic
vehicles from General Motors during model years 1996 through 2000 in order to
receive certain discounts and other incentives. Given the volume of vehicles
purchased from General Motors, shifting significant portions of the fleet
purchases to other manufacturers would require significant lead time. As a
result, if General Motors were unable to supply Republic's vehicle rental
operations with the planned number and type of vehicles, it could have a
material adverse effect on Republic's business, financial condition and future
prospects.
 
     Environmental Regulation.  The operations of Republic's businesses are
subject to certain federal, state and local requirements which regulate health,
safety, environment, zoning and land-use. Operating and other permits are
generally required for landfills, certain collection vehicles, fuel storage
tanks, and other facilities owned or operated by Republic, and these permits are
subject to revocation, modification and renewal. It may be necessary to expend
considerable time, effort and money to bring Republic's existing or acquired
facilities into compliance with applicable requirements and to obtain the
permits and approvals necessary to increase their capacity. Applicable
requirements are enforceable by injunctions and fines or penalties, including
criminal penalties. These regulations are administered by the United States
Environmental Protection Agency ("EPA") and various other federal, state and
local environmental and health and safety agencies and authorities, including
the Occupational Safety and Health Administration ("OSHA") of the United States
Department of Labor. In addition, certain of Republic's waste disposal
operations that traverse state boundaries could be adversely affected if the
federal government or the state in which a landfill is located limits or
prohibits, imposes discriminatory fees on, or otherwise seeks to discourage the
disposal, within state boundaries, of waste collected outside of the state.
 
     The Solid Waste Disposal Act ("SWDA"), as amended by the Resource
Conservation and Recovery Act of 1976, as amended ("RCRA"), and the regulations
promulgated thereunder establish a framework for regulating the storage,
collection and disposal of non-hazardous solid wastes. Subtitle D of RCRA
establishes a framework for regulating the disposal of municipal solid wastes.
In October 1991, the EPA imposed minimum federal comprehensive solid waste
management criteria and guidelines, on, among other things, location
restrictions, facility design and operating criteria, closure and post-closure
requirements, groundwater monitoring requirements and corrective action
standards, many of which had not previously been in effect or enforced.
Compliance with Subtitle D regulations has resulted in significant increases in
costs. If environmental laws become more stringent, Republic's environmental
capital expenditures and costs for environmental compliance may increase in the
future. In addition, due to the possibility of unanticipated factual or
regulatory developments, the amounts and timing of future environmental
expenditures could vary substantially from those currently anticipated. See
"BUSINESS OF REPUBLIC -- Regulations."
 
     The Comprehensive Environmental Response, Compensation, and Liability Act
of 1980, as amended ("CERCLA"), imposes liability for damages and the cleanup of
sites from which there is a release or threatened release of a hazardous
substance into the environment on, among others, the current and former owners
and operators of such sites. Liability under CERCLA can be founded upon the
release or threatened release, even as a result of unintentional and
non-negligent action, of thousands of hazardous substances, including very small
quantities of such substances. More than 20% of the sites on the EPA's National
Priorities List which require remediation under CERCLA are solid waste landfills
which ostensibly never received any hazardous wastes. Thus, even if Republic's
landfills or other properties which Republic or companies it acquires may have
owned or operated have never received hazardous wastes, it is possible that one
or more hazardous substances may have come to be located there. Republic could
be liable under
 
                                       18
<PAGE>   21
 
CERCLA for the cost of cleaning up such hazardous substances at the sites and
for damages to natural resources, even if those substances were deposited at
Republic's facilities before Republic acquired or operated them. CERCLA
liability may also attach to Republic with regard to facilities owned or
operated by third parties where Republic or companies it acquires arranged for
disposal or treatment of hazardous substances at, or transportation of hazardous
substances to, such a facility, or where Republic or companies it acquires was
the waste transporter who selected such facility for treatment or disposal of
hazardous substances. The costs of a CERCLA cleanup can be significant. Given
the difficulty of obtaining insurance for environmental impairment liability,
such liability could have a material impact on Republic's business, financial
condition and future prospects. See "BUSINESS OF REPUBLIC -- Regulations."
 
     Republic currently carries site-specific pollution liability insurance (for
a majority of its facilities), contractors' pollution liability insurance and
professional liability insurance. However, these insurance policies are limited
in scope and coverage. As a result, there can be no assurance that the level or
breadth of such insurance coverages will be sufficient to fully cover potential
claims. In addition, such insurance is becoming increasingly expensive and
difficult to obtain. There can be no assurance that adequate insurance coverage
will be available in the future at an acceptable cost, if at all, or in
sufficient amounts to protect Republic against liabilities. The obligation to
pay any environmental damages claim in excess of Republic's insurance coverage
could have a material adverse effect on the business, financial condition and
future prospects of Republic.
 
     "False" Alarm Ordinances.  Republic believes that approximately 95% of
alarm activations that result in the dispatch of police or fire department
personnel are not emergencies, and thus are "false" alarms. Significant concern
has arisen in certain municipalities about this high incidence of "false"
alarms. Recently, a trend has emerged on the part of local governmental
authorities to address such concern by adopting various measures aimed at
reducing the number of "false" alarms. Such measures include (i) subjecting
alarm monitoring companies to fines or penalties for transmitting "false"
alarms; (ii) licensing individual alarm systems and the revocation of such
licenses following a specified number of "false" alarms; (iii) imposing fines on
alarm subscribers for "false" alarms; (iv) imposing limitations on the number of
times the police will respond to alarms at a particular location after a
specified number of "false" alarms; and/or (v) requiring further verification of
an alarm signal before the police will respond. Enactment of such measures could
adversely affect Republic's electronic security services business and
operations. In addition, as a result of high incidence of "false" alarms, the
police may, in general, become less responsive to alarm activations. The
continuation of such trend, or perception by the public of such trend, may make
home security systems less attractive to consumers, which could, in turn, have
an adverse effect on Republic's electronic security services business and
operations.
 
     Risks of Pending and Future Legal Proceedings.  In addition to the costs of
complying with environmental regulations, waste management companies generally
will continue to be involved in legal proceedings in the ordinary course of
business. Government agencies may seek to impose fines on Republic for alleged
failure to comply with laws and regulations or to deny, revoke or impede the
renewal of Republic's permits and licenses. In addition, such governmental
agencies as well as surrounding landowners, may claim that Republic is liable
for environmental damages. Citizen's groups have become increasingly active in
challenging the grant or renewal of permits and licenses for landfills and other
waste facilities, and responding to such challenges has further increased the
costs associated with establishing new facilities or expanding current
facilities. A significant judgment against Republic, the loss of a significant
permit or license or the imposition of a significant fine could have a material
adverse effect on Republic's business, financial condition and future prospects.
Republic is currently a party to various legal proceedings, particularly in its
vehicle rental business, as well as environmental proceedings which have arisen
in the ordinary course of its business. No assurance can be given with respect
to the outcome of these legal and environmental proceedings and the effect such
outcomes may have on Republic. Although Republic believes that losses resulting
from the ultimate resolution of such proceedings will not have a material
adverse effect on Republic's business, financial condition or future prospects,
unfavorable resolution of any matter individually or in the aggregate could have
a material adverse effect on Republic's business, financial condition and future
prospects.
 
     Seasonality and Dependence on Travel Industry and Fuel Supply.  Republic's
waste collection and landfill operations could be adversely affected by
protracted periods of inclement weather which could delay
 
                                       19
<PAGE>   22
 
the development of landfill capacity or the transfer of waste and/or reduce the
volume of waste generated. Republic's vehicle retailing operations could be
adversely affected by protracted periods of inclement weather. In addition,
Republic's vehicle rental operations could be adversely affected by a decrease
in air travel, protracted periods of inclement weather or any other event that
disrupts travel patterns for an extended period of time, particularly in the
peak summer travel months which have historically been the strongest revenue and
net income producing months of Republic's vehicle rental operations. Republic's
vehicle rental operations could also be adversely affected by limitations in
fuel supplies, imposition of mandatory fuel allocation or rationing regulations
or significant increases in fuel prices. There can be no assurance that
protracted periods of inclement weather, decrease in air travel or any other
occurrence that disrupts travel patterns, disruption of fuel supplies or
increases in fuel prices will not have a material adverse effect on Republic's
business, financial condition and future prospects.
 
     Competitive Environment.  All of Republic's businesses operate in highly
competitive environments. In addition, the solid waste industry, the electronic
security services industry and the vehicle retailing industry are each changing
as a result of rapid consolidation. The future success of Republic will be
affected by such changes, the nature of which cannot be forecast with certainty.
There can be no assurance that such developments will not create additional
competitive pressures on some or all of Republic's businesses.
 
     The solid waste industry in North America is led by several large national
waste management companies and numerous regional and local companies, all of
which contribute to the high level of competition. Some of these companies have
significantly greater financial and operational resources and more established
market positions than Republic. In addition, Republic must often compete with
municipalities that maintain their own waste collection and landfill operations
and often have financial advantages due to the availability to municipalities of
tax revenues and tax-exempt financing. Furthermore, alternatives to landfill
disposal (such as recycling, incinerating and composting) are increasingly
competing with landfills. There also has been an increasing trend at the state
and local levels to mandate waste reduction at the source and to prohibit the
disposal of certain types of wastes, such as yard wastes, at landfills. This may
result in the volume of waste going to landfills being reduced in certain areas,
which may affect Republic's ability to operate its landfills at their full
capacity and/or affect the prices that can be charged for landfill disposal
services. In addition, most of the states in which Republic operates landfills
have adopted plans or requirements which set goals for specified percentages of
certain solid waste items to be recycled. Implementation and adoption of such
plans or requirements could have a material adverse effect on Republic's
business, financial condition and future prospects. There can be no assurance
that Republic will be able to operate effectively in the solid waste industry.
 
     The security alarm industry is highly competitive and highly fragmented.
The electronic security services business of Republic competes with several
large national companies as well as numerous smaller regional and local
companies. Furthermore, new competitors are continuing to enter the industry.
Certain of Republic's competitors have greater financial and other resources
than Republic. Given this competitive business environment, there can be no
assurance that the operations of Republic will be able to compete effectively in
this industry. The existing subscriber base of Republic's electronic security
services business is geographically concentrated in certain metropolitan areas
primarily located in Florida, Colorado, Illinois and Maryland. Accordingly, the
performance of this business segment may be adversely affected by regional or
local economic conditions or regulations. Republic may from time to time make
acquisitions in regions outside of its current operating areas. In order for
Republic to expand successfully into a new area, Republic must obtain a
sufficient number and density of subscriber accounts in such area to support the
additional investment required when expanding to a new geographic area. There
can be no assurance that an expansion into new geographic areas would generate
operating profits.
 
     The car rental industry is highly competitive. In any given location,
Republic's Alamo Rent-A-Car vehicle rental business may encounter competition,
particularly in the leisure segment, from national, regional and local car
rental companies, some of which may have access to greater financial resources
than Republic and several of which are owned by or affiliated with the major
automobile manufacturers, including General Motors. At times, the major car
rental companies have been adversely affected by industry-wide price pressures,
and Republic's vehicle rental business has, on such occasions, priced its
product in response to such
 
                                       20
<PAGE>   23
 
pressures. Moreover, at times when the car rental industry has experienced
vehicle oversupply, there has been intensified competitive pressure. This
oversupply has limited the industry's ability to raise rental rates. There can
be no assurance that Republic will be able to compete effectively in the vehicle
rental industry.
 
     The vehicle retailing industry in the United States is highly fragmented
and competitive, and is in the early stages of consolidation. Republic believes
that there is no used vehicle retailer currently operating a national chain of
megastores. In addition to Republic, several other companies have announced
plans to roll out national chains of used vehicle megastores over the next few
years. In addition, several franchised new vehicle dealers, which have
significant used vehicle operations, have recently conducted initial public
offerings of their securities, with proceeds targeted to be used for
acquisitions of other dealers. Some of these competitors in the new and used
vehicle retailing industry have significantly greater financial and operational
resources and more established market positions than Republic. There can be no
assurance that Republic will be able to compete effectively in the new or used
vehicle retailing industry or related automotive businesses.
 
                        SOLICITATION OF WRITTEN CONSENTS
 
ACTION BY WRITTEN CONSENT; PURPOSE; RECORD DATE
 
     This Solicitation Statement/Prospectus is being furnished to stockholders
of Continental in connection with the solicitations by the Board of written
consents to approve and adopt the Merger Agreement. As a result of the Merger,
Continental will become a wholly-owned subsidiary of Republic.
 
     In lieu of a special meeting of stockholders of Continental, action to
approve and adopt the Merger Agreement will be taken by written consent. The
Merger will be consummated as soon as practicable after consents have been
received and not revoked representing the number of shares of Continental Common
Stock required to approve and adopt the Merger Agreement. Notwithstanding the
foregoing, written consents to approve and adopt the Merger Agreement shall only
be effective to take such corporate action if the number of consents required to
approve and adopt the Merger Agreement are delivered to Continental within 60
days of the date of the earliest consent delivered to Continental.
 
     The Board has fixed the close of business on November 15, 1996, as the
Record Date for the determination of stockholders entitled to consent to the
proposal to approve and adopt the Merger Agreement.
 
CONSENTS REQUIRED
 
     Written consents from the holders of a majority of the shares of
Continental Common Stock outstanding on the Record Date are required to approve
and adopt the Merger Agreement. Only stockholders of record at the close of
business on the Record Date are entitled to consent to the proposal to approve
and adopt the Merger Agreement. As of the Record Date, 15,349,897 shares of
Continental Common Stock were issued and outstanding and entitled to consent to
the proposal to approve and adopt the Merger Agreement.
 
     STOCKHOLDERS WHO FAIL TO PROPERLY EXECUTE AND RETURN A CONSENT FORM WITH
RESPECT TO THEIR SHARES OF CONTINENTAL COMMON STOCK WILL IN EFFECT BE VOTING
AGAINST THE APPROVAL AND ADOPTION OF THE MERGER AGREEMENT.
 
     As of the Record Date, 3,464,446 shares of Continental Common Stock
(approximately 23% of the outstanding shares of Continental Common Stock) were
beneficially owned by the Principal Stockholders of Continental. The Principal
Stockholders have granted irrevocable proxies to Republic to vote or to execute
written consents with respect to their shares of Continental Common Stock in
favor of approval and adoption of the Merger Agreement. Accordingly, consents
would need to be received from holders of an additional 4,210,504 shares of
Continental Common Stock to approve and adopt the Merger Agreement.
 
                                       21
<PAGE>   24
 
TERMS OF THE IRREVOCABLE PROXIES OF THE PRINCIPAL STOCKHOLDERS
 
     The following is a summary of certain provisions of the Irrevocable Proxies
of the Principal Stockholders granted to Republic, conformed copies of which are
included as Annexes C, D and E to this Solicitation Statement/Prospectus. Such
summary is qualified in its entirety by reference to the Irrevocable Proxies.
 
     Pursuant to the Irrevocable Proxies, the Principal Stockholders have
granted Republic irrevocable proxies to vote or to execute written consents with
respect to all 3,464,446 shares of Continental Common Stock (approximately 23%
of the outstanding shares of Continental Common Stock) owned by them (a) in
favor of approval and adoption of the Merger Agreement and any transactions
contemplated thereby, and (b) against any proposal for any merger, sale of
substantial assets, sales of shares of Continental Common Stock or other
securities, recapitalization, or other business combination transactions between
Continental or any of the subsidiaries of Continental and any person or entity
(other than the Merger) or any other corporate action or agreement that would
result in a breach of any covenant, representation or warranty or any other
obligation or agreement of Continental under the Merger Agreement or which could
result in any of the conditions to Continental's obligations under the Merger
Agreement not being fulfilled (collectively the "Voting Commitments"). The
Voting Commitments terminate if the Merger Agreement is terminated.
 
     Under the terms of the Irrevocable Proxies, each of the Principal
Stockholders has covenanted and agreed not to sell, transfer, tender, assign,
hypothecate or otherwise dispose of, grant a proxy or power of attorney with
respect to, create or permit to exist any lien, claim, pledge, option, right of
first refusal, agreement, limitation on its voting rights, charge or other
encumbrance of any nature whatsoever, with respect to, the shares of Continental
Common Stock subject to the Irrevocable Proxies, or, directly or indirectly,
initiate, solicit or encourage, subject to the provisions of the Merger
Agreement, any person to take actions which could reasonably be expected to lead
to the occurrence of any of the foregoing.
 
USE AND REVOCATION OF CONSENT FORMS; SOLICITATION
 
     Shares of Continental Common Stock which are represented by properly
executed, dated and returned consent forms shall be given effect in accordance
with the direction thereon, unless such consent forms shall have previously been
properly revoked. If no direction is indicated, the shares of Continental Common
Stock represented by such form shall be deemed to have consented to the approval
and adoption of the Merger Agreement. A stockholder who has delivered a consent
form may revoke it at any time before unrevoked consents representing the
requisite number of shares of Continental Common Stock required to approve and
adopt the Merger Agreement are delivered to Continental. Consents may be revoked
by delivering a written notice of revocation of such consent, or by submission
of a properly executed consent form bearing a later date than the consent form
being revoked, to the Secretary of Continental at 67 Walnut Avenue, Suite 103,
Clark, New Jersey 07066.
 
     Officers and employees of Continental, without receiving additional
compensation therefor, may solicit consents personally or by mail, telephone,
telegram or other forms of wire or facsimile communications. Continental has
also retained Georgeson & Company, Inc. ("Georgeson") as its consent solicitor
in connection with this consent solicitation. The fee for such services will be
not more than approximately $7,000 plus out-of-pocket expenses. Any questions or
requests for assistance regarding consents and related materials may be directed
to Georgeson in writing at Wall Street Plaza, New York, New York 10005.
Georgeson's telephone number is (800) 223-2064. Continental will bear the cost
of this consent solicitation, including the reasonable expenses incurred by
brokerage houses, custodians, nominees and fiduciaries in forwarding
solicitation material to the beneficial owners of shares of Continental Common
Stock.
 
APPRAISAL RIGHTS
 
     Stockholders of Continental will have no appraisal rights under Delaware
Law in connection with the Merger.
 
                                       22
<PAGE>   25
 
                                   THE MERGER
 
BACKGROUND OF THE MERGER
 
     Since Continental's founding, its business strategy has focused on growth
through acquisitions and internal expansion. In late 1995, the Board concluded
that Continental's continued growth would be enhanced, in part, by expanding
Continental's operations into markets which offered higher tip fees. In
management's view, this strategy would afford Continental the opportunity to
increase returns on investment and maximize shareholder value. In early February
1996, the Board met again to discuss Continental's strategy. Management
presented the Board with a memorandum discussing Continental's strategy for
entering higher priced/ higher population markets as well as opportunities to
increase Continental's privatization activity and the availability of
opportunities to enter the recycling industry. The Board and management also
discussed strategies for financing this growth. Mr. Aguero advised the Board
that management was exploring the feasibility of a convertible-debt financing
since Continental's stock was no longer trading at a discount to Continental's
competitors, making it, in Mr. Aguero's view, an opportune time to consider a
debt financing.
 
     Following these Board meetings, Continental continued its strategy of: (a)
selectively acquiring waste management operations that complemented existing
operations or otherwise contributed to Continental's participation in the
consolidation trend within the solid waste management industry; and (b)
implementing a strategic program to increase asset utilization by maximizing
waste flow volumes into its existing network of landfill and transfer station
operations.
 
     In late 1995, representatives of Republic had informal discussions with
Oliver Nicklin, President of First Analysis Securities Corporation ("First
Analysis"). First Analysis is a general partner of three investment funds which
were early investors in Continental and continue to hold significant ownership
positions. Mr. Nicklin and Mr. Huizenga discussed Republic's future plans
including the possibility of a business combination with Continental, since Mr.
Huizenga is an investor in one of the First Analysis partnerships which owns
stock in Continental and was apparently aware of Continental's progress.
 
     In early 1996, Bret Maxwell, a Managing Director of First Analysis and a
Director of Continental, had additional discussions with representatives of
Republic regarding a possible business combination with Continental. At the same
time, representatives of Continental engaged in a series of discussions with
other entities involved in the solid waste business all aimed at determining the
desirability of a joint venture or other business combination with these
entities, although none of these discussions resulted in any letters of intent
or substantive proposals. Continental also continued to prepare documents for an
offering of convertible-debt.
 
     In mid February 1996, senior management officers of Republic met with
representatives of Continental to discuss the concept of a business combination
between the two entities. These discussions continued throughout February and
March including several face to face meetings with senior management of both
companies, as well as additional telephonic meetings. The conversations did not,
however, result in any substantive proposals. Continental also continued its
discussions with other potential investors including a foreign company which
indicated a desire to acquire up to 20% of Continental in a private placement.
 
     In April 1996, Republic expressed a renewed interest in a business
combination with Continental. Continental, however, expressed a preference to
remain independent. In late April, Continental entered into a due diligence
review period with the potential foreign joint venture partner and continued to
prepare the documents for an offering of convertible debt. Although Continental
proceeded with due diligence with the potential foreign partner and
Continental's management was optimistic that an agreement could be reached on
terms fair and reasonable to Continental, management became concerned that the
foreign company would not be able to respond quickly enough to meet
Continental's timetable and needs. As Continental was completing the materials
for the convertible debt offering, on May 17th and 18th representatives and
senior management of Republic and Continental engaged in extensive discussions
regarding a business combination between Continental and Republic. These
discussions resulted in a letter of intent under which Continental would merge
with and into a wholly-owned subsidiary of Republic, with Continental
stockholders receiving 0.8 of a share of Republic Common Stock for each share of
Continental Common Stock issued and outstanding. On May 17, 1996, Continental
Common Stock closed at $13.375 per share and Republic Common Stock closed
 
                                       23
<PAGE>   26
 
at $20.3125 per share, resulting in an imputed value of $16.00 per share for
each share of Continental Common Stock.
 
     At the special telephonic meeting of the Board held on Sunday, May 19,
1996, the Board reviewed the proposed letter of intent between Continental and
Republic and discussed the status of the potential joint venture with the
foreign partner as well as the status of Continental's convertible-debt
offering. Management advised the Board that the convertible offering was ready
to go to market and that the foreign company, while still interested, needed
more time to complete due diligence and was unwilling or unable to commit to a
specific timeframe. The Board then discussed the potential foreign partner's
unwillingness or inability to commit to specific timeframes. The Board and
management also discussed differences in Continental's cost of capital and
Republic's cost of capital. The Board concluded that Republic's cost of capital
was significantly below that of Continental's based on the preliminary pricing
discussions for the convertible offering and the cost of draws under
Continental's line of credit compared to the cost of draws on Republic's line of
credit. In addition, the Board noted that the premium offered by Republic was
approximately three points higher than the closing price of Continental Common
Stock on May 17 and approximately two points higher than Continental's all-time
high price up to and including May 17, 1996, and concluded that it was in the
best interests of Continental's stockholders to agree to the Merger. The Board
then authorized management to execute the letter of intent and directed
management to retain an investment banking firm to confirm the fairness of the
proposed merger. Continental subsequently retained the investment banking firm
of Raymond James as its financial advisor and asked Raymond James to evaluate
Republic's offer and to render an opinion to the Board as to the fairness to
Continental and its stockholders, from a financial point of view, of the
proposed merger.
 
     On June 20, 1996 the Board met to review the form of the proposed Merger
Agreement and to receive presentations from Raymond James and its legal advisor.
Raymond James advised the Board that as of June 20, 1996, the consideration to
be received by the holders of Continental Common Stock was fair from a financial
point of view. For a description of the material analyses performed by Raymond
James in rendering this fairness opinion see "-- Opinion of Continental's
Financial Advisor." After receiving these presentations the Board asked for time
to consider and review the materials presented at the meeting. On June 24, 1996,
the Board once again met and voted to approve the Merger Agreement and to
recommend the Merger to the holders of Continental Common Stock. The Merger
Agreement was executed by both parties on the same day.
 
REASONS FOR THE MERGER; RECOMMENDATION OF THE BOARD
 
     At a special meeting of the Board held on June 24, 1996, the Board
concluded that the Merger is fair to and in the best interests of Continental
and its stockholders, approved the Merger Agreement and certain related matters,
and resolved to recommend that the stockholders of Continental approve and adopt
the Merger Agreement. As described under "-- Background of the Merger," at
meetings held on June 20, 1996, the Board received presentations from, and
reviewed the terms of the Merger Agreement with, its financial and legal
advisors.
 
     In reaching its conclusion to enter into the Merger Agreement and to
recommend the approval and adoption of the Merger Agreement by Continental's
stockholders, the Board considered the following material factors:
 
          1. The Board's belief that there is an increasing trend of
     consolidation within the solid waste industry; that such consolidation has
     reduced and will continue to reduce the number of desirable acquisition
     candidates available to Continental, as well as potentially increase the
     cost to Continental of acquiring any such candidates; and that such
     consolidation also may result in fewer companies in the industry being
     capable of acquiring Continental or otherwise engaging in a favorable
     business combination with Continental.
 
          2. Republic's growth and diversification strategy, including
     Republic's demonstrated ability to effect acquisitions in the solid waste
     and other industries. In that regard, the Board noted that Republic's
     expansion of its solid waste business, as well as its contemplated entry
     into the automotive retailing
 
                                       24
<PAGE>   27
 
     industry through its pending acquisition of AutoNation, provided
     significant potential for accelerated growth of revenue and earnings.
 
          3. The respective businesses, financial condition, results of
     operations, cash flows, and prospects of each of Continental and Republic,
     both on a historical and on a prospective basis. In this regard, the Board
     believed that Republic is an established and highly regarded company with
     an effective and experienced management team; that the combination of
     Continental with Republic would result in various cost-saving synergies,
     economies of scale and efficiencies; that Republic's superior liquidity and
     access to capital would better be able to meet the increased need for
     capital resources to remain competitive in the consolidating solid waste
     industry; that the combined company would have greater ability to serve
     additional markets in the solid waste industry and to expand operations in
     existing markets; and that all of these factors would enhance the
     opportunities for Continental and Republic to compete effectively in the
     rapidly changing and highly competitive solid waste industry, affording
     Continental stockholders greater opportunity to realize appreciation in the
     value of their equity. See the separate historical financial statements of
     Republic and Continental and "UNAUDITED CONDENSED CONSOLIDATED PRO FORMA
     FINANCIAL STATEMENTS" included elsewhere in this Solicitation
     Statement/Prospectus.
 
          4. Historical market prices, price volatility, and trading volumes
     with respect to Continental Common Stock and Republic Common Stock, and the
     Board's belief that the Merger would enhance liquidity for Continental
     stockholders due to Republic's substantially greater market capitalization
     and higher historical trading volume levels.
 
          5. The fact that the Merger Consideration represented a substantial
     premium over the then-prevailing and historical market prices of
     Continental Common Stock.
 
          6. The presentations of Raymond James delivered to the Board at its
     meeting on June 20, 1996, including Raymond James' opinion to the effect
     that, as of June 20, 1996 (which opinion has been updated as of the date of
     this Solicitation Statement/Prospectus), the Merger Consideration is fair,
     from a financial point of view, to Continental's stockholders. See
     "-- Opinion of Continental's Financial Advisor."
 
          7. The financial and other terms and conditions of the Merger and the
     Merger Agreement, including the terms of the Merger Agreement that permit
     the Board, in the exercise of its fiduciary duties and subject to certain
     conditions, to respond to inquiries regarding potential alternative
     business combination transactions, to provide information to and negotiate
     with any third party making an unsolicited bona fide proposal to engage in
     such a transaction with Continental, and to terminate the Merger Agreement
     if the Board determined to recommend an alternative transaction. In that
     regard, the Board believed that Continental's obligation to pay to Republic
     a termination fee of $1,000,000 as liquidated damages if the Merger
     Agreement is terminated under certain circumstances would not unreasonably
     impede any interested third party from proposing an alternative business
     combination transaction. See "THE MERGER AGREEMENT -- No Solicitation of
     Competing Transactions; Termination Fee."
 
          8. The fact that since the execution of the letter of intent related
     to the Merger and the public announcement of the proposed Merger on May 20,
     1996, no other party had proposed or indicated any interest in proposing to
     Continental an alternative business combination transaction. In that
     regard, the Board also reviewed a comparison of selected acquisition
     transactions within the solid waste industry and selected acquisition
     transactions generally, and the Board believed that any potential
     alternative transaction would be unlikely to provide value to Continental's
     stockholders superior to the Merger.
 
          9. The fact that the Merger will generally afford Continental
     stockholders the opportunity to receive Republic Common Stock in a
     non-taxable transaction for federal income tax purposes. See "-- Certain
     Federal Income Tax Consequences."
 
          10. The fact that the Merger will be accounted for as a pooling of
     interests business combination and that no goodwill will be created on the
     financial statements of Republic as a result thereof.
 
                                       25
<PAGE>   28
 
          11. The Board's belief that, in the absence of unforeseen
     circumstances, there is a substantial likelihood that the Merger will be
     consummated. In that regard, the Board noted that Continental stockholders
     holding approximately 23% of the outstanding shares of Continental Common
     Stock had granted Republic an irrevocable proxy to vote their shares in
     favor of the Merger Agreement.
 
     The Board balanced these factors against concerns regarding: (i) the
volatility in Republic's stock price and the fact that the change in price
tended to be more volatile than the market as a whole; (ii) Republic's limited
history of operations in vehicle retailing and related businesses; (iii) the
extent to which Republic's future growth is dependent on its ability to identify
and acquire other companies in the solid waste, electronic security and vehicle
retailing business; and (iv) Republic's dependence for its future success on Mr.
Huizenga. The Board did not find it practicable to, and did not, quantify or
otherwise attempt to assign relative weights to the specific factors considered
in reaching its determination. Based on a balancing of the factors described
above, the Board determined that the Merger is fair to and in the best interests
of Continental and its stockholders, approved the Merger Agreement, and certain
related matters and resolved to recommend that the stockholders of Continental
approve and adopt the Merger Agreement.
 
OPINION OF CONTINENTAL'S FINANCIAL ADVISOR
 
     In connection with the Merger, Continental engaged Raymond James to render
an opinion to the Board as to the fairness, from a financial point of view, of
the consideration to be received by the holders of Continental Common Stock,
based on the Exchange Ratio and other terms set forth in the Merger Agreement.
No limitations were imposed on Raymond James by the Board or management of
Continental with respect to the investigations made or procedures followed by
Raymond James in preparing and rendering its opinion, and Continental and its
management cooperated fully with Raymond James in connection therewith. Raymond
James rendered its written opinion that such consideration is fair, from a
financial point of view, to the holders of Continental Common Stock to the Board
on June 20, 1996. Raymond James reaffirmed its opinion as of the date of this
Solicitation Statement/Prospectus. Raymond James is under no obligation in the
future to update, revise or reaffirm its opinion even in the event that the
value of Republic stock materially changes.
 
     A copy of Raymond James's opinion, dated as of the date of this
Solicitation Statement/Prospectus, which sets forth the assumptions made,
factors considered and limitations on the review undertaken by Raymond James, is
attached hereto as Annex B. Holders of Continental Common Stock should read
carefully the attached Raymond James written opinion in its entirety and the
discussion set forth herein concerning the scope and limitations of Raymond
James's review. Raymond James's opinion is directed only to the consideration
payable to holders of Continental Common Stock under the Merger Agreement and
does not constitute a recommendation to any holder of Continental Common Stock
as to how such holder should vote at the Continental Special Meeting.
 
     In connection with its opinion, Raymond James reviewed certain publicly
available information concerning Continental and Republic and certain internal
financial analyses and other information furnished to it by the companies.
Raymond James also held discussions with members of the senior management of
each of Continental and Republic regarding the business and prospects of both
companies and of the combined company. In addition, Raymond James: (i) reviewed
historical prices and trading activity for the common stock of Continental and
Republic; (ii) compared certain financial and stock market information for
Continental and Republic with similar information for certain selected companies
within the solid waste industry whose securities are publicly traded; (iii)
reviewed the financial terms of certain recent acquisitions and business
combinations which were deemed comparable in whole or in part; and (iv)
performed such other studies and analyses and considered such other factors as
were deemed appropriate (all such material studies and analyses are summarized
below). Raymond James also reviewed the Merger Agreement attached as Annex A to
this Solicitation Statement/Prospectus.
 
     As described in its opinion, Raymond James relied upon and assumed, without
assuming any responsibility to independently verify, the accuracy and
completeness of the information that was publicly available or was furnished by
Continental and Republic or otherwise reviewed by Raymond James for purposes of
 
                                       26
<PAGE>   29
 
rendering its opinion, and Raymond James has not assumed any responsibility or
liability therefore. Raymond James assumed that the information relating to the
prospects of Continental and Republic reflected the best currently available
estimates and judgments of the management of each of the respective companies as
to the likely future financial performance of Continental and Republic. In
addition, Raymond James has not assumed any responsibility to make or obtain an
independent evaluation or appraisal of the assets of Continental or Republic,
nor has it been furnished with any evaluation or appraisal. Raymond James's
opinion states that it was based on market, economic and other conditions as
they existed and could be evaluated as of the date of this Solicitation
Statement/Prospectus. Subsequent developments may affect its opinion, and
Raymond James does not have any obligation to update, revise or reaffirm its
opinion.
 
     The following is a brief summary of all material analyses that Raymond
James used in arriving at its opinion.
 
          Contribution Analysis.  Raymond James compared the post-Merger
     percentage ownership of the combined company by the Continental
     stockholders with the expected financial contribution percentage of
     Continental to the pro forma results of the combined company using various
     measures of financial performance and condition, including total assets,
     revenues, EBITDA, EBIT, net income and book value. No other measurements of
     relative financial performance, earning power and valuation were considered
     applicable by Raymond James besides the current and projected total assets,
     revenues, EBITDA, EBIT, net income and book value of Republic and
     Continental. Actual income statement and balance sheet data for the two
     companies was compared for the nine months ended September 30, 1996.
     Continental's historical earnings data has been adjusted to remove the
     effects of unusual or extraordinary expense items. Additionally, projected
     income statement data for Continental for its fiscal year ended December
     31, 1996 was compared to "run-rate" income statement data provided by
     Republic. Run-rate income statement data for Republic is defined as the
     combined 1996 anticipated annual revenues and expenses of (i) businesses
     owned by Republic prior to January 1, 1996; (ii) businesses acquired by
     Republic during the period of time in 1996 through June 20, 1996; (iii)
     certain businesses (including AutoNation, Addington and Continental) which
     may be deemed probable acquisitions of Republic; and (iv) certain
     businesses acquired by the above Republic subsidiaries and acquisition
     targets themselves in the 12 months proceeding June 20, 1996 or anticipated
     to be acquired by such Republic subsidiaries and acquisition targets. The
     anticipated revenues and expenses of each of the above businesses for the
     full year 1996 were summed with that of all of the other businesses to
     produce the run-rate income statement data, with appropriate adjustments
     made to reflect the cost of acquisition and the elimination of non-
     continuing expenses. All projected financial information for Continental
     utilized or referred to herein by Raymond James is taken directly from
     projections furnished by Continental management for the years ending
     December 31, 1996 and 1997, or has been derived from such projections by
     Raymond James, with Raymond James making adjustments appropriate for the
     context in which the projected financial data is used. The rapid growth of
     Republic and the unpredictable nature of the acquisitions which comprise
     much of Republic's anticipated growth make preparation of precise financial
     forecasts by Republic management problematic and unreliable. As such,
     Republic management did not provide financial forecasts beyond the run-rate
     income statement data mentioned above. The contribution analyses were
     considered in both absolute dollar terms and on a percentage basis for the
     nine months ended September 30, 1996. At September 30, 1996, as a pro forma
     result of the Merger, Continental stockholders would have owned
     approximately 5.2% of the combined company. The analysis indicated that
     Continental's contribution to the combined company's pro forma results for
     the period ended September 30, 1996 (prior to taking into account operating
     synergies that may result from the Merger) would have been 11.4% of
     revenues, 14.2% of EBITDA, 8.6% of EBIT, 5.4% of net income and 8.9% of
     book value. On a run-rate basis, Continental stockholders would own
     approximately 4.6% of the combined company although Continental on a stand
     alone basis would contribute a projected 11.1% of revenues, 14.5% of
     EBITDA, 11.9% of EBIT and 10.0% of net income. According to Raymond James,
     the disparity between the proportion of the combined company that will be
     owned by Continental stockholders and Continental's generally larger
     relative contribution to the combined company's earning power and net
     assets can be explained by several factors, and should not be considered
     evidence of insufficient consideration to the stockholders of Continental.
     Among the explanatory factors are:
 
                                       27
<PAGE>   30
 
     (i) Republic's greater scale and growth rate should and have resulted in
     higher price/earnings multiples in the public market than Continental
     enjoys; (ii) much of Republic's value in the public market can be
     attributed to the prospects of its AutoNation auto retailing venture, which
     does not yet contribute to the earnings of Republic; and (iii) Republic has
     a nearly debt-free balance sheet and holds a substantial amount of cash.
     Raymond James acknowledged that the AutoNation acquisition (and
     complementary Alamo acquisition), to which Raymond James attributed a
     portion of Republic's equity market valuation, have not yet been formally
     consummated by Republic. Raymond James felt it was appropriate to consider
     AutoNation and Alamo as part of Republic for evaluative purposes because,
     while there can be no absolute assurance of the completion of the
     AutoNation and Alamo transactions, their probability of completion was
     deemed very high.
 
          Comparison of Historical Stock Price Performance.  Raymond James
     examined the history of the trading prices and their relative relationships
     for Continental Common Stock and Republic Common Stock from March 1 to
     November 11, 1996. During this period, Continental's closing Common Stock
     price ranged from a high of $26.25 per share to a low of $10.50 per share.
     During this period, Republic's closing Common Stock price ranged from a
     high of $33.625 per share to a low of $13.375 per share. By applying an
     Exchange Ratio of 0.8 to the Republic historical trading range, Raymond
     James arrived at an implied value per Continental share ranging from $10.70
     to $26.90. Raymond James noted that Republic's Common Stock has experienced
     dramatic price volatility and relatively heavy trading volume, and that
     there can be no assurance that such trading volumes and share prices can be
     sustained, especially considering that Republic's valuation by most
     analytical techniques is very high when compared to other public companies
     in general. Raymond James noted that because the consideration to be
     received by Continental stockholders consists solely of Republic Common
     Stock and is governed inflexibly by the Exchange Ratio as to the number of
     shares received per Continental share, the market value of the Republic
     shares received in the Merger may vary significantly between the present
     time and the conclusion of the Merger. Following the Merger, because the
     common stock of Republic is being issued to stockholders of Continental at
     approximately the same time as other significant acquisition-related share
     issuances are expected to occur, such securities may trade initially at
     prices below those at which they would trade on a fully distributed basis.
     Raymond James noted two factors which potentially mitigate the risks of
     Republic stock price volatility to Continental stockholders. Based on
     Republic's November 11, 1996 closing price of $32.90 per share, Republic's
     stock would have to fall 46.2% to reach the $14.00 per share price level
     which constituted Continental's all-time high closing price prior to the
     public announcement of the Merger and 48.6% to reach the $13.375 per
     Continental share valuation prevailing on the last trading day before the
     Merger was first publicly announced. Also, Republic has averaged daily
     trading volume of 1.2 million shares over the preceding eight weeks. At
     this level, the quantity of shares to be received in exchange for all of
     the Continental shares is equal to approximately 9.9 days trading volume,
     making it likely that significant Continental stockholders would be able to
     liquidate shares of Republic Common Stock on the open market, if desired,
     without disruption to Republic's market price, provided that all such sale
     initiatives did not occur at approximately the same time. Raymond James did
     not identify a specific dollar value per share of Republic stock below
     which Raymond James would no longer consider the transaction fair to
     Continental stockholders.
 
          Comparison With Selected Publicly Traded Companies.  Raymond James
     compared selected financial data of Continental and Republic with certain
     data from publicly traded companies considered by Raymond James to be
     comparable to Continental. Specifically, Raymond James included in its
     review the following five profitable, acquisition-oriented regional solid
     waste companies: USA Waste Services ("USA"), United Waste Systems, Superior
     Services, Allied Waste and American Disposal. Such financial information
     included market valuation, the implied multiples based on the ratio of
     enterprise value (defined as equity purchase price plus debt assumed minus
     cash) to historical revenues, EBIT and EBITDA and the implied multiples
     based on the ratio of the current stock price to the last four quarters'
     earnings per share and 1996 and 1997 projected earnings per share. The
     average multiple of enterprise value to EBIT for the companies was 21.1
     times (excluding American Disposal and USA), with a high of 24.5 times and
     a low of 17.1 times. The average EBIT multiple of 21.1 times was applied to
     Continental's EBIT for its last four quarters to arrive at an implied
     enterprise value for Continental of $164.9 million
 
                                       28
<PAGE>   31
 
     and an implied price of $7.60 per fully diluted share. The average multiple
     of enterprise value to EBITDA for the companies reviewed (excluding USA)
     was 12.3 times, with a high of 16.4 times and a low of 9.1 times. The
     average EBITDA multiple of 12.3 times was applied to Continental's EBITDA
     for its last four quarters to arrive at an implied enterprise value for
     Continental of $223.8 million and an implied price of $11.44 per fully
     diluted share. The average multiple of equity market value to earnings per
     share was 26.5 times (excluding American Disposal and USA), with a high of
     31.5 times and a low of 20.6 times. The average multiple of equity market
     value to earnings per share of 26.5 times was applied to Continental's net
     income for its last four quarters to arrive at an implied share price of
     $6.63. The average multiple of equity market value to projected 1996
     earnings per share was 28.5 times (excluding American Disposal), with a
     high of 33.8 times and a low of 25.7 times. The average multiple of equity
     market value to earnings per share of 28.5 times was applied to
     Continental's 1996 projected earnings per share to arrive at an implied
     share price of $16.24. The average multiple of equity market value to
     projected 1997 earnings per share was 21.5 times, with a high of 25.6 times
     and a low of 17.2 times. The average multiple of equity market value to
     earnings per share of 21.5 times was applied to Continental's 1997
     projected earnings per share to arrive at an implied share price of $16.69
     per share.
 
          Analysis of Selected Mergers and Acquisitions.  Raymond James also
     selected nine recent mergers and acquisitions for comparison to the
     Republic/Continental transaction. The nine transactions were selected
     because of certain important common characteristics. All of the selected
     transactions: (i) involved targets of more than $20 million in annual
     revenues and which operated principally in the nonhazardous solid waste
     services industry; (ii) qualified for pooling-of-interest accounting; (iii)
     featured stock-for-stock consideration; and (vi) were concluded or
     announced within the last year. The nine transactions reviewed included
     Republic's concluded acquisitions of GDS, Duncan, Fennell and Southland,
     and its proposed acquisition of Addington; USA's acquisitions of Western,
     Sanifill and Chambers; and United's acquisition of Carmel Marina. In
     performing its analysis, Raymond James compared selected financial data,
     including equity purchase price as a multiple of the prior four quarters'
     net income and book value, and enterprise value as a multiple of the prior
     four quarters' revenues, EBIT and EBITDA. When available, Raymond James
     also considered equity purchase price as a multiple of projected target net
     income. The average multiple of equity purchase price to net income was
     41.5 times, with a high of 68.4 times and a low of 23.1 times, compared to
     104.0 times net income for the Merger based on Continental's earnings per
     share for its last four quarters ending June 30, 1996. The average multiple
     of enterprise value to prior four quarters' revenues was 3.6 times, with a
     high of 6.8 times and a low of 2.3 times, compared to 6.5 times for the
     Merger based on Continental's revenues for its last four quarters ending
     September 30, 1996. The average multiple of enterprise value to prior four
     quarters' EBIT was 24.2 times, with a high of 39.6 times and a low of 18.4
     times, compared to 57.1 times for the Merger based on Continental's EBIT
     for its last four quarters ending September 30, 1996. The average multiple
     of enterprise value to prior four quarters' EBITDA was 15.0 times, with a
     high of 21.3 times and a low of 10.5 times, compared to 24.5 times for the
     Merger based on Continental's EBITDA for its last four quarters ending
     September 30, 1996. The average multiple of equity purchase price to book
     value for the four transactions involving public targets was 4.6 times,
     with a high of 7.3 times and a low of 3.3 times, compared to 5.1 times for
     the Merger based on Continental's book value at September 30, 1996. Only
     three of the above acquisitions, Addington, Sanifill and Western, had
     securities analysts' projected data for the target's earnings per share for
     the year of its acquisition (the "current year") and only Western and
     Sanifill had projected data for earnings per share for what would be the
     year following the acquisition (the "forward year"). The average multiple
     of equity market value to current year earnings per share for Addington,
     Sanifill and Western was 36.1 times, compared to 45.6 times for the Merger
     based on estimates of Continental's 1996 earnings per share. Western's and
     Sanifill's average multiple of equity market value to forward year earnings
     per share was 24.6 times, compared to 35.6 times for the Merger based on
     estimates of Continental's 1997 earnings per share. Raymond James noted
     that, in general, the precedent transactions involving public companies as
     targets (Addington, Chambers, Sanifill and Western) were more useful than
     transactions involving privately-held targets. This is due to the frequent
     existence at privately-held companies of executive compensation levels and
     other non-essential expenses which tend to obscure the true earning power
     of the target and thereby impair their usefulness in
 
                                       29
<PAGE>   32
 
     comparisons to transactions involving public companies. Raymond James noted
     that, based on the Exchange Ratio, the Merger results in multiples to
     revenues, EBIT, EBITDA, book value and historical and projected net income
     that are within or above the range of multiples for the nine selected
     transactions. In addition, Raymond James analyzed the acquisition price
     premiums (as measured against prices of target securities prevailing prior
     to acquisition announcements) of 90 stock-for-stock merger transactions
     since January 1995. Raymond James concluded that Continental's implied
     premiums are highly comparable to the average acquisition price premiums
     seen for the 90 similar transactions.
 
     The summary set forth above does not purport to be a complete description
of the analyses of data presented by Raymond James. The preparation of a
fairness opinion is a complex process and is not necessarily susceptible to
partial analysis or summary description. Raymond James believes that the summary
set forth above and its analyses must be considered as a whole and that
selecting portions thereof, without considering all of its analyses, could
create an incomplete view of the processes underlying its analyses and opinion.
Raymond James based its analyses on assumptions that it deemed reasonable,
including assumptions concerning general business and economic conditions and
industry-specific factors. The other principal assumptions upon which Raymond
James based its analyses are set forth above under the description of each such
analysis. Raymond James's analyses are not necessarily indicative of actual
values or actual future results that might be achieved, which values may be
higher or lower than those indicated. Moreover, Raymond James's analyses are not
and do not purport to be appraisals or otherwise reflective of the prices at
which businesses or securities actually could be bought or sold.
 
     The Board selected Raymond James as its financial advisor because Raymond
James is a nationally recognized investment banking firm, and the principals of
Raymond James have substantial experience in the solid waste industry and are
familiar with Continental and its operations. As part of its investment banking
practice, Raymond James is regularly engaged in valuations of businesses and
their securities in connection with mergers and acquisitions; investments for
passive and control purposes; negotiated underwritings; secondary distributions
of listed and unlisted securities; private placements; and valuations of
commercial enterprises for estate, corporate and other purposes. In the ordinary
course of business, Raymond James actively trades the securities of both
Continental and Republic for its own account and for the accounts of its
customers, and may at any time hold a long or short position in such securities.
 
     In connection with the Merger, Continental contracted with Raymond James
for financial advisory services, pursuant to which Continental requested Raymond
James to provide a fairness opinion in connection with the Merger. Under the
terms of its agreement with Raymond James, Continental agreed to pay Raymond
James $100,000 upon delivery of the fairness opinion and an additional $275,000
fee upon the closing of the Merger. Continental has also agreed to reimburse
Raymond James for reasonable expenses incurred by Raymond James and to indemnify
Raymond James against certain liabilities, including liabilities under the
federal securities laws.
 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     Shefsky & Froelich Ltd., counsel to Continental, has delivered its opinion
to Continental that, on the basis of facts, representations and assumptions set
forth in its opinion:
 
          (i) The Merger will be treated for United States federal income tax
     purposes as a reorganization within the meaning of Section 368(a)(2)(E) of
     the Internal Revenue Code of 1986, as amended (the "Code");
 
          (ii) No gain or loss will be recognized by Continental stockholders
     upon the receipt of Republic Common Stock in the Merger, except to the
     extent of cash received in lieu of fractional shares of Republic Common
     Stock;
 
          (iii) The tax basis of the shares of Republic Common Stock received by
     each Continental stockholder in the Merger will equal the tax basis of such
     shareholder's shares of Continental Common Stock surrendered in the Merger,
     reduced by the amount applicable to the fractional shares for which cash is
     received;
 
                                       30
<PAGE>   33
 
          (iv) The holding period for the shares of Republic Common Stock
     received by each Continental stockholder in the Merger will include the
     holding period for such shareholder's shares of Continental Common Stock
     surrendered in the Merger, provided that such shares of Continental Common
     Stock are held as capital assets on the Effective Date;
 
          (v) Cash payments in lieu of fractional shares will cause the
     recipient to recognize gain or loss on such payment equal to the difference
     (if any) between the amount of cash received and the tax basis allocated to
     such stockholder's fractional share.
 
     Accordingly: (i) no gain or loss will be recognized by Continental as a
result of the Merger; and (ii) no gain or loss will be recognized by any
stockholder of Continental who receives Republic Common Stock in exchange for
the Continental Common Stock (except with respect to any cash received in lieu
of a fractional interest in a share of Republic Common Stock).
 
     CONTINENTAL STOCKHOLDERS ARE URGED TO CONSULT THEIR OWN TAX ADVISORS AS TO
THE SPECIFIC TAX CONSEQUENCES TO THEM OF THE MERGER, INCLUDING TAX RETURN
REPORTING REQUIREMENTS, THE APPLICABILITY AND EFFECT OF FEDERAL, STATE, LOCAL,
AND OTHER APPLICABLE TAX LAWS AND THE EFFECT OF ANY PROPOSED CHANGES IN THE TAX
LAWS.
 
ACCOUNTING TREATMENT
 
     It is intended that the Merger qualify as a pooling of interests business
combination for accounting and financial reporting purposes. It is a condition
to the obligation of Republic and Continental to consummate the Merger that
Republic and Continental shall each have received the opinion of Arthur Andersen
LLP to the effect that the Merger qualifies for pooling of interests accounting
treatment if consummated in accordance with the Merger Agreement. See "THE
MERGER AGREEMENT -- Conditions Precedent to Closing." Under the pooling of
interests method of accounting, the recorded amounts of the assets and
liabilities of Continental and Republic will be carried forward to the combined
corporation at their previously recorded amounts. Revenues and expenses will be
retroactively presented as if Continental and Republic had been combined for the
entire fiscal period in which the Merger occurs, and the reported income of the
separate corporations for prior periods will be combined and restated as income
of the combined corporation.
 
CERTAIN OTHER EFFECTS OF THE MERGER
 
     If the Merger is consummated, public trading of Continental Common Stock
will cease, Continental Common Stock will cease to be quoted on Nasdaq, and the
registration of Continental Common Stock under the Exchange Act will be
terminated. As a result of the Merger, Continental will no longer be required to
file informational reports under the Exchange Act.
 
                                       31
<PAGE>   34
 
                              THE MERGER AGREEMENT
 
     The following is a brief summary of certain terms of the Merger Agreement,
a copy of which is attached as Annex A to this Solicitation Statement/Prospectus
and is incorporated herein by reference. This summary is qualified in its
entirety by reference to the full text of the Merger Agreement.
 
GENERAL
 
     The Boards of Directors of Republic and Continental, meeting separately,
each authorized the execution and performance of the Merger Agreement. In
addition, the Principal Stockholders of Continental, collectively holding
approximately 23% of the outstanding shares of Continental Common Stock, have
granted Republic irrevocable proxies to vote or to execute written consents with
respect to their shares of Continental Common Stock in favor of approval and
adoption of the Merger Agreement.
 
EFFECTIVE TIME; EFFECT OF MERGER
 
     If the Merger Agreement is approved and adopted by the written consent of
the requisite number of shares of Continental Common Stock, and all other
conditions to the obligations of the parties to consummate the Merger are
satisfied or waived, the Merger will become effective at the Effective Time. As
of the Effective Time, Mergersub will be merged with and into Continental, with
Continental continuing as the Surviving Corporation and a wholly-owned
subsidiary of Republic.
 
CONVERSION OF SHARES
 
     As of the Effective Time, each outstanding share of Continental Common
Stock will be converted into the right to receive the Merger Consideration
consisting of 0.8 of one share of Republic Common Stock.
 
     No fractional shares of Republic Common Stock will be issued upon
consummation of the Merger. In lieu thereof, each holder of Continental Common
Stock as of the Effective Time will receive, upon surrender of such holder's
certificates representing shares of Continental Common Stock, a cash payment
without interest equal to the fair market value of the fractional share of
Republic Common Stock to which such holder otherwise would be entitled,
calculated by multiplying such fraction by the closing price of a share of
Republic Common Stock on Nasdaq at the Effective Time.
 
     If prior to the Effective Time the outstanding shares of Continental Common
Stock or Republic Common Stock shall have been changed into a different number
of shares or a different class, by reason of any stock dividend, subdivision,
reclassification, recapitalization, split, combination or exchange of shares,
the Exchange Ratio shall be correspondingly adjusted to reflect such stock
dividend, subdivision, reclassification, recapitalization, split, combination or
exchange of shares.
 
     Each share of Continental Common Stock held in the treasury of Continental
and each share of Continental Common Stock owned by Republic or any direct or
indirect wholly owned subsidiary of Republic or of Continental immediately prior
to the Effective Time shall automatically be canceled and extinguished without
any conversion thereof and no payment shall be made with respect thereto.
 
STOCK OPTIONS AND WARRANTS
 
     At the Effective Time, Republic will assume all of Continental's rights and
obligations with respect to each outstanding option to acquire shares of
Continental Common Stock (the "Continental Stock Options") and each outstanding
warrant to acquire shares of Continental Common Stock ("Continental Warrants"),
and such options and warrants will continue with the same force and effect as
existed immediately prior to the Effective Time, except that from and after the
Effective Time each Continental Stock Option and each Continental Warrant shall
be exercisable for that number of whole shares of Republic Common Stock equal to
the product of the number of shares of Continental Common Stock covered by such
option or warrant immediately prior to the Effective Time multiplied by the
Exchange Ratio, rounded to the nearest whole share of Republic Common Stock,
with an exercise price per share equal to the exercise price per share of such
option or warrant immediately prior to the Effective Time divided by the
Exchange Ratio. At the Effective
 
                                       32
<PAGE>   35
 
Time, Republic will issue to each holder of an outstanding Continental Stock
Option or Continental Warrant a document evidencing the assumption by Republic
of Continental's obligations with respect thereto.
 
     As of the date hereof, the following Continental Stock Options and
Continental Warrants are outstanding:
 
<TABLE>
<CAPTION>
                                                                   NUMBER OF SHARES   EXERCISE
                                                                      UNDERLYING       PRICE
                                                                   ----------------   --------
    <S>                                                            <C>                <C>
    1995 Employee Stock Option Plan..............................        78,167        $10.50
    1995 Stock Option Plan for Outside Directors.................        50,004              (1)
    Non-Plan Options.............................................       510,909              (2)
    Warrants.....................................................       197,022              (3)
</TABLE>
 
- - ---------------
 
(1) Exercise prices ranging from $11.14 (25,002 shares) to $19.40 (25,002
     shares).
(2) Exercise prices ranging from $1.12 per share to $6.15 per share.
(3) Exercise price ranging from $2.36 per share to $5.70 per share.
 
EXCHANGE OF CERTIFICATES
 
     At the Effective Time, all shares of Continental Common Stock will no
longer be outstanding, will automatically be canceled and retired and will cease
to exist, and each certificate previously evidencing any such shares will
thereafter represent the right to receive, upon the surrender of such
certificate to the Exchange Agent, the Merger Consideration.
 
     Prior to the Effective Time, Republic will deposit with the Exchange Agent
certificates evidencing the shares of Republic Common Stock issuable to
stockholders of Continental in the Merger and, upon request of the Exchange
Agent, cash in an amount sufficient to make cash payments in lieu of any
fractional shares of Republic Common Stock, and will irrevocably instruct the
Exchange Agent to deliver such certificates and cash to holders of Continental
Common Stock upon their surrender of certificates evidencing their shares of
Continental Common Stock.
 
     After the Effective Time, Republic will instruct the Exchange Agent to
mail, within five (5) business days, to each holder of record of a certificate
or certificates which immediately prior to the Effective Time evidenced
outstanding shares of Continental Common Stock a letter of transmittal and
instructions to effect the surrender of their certificates representing
Continental Common Stock for certificates evidencing shares of Republic Common
Stock and cash in lieu of fractional shares. Upon surrender of a certificate
representing shares of Continental Common Stock for cancellation to the Exchange
Agent together with such letter of transmittal, duly executed, and such other
customary documents as may be required pursuant to such instructions, the
Exchange Agent will issue and pay to the holder thereof the Merger Consideration
in exchange therefor.
 
     In the event of a transfer of ownership of shares of Continental Common
Stock that is not registered in the transfer records of Continental prior to the
Effective Time, the Merger Consideration will be issued and paid to a transferee
of such shares if the certificate evidencing such shares of Continental Common
Stock is presented to the Exchange Agent, accompanied by all documents required
to evidence and effect such transfer and by evidence that any applicable stock
transfer taxes have been paid or by the transferee paying to the Exchange Agent
any such transfer tax.
 
     No dividends or other distributions declared or made after the Effective
Time with respect to Republic Common Stock with a record date after the
Effective Time shall be paid to the holder of any unsurrendered certificate
representing shares of Continental Common Stock, until the holder of such
certificate surrenders such certificate, and thereupon, there will be paid to
such holder all dividends and other distributions payable in respect of such
Republic Common Stock on a date after, and in respect of a record date after,
the Effective Time.
 
     Republic or the Exchange Agent will be entitled to deduct and withhold from
the Merger Consideration otherwise payable at the Effective Time to any holder
of shares of Continental Common Stock such amounts
 
                                       33
<PAGE>   36
 
as Republic or the Exchange Agent is required to deduct and withhold with
respect to the making of such payment under the Code, or any provision of state,
local or foreign tax law. To the extent that amounts are so withheld by Republic
or the Exchange Agent, such withheld amounts will be treated for all purposes as
having been paid to the holder of the shares of Continental Common Stock in
respect of which such deduction and withholding was made by Republic or the
Exchange Agent.
 
     If any certificate representing shares of Continental Common Stock is lost,
stolen or destroyed, upon the making of an affidavit of that fact by the person
claiming such certificate to be lost, stolen or destroyed and the posting by
such person of a bond in such reasonable amount as Republic may direct as
indemnity against any claim that may be made against it with respect to such
certificate, the Exchange Agent will issue in exchange for such lost, stolen or
destroyed certificate the Merger Consideration.
 
     STOCKHOLDERS SHOULD NOT SEND STOCK CERTIFICATES WITH THEIR CONSENT FORMS.
FOLLOWING THE EFFECTIVE TIME, STOCKHOLDERS WILL BE PROVIDED WITH A LETTER OF
TRANSMITTAL AND INSTRUCTIONS RELATING TO THE SURRENDER OF THEIR STOCK
CERTIFICATES.
 
REPRESENTATIONS AND WARRANTIES
 
     The Merger Agreement contains various representations and warranties. The
representations and warranties of Continental and Messrs. Volini and Aguero,
with certain exceptions, relate to, among other things: (a) Continental's
organization and good standing; (b) Continental's subsidiaries; (c)
Continental's capital structure; (d) Continental's and such stockholders power
and authority to enter into the Merger Agreement and perform their respective
obligations thereunder; (e) the enforceability of the Merger Agreement against
Continental and such stockholders; (f) the absence of restrictions and conflicts
with the Merger Agreement; (g) Continental's reports filed with the Commission
and financial statements; (h) the accuracy of certain information supplied to
Republic; (i) the absence of certain changes or events since Continental's last
reports filed with the Commission; (j) certain litigation matters; (k)
compliance with laws and permit matters; (l) certain environmental matters; (m)
benefit plan compliance; (n) certain tax matters; (o) certain contract matters;
(p) voting requirements; (q) certain real property matters; (r) title, condition
and adequacy of assets; (s) certain labor and employment matters; (t) certain
insurance matters; (u) related party transactions; (v) names and prior
acquisitions; (w) inapplicability of certain state takeover statutes; (x) the
absence of finder's fees; and (y) certain accounting and tax treatment matters.
The representations and warranties of Continental and Messrs. Volini and Aguero
contained in the Merger Agreement survive the consummation of the Merger until
Republic files its Annual Report on Form 10-K for the fiscal year in which the
Merger is consummated.
 
     The representations and warranties of Republic and Mergersub, with certain
exceptions, relate to, among other things: (a) their organization and good
standing; (b) Republic's capital structure; (c) their corporate power and
authority to enter into the Merger Agreement and perform their respective
obligations thereunder; (d) the enforceability of the Merger Agreement against
them; (e) the absence of restrictions and conflicts with the Merger Agreement;
(f) Republic's reports filed with the Commission and financial statements; (g)
the accuracy of certain information supplied to Continental; (h) the absence of
certain changes or events since Republic's last reports filed with the
Commission; (i) certain litigation matters; (j) compliance with laws; (k)
certain contract matters; (l) the absence of finder's fees; (m) certain
accounting and tax treatment matters; and (n) the interim operation of
Mergersub. The representations and warranties of Republic and Mergersub expire
at the Effective Time.
 
CERTAIN COVENANTS
 
     Prior to the Effective Time, Continental has agreed, with certain
exceptions, to: (i) use its best efforts to conduct its operations according to
its ordinary and usual course of business, consistent with past practice; (ii)
preserve intact its business organization; (iii) keep or cause to be kept in
full force and effect all of its material rights, contracts and agreements; (iv)
maintain all of its property in good operating condition and repair; (v) use its
best efforts to maintain satisfactory relationships with licensors, licensees,
suppliers,
 
                                       34
<PAGE>   37
 
contractors, distributors, customers and others having business relationships
with it, consistent with Continental's past practices; (vi) maintain
continuously insurance coverage substantially equivalent to the insurance
coverage in existence on the date of the Merger Agreement; and (vii) subject to
the exercise of the Board's fiduciary duties to its stockholders, not take any
action that would, or that could reasonably to expected to, result in any of the
conditions to the obligations of Continental or Republic to consummate the
Merger not being satisfied. In addition, Continental has agreed, with certain
exceptions, not to: (a) authorize for issuance, issue, sell, deliver or agree or
commit to issue, sell or deliver any stock of any class or any options or rights
to acquire, or any securities convertible into, shares of stock of any class,
other than issuances of Continental Common Stock upon exercise of Continental
Stock Options and Continental Warrants and in connection with the closing of any
of Continental's pending acquisitions disclosed to Republic; (b) split, combine
or reclassify any shares of its capital stock, declare, set aside or pay any
dividend or other distribution (whether in cash, stock or property or any
combination thereof) to its stockholders whether or not in respect of its
capital stock, or redeem, purchase or otherwise acquire or amend the terms of
any shares of, or rights to acquire shares of, capital stock, or rights to
acquire shares of, or any of its subsidiaries; (c) amend its charter or by-laws;
(d) voluntarily sell, transfer, surrender, abandon or dispose of any of its
material assets or property rights (tangible or intangible), other than in the
ordinary course of business consistent with past practices; (e) acquire
(including, without limitation, for cash or shares of stock, by merger,
consolidation, or acquisitions of stock or assets) any interest in any
corporation, partnership or other business organization or division thereof, or
make any investment in any such entity either by purchase of securities,
contributions of capital or transfer of property, or make any loans or advances
to any person; (f) grant or make any mortgage or pledge or subject itself or any
of its material properties or assets to any lien, charge or encumbrance of any
kind, except liens for taxes not currently due; (g) create, incur or assume any
liability or indebtedness for borrowed money (contingent or otherwise), in an
amount exceeding $1,000,000 individually or $2,500,000 in the aggregate, except
borrowings under Continental's credit facilities with LaSalle National Bank and
certain other lenders to the extent such borrowings are in the ordinary course
of business consistent with past practices; (h) make or commit to make any
capital expenditures in excess of $1,000,000 individually or $2,500,000 in the
aggregate, other than as set forth on the capital expenditure budget provided by
Continental to Republic; (i) grant any increase in the compensation payable or
to become payable to directors, officers or employees (including, without
limitation, any such increase pursuant to any employee benefit plan or
otherwise), other than merit increases to employees of Continental or its
subsidiaries who are not directors or officers of Continental, in the ordinary
course of business and consistent with past practices; (j) alter the manner of
keeping its books, accounts or records, or change in any manner the accounting
practices therein reflected; (k) enter into any material commitment, transaction
or agreement, other than in the ordinary course of business consistent with past
practices and other than commitments, transactions or agreements that are
terminable by Continental without cost or penalty on no more than 60 days prior
notice; (l) apply any of its assets to the direct or indirect payment,
discharge, satisfaction or reduction of any amount payable directly or
indirectly to or for the benefit of any affiliate of Continental or any of its
subsidiaries, except in the ordinary course of business consistent with past
practices; (m) modify any provision of any employee benefit plan, any stock
option plans of Continental or the terms of any stock options granted
thereunder; (n) modify any of its material contracts other than in the ordinary
course of business consistent with past practices; (o) enter into any agreement
or transaction with any person controlling, controlled by or under common
control with Continental; or (p) agree, whether in writing or otherwise, to do
any of the foregoing.
 
     Until the Effective Time, Continental has agreed to afford the
representatives, officers, employees and agents of Republic reasonable access at
all reasonable times to its representatives, officers, employees, agents,
properties, offices, and other facilities and to all books and records, and to
furnish Republic with all financial, operating and other data and information
Republic, through its representatives, officers, employees or agents, may
reasonably request. Republic is entitled to conduct prior to the Effective Time
an environment assessment of the real properties owned and leased by
Continental, and to otherwise conduct a due diligence investigation of
Continental and its assets and financial condition.
 
     Continental has agreed to, as soon as practicable following execution of
the Merger Agreement, establish a record date for, duly call, give notice of,
convene and hold a special meeting of Continental stockholders for the purpose
of approving and adopting the Merger Agreement, which obligation is being
satisfied by
 
                                       35
<PAGE>   38
 
Continental through solicitation of Continental's stockholders to take such
corporate action by written consent in lieu of a special meeting. Subject to the
exercise of its applicable fiduciary duties under Delaware Law to the
stockholders of Continental, the Board has agreed to (i) recommend that
Continental's stockholders approve and adopt the Merger Agreement and include
such recommendation in this Solicitation Statement/ Prospectus, provided that
the Board is not obligated to make such recommendation if Continental shall have
received an offer for a Competing Transaction (as defined below) that the Board
determines in good faith is more favorable to the stockholders of Continental
from a financial point of view than the Merger, and (ii) use its reasonable best
efforts to solicit from stockholders of Continental votes to approve and adopt
the Merger Agreement.
 
     Republic has agreed (a) not to take any action that would, or that could
reasonably be expected to, result in any of the conditions to the obligations of
Republic to consummate the Merger not being satisfied, (b) to furnish
Continental with all publicly available information relating to Republic and
allow representatives of the Continental to engage in discussions with senior
management of Republic, (c) to comply in all material respects with all
applicable requirements of Nasdaq and the Commission with respect to the filing
of information and reports, (d) to promptly prepare, with Continental's
cooperation and assistance, and file with the Commission the Registration
Statement, of which this Solicitation Statement/Prospectus is a part, and to
have the Registration Statement declared effective as promptly as practicable
after such filing and (e) as soon as is practicable after the Effective Time, to
provide benefits to employees of Continental which are substantially similar to
the benefits provided to similarly situated employees of Republic.
 
     Continental, Republic and Mergersub have agreed to use their respective
best efforts to comply promptly with all legal and other requirements which may
be imposed on them with respect to the Merger including (a) complying with the
HSR Act, and (b) obtaining any consent, authorization, order or approval of, or
any exemption by, any governmental authority or other public or private third
party, required to be obtained by Continental, Republic or any of their
subsidiaries in connection with the Merger.
 
     Pursuant to the Merger Agreement, Continental shall, and from and after the
Effective Time Republic and the Surviving Corporation shall, indemnify, defend
and hold harmless each of the officers and directors of Continental or any of
its subsidiaries against all losses, claims, damages, costs, expenses,
liabilities or judgments based on or arising in whole or in part out of the fact
that such person is or was an officer or director of Continental or based on or
arising out of, in whole or in part, or pertaining to the Merger Agreement or
the transactions contemplated thereby, in each case to the full extent provided
under the Certificate of Incorporation or Bylaws of Continental or permitted
under Delaware Law.
 
     Pursuant to the Merger Agreement, the Certificate of Incorporation and
By-Laws of the Surviving Corporation shall contain provisions with respect to
indemnification of officers and directors of Continental that are identical in
coverage to those set forth in the Certificate of Incorporation and By-Laws of
Continental, which provisions shall not be amended, repealed or otherwise
modified for a period of five years from the Effective Time in any manner that
would adversely affect the rights thereunder of individuals who on or prior to
the Effective Time were directors or officers of Continental entitled to
indemnification pursuant to Continental's Certificate of Incorporation and
By-Laws.
 
     Continental will, and from and after the Effective Time Republic will, use
its reasonable best efforts to cause the Surviving Corporation to, obtain and
maintain in effect an extended reporting period under Continental's existing
directors' and officers' liability insurance policy for a period of at least
five years from the Effective Time.
 
     Republic and Continental have agreed that, until the Effective Time,
Continental may continue to pursue certain acquisition opportunities which have
been disclosed to Republic to the extent approved in writing by Republic. In
connection with any such transactions, Continental has agreed to promptly
provide Republic copies of all material agreements and due diligence with
respect to such transactions, to keep Republic fully informed of the status and
substance of all negotiations related thereto, and not to bind itself to closing
any such acquisition without the prior written approval of Republic. In
addition, until the Effective Time, Continental may expand its existing credit
facility and borrow thereunder in the ordinary course of business, consistent
with past practices, for usual corporate purposes, including funding the
purchase price incurred in
 
                                       36
<PAGE>   39
 
closing (if and to the extent approved by Republic) any of the acquisitions
described above and/or paying off all indebtedness for borrowed money of any
business so acquired.
 
     Without the prior written approval of Republic, Continental has agreed not
to directly or indirectly acquire any ownership interest or joint venture
interest in any additional landfill facility. Continental has further agreed
that it shall, prior to the Effective Time, terminate or dispose of any and all
of its or its subsidiaries' landfill management or remediation contracts or
operations with respect to any and all landfill facilities which Continental or
a subsidiary thereof does not own as of the date of the Merger Agreement.
 
NO SOLICITATION OF COMPETING TRANSACTIONS; TERMINATION FEE
 
     Until the earlier of (i) the Effective Time, or (ii) the date the Merger
Agreement is terminated in accordance with its terms (the "Non-Solicitation
Period"), Continental and the Principal Stockholders have agreed not to,
directly or indirectly, solicit or initiate discussion with, enter into
negotiations or agreements with, or furnish any information about Continental
that is not publicly available to, or otherwise assist, facilitate or encourage,
any person or group (other than Republic, an affiliate of Republic or their
authorized representatives) concerning any proposal for a merger, sale of
substantial assets, sale of shares of capital stock or other securities,
recapitalization or other business combination transactions involving
Continental or any of the subsidiaries of Continental, other than with respect
to certain transactions previously disclosed to Republic (a "Competing
Transaction").
 
     Notwithstanding the foregoing, Continental is not prohibited from entering
into any negotiations (or entering into an agreement resulting from such
negotiations) which were not so solicited or initiated to the extent such action
is taken by, or upon the authority of, the Board due to the applicable fiduciary
duties of the Board to the stockholders of Continental, as determined by such
directors in the exercise of good faith judgment based upon the written advice
of independent, outside legal counsel that a failure of the Board to take such
action would be likely to constitute a breach of its fiduciary duties to the
stockholders of Continental.
 
     In the event that during the Non-Solicitation Period, Continental or the
Principal Stockholders either (i) receive an unsolicited proposal for a
Competing Transaction (an "Acquisition Proposal") and, during the
Non-Solicitation Period or within one (1) year after the date hereof, consummate
a transaction of a kind that would constitute a Competing Transaction or (ii)
solicit or initiate any discussions for a Competing Transaction (regardless of
whether it is consummated); then, in either instance, (a) Continental has agreed
to pay Republic the sum of $1,000,000 (which shall be paid contemporaneously
with consummation of the Competing Transaction if the Acquisition Proposal was
not solicited, or contemporaneously with the solicitation or initiation of any
discussion if the Acquisition Proposal was solicited) and (b) each Principal
Stockholder has agreed to pay Republic an amount in cash equal to the
consideration paid by the acquiror (the "Third Party Acquisition Consideration")
on a per share of Continental Common Stock basis in excess of (1) $16.00 (in the
case of proposals noted in (i) above, and then this provision shall apply only
to Messrs. Volini and Aguero) or (2) $13.375 (in the case of solicitations under
(ii) above) (in either case, the "Base Amount") multiplied by the number of
shares beneficially owned by each such Principal Stockholder (which additional
amounts shall be paid contemporaneously with consummation of the acquisition,
whether or not such Acquisition Proposal was solicited).
 
INDEMNIFICATION BY CERTAIN STOCKHOLDERS
 
     After the Effective Time, Messrs Volini and Aguero have agreed to jointly
indemnify and hold Republic harmless from any losses, claims, liabilities,
damages, and expenses (including attorneys' fees) arising out of any breach or
inaccuracy in any representation, warranty or covenant contained in the Merger
Agreement or in any certificate delivered pursuant thereto, provided that each
of them will be liable only to the extent of the lesser of (i) the amount of
such losses, claims, damages, liabilities, and expenses resulting to Republic or
the Surviving Corporation from such breach or inaccuracy in excess of $500,000
or (ii) 15% of the aggregate value (as of the Effective Time) of the shares of
Republic Common Stock received by each of them in the Merger multiplied by the
percentage ownership of each of them (and members of their immediate families
and
 
                                       37
<PAGE>   40
 
affiliates and associates as owned by such persons on May 20, 1996) of the
outstanding Continental Common Stock on May 20, 1996, and further provided, that
Republic has furnished written notice to them of any such losses, claims,
liabilities, damages, and expenses, prior to the date on which Republic files
its Annual Report on Form 10-K for the year ending December 31, 1996.
 
CONDITIONS PRECEDENT TO CLOSING
 
     Conditions To Obligations of Continental, Republic and Mergersub.  The
obligations of Continental, Republic and Mergersub to consummate the Merger are
subject to the fulfillment, at or prior to the Effective Time, of several
conditions, including among others:
 
          (a) The Merger Agreement shall have been approved and adopted by the
     holders of a majority of the outstanding shares of Continental Common
     Stock.
 
          (b) All authorizations, consents, orders or approvals of, or
     declarations or filings with, or expiration or termination of any notice
     and waiting period imposed by, any governmental authority or any other
     person in connection with the consummation of the Merger, the failure of
     which to obtain could reasonably be expected to have a material adverse
     effect on Republic and its subsidiaries or Continental and its
     subsidiaries, in each case taken as a whole, shall have been filed or
     obtained or shall have occurred, without the imposition of any conditions
     which would require the divestiture of any of Continental's or Republic's
     assets or would otherwise materially adversely affect Republic's ability to
     operate the businesses of Continental and its subsidiaries following the
     Effective Time.
 
          (c) The Registration Statement shall have been declared effective, and
     no stop order terminating the effectiveness of the Registration Statement
     shall have been issued or threatened.
 
          (d) The consummation of the Merger shall not be precluded, enjoined,
     prohibited or materially restricted by any order or injunction of a court
     of competent jurisdiction (each party agreeing to use its best efforts to
     have any such order reversed or injunction lifted), and no litigation,
     arbitration, or other proceeding initiated by any governmental authority
     shall be pending which seeks to enjoin, prohibit or materially restrict the
     consummation of the Merger.
 
          (e) Continental and Republic shall each have received a letter from
     Arthur Andersen LLP, stating that the Merger shall qualify as a pooling of
     interests business combination under applicable accounting and Commission
     rules.
 
          (f) Continental and Republic shall have received letters of Arthur
     Andersen LLP customary in scope and substance for letters delivered by
     independent public accountants in connection with registration statements
     similar to the Registration Statement.
 
          (g) The shares of Republic Common Stock to be issued in connection
     with the Merger shall have been duly listed for trading on Nasdaq, subject
     to official notice of issuance.
 
     Conditions to Obligations of Continental.  The obligations of Continental
to consummate the Merger are subject to the fulfillment, at or prior to the
Effective Time, of several additional conditions, any one or more of which may
be waived by Continental, including among others:
 
          (a) Republic and Mergersub shall have performed and complied in all
     material respects with all agreements required by the Merger Agreement to
     be performed or complied with by them at or prior to the Effective Time.
 
          (b) The representations and warranties of Republic and Mergersub set
     forth in the Merger Agreement shall be true and correct at and as of the
     Effective Time, with the same force and effect as through such
     representations and warranties had been made at and as of the Effective
     Time, and no event or condition shall have occurred (or shall be
     discovered) that could reasonably be expected to have a material adverse
     effect on Republic and its subsidiaries taken as a whole.
 
          (c) Continental shall have received the opinion of Shefsky Froelich &
     Devine Ltd., counsel to Continental, to the effect that the Merger will be
     treated for federal income tax purposes as a
 
                                       38
<PAGE>   41
 
     reorganization within the meaning of section 368(a) of the Code, and that
     Continental, Republic and Mergersub each will be a party to that
     reorganization within the meaning of section 368(b) of the Code.
 
          (d) Continental shall have received the certificates, opinions and
     corporate documents required by the Merger Agreement.
 
     Conditions to Obligations of Republic and Mergersub.  The obligations of
Republic and Mergersub to consummate the Merger are subject to the fulfillment,
at or prior to the Effective Time, of several additional conditions, any one or
more of which may be waived by Republic and Mergersub, including among others:
 
          (a) Continental and Messrs. Volini and Aguero shall have performed and
     complied in all material respects with all agreements required by the
     Merger Agreement to be performed or complied with by them at or prior to
     the Effective Time.
 
          (b) The representations and warranties of Continental and Messrs.
     Volini and Aguero set forth in the Merger Agreement shall be true and
     correct at and as of the Effective Time, with the same force and effect as
     though such representations and warranties had been made at and as of the
     Effective Time, and no event or condition shall have occurred (or shall be
     discovered) that could reasonably be expected to have a material adverse
     effect on Continental and its subsidiaries taken as a whole.
 
          (c) Republic shall be satisfied with the results of its environmental
     assessment and due diligence review of Continental.
 
          (d) Republic and Mergersub shall have received the certificates,
     opinions and corporate documents required by the Merger Agreement.
 
TERMINATION
 
     The Merger Agreement may be terminated and the Merger contemplated by the
Merger Agreement may be abandoned prior to the Effective Time:
 
          (a) by mutual written consent of Republic and Continental;
 
          (b) by either Republic or Continental, if any governmental authority
     shall have issued an order, decree or ruling or taken any other action
     permanently enjoining, restraining or otherwise prohibiting the Merger, and
     such order, decree, ruling or other action shall have become final and
     nonappealable;
 
          (c) by either Republic or Continental, if the Merger has not been
     consummated by November 18, 1996 (such date, or such later date mutually
     agreed to in writing by the parties, referred to as the "End Date") (other
     than due to the failure of the party seeking to terminate the Merger
     Agreement to perform its obligations under the Merger Agreement required to
     be performed at or prior to the Effective Time);
 
          (d) by either Republic or Continental, if a special meeting of
     Continental stockholders shall have been held, and the stockholders of
     Continental shall have failed to approve and adopt the Merger Agreement at
     such special meeting (or any adjournment thereof);
 
          (e) by Republic, if a tender offer or exchange offer for more than 30%
     of the outstanding shares of Continental Common Stock is commenced, and the
     Board, within ten business days after such tender offer or exchange offer
     is so commenced, fails to recommend against acceptance of such tender offer
     or exchange offer by its stockholders or takes no position with respect to
     such offer;
 
          (f) by Republic, if any person or group, other than Messrs. Volini and
     Aguero shall have acquired beneficial ownership or the right to acquire
     beneficial ownership of more than 50% of the then combined voting power of
     all classes of the capital stock of Continental;
 
          (g) by Republic, if the Board does not recommend to the stockholders
     of Continental the approval of the Merger or withdraws, modifies or changes
     its recommendation to approve the Merger, or shall have resolved to do any
     of the foregoing;
 
                                       39
<PAGE>   42
 
          (h) by either Republic or Continental, if Continental or its
     stockholders receives an offer for a Competing Transaction that the Board
     determines in good faith is more favorable to the stockholders of
     Continental from a financial point of view than the transactions
     contemplated by the Merger Agreement, and the Board accepts, recommends or
     resolves to accept or recommend to Continental's stockholders such a
     Competing Transaction;
 
          (i) by Republic, if any of the representations and warranties of
     Continental in the Merger Agreement are not true and correct and could not
     reasonably be expected to become true and correct prior to the End Date, or
     if Continental breaches in any material respect any covenant of Continental
     contained in the Merger Agreement and such breach could not reasonably be
     expected to be cured prior to the End Date; or
 
          (j) by Continental, if any of the representations and warranties of
     Republic in the Merger Agreement are not true and correct and could not
     reasonably be expected to become true and correct prior to the End Date, or
     if Republic breaches in any material respect any covenant of Republic
     contained in the Merger Agreement and such breach could not reasonably be
     expected to be cured prior to the End Date.
 
     In the event that the Merger Agreement is terminated pursuant to paragraphs
(a), (b), (c) or (j) above, Republic has agreed, for a period of one year
following the date of such termination, not to purchase or acquire, by means of
a stock purchase, asset purchase, merger or other business combination, any of
the entities proposed to be acquired by Continental which were disclosed to
Republic in connection with the Merger Agreement.
 
                                       40
<PAGE>   43
 
               MANAGEMENT OF REPUBLIC BEFORE AND AFTER THE MERGER
                     AND THE PENDING REPUBLIC ACQUISITIONS
 
CURRENT REPUBLIC MANAGEMENT
 
     The following table sets forth below certain information with respect to
those individuals who serve as members of the Board of Directors and executive
officers of Republic as of the date hereof. Consummation of the Merger will not
result in any changes to the Board of Directors and executive officers of
Republic.
 
<TABLE>
<CAPTION>
                     NAME                    AGE             PRINCIPAL POSITION
    ---------------------------------------  ---   ---------------------------------------
    <S>                                      <C>   <C>
    H. Wayne Huizenga......................  58    Chairman of the Board and Co-Chief
                                                     Executive Officer
    Steven R. Berrard......................  41    Co-Chief Executive Officer, President
                                                   and a Director
    Harris W. Hudson.......................  53    Vice Chairman of the Board
    J.P. Bryan.............................  56    Director
    Rick L. Burdick........................  45    Director
    Michael G. DeGroote....................  63    Director
    John J. Melk...........................  60    Director
    George D. Johnson, Jr..................  54    Director
    Donald E. Koogler......................  47    Executive Vice President
    J. Ronald Castell......................  58    Senior Vice President
    Robert A. Guerin.......................  53    Senior Vice President
    Richard L. Handley.....................  49    Senior Vice President, General Counsel
                                                   and Secretary
    Thomas W. Hawkins......................  35    Senior Vice President
    Robert J. Henninger, Jr................  47    Senior Vice President
    Michael S. Karsner.....................  38    Senior Vice President and Chief
                                                   Financial Officer
    Michael R. Carpenter...................  38    Vice President and Corporate Controller
</TABLE>
 
     The Board of Directors of Republic currently consists of eight members.
Directors are elected to serve until the next annual meeting of Republic's
stockholders, or until their earlier death, resignation, or removal from office.
Successors to those directors whose terms have expired are required to be
elected by stockholder vote while vacancies in unexpired terms and any
additional positions created by board action are filled by action of the
existing Board of Directors of Republic. The executive officers named above were
elected or appointed to serve in such capacities until the next annual meeting
of the Board of Directors of Republic, or until their respective successors have
been duly elected and have been qualified, or until their earlier death,
resignation, disqualification or removal from office.
 
     Mr. Hudson is married to Mr. Huizenga's sister. Otherwise, there is no
family relationship between any of the directors and executive officers of
Republic.
 
     H. Wayne Huizenga has served as the Chairman of the Board and Chief
Executive Officer of Republic since August 1995 (Co-Chief Executive Officer
since October 1996). Mr. Huizenga served as the Vice Chairman of Viacom Inc.
("Viacom"), a diversified entertainment and communications company, from
September 1994 until October 1995. Mr. Huizenga also served as the Chairman of
the Board of the Blockbuster Entertainment Group, a division of Viacom, from
September 1994, at which time Viacom acquired Blockbuster Entertainment
Corporation ("Blockbuster") through a merger, until October 1995. From April
1987 through September 1994, Mr. Huizenga served as the Chairman of the Board
and Chief Executive Officer of Blockbuster, during which time he helped build
Blockbuster into the world's largest video and music retailer. Mr. Huizenga also
served as the President of Blockbuster from April 1987 to June 1988. Mr.
Huizenga also co-founded Waste Management, Inc., now known as WMX Technologies,
Inc. ("Waste Management"), the world's largest integrated environmental services
company, in 1971, and served in various capacities, including the President, the
Chief Operating Officer and a Director from its inception until 1984.
 
                                       41
<PAGE>   44
 
Mr. Huizenga also owns or controls the Miami Dolphins, Florida Marlins and
Florida Panthers professional sports franchises, as well as Pro Player Stadium,
in South Florida and has served as Chairman of the Board of Florida Panthers
Holdings, Inc. ("PUCK") since September 1996. In addition, Mr. Huizenga has
served as the Chairman of the Board of Extended Stay America, Inc. ("STAY"), an
economy extended-stay lodging chain, since August 1995.
 
     Steven R. Berrard has served as Co-Chief Executive Officer, President and a
Director of Republic since October 1996. Mr. Berrard has served as Chief
Executive Officer of AutoNation since March 1996. From September 1994 through
March 1996, Mr. Berrard served as President and Chief Executive Officer of
Blockbuster Entertainment Group. Mr. Berrard joined Blockbuster in June 1987 as
Senior Vice President, Treasurer and Chief Financial Officer and became a
Director of Blockbuster in May 1989. He became Vice Chairman of the Board of
Blockbuster in November 1989 and served as Blockbuster's President and Chief
Operating Officer from January 1993 until September 1994. In addition, Mr.
Berrard served as President and Chief Executive Officer and a director of
Spelling Entertainment Group Inc., a television and filmed entertainment
producer and distributor, from March 1993 through March 1996, and served as a
director of Viacom from September 1994 until March 1996. Mr. Berrard also serves
as a Director of PUCK.
 
     Harris W. Hudson has served as the Vice Chairman of the Board of Republic
since October 1996, and as a Director of Republic since August 1995. Mr. Hudson
also serves as the Chairman of Republic's Solid Waste Services Division. Mr.
Hudson had served as the President of Republic from August 1995 to October 1996.
From May 1995 until August 1995, Mr. Hudson had served as a consultant to
Republic. Mr. Hudson founded and since inception in 1983 has served as Chairman
of the Board, Chief Executive Officer and President of Hudson Management
Corporation, which was acquired by Republic in August 1995. From 1964 to 1982,
Mr. Hudson served as Vice President of Waste Management of Florida, Inc., a
subsidiary of Waste Management, and its predecessor. Mr. Hudson has been a
Director of PUCK since September 1996.
 
     J.P. Bryan has served as a Director of Republic since May 1991 and also was
a Director of Republic from August 1990 until March 1991. Since January 1995,
Mr. Bryan has served as President and Chief Executive Officer of Gulf Canada
Resources Ltd. ("Gulf Canada"), which is engaged in oil and gas exploration and
production. Since 1981, Mr. Bryan has served as the Chairman of the Board and
Chief Executive Officer of Torch Energy Advisors Inc., a subsidiary of Torchmark
Corporation, engaged in the management of institutional holdings in
energy-related fields and has, since March 1990, held the same positions with
Nuevo Energy Company, a company involved in the oil and gas industry. Mr. Bryan
also currently serves on the Board of Directors of Bellweather Exploration
Company, an oil and gas exploration company.
 
     Rick L. Burdick has been a Director of Republic since May 1991. Since June
1995, Mr. Burdick has served as a Director of J. Ray McDermott, S.A. Mr. Burdick
is the sole shareholder of a professional corporation which is a partner in the
law firm of Akin, Gump, Strauss, Hauer & Feld, L.L.P., a limited liability
partnership including professional corporations.
 
     Michael G. DeGroote has been a Director of Republic since 1991 and had
served as the Vice Chairman of the Board of Directors of Republic from August
1995 until October 1996. Mr. DeGroote had served as the Chairman of the Board
and President of Republic from August 1991 until August 1995, and as the Chief
Financial Officer of Republic from May 1991 until August 1995. Since April 1995,
Mr. DeGroote has served as Chairman of the Board, President and Chief Executive
Officer of Republic Environmental Systems, Inc., now known as International
Alliance Services, Inc. ("RESI"). Mr. DeGroote owned a controlling interest in
Laidlaw Inc. ("Laidlaw"), a Canadian company, from 1959 until he sold his
interest in 1988. During his tenure, Laidlaw became the third largest waste
service company in North America and the largest operator of school buses with
over 28,000 vehicles. Mr. DeGroote served as the Chairman of the Board and Chief
Executive Officer of Laidlaw from 1959 until June 1990, when he resigned from
those positions to pursue personal business matters. Mr. DeGroote has served as
a Director of Gulf Canada since May 1995, and a Director of RESI since April
1995.
 
     John J. Melk has served as a Director of Republic since August 1995. Mr.
Melk has been Chairman and Chief Executive Officer of H(2)O Plus Inc., a bath
and skin care product manufacturer and retail distributor, since 1988. Mr. Melk
has been a private investor in various businesses since March 1984 and prior to
 
                                       42
<PAGE>   45
 
March 1984, he held various positions with Waste Management and its
subsidiaries, including President of Waste Management International, plc., a
subsidiary of Waste Management. Mr. Melk also serves as a Director of
Psychemedics Corporation and of STAY. From February 1987 until March 1989 and
from May 1993 until September 1994, Mr. Melk served as a Director of
Blockbuster. He also served as the Vice Chairman of Blockbuster from February
1987 until March 1989.
 
     George D. Johnson, Jr. has served as a Director of Republic since November
1995. Mr. Johnson presently is President, Chief Executive Officer and a Director
of STAY. From 1993 until 1995, Mr. Johnson served in various executive positions
with Blockbuster Entertainment Group and, prior to its merger with Viacom, with
Blockbuster, including as President of the Consumer Products Division, and also
as a Director of Blockbuster. From 1987 until 1993, Mr. Johnson was the managing
general partner of WJB Video L.P., becoming the largest Blockbuster franchisee
with over 200 video stores prior to a merger with Blockbuster in 1993. He is
also a Director of Duke Power Company, Viacom and PUCK.
 
     Donald E. Koogler has served as an Executive Vice President of Republic
since May 1991. From May 1991 until August 1995, Mr. Koogler also served as a
Director of Republic and from May 1991 until June 1996 as Chief Operating
Officer. In September 1990, Mr. Koogler founded K&K Investment and Consulting
Services and served as its President until May 1991. Mr. Koogler joined Laidlaw
as a Vice President in 1985 and became an Executive Vice President in October
1987. Mr. Koogler also served as Vice President of Waste Management from 1980
until 1985. Mr. Koogler has been employed in the solid waste industry for over
25 years, in various executive positions.
 
     J. Ronald Castell joined Republic as a Vice President in August 1995, and
was promoted to Senior Vice President in October 1995. From September 1994 until
joining Republic, he served as a consultant to Viacom. Prior to that, Mr.
Castell was Senior Vice President of Programming and Communications for
Blockbuster from August 1991 until September 1994 and was Senior Vice President
of Programming and Merchandising from February 1989 until August 1991. From
October 1985 to February 1989, he was Vice President of Marketing and
Merchandising at Erol's, then a chain of two hundred video stores headquartered
in the Washington, D.C. area.
 
     Robert A. Guerin has served as Senior Vice President of Republic since
August 1995, and has served as President of Republic's Security Services
Division since June 1996. From September 1994 until joining Republic, he served
as a consultant to Viacom. Prior to that, Mr. Guerin was Senior Vice President
of Domestic Franchising for Blockbuster from January 1992 until September 1994,
was Senior Vice President of Administration and Development for Blockbuster from
October 1989 until December 1991, and was a Vice President of Blockbuster from
March 1988 until October 1989. From March 1986 to March 1988, Mr. Guerin served
as Vice President and Region Manager of Waste Management of North America, Inc.,
a subsidiary of Waste Management, where he was responsible for operations with
over 6,000 employees. From June 1982 to March 1986, he served as President of
Wells Fargo Armored Service Corp., a transporter of currency and valuables with
over 7,000 employees.
 
     Richard L. Handley joined Republic in October 1995 as a Senior Vice
President and the General Counsel. In May 1996, Mr. Handley was also appointed
Secretary of Republic. From June 1993 until joining Republic, he was a principal
of Randolph Management Group, Inc., a management consulting firm specializing in
the environmental industry. Prior to that, Mr. Handley was Vice President,
Secretary and General Counsel of The Brand Companies, Inc., an environmental
services company, from July 1990 until May 1993, Associate General Counsel of
Waste Management of North America, Inc. from January 1987 to June 1990, and
legal counsel to Waste Management Energy Systems, Inc., a waste-to-energy
company, from September 1985 to January 1987, all of which companies were
affiliates or subsidiaries of Waste Management. Prior to September 1985, Mr.
Handley was a lawyer in private practice in Chicago, Illinois.
 
     Thomas W. Hawkins joined Republic in June 1996 as Senior Vice President.
From September 1994 until June 1996, Mr. Hawkins served as Executive Vice
President -- Administration of Blockbuster Entertainment Group. Prior to that,
he was Senior Vice President, General Counsel and Secretary of Blockbuster from
February 1994. He joined Blockbuster as Senior Corporate Counsel in November
1989, became Associate
 
                                       43
<PAGE>   46
 
General Counsel and Secretary in August 1991 and Vice President, General Counsel
and Secretary in February 1993. Prior to November 1989, Mr. Hawkins was a lawyer
in private practice in Chicago, Illinois.
 
     Robert J. Henninger, Jr. has served as a Senior Vice President of Republic
since October 1995. From September 1994 until joining Republic, he served as a
consultant to Viacom, and from July 1994 until September 1994, he served as
Senior Vice President and Chief Administrative Officer of Blockbuster. Prior to
July 1994, Mr. Henninger was employed by Arthur Andersen LLP, an international
public accounting firm, for 23 years, and had been Managing Partner of the
firm's Fort Lauderdale, Florida office since 1984.
 
     Michael S. Karsner has served as a Senior Vice President and Chief
Financial Officer of Republic since October 1996. Prior to joining Republic, Mr.
Karsner served as Senior Vice President and Chief Financial Officer at Dole Food
Company, Inc., a multinational packaged food company ("Dole"), from May 1996
until September 1996, as Vice President, Chief Financial Officer and Treasurer
of Dole from February 1995 until May 1996, and as Vice President and Treasurer
of Dole from January 1994 until February 1995. From January 1990 through
December 1983, Mr. Karsner served as Vice President and Treasurer of the Black &
Decker Corporation, a multinational consumer products company.
 
     Michael R. Carpenter has served as Vice President and Corporate Controller
of Republic since August 1995. From September 1994 until August 1995, Mr.
Carpenter served as Vice President and Corporate Controller of Blockbuster
Entertainment Group. Prior to that, he was Vice President and Assistant
Corporate Controller of Blockbuster from May 1992. He joined Blockbuster as
Director of Financial Reporting in April 1988. Mr. Carpenter is a certified
public accountant.
 
COMMITTEES OF THE BOARD OF DIRECTORS
 
     The Board of Directors of Republic has established three committees, the
Executive Committee, the Audit Committee and the Compensation Committee. The
Executive Committee consists of Messrs. Huizenga, Hudson and DeGroote. The
Executive Committee has full authority to exercise all the powers of the Board
of Directors of Republic between meetings of the Board of Directors of Republic,
except as reserved by the Board of Directors of Republic. The Executive
Committee does not have the power to elect or remove executive officers, approve
a merger of Republic, recommend a sale of substantially all of Republic's
assets, recommend a dissolution of Republic, amend Republic's By-laws or
Certificate of Incorporation, declare dividends on Republic's outstanding
securities, or, except as expressly authorized by the Board of Directors of
Republic, issue any Republic Common Stock or preferred stock. By action of the
Board of Directors of Republic, the Executive Committee has certain limited
authority to approve the issuance of Republic Common Stock in connection with
certain types of mergers and acquisitions by Republic.
 
     The Audit Committee consists of Messrs. Bryan, Burdick and Melk. The Audit
Committee has the power to oversee the retention, performance and compensation
of the independent public accountants for Republic, and the establishment and
oversight of such systems of internal accounting and auditing control as it
deems appropriate.
 
     The Compensation Committee consists of Messrs. Melk, Johnson and Bryan. The
Compensation Committee reviews Republic's compensation philosophy and programs,
exercises authority with respect to the payment of salaries and incentive
compensation to directors and officers, and administers Republic's 1991 Stock
Option Plan and 1995 Employee Stock Option Plan.
 
MANAGEMENT OF REPUBLIC AFTER THE CLOSING OF THE PENDING REPUBLIC ACQUISITIONS
 
     All of Republic's existing Directors and executive officers as of the date
hereof will remain in their respective positions following the closing of the
Pending Republic Acquisitions. Lawrence S. Rich, a director of AutoNation, is
expected to be appointed to Republic's Board of Directors following consummation
of the AutoNation Merger.
 
     Lawrence S. Rich, age 53, is Chief Operating Officer and a director of
JMFE, a highly diversified automotive corporation founded in 1968. JMFE is
ranked by Forbes magazine as the 27th largest (by revenue) privately-held
company in America. The flagship of JMFE, Southeast Toyota Distributors, Inc.,
is
 
                                       44
<PAGE>   47
 
the world's largest independent distributor of Toyota vehicles. Mr. Rich was an
Executive Vice President of JMFE from 1986 to 1994, when he was elected Chief
Operating Officer. He also has served as a director of AutoNation since
September 1995.
 
                   INTERESTS OF CERTAIN PERSONS IN THE MERGER
 
     Continental has agreed to pay First Analysis Securities Corporation a fee
equal to $1.0 million in consideration for its services, as an agent to
Continental, in assisting in identifying, negotiating and structuring the Merger
with Republic. Bret Maxwell, a director of Continental, is a managing director
of First Analysis Corporation, the parent company of First Analysis Securities
Corporation, and an affiliate of Environmental Venture Fund Limited Partnership,
APEX Investment Fund, L.P., and The Productivity Fund Limited Partnership.
 
                   EFFECT OF MERGER ON RIGHTS OF STOCKHOLDERS
 
     Upon consummation of the Merger, holders of Continental Common Stock will
become holders of Republic Common Stock and the rights of former Continental
stockholders will continue to be governed by Delaware Law but will also be
governed by Republic's Certificate of Incorporation and Bylaws. There are no
material differences between the current rights of stockholders of Continental
Common Stock and the rights such stockholders will have after consummation of
the Merger as holders of Republic Common Stock. See "DESCRIPTION OF REPUBLIC'S
CAPITAL STOCK."
 
                 COMPARATIVE STOCK PRICES AND DIVIDEND POLICIES
 
     Continental Common Stock is listed on Nasdaq and is traded under the symbol
"CONT." Republic Common Stock is listed on Nasdaq and is traded under the symbol
"RWIN." The following table sets forth, for the periods indicated, the high and
low closing prices per share of Continental Common Stock and Republic Common
Stock, respectively, as reported by Nasdaq.
 
<TABLE>
<CAPTION>
                                                              CONTINENTAL            REPUBLIC
                                                                COMMON                COMMON
                                                               STOCK(B)              STOCK(A)
                                                           -----------------    -------------------
                                                            HIGH       LOW       HIGH         LOW
                                                           ------     ------    ------       ------
<S>                                                        <C>        <C>       <C>          <C>
1994
First Quarter(c).........................................  $ 5.03     $ 4.20    $   1 25/32  $   1 3/8
Second Quarter...........................................    5.55       4.95        1 3/4        1 1/4
Third Quarter............................................    5.93       4.95        1 25/32      1 7/16
Fourth Quarter...........................................    6.30       5.40        2 1/16       1 9/16
1995
First Quarter............................................  $ 6.53     $ 5.55    $   2 1/8    $   1 9/16
Second Quarter...........................................    7.20       6.00        7 3/16       1 1/2
Third Quarter............................................    9.90       6.83       13 3/8        6 7/16
Fourth Quarter...........................................   11.41       9.91       18 1/16       9 15/16
1996
First Quarter............................................  $11.63     $ 9.75    $  17 15/16  $  13 3/16
Second Quarter...........................................   22.00      10.88       34 1/8       15
Third Quarter............................................   22.38      15.13       31           19 1/4
Fourth Quarter (through December 3, 1996)................   27.25      21.25       34  5/8      27  3/8
</TABLE>
 
- - ---------------
 
(a) Prices of Republic Common Stock have been adjusted to reflect the Stock
     Split.
(b) Prices of Continental Common Stock have been adjusted to reflect the
     five-for-three stock split effected on December 28, 1995.
(c) Continental Common Stock began trading on Nasdaq on January 13, 1994.
 
                                       45
<PAGE>   48
 
     On May 17, 1996, the last trading day before the public announcement of the
Merger, the closing price of Continental Common Stock was $13.375 per share, and
the closing price of Republic Common Stock was $20.3125 per share, as reported
by Nasdaq. If the Merger had occurred on May 17, 1996 at the exchange ratio of
0.8 shares of Republic Common Stock for each share of Continental Common Stock,
Continental stockholders would have received approximately $16.25 in market
value of Republic Common Stock for each share of Continental Common Stock. On
December 3, 1996, the closing price of Continental Common Stock was $26.125 per
share, and the closing price of Republic Common Stock was $33.00 per share as
reported by Nasdaq. The market prices of shares of Continental Common Stock and
Republic Common Stock are subject to fluctuation. As a result, Continental
stockholders are urged to obtain current market quotations.
 
     On December 3, 1996, there were approximately 103 holders of record of
Continental Common Stock.
 
     Since December 1989, Republic has not declared or paid any cash dividends
on Republic Common Stock. Republic currently intends to retain its earnings for
future growth and, therefore, does not anticipate paying cash dividends in the
foreseeable future.
 
     Continental has not paid, and does not anticipate paying, cash dividends on
Continental Common Stock and is currently restricted from paying dividends
pursuant to the terms of its loan agreements.
 
                                       46
<PAGE>   49
 
                           COMPARATIVE PER SHARE DATA
 
     Set forth below are historical earnings from continuing operations and book
value per common share data of Republic and Continental, individually, and
unaudited pro forma per common share data for Republic and Continental combined
which gives effect to the consummation of the Merger, certain completed Republic
and Continental acquisitions and certain 1995 Republic Equity Transactions as if
such events took place for balance sheet purposes at the balance sheet date and
for statement of operations purposes at the beginning of the periods presented.
Also presented is Combined Company unaudited pro forma data which gives effect
to the transactions discussed above, as well as the Pending Republic
Acquisitions as if such events occurred for balance sheet purposes at the
balance sheet date and for statement of operations purposes at the beginning of
the periods presented. The unaudited pro forma data was derived from, and should
be read in conjunction with, the unaudited condensed consolidated pro forma
financial statements and Continental's unaudited pro forma combining financial
statements and notes thereto appearing elsewhere in this Solicitation Statement/
Prospectus. Historical amounts for Republic and the pro forma information
derived therefrom are adjusted to reflect the Stock Split of Republic Common
Stock. No cash dividends were declared on the common stock of Republic or
Continental for the periods presented. The information set forth below should be
read in conjunction with the respective audited and unaudited consolidated
financial statements of Republic and Continental, including the notes thereto,
included elsewhere in this Solicitation Statement/Prospectus and the Unaudited
Pro Forma Condensed Combined Financial Statements appearing elsewhere in this
Solicitation Statement/Prospectus. See "AVAILABLE INFORMATION."
 
<TABLE>
<CAPTION>
                                                          NINE MONTHS ENDED   FISCAL YEARS ENDED ON
                                                              ON OR AT         OR AT DECEMBER 31,
                                                            SEPTEMBER 30,     ---------------------
                                                                1996          1995    1994    1993
                                                          -----------------   -----   -----   -----
<S>                                                       <C>                 <C>     <C>     <C>
REPUBLIC -- HISTORICAL
  Earnings per common and common equivalent share from
     continuing operations..............................       $   .17        $ .14   $ .17   $  --
  Book value per common share...........................       $  4.15        $2.78   $1.19   $1.06
CONTINENTAL -- HISTORICAL
  Earnings (loss) per common and common equivalent share
     from continuing operations.........................       $  (.45)       $ .25   $ .34   $ .19
  Book value per common share...........................       $  4.92        $5.02   $3.59   $2.04
REPUBLIC AND CONTINENTAL -- PRO FORMA
  Earnings per common and common equivalent share from
     continuing operations..............................       $   .13        $ .03   $ .25   $ .16
  Book value per common share...........................       $  4.03          N/A     N/A     N/A
CONTINENTAL -- PRO FORMA EQUIVALENT PER SHARE
  INFORMATION FOR REPUBLIC AND CONTINENTAL COMBINED
  Earnings per common and common equivalent share from
     continuing operations..............................       $   .10        $ .02   $ .20   $ .13
  Book value per common share...........................       $  3.22          N/A     N/A     N/A
COMBINED COMPANY -- PRO FORMA
  Earnings per common and common equivalent share from
     continuing operations..............................       $   .09        $ .04   $ .21   $ .11
  Book value per common share...........................       $  4.67          N/A     N/A     N/A
CONTINENTAL -- PRO FORMA EQUIVALENT PER SHARE
  INFORMATION
  Earnings per common and common equivalent share from
     continuing operations..............................       $   .07        $ .03   $ .17   $ .09
  Book value per common share...........................       $  3.74          N/A     N/A     N/A
</TABLE>
 
                                       47
<PAGE>   50
 
                    DESCRIPTION OF REPUBLIC'S CAPITAL STOCK
 
     The Second Amended and Restated Certificate of Incorporation of Republic
(the "Certificate of Incorporation"), authorizes capital stock consisting of
500,000,000 shares of Republic Common Stock and 5,000,000 shares of preferred
stock, par value $.01 per share ("Preferred Stock"). There were 232,466,603
shares of Republic Common Stock, and no shares of Preferred Stock, issued and
outstanding as of November 30, 1996. The following summary description of the
capital stock of Republic is qualified in its entirety by reference to the
Certificate of Incorporation and Bylaws of Republic, copies of which have been
filed as exhibits to the Registration Statement of which this Solicitation
Statement/Prospectus is a part.
 
     Common Stock.  The holders of shares of Republic Common Stock have equal
pro rata rights to dividends if, as and when declared by Republic's Board of
Directors; do not have any preemptive subscription or conversion rights; and
have one vote per share on all matters upon which the stockholders of Republic
may vote at all meetings of stockholders. There are no redemption or sinking
fund provisions applicable to Republic Common Stock. The holders of Republic
Common Stock do not have cumulative voting rights. As a result, the holders of a
majority of the shares of Republic Common Stock voting for the election of
directors can elect all the members of the Board of Directors of Republic.
 
     Preferred Stock.  No shares of Preferred Stock are currently outstanding.
The Board of Directors of Republic is authorized to divide the Preferred Stock
into series and, with respect to each series, to determine the dividend rights,
dividend rate, conversion rights, voting rights, redemption rights and terms,
liquidation preferences, the number of shares constituting the series, the
designation of such series and such other rights, qualifications, limitations or
restrictions as the Board of Directors of Republic may determine. The Board of
Directors of Republic could, without stockholder approval, issue Preferred Stock
with voting rights and other rights that could adversely affect the voting power
of holders of Republic Common Stock and such stock could be used to prevent a
hostile takeover of Republic. Republic has no present plans to issue any shares
of Preferred Stock.
 
     Certificate of Incorporation and Bylaws.  The Certificate of Incorporation
was amended on November 28, 1995 to (i) change Republic's name to Republic
Industries, Inc., and (ii) to eliminate all provisions relating to
classification of the members of the Board of Directors of Republic. The
directors of Republic are elected each year at the annual meeting of the
stockholders for terms of one year and until their successors are elected and
qualified; existing directors may nominate and elect qualified persons to fill
vacancies on the Board of Directors of Republic. The Certificate of
Incorporation was amended on May 15, 1996 to increase the number of authorized
shares of Republic Common Stock to 500,000,000 from 350,000,000. Republic's
Bylaws provide that directors may be removed for cause by vote of two-thirds of
the other directors or by vote of a majority of stockholders, and may be removed
without cause by the vote of a majority of stockholders at a meeting called for
such purpose.
 
     Transfer Agent and Registrar.  The Transfer Agent and Registrar for
Republic Common Stock is Harris Trust and Savings Bank.
 
                                       48
<PAGE>   51
 
         REPUBLIC INDUSTRIES, INC., CONTINENTAL WASTE INDUSTRIES, INC.,
             AUTONATION INCORPORATED AND ADDINGTON RESOURCES, INC.
 
        UNAUDITED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS
 
     The following Unaudited Condensed Consolidated Pro Forma Financial
Statements include the supplemental consolidated financial statements of
Republic which include the results of operations of Alamo which Republic
acquired in November 1996. This transaction has been accounted for under the
pooling of interests method of accounting and, accordingly, Republic's
supplemental consolidated financial statements have been retroactively adjusted
as if Republic and Alamo had operated as one entity since inception. The
supplemental consolidated financial statements of Republic also include the
financial position and results of operations of CarChoice which Republic
acquired in August 1996 and Schaubach and Denver Alarm both of which Republic
acquired in February 1996. These transactions have been accounted for under the
pooling of interests method of accounting and, accordingly, Republic's
historical financial statements have been previously restated as if the
companies had operated as one entity since inception.
 
     The following Unaudited Condensed Consolidated Pro Forma Balance sheet
presents the pro forma financial position of Republic as of September 30, 1996
as if the pending acquisitions of Continental, AutoNation and Addington had been
consummated as of September 30, 1996.
 
     The following Unaudited Condensed Consolidated Pro Forma Statements of
Operations for the Nine Months Ended September 30, 1996 and the Years Ended
December 31, 1995, 1994 and 1993 present the pro forma results of continuing
operations of Republic as if the pending acquisitions of Addington and
Continental, which will be accounted for under the pooling of interests method
of accounting, had been consummated as of January 1, 1993. The Unaudited
Condensed Consolidated Pro Forma Statements of Operations for the Nine Months
Ended September 30, 1996 and the Year Ended December 31, 1995 also include the
pending acquisition of AutoNation, which will be accounted for under the
purchase method of accounting, as if it had been consummated as of January 1,
1995. Amounts appearing under column headings "Pro Forma Republic" and "Pro
Forma Continental" include the effects of certain acquisitions and related pro
forma adjustments found in Republic and Continental's stand-alone pro forma
financial statements. The Unaudited Condensed Consolidated Pro Forma Statement
of Operations for the Year Ended December 31, 1995 contains pro forma
adjustments related to a series of 1995 completed equity transactions which are
discussed further in Republic's stand-alone Unaudited Condensed Consolidated Pro
Forma Financial Statements.
 
     The unaudited pro forma income from continuing operations per common and
common equivalent share includes the weighted average number of common shares
and common share equivalents outstanding of Republic and Continental and
Addington (based on the respective merger share exchange ratios) and the number
of common shares to be issued in the AutoNation merger. Common share equivalents
include, where appropriate, the assumed exercise or conversion of warrants and
options. In computing the unaudited pro forma income from continuing operations
per common and common equivalent share, Republic utilizes the modified treasury
stock method. Primary earnings per share is not presented as it does not
significantly differ from fully diluted earnings per share.
 
     These Unaudited Condensed Consolidated Pro Forma Financial Statements
should be read in conjunction with the respective historical consolidated
financial statements and notes thereto for Republic, Continental, AutoNation,
Addington and Alamo and the stand-alone pro forma financial statements of
Republic and Continental which are included elsewhere herein. These Unaudited
Condensed Consolidated Pro Forma Financial Statements were prepared utilizing
the accounting policies of the respective entities as outlined in their
historical financial statements except as described in the accompanying notes.
The pending acquisition of AutoNation will be accounted for under the purchase
method of accounting. Accordingly, the Unaudited Condensed Consolidated Pro
Forma Financial Statements reflect Republic's preliminary allocation of the
purchase price of AutoNation which will be subject to further adjustments as
Republic finalizes the allocation of the purchase price in accordance with
generally accepted accounting principles. The unaudited pro forma condensed
consolidated results of operations do not necessarily reflect actual results
which would have occurred if the acquisitions or the 1995 equity transactions
had taken place on the assumed dates, nor are they necessarily indicative of the
results of future combined operations. Additionally, Republic estimates that
transaction related expenses totalling approximately $2,000,000 to $2,500,000
will be charged to expense during the fourth quarter of 1996 related to the
November 1996 acquisition of Alamo and the pending mergers with Continental and
Addington which are expected to close in December 1996.
 
                                       49
<PAGE>   52
 
   REPUBLIC INDUSTRIES, INC., CONTINENTAL WASTE INDUSTRIES, INC., AUTONATION
                                INCORPORATED AND
                           ADDINGTON RESOURCES, INC.
 
            UNAUDITED CONDENSED CONSOLIDATED PRO FORMA BALANCE SHEET
                            AS OF SEPTEMBER 30, 1996
                                 (IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                                         PRO
                                                                                     PRO FORMA          FORMA
                                                                                    ADJUSTMENTS       REPUBLIC
                                         SUPPLEMENTAL                              -------------         AND
                                           REPUBLIC     CONTINENTAL    COMBINED    DR.      CR.      CONTINENTAL   AUTONATION
                                         ------------   -----------   ----------   ----     ----     -----------   ----------
<S>                                      <C>            <C>           <C>          <C>      <C>      <C>           <C>
                 ASSETS
Current assets:
 Cash and cash equivalents..............  $  190,115     $   1,601    $  191,716                     $   191,716    $  8,599
 Accounts receivable, net...............     322,794        11,881       334,675                         334,675       6,266
 Prepaid expenses and other current
   assets...............................     283,208         3,872       287,080                         287,080         167
 Inventory..............................      27,954            --        27,954                          27,954      40,769
 Revenue earning vehicles, net..........   2,201,583            --     2,201,583                       2,201,583          --
                                          ----------      --------    ----------   -----    -----     ----------    --------
                                                                                    ---      ---
       Total current assets.............   3,025,654        17,354     3,043,008                       3,043,008      55,801
Property and equipment, net.............     547,391       110,029       657,420                         657,420     134,373
Investment in subscribers, net..........      78,940            --        78,940                          78,940          --
Intangible assets, net..................     197,640        23,527       221,167                         221,167          --
Other assets............................      12,449        12,585        25,034                          25,034          --
                                          ----------      --------    ----------   -----    -----     ----------    --------
                                                                                    ---      ---
       Total assets.....................  $3,862,074     $ 163,495    $4,025,569                     $ 4,025,569    $190,174
                                          ==========      ========    ==========   ======== ========  ==========    ========
  LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable and accrued
   expenses.............................  $  276,800     $  12,972    $  289,772                     $   289,772    $ 17,322
 Current maturities of long-term debt
   and notes payable....................   2,291,961         5,199     2,297,160                       2,297,160     142,118
 Deferred revenue and other current
   liabilities..........................     165,625         2,063       167,688                         167,688          --
                                          ----------      --------    ----------   -----    -----     ----------    --------
                                                                                    ---      ---
       Total current liabilities........   2,734,386        20,234     2,754,620                       2,754,620     159,440
 Long-term debt, net of current
   maturities...........................     215,153        45,097       260,250                         260,250          --
 Other liabilities......................      80,282        22,621       102,903                         102,903          --
                                          ----------      --------    ----------   -----    -----     ----------    --------
                                                                                    ---      ---
       Total liabilities................   3,029,821        87,952     3,117,773                       3,117,773     159,440
                                          ----------      --------    ----------   -----    -----     ----------    --------
                                                                                    ---      ---
Shareholders' equity:
 Common stock...........................       2,131             9         2,140   $  9(e)  $122(d)        2,253          80
 Additional paid-in capital.............     757,308        74,808       832,116    122(d)     9(e)      831,531      52,050
                                                                                    472(e)
 Retained earnings......................      70,499         1,198        71,697                          71,697     (21,396)
 Translation adjustment.................       2,315            --         2,315                           2,315          --
 Treasury stock.........................          --          (472)         (472)            472(e)           --          --
                                          ----------      --------    ----------   -----    -----     ----------    --------
                                                                                    ---      ---
   Total shareholders' equity...........     832,253        75,543       907,796    603      603         907,796      30,734
                                          ----------      --------    ----------   -----    -----     ----------    --------
                                                                                    ---      ---
       Total liabilities and
        shareholders' equity............  $3,862,074     $ 163,495    $4,025,569   $603     $603     $ 4,025,569    $190,174
                                          ==========      ========    ==========   ======== ========  ==========    ========
 
<CAPTION>
 
                                                                         PRO FORMA
                                                                        ADJUSTMENTS          PRO FORMA
                                                                   ---------------------      COMBINED
                                          ADDINGTON    COMBINED      DR.          CR.         COMPANY
                                          ---------   ----------   --------     --------     ----------
<S>                                      <<C>         <C>          <C>          <C>          <C>
                 ASSETS
Current assets:
 Cash and cash equivalents..............  $  1,165    $  201,480                             $  201,480
 Accounts receivable, net...............     8,567       349,508                                349,508
 Prepaid expenses and other current
   assets...............................     2,882       290,129                $112,900(f)     177,229
 Inventory..............................        --        68,723                                 68,723
 Revenue earning vehicles, net..........        --     2,201,583                              2,201,583
                                          --------    ----------   --------     --------     ----------
 
       Total current assets.............    12,614     3,111,423                 112,900      2,998,523
Property and equipment, net.............   122,048       913,841                                913,841
Investment in subscribers, net..........        --        78,940                                 78,940
Intangible assets, net..................        --       221,167   $161,316(a)                  382,483
Other assets............................     7,109        32,143                                 32,143
                                          --------    ----------   --------     --------     ----------
 
       Total assets.....................  $141,771    $4,357,514   $161,316     $112,900     $4,405,930
                                          ========    ==========   ========     ========     ==========
  LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable and accrued
   expenses.............................  $  9,708    $  316,802                             $  316,802
 Current maturities of long-term debt
   and notes payable....................     2,710     2,441,988   $112,900(f)                2,329,088
 Deferred revenue and other current
   liabilities..........................        --       167,688                                167,688
                                          --------    ----------   --------     --------     ----------
 
       Total current liabilities........    12,418     2,926,478    112,900                   2,813,578
 Long-term debt, net of current
   maturities...........................    17,073       277,323                                277,323
 Other liabilities......................    14,282       117,185                                117,185
                                          --------    ----------   --------     --------     ----------
 
       Total liabilities................    43,773     3,320,986    112,900                   3,208,086
                                          --------    ----------   --------     --------     ----------
 
Shareholders' equity:
 Common stock...........................    16,194        18,527         80(b)  $    175(c)       2,565
                                                                     16,194(e)       137(d)
 Additional paid-in capital.............    87,187       970,768     52,050(b)   191,875(c)   1,113,025
                                                                     13,625(e)    16,194(e)
                                                                        137(d)
 Retained earnings......................     8,242        58,543                  21,396(b)      79,939
 Translation adjustment.................        --         2,315                                  2,315
 Treasury stock.........................   (13,625)      (13,625)                 13,625(e)          --
                                          --------    ----------   --------     --------     ----------
 
   Total shareholders' equity...........    97,998     1,036,528     82,086      243,402      1,197,844
                                          --------    ----------   --------     --------     ----------
 
       Total liabilities and
        shareholders' equity............  $141,771    $4,357,514   $194,986     $243,402     $4,405,930
                                          ========    ==========   ========     ========     ==========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       50
<PAGE>   53
 
  PRO FORMA REPUBLIC INDUSTRIES, INC., PRO FORMA CONTINENTAL WASTE INDUSTRIES,
                                     INC.,
             AUTONATION INCORPORATED AND ADDINGTON RESOURCES, INC.
 
       UNAUDITED CONDENSED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                                                          PRO FORMA
                                                                 PRO           PRO                       ADJUSTMENTS
                                                                FORMA         FORMA                   -----------------
                                                               REPUBLIC    CONTINENTAL    COMBINED     DR.        CR.
                                                              ----------   -----------   ----------   ------     ------
<S>                                                           <C>          <C>           <C>          <C>        <C>
Revenue.....................................................  $1,601,337     $59,799     $1,661,136
Expenses:
 Cost of operations.........................................     737,219      49,469        786,688
 Selling, general and administrative........................     788,218       8,282        796,500
 Special charge.............................................          --       7,623          7,623
Other (income) expense:
 Interest and other income..................................     (17,287)     (1,030)       (18,317)
 Interest expense...........................................      20,603       2,415         23,018
                                                              ----------     -------     ----------   ------     ------
                                                               1,528,753      66,759      1,595,512
                                                              ----------     -------     ----------   ------     ------
Income (loss) from continuing operations before income
 taxes......................................................      72,584      (6,960)        65,624
Income tax provision........................................      32,723         285         33,008
                                                              ----------     -------     ----------   ------     ------
Income (loss) from continuing operations....................  $   39,861     $(7,245)    $   32,616
                                                              ==========     =======     ==========   ======     ======
Fully-diluted:
 Earnings per share from continuing operations..............  $      .17     $  (.46)
                                                              ==========     =======
Weighted average shares outstanding.........................     241,227      15,588        256,815   (3,118)(j)
                                                              ==========     =======     ==========   ======
 
<CAPTION>
                                                                  PRO
                                                                 FORMA
                                                               REPUBLIC
                                                                  AND
                                                              CONTINENTAL   AUTONATION   ADDINGTON    COMBINED
                                                              -----------   ----------   ---------   ----------
<S>                                                           <C>           <C>        <C>
Revenue.....................................................  $ 1,661,136    $  9,190     $46,012    $1,716,338
Expenses:
 Cost of operations.........................................      786,688      14,297      32,432       833,417
 Selling, general and administrative........................      796,500      11,929       4,100       812,529
 Special charge.............................................        7,623          --          --         7,623
Other (income) expense:
 Interest and other income..................................      (18,317)         --         739       (17,578)
 Interest expense...........................................       23,018       1,296         629        24,943
                                                               ----------    --------     -------    ----------
                                                                1,595,512      27,522      37,900     1,660,934
                                                               ----------    --------     -------    ----------
Income (loss) from continuing operations before income
 taxes......................................................       65,624     (18,332)      8,112        55,404
Income tax provision........................................       33,008          --       2,693        35,701
                                                               ----------    --------     -------    ----------
Income (loss) from continuing operations....................  $    32,616    $(18,332)    $ 5,419    $   19,703
                                                               ==========    ========     =======    ==========
Fully-diluted:
 Earnings per share from continuing operations..............  $       .13                 $   .35
                                                               ==========                 =======
Weighted average shares outstanding.........................      253,697      17,467      15,348       286,512
                                                               ==========    ========     =======    ==========
 
<CAPTION>
 
                                                                    PRO FORMA             PRO
                                                                   ADJUSTMENTS           FORMA
                                                               -------------------      COMBINED
                                                                 DR.         CR.        COMPANY
                                                               --------     ------     ----------
Revenue.....................................................                           $1,716,338
Expenses:
 Cost of operations.........................................   $  3,025(g)                836,442
 Selling, general and administrative........................                              812,529
 Special charge.............................................                                7,623
Other (income) expense:
 Interest and other income..................................      1,296(f)                (16,282)
 Interest expense...........................................                $1,296(f)      23,647
                                                                 ------     ------     ----------
                                                                  4,321      1,296      1,663,959
                                                                 ------     ------     ----------
Income (loss) from continuing operations before income
 taxes......................................................      4,321      1,296         52,379
Income tax provision........................................                 7,902(i)      27,799
                                                                 ------     ------     ----------
Income (loss) from continuing operations....................   $  4,321     $9,198     $   24,580
                                                                 ======     ======     ==========
Fully-diluted:
 Earnings per share from continuing operations..............                           $      .09
                                                                                       ==========
Weighted average shares outstanding.........................     (1,434)(j)               285,078
                                                                 ======                ==========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       51
<PAGE>   54
 
  PRO FORMA REPUBLIC INDUSTRIES, INC., PRO FORMA CONTINENTAL WASTE INDUSTRIES,
                                     INC.,
             AUTONATION INCORPORATED AND ADDINGTON RESOURCES, INC.
 
       UNAUDITED CONDENSED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1995
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                             PRO FORMA            PRO FORMA
                                                                            ADJUSTMENTS           REPUBLIC
                                 PRO FORMA    PRO FORMA                ---------------------         AND
                                  REPUBLIC   CONTINENTAL   COMBINED      DR.          CR.        CONTINENTAL  AUTONATION  ADDINGTON
                                 ----------  -----------  ----------   --------     --------     -----------  ----------  ---------
<S>                              <C>         <C>          <C>          <C>          <C>          <C>          <C>         <C>
Revenue......................... $1,751,581   $  66,156   $1,817,737                             $1,817,737          --    $56,739
Expenses:
  Cost of operations............    830,665      44,463      875,128                                875,128       2,177     38,080
  Selling, general and
    administrative..............    922,340      10,120      932,460                                932,460         887      6,631
  Restructuring and unusual
    charges.....................         --       3,264        3,264                                  3,264          --         --
Other (income) expense:
  Interest and other income.....    (13,229)       (240)     (13,469)                               (13,469)                  (427)
  Interest expense..............         --       3,344        3,344                $    935(h)       2,409          --        955
                                 ----------  -----------  ----------   --------     --------     -----------  ----------  ---------
                                  1,739,776      60,951    1,800,727                     935      1,799,792       3,064     45,239
                                 ----------  -----------  ----------   --------     --------     -----------  ----------  ---------
Income (loss) from continuing
  operations before income
  taxes.........................     11,805       5,205       17,010                     935         17,945      (3,064)    11,500
Income tax provision............      7,393       2,257        9,650   $    355(i)                   10,005          --      4,426
                                 ----------  -----------  ----------   --------     --------     -----------  ----------  ---------
Income (loss) from continuing
  operations.................... $    4,412   $   2,948   $    7,360   $    355     $    935     $    7,940    $ (3,064)   $ 7,074
                                  =========  ==========    =========   ========     ========     ==========   ==========  =========
Fully-diluted:
  Earnings per share from
    continuing operations....... $      .02   $     .23                                          $      .03                $   .45
                                  =========  ==========                                          ==========               =========
Weighted average shares
  outstanding...................    212,561      12,702      225,263      3,320(j)                  228,583      17,467     15,748
                                  =========  ==========    =========   ========                  ==========   ==========  =========
 
<CAPTION>
                                                     PRO FORMA
                                                    ADJUSTMENTS           PRO FORMA
                                              -----------------------      COMBINED
                                   COMBINED     DR.           CR.          COMPANY
                                  ----------  --------     ----------     ----------
<S>                              <C>          <C>          <C>            <C>
Revenue.........................  $1,874,476                              $1,874,476
Expenses:
  Cost of operations............     915,385  $  4,033(g)                    919,418
  Selling, general and
    administrative..............     939,978                                 939,978
  Restructuring and unusual
    charges.....................       3,264                                   3,264
Other (income) expense:
  Interest and other income.....     (13,896)                                (13,896)
  Interest expense..............       3,364                                   3,364
                                  ----------  --------     ----------     ----------
                                   1,848,095     4,033                     1,852,128
                                  ----------  --------     ----------     ----------
Income (loss) from continuing
  operations before income
  taxes.........................      26,381     4,033                        22,348
Income tax provision............      14,431               $    2,697(i)      11,734
                                  ----------  --------     ----------     ----------
Income (loss) from continuing
  operations....................  $   11,950  $  4,033     $    2,697     $   10,614
                                   =========  ========      =========      =========
Fully-diluted:
  Earnings per share from
    continuing operations.......                                          $      .04
                                                                           =========
Weighted average shares
  outstanding...................     261,798    (1,575)(j)                   260,223
                                   =========  ========                     =========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       52
<PAGE>   55
 
         REPUBLIC INDUSTRIES, INC., CONTINENTAL WASTE INDUSTRIES, INC.
                         AND ADDINGTON RESOURCES, INC.
 
       UNAUDITED CONDENSED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1994
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                                  PRO FORMA         PRO FORMA
                                                                                 ADJUSTMENTS        REPUBLIC
                                   SUPPLEMENTAL                              -------------------       AND
                                     REPUBLIC     CONTINENTAL    COMBINED      DR.         CR.     CONTINENTAL   ADDINGTON
                                   ------------   -----------   ----------   -------      ------   -----------   ---------
<S>                                <C>            <C>           <C>          <C>          <C>      <C>           <C>
Revenue..........................   $1,531,095      $28,728     $1,559,823                         $ 1,559,823    $36,057
Expenses:
  Cost of operations.............      639,963       17,224        657,187                             657,187     23,798
  Selling, general and
    administrative...............      835,296        4,737        840,033                             840,033      7,119
  Restructuring and unusual
    charges......................           --           --             --                                  --        670
Other (income) expense:
  Interest and other income......       (5,920)         126         (5,794)                             (5,794)      (772)
  Interest expense...............       13,707        1,881         15,588                              15,588      8,052
                                    ----------      -------     ----------    ------      ------    ----------    -------
                                     1,483,046       23,968      1,507,014                           1,507,014     38,867
                                    ----------      -------     ----------    ------      ------    ----------    -------
Income from continuing operations
  before income taxes............       48,049        4,760         52,809                              52,809     (2,810)
Income tax provision.............       19,396        2,132         21,528                              21,528     (1,124)
                                    ----------      -------     ----------    ------      ------    ----------    -------
Income from continuing
  operations.....................   $   28,653      $ 2,628     $   31,281                         $    31,281    $(1,686)
                                    ==========      =======     ==========    ======      ======    ==========    =======
Fully-Diluted:
  Earnings per share from
    continuing operations........   $      .24      $   .34                                        $       .25    $  (.11)
                                    ==========      =======                                         ==========    =======
Weighted average shares
  outstanding....................      119,044        7,685        126,729    (1,537)(j)               125,192     15,798
                                    ==========      =======     ==========    ======                ==========    =======
 
<CAPTION>
                                                     PRO FORMA
                                                    ADJUSTMENTS       PRO FORMA
                                                -------------------    COMBINED
                                    COMBINED      DR.         CR.      COMPANY
                                   ----------   -------      ------   ----------
<S>                                <C>          <C>          <C>      <C>
Revenue..........................  $1,595,880                         $1,595,880
Expenses:
  Cost of operations.............     680,985                            680,985
  Selling, general and
    administrative...............     847,152                            847,152
  Restructuring and unusual
    charges......................         670                                670
Other (income) expense:
  Interest and other income......      (6,566)                            (6,566)
  Interest expense...............      23,640                             23,640
                                   ----------    ------      ------   ----------
                                    1,545,881                          1,545,881
                                   ----------    ------      ------   ----------
Income from continuing operations
  before income taxes............      49,999                             49,999
Income tax provision.............      20,404                             20,404
                                   ----------    ------      ------   ----------
Income from continuing
  operations.....................  $   29,595                         $   29,595
                                   ==========    ======      ======   ==========
Fully-Diluted:
  Earnings per share from
    continuing operations........                                     $      .21
                                                                      ==========
Weighted average shares
  outstanding....................     140,990    (1,580)(j)              139,410
                                   ==========    ======               ==========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       53
<PAGE>   56
 
         REPUBLIC INDUSTRIES, INC., CONTINENTAL WASTE INDUSTRIES, INC.
                         AND ADDINGTON RESOURCES, INC.
 
       UNAUDITED CONDENSED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1993
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
                                                                                               PRO FORMA             PRO
                                                                                              ADJUSTMENTS           FORMA
                                                SUPPLEMENTAL                              --------------------   REPUBLIC AND
                                                  REPUBLIC     CONTINENTAL    COMBINED      DR.          CR.     CONTINENTAL
                                                ------------   -----------   ----------   --------     -------   ------------
<S>                                             <C>            <C>           <C>          <C>          <C>       <C>
Revenue.......................................   $1,331,693      $16,204     $1,347,897                           $1,347,897
Expenses:
  Cost of operations..........................      493,395       11,209        504,604                              504,604
  Selling, general and administrative.........      783,502        2,067        785,569                              785,569
  Restructuring and unusual charges...........       10,040           --         10,040                               10,040
Other (income) expense:
  Interest and other income...................       (4,524)         (49)        (4,573)                              (4,573)
  Interest expense............................       14,022        1,303         15,325                               15,325
                                                 ----------      -------     ----------    -------     -------    ----------
                                                  1,296,435       14,530      1,310,965                            1,310,965
                                                 ----------      -------     ----------    -------     -------    ----------
Income (loss) from continuing operations
  before income taxes.........................       35,258        1,674         36,932                               36,932
Income tax provision..........................       16,529          721         17,250                               17,250
                                                 ----------      -------     ----------    -------     -------    ----------
Income (loss) from continuing operations......   $   18,729      $   953     $   19,682                           $   19,682
                                                 ==========      =======     ==========    =======     =======    ==========
Fully-Diluted:
  Earnings (loss) per share from continuing
    operations................................   $      .16      $   .20                                          $      .16
                                                 ==========      =======                                          ==========
Weighted average shares outstanding...........      119,226        4,739        123,965       (948)(j)               123,017
                                                 ==========      =======     ==========    =======                ==========
 
<CAPTION>
                                                                              PRO FORMA           PRO
                                                                             ADJUSTMENTS         FORMA
                                                                         -------------------    COMBINED
                                                ADDINGTON    COMBINED      DR.         CR.      COMPANY
                                                ---------   ----------   -------     -------   ----------
<S>                                             <C>         <C>          <C>         <C>       <C>
Revenue.......................................   $22,600    $1,370,497                         $1,370,497
Expenses:
  Cost of operations..........................    13,694       518,298                            518,298
  Selling, general and administrative.........     6,503       792,072                            792,072
  Restructuring and unusual charges...........     5,122        15,162                             15,162
Other (income) expense:
  Interest and other income...................        --        (4,573)                            (4,573)
  Interest expense............................     5,790        21,115                             21,115
                                                 -------    ----------   -------     -------   ----------
                                                  31,109     1,342,074                          1,342,074
                                                 -------    ----------   -------     -------   ----------
Income (loss) from continuing operations
  before income taxes.........................    (8,509)       28,423                             28,423
Income tax provision..........................    (3,233)       14,017                             14,017
                                                 -------    ----------   -------     -------   ----------
Income (loss) from continuing operations......   $(5,276)   $   14,406                         $   14,406
                                                 =======    ==========   =======     =======   ==========
Fully-Diluted:
  Earnings (loss) per share from continuing
    operations................................   $  (.34)                                      $      .11
                                                 =======                                       ==========
Weighted average shares outstanding...........    15,563       138,580    (1,556)(j)              137,024
                                                 =======    ==========   =======               ==========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       54
<PAGE>   57
 
                           REPUBLIC INDUSTRIES, INC.,
                      CONTINENTAL WASTE INDUSTRIES, INC.,
             AUTONATION INCORPORATED AND ADDINGTON RESOURCES, INC.,
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                         PRO FORMA FINANCIAL STATEMENTS
 
(a) Represents an entry to record intangible assets resulting from the
     preliminary allocation of the purchase price for the proposed acquisition
     of AutoNation as follows (in thousands):
 
<TABLE>
    <S>                                                                      <C>
    Shares of Republic Common Stock to be issued...........................          17,467
    Value of Republic Common Stock consideration...........................     $   192,050
    Historical net tangible assets.........................................         (30,734)
                                                                                   --------
    Allocation to intangible assets........................................     $   161,316
                                                                                   ========
</TABLE>
 
     The value of the Republic Common Stock consideration was computed based
     upon the 5 day average quoted stock price before and after the signing and
     public announcement of the definitive agreement to acquire AutoNation,
     adjusted to reflect a discount from market value to account for selling
     restrictions imposed on the sellers of AutoNation. The above purchase price
     has been allocated on a preliminary basis using the historical value of the
     tangible assets and liabilities of AutoNation as of September 30, 1996,
     which represents a reasonable estimate of the fair value, with the
     remaining balance allocated to intangible assets. The pro forma purchase
     price will be adjusted based on the actual closing date balance sheet and
     thereafter for any potential contingencies which may arise prior to
     consummation of the merger in accordance with generally accepted accounting
     principles. Such adjustments for contingencies are not expected to be
     material.
(b) Represents an entry to eliminate the historical equity balances of
     AutoNation.
(c) Represents the recording of equity resulting from Republic's issuance of
     Republic Common Stock to the stockholders of AutoNation.
(d) Represents an entry to record the par value of the shares of Republic Common
     Stock issued to the stockholders of Continental and Addington both of which
     will be accounted for under the pooling of interests method of accounting.
(e) Represents an entry to reclassify the historical common and treasury stock
     balances of Continental and Addington to additional paid-in capital.
(f) Represents an entry to eliminate advances from Republic to AutoNation and
     related interest on such advances.
(g) Represents a net adjustment related to the elimination of the historical
     amortization of intangible assets and the recording of amortization, on a
     straight-line basis, on the intangible assets resulting from the
     preliminary purchase price allocation of AutoNation. Intangible assets
     resulting from the purchase of AutoNation are being amortized over a 40
     year life which approximates the estimated useful life.
(h) Represents the assumed 1995 interest savings on the payoff of all or a
     portion of the existing indebtedness outstanding as of January 1, 1995 of
     Republic, Continental and Addington with the proceeds from the 1995 equity
     transactions assumed to have occurred as of January 1, 1995.
(i) Represents the incremental change in the combined entity's provision for
     income taxes as a result of the pre-tax loss of AutoNation and all pro
     forma adjustments as described above.
(j) Represents the effect of converting the Continental or Addington weighted
     average common shares and common share equivalents into equivalent Republic
     shares based upon the respective share exchange ratio, as applicable. Also
     included for 1995 only is the weighted average effect of shares and common
     share equivalents issued in the 1995 equity transactions.
 
                                       55
<PAGE>   58
 
          REPUBLIC INDUSTRIES, INC., HUDSON MANAGEMENT CORPORATION AND
              ENVIROCYCLE, INC. AND ACQUIRED SOLID WASTE COMPANIES
 
        UNAUDITED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL STATEMENTS
 
     The following Unaudited Condensed Consolidated Pro Forma Financial
Statements include the supplemental consolidated financial statements of
Republic which include the results of operations of Alamo which Republic
acquired in November 1996. This transaction has been accounted for under the
pooling of interests method of accounting and, accordingly, Republic's
supplemental consolidated financial statements have been retroactively adjusted
as if Republic and Alamo had operated as one entity since inception. The
supplemental consolidated financial statements of Republic also include the
financial position and results of operations of CarChoice which Republic
acquired in August 1996 and Schaubach and Denver Alarm both of which Republic
acquired in February 1996. These transactions have been accounted for under the
pooling of interests method of accounting and, accordingly, Republic's
historical financial statements have been previously restated as if the
companies had operated as one entity since inception.
 
     The following Unaudited Condensed Consolidated Pro Forma Statement of
Operations for the Nine Months Ended September 30, 1996 and for the Year Ended
December 31, 1995 present the pro forma results of continuing operations of
Republic as if the acquisitions of Hudson Management Corporation and
Envirocycle, Inc. (collectively, "HMC") in August 1995 and various other solid
waste companies ("Acquired Solid Waste Companies") in May 1996 as well as a
series of 1995 completed Equity Transactions (the "1995 Equity Transactions")
had occurred as of January 1, 1995. The 1995 Equity Transactions include the
sale of common stock and warrants during the three months ended September 30,
1995 in certain private placement and other transactions resulting in net
proceeds of approximately $232,000,000. These Unaudited Pro Forma Condensed
Consolidated Financial Statements should be read in conjunction with the
respective audited and unaudited historical consolidated financial statements
and notes thereto of Republic, HMC and Acquired Solid Waste Companies which are
included elsewhere herein.
 
     The unaudited pro forma earnings per common and common equivalent share is
based upon the combined weighted average number of common shares and common
share equivalents outstanding which include, where appropriate, the assumed
exercise or conversion of Republic warrants and options. In computing the
unaudited pro forma income from continuing operations per common and common
equivalent share, Republic utilizes the modified treasury stock method. Primary
earnings per share is not presented as it does not significantly differ from
fully diluted earnings per share.
 
     These Unaudited Condensed Pro Forma Statements of Operations were prepared
utilizing the accounting policies of the respective entities as outlined in
their historical financial statements except as described in the accompanying
notes. Acquired Solid Waste Companies include various businesses acquired and
accounted for under the pooling of interests method of accounting and a business
acquisition accounted for under the purchase method of accounting. The Acquired
Solid Waste Companies accounted for under the pooling of interests method of
accounting were not significant individually or in the aggregate and
consequently prior period financial statements have not been restated and pro
forma statements of operations for 1994 and 1993 have not been included herein.
The acquisitions of HMC and one of the Acquired Solid Waste Companies have been
accounted for under the purchase method of accounting. The unaudited pro forma
consolidated results of operations do not necessarily reflect actual results
which would have occurred if the acquisitions or the 1995 Equity Transactions
had taken place on the assumed dates, nor are they necessarily indicative of
future combined operations.
 
                                       56
<PAGE>   59
 
         REPUBLIC INDUSTRIES, INC. AND AN ACQUIRED SOLID WASTE COMPANY
 
       UNAUDITED CONDENSED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                 PRO FORMA
                                                      ACQUIRED                  ADJUSTMENTS
                                      SUPPLEMENTAL   SOLID WASTE                ------------   PRO FORMA
                                        REPUBLIC     COMPANY(1)     COMBINED    DR.      CR.    REPUBLIC
                                      ------------   -----------   ----------   ----     ---   ----------
<S>                                   <C>            <C>           <C>          <C>      <C>   <C>
Revenue.............................   $1,597,568      $ 3,769     $1,601,337                  $1,601,337
Expenses:
  Cost of operations................      735,121        1,934        737,055   $164(a)           737,219
  Selling, general and
     administrative.................      787,254          964        788,218                     788,218
Other (income) expense:
  Interest and other income.........      (17,287)                    (17,287)                    (17,287)
  Interest expense..................       20,603                      20,603                      20,603
                                                                                         --
                                       ----------       ------     ----------   ----           ----------
                                        1,525,691        2,898      1,528,589    164            1,528,753
                                                                                         --
                                       ----------       ------     ----------   ----           ----------
Income from continuing operations
  before income taxes...............       71,877          871         72,748    164               72,584
Income tax provision................       32,454                      32,454    269(e)            32,723
                                                                                         --
                                       ----------       ------     ----------   ----           ----------
Income from continuing operations...   $   39,423      $   871     $   40,294   $433           $   39,861
                                       ==========       ======     ==========   ====     ==    ==========
Fully-diluted:
  Earnings per share from continuing
     operations.....................   $      .16                                              $      .17
                                       ==========                                              ==========
  Weighted average shares
     outstanding....................      240,792                                435(f)           241,227
                                       ==========                               ====           ==========
</TABLE>
 
- - ---------------
 
(1) Represents the pre-acquisition results of operations for the period from
     January to April 1996.
 
        The accompanying notes are an integral part of these statements.
 
                                       57
<PAGE>   60
 
            REPUBLIC INDUSTRIES, INC., HUDSON MANAGEMENT CORPORATION
            AND ENVIROCYCLE, INC. AND ACQUIRED SOLID WASTE COMPANIES
 
       UNAUDITED CONDENSED CONSOLIDATED PRO FORMA STATEMENT OF OPERATIONS
                      FOR THE YEAR ENDED DECEMBER 31, 1995
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                             PRO FORMA
                                              ACQUIRED                      ADJUSTMENTS
                    SUPPLEMENTAL             SOLID WASTE                -------------------     PRO FORMA
                      REPUBLIC     HMC(1)     COMPANIES     COMBINED      DR.         CR.        REPUBLIC
                    ------------   -------   -----------   ----------   -------     -------     ----------
<S>                 <C>            <C>       <C>           <C>          <C>         <C>         <C>
Revenue...........   $1,686,892    $33,201     $31,488     $1,751,581                           $1,751,581
Expenses:
  Cost of
     operations...      786,634     21,772      21,225        829,631   $ 1,323(a)  $   289(b)     830,665
  Selling, general
     and
 administrative...      906,931      9,298       6,558        922,787                   447(c)     922,340
Other (income)
  expense:
  Interest and
     other
     income.......      (12,384)        --        (845)       (13,229)                             (13,229)
  Interest
     expense......       19,635        489         428         20,552                20,552(d)          --
                     ----------    -------     -------     ----------   -------      ------     ----------
                      1,700,816     31,559      27,366      1,759,741     1,323      21,288      1,739,776
                     ----------    -------     -------     ----------   -------      ------     ----------
Income from
  continuing
  operations
  before income
  taxes...........      (13,924)     1,642       4,122         (8,160)    1,323      21,288         11,805
Income tax
  provision.......       (2,385)       657         104         (1,624)    9,017(e)                   7,393
                     ----------    -------     -------     ----------   -------      ------     ----------
Income from
  continuing
  operations......   $  (11,539)   $   985     $ 4,018     $   (6,536)  $10,340     $21,288     $    4,412
                     ==========    =======     =======     ==========   =======      ======     ==========
Fully-diluted:
  Earnings per
     share from
     continuing
     operations...   $     (.08)                                                                $      .02
                     ==========                                                                 ==========
  Weighted average
     shares
    outstanding...      146,627                                          65,934(g)                 212,561
                     ==========                                         =======                 ==========
</TABLE>
 
- - ---------------
 
(1) Represents the pre-acquisition results of operations for the period from
  January to July 1995.
 
        The accompanying notes are an integral part of these statements.
 
                                       58
<PAGE>   61
 
            REPUBLIC INDUSTRIES, INC., HUDSON MANAGEMENT CORPORATION
            AND ENVIROCYCLE, INC. AND ACQUIRED SOLID WASTE COMPANIES
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                         PRO FORMA FINANCIAL STATEMENTS
 
(a) Represents a net adjustment related to the elimination of the historical
     amortization of intangibles assets and the recording of amortization, on a
     straight-line basis, on the intangible assets resulting from the purchase
     price allocation of HMC and an Acquired Solid Waste Company, as applicable.
     Intangible assets resulting from the purchase of HMC and an Acquired Solid
     Waste Company are being amortized over a 40 year life which approximates
     the useful life.
 
(b) Represents a reduction to depreciation expense resulting from the revision
     of estimated lives of acquired property and equipment of HMC to conform
     with Republic policies.
 
(c) Represents the contractual reduction of salary and benefits of the sellers
     of HMC.
 
(d) Represents the assumed 1995 interest savings on the payoff of all existing
     indebtedness of Republic, HMC and Acquired Solid Waste Companies
     outstanding as of January 1, 1995 with the proceeds from the Equity
     Transactions assumed to have occurred as of January 1, 1995.
 
(e) Represents the incremental change in the combined entity's provision for
     income taxes as a result of the pre-tax earnings of HMC and Acquired Solid
     Waste Companies, as applicable, and all pro forma adjustments as described
     above.
 
(f) Represents the pro forma incremental weighted shares issued to the sellers
     of an Acquired Solid Waste Company assuming the acquisition occurred as of
     January 1, 1996.
 
(g) Represents the shares issued to the sellers of Acquired Solid Waste
     Companies and the pro forma incremental weighted shares issued to the
     sellers of HMC assuming such acquisition occurred as of January 1, 1995.
     Also included is the weighted average effect of shares issued in the 1995
     Equity Transactions to the extent required to repay debt outstanding at
     January 1, 1995 and the pro forma common share equivalents associated with
     warrants sold in the 1995 Equity Transactions.
 
                                       59
<PAGE>   62
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
               UNAUDITED PRO FORMA COMBINING STATEMENT OF INCOME
                      FOR THE YEAR ENDED DECEMBER 31, 1995
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                     CONTINENTAL      BUSINESSES
                        WASTE          ACQUIRED     PRO FORMA    PRO FORMA                               PRO FORMA     PRO FORMA
                   INDUSTRIES, INC.    IN 1995     ADJUSTMENTS   SUBTOTAL    STATEWIDE   RECYCLING(A)   ADJUSTMENTS   CONTINENTAL
                   ----------------   ----------   -----------   ---------   ---------   ------------   -----------   -----------
<S>                <C>                <C>          <C>           <C>         <C>         <C>            <C>           <C>
REVENUE..........      $ 47,815         $6,353        $  --       $54,168     $ 9,416       $5,601        $(3,029)      $66,156
COSTS AND
  EXPENSES:
  Operating
    expenses.....        22,182          5,210          176        27,568       6,706        5,360         (3,029)       36,605
  General and
   administrative
    expenses.....         7,915            840           --         8,755       1,933          472         (1,040)       10,120
  Depreciation
    and
  amortization...         6,863             --           --         6,863         452           85            458         7,858
  Office closing
    charge.......         3,264             --           --         3,264          --           --             --         3,264
                        -------         ------        -----       -------      ------       ------        -------       -------
    Income (loss)
      from
    operations...         7,591            303         (176)        7,718         325         (316)           582         8,309
                        -------         ------        -----       -------      ------       ------        -------       -------
OTHER INCOME
  (EXPENSES):
  Interest
    expense......        (2,659)           (97)        (137)       (2,893)       (304)          (5)          (142)       (3,344)
  Other income
    (expenses),
    net..........           205              1          (10)          196          44           --             --           240
                        -------         ------        -----       -------      ------       ------        -------       -------
    Other income
      (expenses),
      net........        (2,454)           (96)        (147)       (2,697)       (260)          (5)          (142)       (3,104)
                        -------         ------        -----       -------      ------       ------        -------       -------
  Income (loss)
    before income
    taxes........         5,137            207         (323)        5,021          65         (321)           440         5,205
PROVISION
  (BENEFIT) FOR
  INCOME TAXES...         2,135            104          (96)        2,143          17         (123)           220         2,257
                        -------         ------        -----       -------      ------       ------        -------       -------
  Net income
    (loss).......      $  3,002         $  103        $(227)      $ 2,878     $    48       $ (198)       $   220       $ 2,948
                        =======         ======        =====       =======      ======       ======        =======       =======
EARNINGS PER
  SHARE:
  PRIMARY........      $    .25                                   $   .24                                               $   .23
                        =======                                   =======                                               =======
FULLY DILUTED....      $    .25                                   $   .24                                               $   .23
                        =======                                   =======                                               =======
PRIMARY WEIGHTED
  AVERAGE
  SHARES.........        11,979                          31        12,010                                     556        12,566
                        =======                       =====       =======                                 =======       =======
FULLY DILUTED
  WEIGHTED
  AVERAGE
  SHARES.........        12,115                          31        12,146                                     556        12,702
                        =======                       =====       =======                                 =======       =======
</TABLE>
 
- - ---------------
 
(a) Represents twelve months ended March 31, 1996.
 
  The accompanying Notes to Unaudited Pro Forma Combining Statements of Income
                    are an integral part of this statement.
 
                                       60
<PAGE>   63
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
               UNAUDITED PRO FORMA COMBINING STATEMENT OF INCOME
                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                              FOR THE SIX MONTHS
                                           FOR THE NINE              ENDED
                                           MONTHS ENDED          JUNE 30, 1996
                                        SEPTEMBER 30, 1996   ---------------------    PRO FORMA     PRO FORMA
                                           CONTINENTAL       STATEWIDE   RECYCLING   ADJUSTMENTS   CONTINENTAL
                                        ------------------   ---------   ---------   -----------   -----------
<S>                                     <C>                  <C>         <C>         <C>           <C>
REVENUE...............................       $ 53,709         $ 4,695     $ 3,486      $(2,091)      $59,799
COSTS AND EXPENSES:
  Operating expenses..................         36,050           3,856       3,099       (2,091)       40,914
  General and administrative
     expenses.........................          7,490             939         230         (377)        8,282
  Depreciation and amortization.......          8,080             181          65          229         8,555
Special charge........................          7,623              --          --           --         7,623
                                              -------          ------      ------      -------       -------
  Income (loss) from operations.......         (5,534)           (281)         92          148        (5,575)
OTHER INCOME (EXPENSES):
  Interest expense....................         (2,294)           (130)         (3)          12        (2,415)
  Other income (expense), net.........          1,130            (102)          2           --         1,030
                                              -------          ------      ------      -------       -------
  Income (loss) before income taxes...         (6,698)           (513)         91          160        (6,960)
PROVISION (BENEFIT) FOR INCOME
  TAXES...............................            208             (57)         48           86           285
                                              -------          ------      ------      -------       -------
  Net income (loss)...................       $ (6,906)        $  (456)    $    43      $    74       $(7,245)
                                              =======          ======      ======      =======       =======
EARNINGS (LOSS) PER SHARE.............       $   (.45)                                               $  (.46)
                                              =======                                                =======
  Weighted average common and common
     equivalent shares................         15,217                                      371        15,588
                                              =======                                  =======       =======
</TABLE>
 
  The accompanying Notes to Unaudited Pro Forma Combining Statements of Income
                    are an integral part of this statement.
 
                                       61
<PAGE>   64
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                     NOTES TO UNAUDITED PRO FORMA COMBINING
                              STATEMENTS OF INCOME
 
1.  DESCRIPTION OF PRO FORMA COMBINING STATEMENTS OF INCOME
 
     The unaudited pro forma combining statements of income of Continental
reflect certain business acquisitions as if such acquisitions had occurred as of
the beginning of the periods presented. The acquisitions included in the pro
forma statements are described below:
 
  1995 Acquisitions:
 
     From January 1 to August 15, Continental expanded its operations through
the acquisition of six businesses engaged in waste management businesses. Each
of these transactions have been accounted for using the purchase method of
accounting. The aggregate of these business acquisitions was significant to
Continental. These entities included ASCO Sanitation, Inc., Larry's Disposal,
Inc., Terre Haute Recycling, Inc., Gilliam Sanitation, Inc., Gilliam Transfer,
Inc., Anderson Refuse Company, Inc./M.V. Dulworth, and a 72% interest in Procesa
Continental S.A., de C.V.
 
     The aggregate purchase price of these businesses was $8.9 million, plus the
assumption or refinancing of $2.1 million of debt and $0.6 million of future
contingent payments. The purchase prices were paid by issuing 164,846 shares of
Continental Common Stock with a market value of $1.1 million at the time of
issuance, paying $5.8 million of cash obtained from Continental's credit
facility and issuing $2.0 million of notes payable to the sellers.
 
     None of these acquisitions individually are significant, each with a
purchase price and assets less than 10% of Continental's December 31, 1994
assets and each with historical income or loss before income taxes of less than
10% of Continental's income before income taxes and extraordinary gain for the
year ended December 31, 1994. In addition, the aggregate of these transactions
is less than 10% of the measures described above except for the aggregate of the
absolute values of the incomes and losses before income taxes of these entities
which total more than 10% but less than 20% of Continental's 1994 income before
income taxes and extraordinary gain.
 
     Accordingly, although the acquired businesses are not integral to each
other, their financial position and operating results were combined for purposes
of the pro forma presentation.
 
  1996 Acquisitions:
 
     On July 1, 1996, Continental purchased Statewide Environmental Contractors,
Inc., Recycling Industries, Inc. and all of the assets of Lomac Realty
(collectively, "Statewide"). These three affiliated companies are engaged in the
waste management business. Operating results of Lomac Realty are excluded from
the pro forma presentation as such results are not material.
 
     The purchase price of Statewide was $18.6 million and consisted of $7.5
million in cash, 555,512 shares of Continental Common Stock (valued at $8.1
million based on the quoted market price as of the date of the definitive letter
of intent to acquire Statewide) and $3.0 million in notes payable to the
sellers. Continental recorded this transaction as a purchase.
 
     On September 13, 1996, Continental acquired Reliable Disposal, Inc.,
Reliable Recycle (a partnership) and various properties owned by certain
shareholders of Reliable Disposal, Inc. or their wholly owned partnership
(collectively, "Reliable"). All entities and properties of Reliable were
commonly owned and integral to the Reliable business. Continental exchanged
457,001 shares of Continental Common Stock for all of the outstanding shares and
interests and for the properties of Reliable. The acquisition was accounted for
as a pooling of interests. Accordingly, Continental's historical statement of
income for the nine months ended September 30, 1996 includes the operating
results of Reliable for the entire nine month period. The
 
                                       62
<PAGE>   65
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                     NOTES TO UNAUDITED PRO FORMA COMBINING
                      STATEMENTS OF INCOME -- (CONTINUED)
 
acquisition of Reliable was not significant and, as a consequence, prior period
financial statements were not restated.
 
     For purposes of the accompanying pro forma financial statements,
adjustments have been reflected on an estimated basis using the most recent
information available. No assurances can be given that the final determination
of the fair value of assets acquired and liabilities assumed in the various
acquisitions will not differ from the adjustments presented herein. Such
determination will be made within one year of the related acquisition and are
not expected to be materially different from the estimates used herein.
 
     The pro forma financial statements should be read in conjunction with the
respective audited and interim financial statements of Continental and the
related notes thereto which are included elsewhere herein. The pro forma
statements are not necessarily indicative of the results that would have been
obtained if the acquisitions had been consummated at an earlier date and is not
intended to be a projection of future results or trends.
 
2.  ADJUSTMENTS TO COMBINING STATEMENTS OF INCOME
 
     Operating results of acquired businesses for periods prior to their
acquisition by Continental are included in pro forma statements of income.
Pre-acquisition periods for each acquired business extend to their respective
acquisition dates which are as follows:
 
<TABLE>
    <S>                                                                   <C>
    ASCO Sanitation, Inc................................................  April 1, 1995
    Larry's Disposal, Inc...............................................  April 28, 1995
    Terre Haute Recycling, Inc..........................................  July 17, 1995
    Gilliam Sanitation, Inc.............................................  July 18, 1995
    Gilliam Transfer, Inc...............................................  July 18, 1995
    Anderson Refuse Company, Inc........................................  August 1, 1995
    M.V. Dulworth.......................................................  August 1, 1995
    Procesa Continental S.A., de C.V....................................  August 15, 1995
    Statewide Environmental and affiliated companies....................  July 1, 1996
</TABLE>
 
     Pro forma adjustments for "Business Acquired in 1995":
 
<TABLE>
<CAPTION>
                                                                             FOR THE YEAR
                                                                                 ENDED
                                                                           DECEMBER 31, 1995
                                                                           -----------------
    <S>                                                                    <C>
                                                                            (IN THOUSANDS)
    Operating expenses:
      Record depreciation of other property revaluation adjustments......        $  32
      Record amortization of goodwill from all acquisitions over 25
         years...........................................................          144
                                                                                 -----
                                                                                 $ 176
                                                                                 =====
    Interest expense:
      Record interest expense on additional borrowings under the Credit
         Facility to finance the acquisitions (9.00%)....................        $(110)
      Record interest expense on notes due to sellers....................          (27)
                                                                                 -----
                                                                                 $(137)
                                                                                 =====
    Other income (expense), net:
      Eliminate the Company's minority interest related to Victory and
         GEM.............................................................        $ (68)
      Record the Company's minority interest related to Procesa..........           58
                                                                                 -----
                                                                                 $ (10)
                                                                                 =====
</TABLE>
 
                                       63
<PAGE>   66
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                     NOTES TO UNAUDITED PRO FORMA COMBINING
                      STATEMENTS OF INCOME -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                             FOR THE YEAR
                                                                                 ENDED
                                                                           DECEMBER 31, 1995
                                                                           -----------------
    <S>                                                                    <C>
                                                                            (IN THOUSANDS)
    Benefit for income taxes:
      Record income tax effect of above adjustments......................  $        (96)     
                                                                                  =====
    Primary and fully dilutive weighted average shares:
      Issuance of Shares to acquire companies............................            31
                                                                                  =====
</TABLE>
 
     Pro forma adjustments for "Statewide":
 
<TABLE>
<CAPTION>
                                                                                    FOR THE
                                                                FOR THE           NINE MONTHS
                                                              YEAR ENDED             ENDED
                                                           DECEMBER 31, 1995   SEPTEMBER 30, 1996
                                                           -----------------   ------------------
                                                                       (IN THOUSANDS)
    <S>                                                    <C>                 <C>
    Revenue:
      Elimination of intercompany revenue................       $(3,029)            $ (2,091)
                                                                =======              =======
    Operating expenses:
      Elimination of intercompany disposal costs.........       $(3,029)            $ (2,091)
                                                                =======              =======
    General and administrative expenses:
      Elimination of former owners' salaries.............  $      (1,015)      $         (363)    
      Elimination of intercompany rent...................           (25)                 (14)
                                                                -------              -------
                                                                $(1,040)            $   (377)
                                                                =======              =======
    Depreciation and amortization:
      Record depreciation of other property revaluation
         adjustments (over 7-31.5 years).................       $   242             $    121
      Record amortization of goodwill from all
         acquisitions over 40 years......................           216                  108
                                                                -------              -------
                                                                $   458             $    229
                                                                =======              =======
    Interest expense:
      Record interest expense on additional borrowings
         under Continental's Credit Facility to finance
         the acquisitions (6.97%)........................       $  (451)            $   (226)
      Eliminate non-recurring interest expense...........           309                  238
                                                                -------              -------
                                                                $  (142)            $     12
                                                                =======              =======
    Provision for income taxes:
      Record income tax effect of above adjustments at
         Continental's statutory income tax rate (40%)...       $   220             $     86
                                                                =======              =======
    Primary and fully dilutive weighted average shares:
      Issuance of Shares to acquire companies............           556                  371
                                                                =======              =======
</TABLE>
 
                                       64
<PAGE>   67
 
          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS OF REPUBLIC
 
     The following discussion should be read in conjunction with Republic's
Consolidated Financial Statements and Unaudited Condensed Consolidated Financial
Statements and the Notes thereto which are included elsewhere herein. The
historical financial statements of Republic include the financial position and
results of operations of CarChoice which Republic acquired in August 1996 and
Schaubach and Denver Alarm both of which Republic acquired in February 1996.
These transactions have been accounted for under the pooling of interests method
of accounting and, accordingly, Republic's historical financial statements have
been restated as if the companies had operated as one entity since inception.
All references in this Solicitation Statement/Prospectus to historical share and
per share data of Republic Common Stock have been retroactively adjusted to
reflect the Stock Split.
 
     The following discussion should also be read in conjunction with the
Management's Discussion and Analysis of Financial Condition and Results of
Operations of Continental as well as the unaudited pro forma financial
statements and notes thereto appearing elsewhere in this Solicitation
Statement/Prospectus.
 
BUSINESS COMBINATIONS
 
     Republic makes its decisions to acquire or invest in businesses based on
financial and strategic considerations.
 
  Pending Acquisitions
 
     In June 1996, Republic entered into the Merger Agreement to acquire
Continental in a merger transaction. Continental provides integrated solid waste
management services to residential, commercial and industrial customers
primarily in the mid-south and eastern United States. Under the terms of the
Merger Agreement, each share of Continental Common Stock would be exchanged, on
a tax-free basis, for 0.8 of a share of Republic Common Stock. As of September
30, 1996, there were approximately 15,300,000 shares of Continental Common Stock
issued and outstanding. The transaction, which will be accounted for under the
pooling of interests method of accounting, is subject to approval of
Continental's stockholders and other customary closing conditions, including
regulatory approvals, and is expected to close in the fourth quarter of 1996.
The Principal Stockholders of Continental, representing approximately 23% of the
outstanding Continental Common Stock, have granted to Republic irrevocable
proxies to vote or to execute written consents with respect to their shares in
favor of the approval and adoption of the Merger Agreement.
 
     In June 1996, Republic entered into the Addington Merger Agreement to
acquire Addington in a merger transaction. Addington provides integrated solid
waste disposal services including landfill, collection and recycling services
for cities and counties in the southeastern United States. Under the terms of
the agreement, each share of Addington common stock would be exchanged, on a tax
free basis, for 0.9 of a share of Republic Common Stock. As of September 30,
1996, there were approximately 15,200,000 shares of Addington common stock
issued and outstanding. The transaction, which will be accounted for under the
pooling of interests method of accounting, is subject to approval by the
stockholders of Addington and other customary closing conditions, including
regulatory approvals, and is expected to close in the fourth quarter of 1996.
Certain stockholders of Addington, representing approximately 45% of the
outstanding shares of Addington common stock, have granted to Republic
irrevocable proxies to, and agreed to, vote or to execute written consents with
respect to their shares of Addington common stock in favor of approval and
adoption of the Addington Merger Agreement.
 
     In May 1996, after approval by a special committee of disinterested members
of Republic's Board of Directors, Republic entered into the AutoNation Agreement
to acquire AutoNation. AutoNation is a privately-owned company developing a
chain of megastores for the sale of new and used vehicles, and is partially
owned by Republic's Co-Chief Executive Officers and certain other officers and
directors of Republic. The transaction, which will be accounted for under the
purchase method of accounting and is intended to be tax-free to AutoNation
shareholders, is subject to final approval by the stockholders of Republic and
other customary closing conditions, including regulatory approvals, and is
expected to close in
 
                                       65
<PAGE>   68
 
the first quarter of 1997. It is contemplated that Republic will issue
approximately 17,467,000 shares of Republic Common Stock in connection with the
transaction.
 
     The consummation of each of the Continental, Addington or AutoNation
mergers is not contingent on the approval or consummation of any of such other
mergers.
 
  Completed Acquisitions
 
     Significant businesses acquired through September 30, 1996 and accounted
for under the pooling of interests method of accounting have been included
retroactively in the financial statements as if the companies had operated as
one entity since inception. Businesses acquired through September 30, 1996 and
accounted for under the purchase method of accounting are included in the
financial statements from the date of acquisition.
 
     In November 1996, Republic acquired Alamo in merger transactions. Alamo is
the fourth largest car rental company in the United States and operates a fleet
of approximately 158,000 vehicles. Alamo operates in 48 states in the United
States and has operations in 9 European countries and Canada. Republic issued
22,123,893 shares of Republic Common Stock to acquire Alamo, which was accounted
for under the pooling of interests method of accounting.
 
     In August 1996, Republic acquired all of the net assets of CarChoice.
CarChoice, which commenced operations in January 1995, is a developer and
operator of used car superstores similar to those being developed by AutoNation.
 
     In February 1996, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of Schaubach. Schaubach provides solid waste
collection and recycling services to residential, commercial and industrial
customers in southeastern Virginia and eastern North Carolina and provides
transportation of medical waste throughout the Mid-Atlantic states.
 
     In February 1996, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of Denver Alarm. Denver Alarm provides
installation, monitoring and maintenance services to residential and commercial
customers throughout Colorado.
 
     Republic issued an aggregate of 9,707,664 shares of Republic Common Stock
to acquire CarChoice, Schaubach and Denver Alarm, all of which have been
accounted for under the pooling of interests method of accounting.
 
     During the nine months ended September 30, 1996, Republic also acquired
various other businesses in the solid waste and electronic security industries
which were immaterial to Republic. The aggregate purchase price paid by Republic
related to immaterial acquisitions accounted for under the purchase method of
accounting was approximately $101,039,000 and consisted of cash and 8,474,286
shares of Republic Common Stock. With respect to immaterial acquisitions
accounted for under the pooling of interests method of accounting, Republic
issued 8,318,800 shares of Republic Common Stock. These acquisitions were not
material in the aggregate and, consequently, prior period financial statements
were not restated.
 
     In November 1995, Republic acquired, in a merger transaction, all of the
outstanding shares of capital stock of Cana First Corporation and several
related companies doing business as Scott Alarm Company ("Scott"). Scott
provides electronic security monitoring and maintenance to residential accounts
in Jacksonville, Orlando and Tallahassee, Florida, as well as other metropolitan
areas in the southeastern United States, including Charlotte, North Carolina,
Savannah, Georgia and Nashville, Tennessee.
 
     In November 1995, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of Fennell Container Company, Inc. and
several related companies ("Fennell"). Fennell provides waste collection,
recycling and environmental services to commercial, industrial and residential
customers in and around Charleston and Greenville, South Carolina, and also owns
a landfill.
 
     In November 1995, Republic acquired, in a merger transaction, all of the
outstanding shares of capital stock of Garbage Disposal Service, Inc. ("GDS").
GDS provides solid waste collection and recycling services for commercial,
residential and industrial customers throughout western North Carolina.
 
                                       66
<PAGE>   69
 
     In November 1995, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of J.C. Duncan Company, Inc. and related
companies ("Duncan"). Duncan provides solid waste collection and recycling
services to residential, commercial and industrial customers in the Dallas-Fort
Worth metropolitan area and throughout west Texas, and also operates two
landfills.
 
     In October 1995, Republic acquired, in a merger transaction, all of the
outstanding shares of capital stock of Southland Environmental Services, Inc.
("Southland"). Southland, through its subsidiaries, provides solid waste
collection services to residential, commercial and industrial customers in and
around Jacksonville, Florida, owns and operates a construction and demolition
landfill and provides composting and recycling services.
 
     In October 1995, Republic acquired, in a merger transaction, all of the
outstanding shares of capital stock of United Waste Service, Inc. ("United").
United provides solid waste collection, transfer and recycling services in the
Atlanta, Georgia metropolitan area and services both residential and commercial
customers.
 
     In August 1995, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of Kertz Security Systems, Inc. and Kertz
Security Systems II, Inc. ("Kertz"). Kertz provides electronic security
monitoring and maintenance to residential and commercial customers predominantly
in the South Florida, Tampa and Orlando areas.
 
     Republic issued an aggregate of 36,255,968 shares of Republic Common Stock
for the acquisitions of Scott, Fennell, GDS, Duncan, Southland, United and
Kertz, all of which were accounted for under the pooling of interests method of
accounting.
 
     In August 1995, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of HMC in exchange for an aggregate of
16,000,000 shares of Republic Common Stock. HMC, as the third largest solid
waste management company in Florida, provides solid waste collection and
recycling services to commercial, industrial and residential customers. The
acquisition of HMC has been accounted for under the purchase method of
accounting.
 
  Termination of ADT Agreement
 
     In September 1996, Republic announced that the ADT Agreement, which
provided for the acquisition of ADT by Republic, had been terminated by mutual
agreement of the parties. In connection with the execution of the ADT Agreement,
ADT granted to Republic a warrant to purchase 15,000,000 common shares of ADT at
a purchase price of $20 per share (which approximated fair market value),
subject to certain anti-dilution adjustments. The warrant became exercisable
upon the termination of the ADT Agreement and remains exercisable until March
1997. Pursuant to the terms of the warrant, ADT has granted to Republic certain
registration rights with respect to the common shares of ADT issuable to
Republic upon exercise of the warrant.
 
RESULTS OF OPERATIONS
 
  Three and Nine Months Ended September 30, 1996 and 1995
 
     Revenue.  Republic's revenue from its waste collection operations consists
of fees from residential, commercial and industrial customers. Republic's
revenue from landfill operations is comprised primarily of tipping fees charged
to third parties. Republic's revenue from its electronic security services
business results from monitoring contracts for security systems and fees charged
for the sale and installation of such systems. Republic's revenue from its
automotive retailing business consists primarily of sales of used vehicles.
 
                                       67
<PAGE>   70
 
     The following table presents revenue data from Republic's primary industry
segments for the following periods:
 
<TABLE>
<CAPTION>
                                                     THREE MONTHS ENDED    NINE MONTHS ENDED
                                                       SEPTEMBER 30,         SEPTEMBER 30,
                                                     ------------------   -------------------
                                                       1996      1995       1996       1995
                                                     --------   -------   --------   --------
                                                                  (IN THOUSANDS)
    <S>                                              <C>        <C>       <C>        <C>
    Solid waste services...........................  $113,436   $66,180   $314,200   $174,647
    Electronic security services...................    19,926    11,874     57,514     36,032
    Automobile retailing...........................    22,384        --     51,657         --
                                                     --------   -------   --------   --------
                                                     $155,746   $78,054   $423,371   $210,679
                                                     ========   =======   ========   ========
</TABLE>
 
     The increases in revenue from the solid waste services segment for the
three and nine months ended September 30, 1996 are primarily a result of the
acquisition of HMC in August 1995 and other businesses during the periods, as
well as the expansion of Republic's existing businesses. The increases in
revenue from the electronic security services segment for the three and nine
months ended September 30, 1996 are principally a result of the addition of new
monitoring accounts during the periods. Revenue from Republic's automotive
retailing business during the three and nine months ended September 30, 1996 is
a result of the acquisition of CarChoice in August 1996 which was accounted for
under the pooling of interests method of accounting. CarChoice opened its two
used vehicle megastores in December 1995 and May 1996, respectively.
 
  Operating Costs and Expenses
 
     The following table sets forth Republic's total cost of operations and
selling, general and administrative expenses as percentages of total revenue for
the following periods:
 
<TABLE>
<CAPTION>
                                                            THREE MONTHS         NINE MONTHS
                                                                ENDED               ENDED
                                                            SEPTEMBER 30,       SEPTEMBER 30,
                                                           ---------------     ---------------
                                                           1996       1995     1996       1995
                                                           ----       ----     ----       ----
    <S>                                                    <C>        <C>      <C>        <C>
    Cost of operations...................................   73%        69%      70%        67%
    Selling, general and administrative..................   16%        23%      18%        23%
</TABLE>
 
     Cost of Operations.  Cost of operations for Republic's waste collection
operations includes disposal, labor, fuel and equipment maintenance costs.
Landfill cost of operations includes daily operating expenses, the legal and
administrative costs of ongoing environmental compliance and site closure and
post-closure costs. Certain direct landfill development costs, such as
engineering, upgrading, cell construction and permitting costs, are capitalized
and depleted based on consumed airspace. All indirect landfill development
costs, such as executive salaries, general corporate overhead, public affairs
and other corporate services are expensed as incurred. Cost of operations for
Republic's electronic security services business primarily consists of the labor
and equipment associated with the sale, installation and monitoring of security
systems. Cost of operations for Republic's automotive retailing business
primarily consists of the direct cost to acquire vehicles sold and their related
reconditioning costs.
 
     Cost of operations was $113,566,000 and $297,616,000 for the three and nine
month periods ended September 30, 1996, respectively, as compared to $53,921,000
and $140,152,000 for the same periods of the prior year. These increases reflect
Republic's expanded operations through acquisitions of new businesses and growth
of its existing businesses. The increases in cost of operations as percentages
of revenue for the three and nine month periods ended September 30, 1996 are
primarily due to start-up operating costs associated with Republic's automotive
retailing business.
 
     Selling, General and Administrative Expenses.  Selling, general and
administrative expenses were $24,139,000 and $76,744,000 for the three and nine
month periods ended September 30, 1996, respectively, as compared to $17,645,000
and $49,294,000 for the same periods of the prior year. These increases
primarily reflect the growth of Republic's business through the acquisitions of
HMC and other businesses as well as start-up costs related to Republic's
automotive retailing business. The decreases in selling, general and
 
                                       68
<PAGE>   71
 
administrative expenses as percentages of revenue for the three and nine months
ended September 30, 1996 are primarily due to the reduction of administrative
expenses for acquired businesses and growth in revenues.
 
     Included in selling, general and administrative expenses for the three and
nine months ended September 30, 1996 are approximately $3,000,000 of transaction
costs associated with the ADT Agreement which was terminated by mutual agreement
of the parties on September 30, 1996. Upon terminating the ADT Agreement,
Republic recorded the ADT Warrant at a value of approximately $5,670,000 based
upon an option pricing model computation. Republic has recorded $3,000,000 of
the $5,670,000 value attributed to the ADT Warrant as a credit to selling,
general and administrative expenses for the three months ended September 30,
1996 to offset the transaction costs incurred in connection with the ADT
Agreement described above. The remaining value of the ADT Warrant totaling
$2,670,000 has been included as a component of other income for the three months
ended September 30, 1996.
 
     Interest and Other Income.  Interest and other income increased to
$7,102,000 and $13,083,000 for the three and nine month periods ended September
30, 1996, respectively, from $1,717,000 and $2,770,000 for the comparable
periods in 1995. These increases are due to the increase in interest income from
Republic's cash investments resulting from the proceeds from sales of Republic
Common Stock in 1996 and 1995 and interest income on advances to AutoNation.
Also included in other income for the three and nine months ended September 30,
1996 is the $2,670,000 value attributed to the ADT Warrant in excess of the ADT
transaction costs as described above.
 
     Interest Expense.  Interest expense was $513,000 and $2,324,000 for the
three and nine month periods ended September 30, 1996, respectively, as compared
to $1,264,000 and $4,263,000 for the comparable periods in 1995. The decreases
are due to a reduction in average borrowings outstanding during the periods.
 
     Income Taxes.  Republic's provision for income taxes is based upon
Republic's anticipated annual effective income tax rate. Republic's effective
income tax rates for the three and nine months ended September 30, 1996
decreased to 35.1% and 36.5% respectively, from 44.0% and 44.4% respectively,
for the same periods of the prior year. Such decreases are due to fluctuations
associated with varying effective income tax rates of businesses acquired and
accounted for under the pooling of interests method of accounting. Republic
anticipates its effective income tax rates will fluctuate in future periods as a
result of future business combinations, particularly those accounted for under
the pooling of interests method of accounting.
 
  Years Ended December 31, 1995, 1994 and 1993
 
     Revenue.  The following table presents revenue data from Republic's primary
industry segments for the periods indicated:
 
<TABLE>
<CAPTION>
                                                              YEARS ENDED DECEMBER 31,
                                                         ----------------------------------
                                                           1995         1994         1993
                                                         --------     --------     --------
                                                                   (IN THOUSANDS)
    <S>                                                  <C>          <C>          <C>
    Solid waste services...............................  $245,412     $176,260     $146,107
    Electronic security services.......................    49,826       41,913       36,388
                                                         --------     --------     --------
                                                         $295,238     $218,173     $182,495
                                                         ========     ========     ========
</TABLE>
 
     The increase in revenue from the solid waste services segment for the year
ended December 31, 1995 is primarily a result of the acquisition of HMC and
other businesses as well as the expansion of Republic's existing businesses. The
increase for 1994 is primarily attributable to the expansion of Republic's
existing businesses. The increases in revenue from the electronic security
services segment for the years ended December 31, 1995 and 1994 are principally
a result of the addition of new monitoring accounts during the periods.
 
                                       69
<PAGE>   72
 
  Operating Costs and Expenses
 
     The following table sets forth Republic's total cost of operations and
selling, general and administrative expenses as percentages of total revenue for
the years ended December 31:
 
<TABLE>
<CAPTION>
                                                                      1995     1994     1993
                                                                      ----     ----     ----
    <S>                                                               <C>      <C>      <C>
    Cost of operations..............................................   65%      66%      67%
    Selling, general and administrative.............................   23%      23%      25%
</TABLE>
 
     Cost of Operations.  Cost of operations was $192,311,000, $143,375,000 and
$121,640,000 for the years ended December 31, 1995, 1994 and 1993, respectively.
The increases reflect Republic's expanded operations through acquisitions of new
businesses and growth of its existing businesses. The decreases in cost of
operations as a percentage of revenue for the years ended December 31, 1995 and
1994 are primarily a result of price increases and the implementation of cost
reduction measures.
 
     Selling, General and Administrative Expenses.  Selling, general and
administrative expenses were $67,048,000, $49,245,000 and $46,477,000 for the
years ended December 31, 1995, 1994 and 1993, respectively. The increase for the
year ended December 31, 1995 primarily reflects the growth of Republic's
business through the acquisition of HMC and other businesses. The decreases in
selling, general and administrative expenses as a percentage of revenue for the
years ended December 31, 1995 and 1994 are primarily due to the reduction of
administrative expenses for acquired businesses offset partially in 1995 by
start-up costs related to Republic's automotive retailing business.
 
     Restructuring and Unusual Charges.  In 1993, Republic recorded
restructuring and unusual charges of $10,040,000 based on Republic's
reevaluation of its solid waste operations. As a result of this reevaluation,
Republic decided to terminate certain contracts, close one of its facilities
(due to low waste volumes) and abandon its permitting effort at another facility
(because of limited market opportunity in that area and delays in the permitting
process). The write-off of property and equipment and accumulated permitting
costs associated with these facilities were included in these restructuring and
unusual charges. In addition, Republic also reevaluated its exposure related to
litigation and environmental matters and provided additional accruals for the
costs to defend or settle certain litigation and environmental matters. For
further discussion of the restructuring and unusual charges, see Note 10 of
Notes to Republic's Consolidated Financial Statements.
 
     Interest and Other Income.  Interest and other income increased to
$5,715,000 in 1995 from $1,081,000 in 1994 due to the increase in Republic's
cash investments resulting from the proceeds from sales of Republic Common
Stock. For further discussion of the sales of Republic Common Stock, see Note 5
of Notes to Republic's Consolidated Financial Statements.
 
     Interest Expense.  Interest expense was $6,139,000, $4,487,000 and
$2,936,000 for the years ended December 31, 1995, 1994 and 1993, respectively.
The increases are primarily due to higher average outstanding borrowings used to
fund internal growth. Substantially all of Republic's outstanding borrowings
were repaid during the latter half of 1995.
 
     Income Taxes.  Republic's income tax provisions for 1995 and 1994 were
partially offset by certain tax reserve adjustments resulting from tax planning
strategies employed by Republic, such as combining entities to reduce state
income taxes, claiming tax credits not previously claimed, recapturing taxes
previously paid by acquired companies and adjustments for the resolution of tax
matters in amounts more favorable than those originally estimated. Republic's
1995 income tax provision included an increase in the valuation allowance due to
uncertainty surrounding future realization of a portion of the deferred tax
assets generated as a result of acquired net operating loss carryforwards.
Additionally, Republic's 1994 income tax provision was offset by a decrease in
the valuation allowance related to the expected realization of deferred tax
assets generated as a result of restructuring and unusual charges incurred in
the fourth quarter of 1993. The valuation allowance was recorded in 1993 due to
the uncertainty surrounding the future utilization of such deferred tax assets.
For further discussion of income taxes, see Note 4 of Notes to Republic's
Consolidated Financial Statements.
 
     Environmental and Landfill Matters.  Republic provides for accrued
environmental and landfill costs which include landfill site closure and
post-closure costs. Landfill site closure and post-closure costs include
 
                                       70
<PAGE>   73
 
estimated costs to be incurred for final closure of the landfills and estimated
costs for providing required post-closure monitoring and maintenance of
landfills. These costs are accrued based on consumed airspace. Republic
estimates its future cost requirements for closure and post-closure monitoring
and maintenance for its solid waste facilities based on its interpretation of
the technical standards of the EPA's Subtitle D regulations. These estimates do
not take into account discounts for the present value of such total estimated
costs.
 
     Environmental costs are accrued by Republic through a charge to income in
the period such liabilities become probable and reasonably estimatable.
 
     Republic periodically reassesses its methods and assumptions used to
estimate such accruals for environmental and landfill costs and adjusts such
accruals accordingly. Such factors considered are changing regulatory
requirements, the effects of inflation, changes in operating climates in the
regions in which Republic's facilities are located and the expectations
regarding costs of securing environmental services.
 
     Discontinued Operations.  In April 1995, Republic spun-off its hazardous
waste services segment, RESI, to Republic's stockholders. Republic has had no
direct ownership interest in RESI since the spin-off. The hazardous waste
services segment of Republic's business has been accounted for as a discontinued
operation in Republic's Consolidated Financial Statements.
 
     Republic's income (loss) from discontinued operations, net of income taxes
was ($293,000), $2,684,000 and ($14,579,000) for the years ended December 31,
1995, 1994 and 1993, respectively. The 1993 loss from discontinued operations is
primarily a result of a $14,900,000 nonrecurring charge in the fourth quarter of
1993 related to the restructuring of RESI. Income from discontinued operations
in 1994 was partially offset by $8,484,000 of various charges related primarily
to the write off of goodwill in connection with Republic's decision to spin off
RESI. The 1995 loss from discontinued operations primarily consists of operating
results of RESI prior to the spinoff in April 1995.
 
EFFECTS OF ACQUISITIONS ON RESULTS OF OPERATIONS
 
     The acquisition of Alamo represents Republic's entry into the automobile
rental industry. For the nine months ended September 30, 1996, Alamo had total
revenue of approximately $1,174,197,000 and pre-tax earnings of $10,207,000. The
industry in which Alamo operates, particularly the leisure travel segment, is
highly seasonal. Alamo's third quarter, which includes the peak summer travel
months, has historically been the strongest quarter of the year. During the peak
season Alamo increases its 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 Republic's annual
performance. Alamo's first quarter is generally its weakest, when there is
limited leisure family travel and a greater potential for adverse weather
conditions. Many of Alamo's operating expenses such as rent, general insurance
and administrative personnel are fixed and cannot be reduced during periods of
decreased rental demand.
 
     Due to the recent commencement of AutoNation's principal operations, the
pending acquisition of AutoNation is expected to be dilutive to earnings per
share until such time as the number of open stores and related revenue is
sufficient to absorb the overhead and operating expenses of AutoNation. Due to
the limited operating history and the plans for a rapid rollout of AutoNation
stores, Republic is unable to reasonably estimate the degree of such dilution.
However, Republic anticipates growth from the opening of new AutoNation stores
and revenue increases as newly opened stores mature. Although AutoNation's
limited operations preclude a precise estimation, AutoNation anticipates that
each store will reach its planned mature sales and earnings potential within two
years of opening. Given the infrequent repeat purchase cycle on vehicles, sales
and earnings may continue to grow beyond this initial anticipated ramp-up
period.
 
     The pending acquisitions of Continental and Addington are more consistent
with the historical integrated solid waste management and disposal operations of
Republic. Such acquisitions are expected to enhance and strengthen the
operations of Republic's solid waste services division and be accretive to
earnings per share in 1997 and thereafter. For the nine months ended September
30, 1996, Continental and Addington had combined revenue of approximately
$99,721,000 and pre-tax earnings of approximately $1,414,000. The effect
 
                                       71
<PAGE>   74
 
of the mergers with Continental and Addington on Republic's restated historical
results of operations as a result of the poolings is reflected in the unaudited
Condensed Consolidated Pro Forma Financial Statements included elsewhere in this
registration statement.
 
     As Republic completes an acquisition it reviews the overall business
practices and efficiencies of the acquired company with a view to improving
operations, eliminating unnecessary redundancies, increasing utilization of
assets and personnel, and coordinating and integrating the acquired company with
and into Republic's existing operations. Due to the size and complexity of the
transactions with Addington, Alamo, AutoNation and Continental, Republic has not
yet completed its review or formulated a specific plan with respect to these
companies that would allow it to determine whether to record a charge against
earnings in connection with these acquisitions, or if so, the size or timing of
such charge, or whether such charge would be material. It is expected that this
review and determination will be completed as soon as practicable and that any
such charge would be quantified at that time.
 
FINANCIAL CONDITION
 
     At September 30, 1996, Republic had $154,826,000 in cash and $250,000,000
of availability under its credit facility. In addition, in November 1996,
Republic issued and sold approximately 12,080,000 shares of Republic Common
Stock in a private placement transaction resulting in net proceeds of
approximately $353,000,000. Republic believes that its financial condition is
strong and that it has the financial resources necessary to meet its anticipated
financing needs.
 
  Working Capital
 
     Working capital at September 30, 1996 amounted to $246,129,000 as compared
to $144,329,000 at December 31, 1995. The increase in working capital primarily
results from the May 1996 sale of 9,878,400 shares of Republic Common Stock in a
private placement transaction resulting in net proceeds of $197,583,000.
Republic believes working capital may decline during the remainder of 1996 to
lower levels as additional capital is used for the continued expansion of
Republic's existing businesses and the development of the AutoNation business.
 
     Accounts receivable at September 30, 1996 were $62,424,000 as compared to
$38,092,000 at December 31, 1995 and $26,159,000 at December 31, 1994. The
increases are primarily attributed to various business acquisitions and
expansion of Republic's existing businesses. On a combined company pro forma
basis, Republic had accounts receivable of $349,508,000 at September 30, 1996
consisting primarily of amounts due from retail and service customers, travel
agents and tour operators and amounts due under vehicle repurchase and incentive
programs.
 
     Inventory at September 30, 1996 amounted to $27,954,000 as compared to
$14,924,000 at December 31, 1995. The increase is primarily attributed to
increases in vehicle inventory associated with the May 1996 opening of a used
car megastore by CarChoice.
 
     Other current assets at September 30, 1996 were $126,296,000 as compared to
$7,323,000 at December 31, 1995. The increase is primarily due to approximately
$112,900,000 in advances made to AutoNation during the nine months ended
September 30, 1996. In May 1996, in connection with the execution of the
AutoNation Agreement which provides for the acquisition of AutoNation by
Republic, the parties also entered into a loan agreement (the "AutoNation Loan
Agreement") whereby Republic has agreed to provide a line-of-credit to
AutoNation for the development of megastores until consummation of the
acquisition of AutoNation by Republic. Advances under the AutoNation Loan
Agreement bear interest at LIBOR plus 2% and mature June 30, 1997. Additionally,
advances are secured by the common stock of AutoNation's principal operating
subsidiary, all trademarks and intellectual property of AutoNation and, until
consummation of the AutoNation Merger, AutoNation's remaining shareholder
subscription commitments, which commitments approximate $28,000,000. Also
included in other current assets at September 30, 1996 is the value assigned to
the ADT Warrant totaling $5,670,000 as previously discussed.
 
                                       72
<PAGE>   75
 
     Accounts payable and accrued liabilities at September 30, 1996 were
$86,767,000 as compared to $40,238,000 at December 31, 1995 and $24,464,000 at
December 31, 1994. The increases are primarily attributed to various business
acquisitions and expansion of Republic's existing businesses.
 
     Deferred revenue consists primarily of proceeds from the factoring of
electronic security monitoring contracts by one of Republic's acquired security
businesses. The use of factoring was discontinued by Republic subsequent to the
date of acquisition of such business. The current portion of deferred revenue
amounted to $25,555,000 at December 31, 1995 as compared to $13,892,000 at
December 31, 1994. The increase is primarily due to new installations of
electronic security devices and related monitoring contracts.
 
  Property and Equipment
 
     Property and equipment increased to $457,976,000 at September 30, 1996 from
$293,734,000 at December 31, 1995 and $217,000,000 at December 31, 1994. The
increases are attributed primarily to various business acquisitions and
increased capital expenditures resulting from expansion of Republic's existing
businesses.
 
  Investment in Subscriber Accounts
 
     Investment in subscriber accounts represents certain capitalized costs
associated with the installation of new electronic security systems and the cost
of acquired subscriber accounts. Investment in subscriber accounts increased to
$96,542,000 at September 30, 1996 from $53,686,000 at December 31, 1995 and
$31,170,000 at December 31, 1994. These increases are due to growth in
electronic security system installations and acquisitions of subscriber
accounts.
 
  Intangible Assets
 
     Intangible assets increased $90,177,000 during the nine months ended
September 30, 1996 as a result of the acquisition of various businesses
accounted for under the purchase method of accounting during the period.
Intangible assets increased $91,572,000 during the year ended December 31, 1995
as a result of the acquisition of HMC and other businesses during the period.
 
     The pending acquisition of AutoNation is expected to result in additional
intangible assets of approximately $161,000,000 upon consummation to be
amortized over 40 years.
 
  Deferred Revenue, Net of Current Portion
 
     Deferred revenue, net of current portion, decreased to $9,794,000 at
September 30, 1996 from $18,012,000 at December 31, 1995 and $20,353,000 at
December 31, 1994. Such decreases are a result of revenue recognition from
previously factored monitoring contracts over the remaining term of the
contracts which expire through 1998.
 
  Net Assets of Discontinued Operations
 
     Net assets of discontinued operations decreased to zero at December 31,
1995 from $20,292,000 at December 31, 1994 due to the spin-off of the hazardous
waste services segment which was consummated in April 1995. For further
discussion of the spin-off, see Note 9 of Notes to Republic's Consolidated
Financial Statements.
 
  Long-Term Debt and Notes Payable, Including Current Maturities
 
     Long-term debt and notes payable, including current maturities increased to
$18,805,000 at September 30, 1996 from $15,787,000 at December 31, 1995. The
increase is primarily attributable to an increase in vehicle floor plan
financing associated with Republic's automotive retailing businesses. Long-term
debt and notes payable including current maturities decreased to $15,787,000 at
December 31, 1995 from $51,913,000 at December 31, 1994 due to repayment of
borrowings in 1995 with proceeds from 1995 sales of Republic Common Stock.
 
                                       73
<PAGE>   76
 
     On a combined company pro forma basis, Republic had long-term debt
including current maturities totaling approximately $2,606,411,000 at September
30, 1996 of which $2,254,703,000 was secured by Alamo's revenue earning rental
vehicles. Republic expects to continue to fund its purchases of revenue earning
rental vehicles with secured vehicle financings. Included in the combined
company pro forma long-term debt including current maturities are $100,000,000
principal amount of 11 3/4% Senior Notes due 2006 (the "Senior Notes") which
were issued in February 1996 by Alamo Rent-A-Car, Inc. and certain of its
affiliates (the "Alamo Issuers"). The Senior Notes are unsecured, joint and
several obligations of each of the Alamo Issuers and rank pari passu in right of
payment with all existing and future debt (as defined) of the Alamo Issuers. The
Senior Notes are effectively subordinated to all existing and future secured
indebtedness of each of the Alamo Issuers. In November 1996, Alamo made a tender
offer for all outstanding Senior Notes. Concurrently with the tender offer,
Alamo made a consent solicitation in order to effect certain changes to the
indenture relating to the Senior Notes. Aggregate consideration to holders of
the Senior Notes that tender and consent will be $1,206.25 per $1,000 principal
amount plus accrued and unpaid interest to the tender date. Such amount consists
of $1,196.25 per $1,000 principal amount plus accrued and unpaid interest for
tendered notes and, for holders of the Senior Notes providing their consent by
December 10, 1996, $10 per $1,000 principal amount for their consent. The
consent solicitation will expire December 10, 1996 and the tender offer will
expire at 12:00 midnight December 23, 1996. As of December 10, 1996, virtually
all of the Senior Notes were tendered and consents were received. Republic
estimates that it will record an extraordinary charge of approximately
$20,000,000 to $25,000,000, net of tax, during the fourth quarter of 1996
related to the early extinguishment of the Senior Notes and certain other debt.
Included in the potential charge related to the early extinguishment of debt is
the premium related to the tender offer and capitalized debt costs, prepayment
penalties and legal fees related to the tender offer and the repayment of other
debt.
 
     Also included in Republic's combined company pro forma long-term debt of
approximately $2,606,411,000 at September 30, 1996 is the long-term debt and
current maturities of Continental and Addington of approximately $70,079,000. It
is currently Republic's intention to either repay such outstanding debt or
refinance such outstanding debt using Republic's $250,000,000 credit facility
upon consummation of the mergers. The effect of the mergers with Continental and
Addington on Republic's restated historical financial condition as a result of
the poolings is reflected in the unaudited Condensed Consolidated Pro Forma
Financial Statements included elsewhere in this registration statement.
 
  Shareholders' Equity
 
     Shareholders' equity increased $341,356,000 during the nine months ended
September 30, 1996 primarily due to the May 1996 sale of Republic Common Stock
and the acquisition of various businesses during the period. Shareholders'
equity increased $335,330,000 during the year ended December 31, 1995 primarily
due to sales of Republic Common Stock and the acquisition of HMC and other
businesses.
 
CASH FLOWS
 
     Cash and cash equivalents decreased by $9,746,000 during the nine months
ended September 30, 1996 and increased by $153,087,000 during 1995. The major
components of these changes are discussed below.
 
  Cash Flows from Operating Activities
 
     Republic's net cash flows from operating activities increased during the
nine months ended September 30, 1996 and during the year ended December 31, 1995
primarily as a result of various business acquisitions and expansion of
Republic's existing businesses.
 
  Cash Flows from Investing Activities
 
     Republic made capital expenditures of approximately $77,538,000 during the
nine months ended September 30, 1996 and $62,930,000 during the year ended
December 31, 1995 which included the purchase of equipment, normal replacement
of older equipment and expansion of landfill sites. Republic also made capital
expenditures of approximately $24,943,000 during the nine months ended September
30, 1996 and
 
                                       74
<PAGE>   77
 
$15,980,000 during the year ended December 31, 1995 related to the expansion of
its electronic security services business through installations of new
monitoring systems and acquisitions of subscriber accounts.
 
     In addition, during the nine months ended September 30, 1996, Republic
advanced $112,900,000 to AutoNation under the AutoNation Loan Agreement as
previously discussed.
 
     Republic expects capital expenditures to increase substantially during the
remainder of 1996 and in the foreseeable future due to the development of the
AutoNation business as well as continued internal growth of existing businesses
and pending acquisitions. In addition, management anticipates continuing to make
capital expenditures for equipment, upgrading existing equipment and facilities,
the construction of new airspace at landfill sites and the installation of new
security systems.
 
     AutoNation is in various stages of evaluating, contracting and closing on
purchases or leases of approximately 70 additional sites for vehicle retail
stores or reconditioning centers. Due to the recent commencement of AutoNation's
principal operations, the amount of capital expenditures to be incurred related
to such operations cannot be reasonably estimated. However, Republic intends to
finance capital expenditures through cash on hand, revolving credit facilities
and other financings.
 
  Cash Flows from Financing Activities
 
     Cash flows from financing activities for the nine months ended September
30, 1996 primarily consist of $197,583,000 in net cash proceeds from the May
1996 sale of Republic Common Stock.
 
     In August 1995, Republic issued and sold an aggregate of 16,700,000 shares
of Republic Common Stock and warrants to purchase an additional 33,400,000
shares of Republic Common Stock to Mr. Huizenga, Westbury (Bermuda) Ltd. (a
Bermuda corporation controlled by Michael G. DeGroote), Harris W. Hudson, and
certain of their assigns for an aggregate purchase price of approximately
$37,500,000. The warrants are exercisable at prices ranging from $2.25 to $3.50
per share. In August 1995, Republic issued and sold an additional 2,000,000
shares of Republic Common Stock each to Mr. Huizenga and John J. Melk, for $6.63
per share for aggregate proceeds of approximately $26,500,000.
 
     In July 1995, Republic sold 10,800,000 shares of Republic Common Stock in a
private placement transaction for $6.63 per share resulting in net proceeds of
approximately $69,000,000 after deducting expenses, fees and commissions. In
September 1995, Republic sold 10,000,000 shares of Republic Common Stock in an
additional private placement transaction for $10.13 per share resulting in net
proceeds of approximately $99,000,000.
 
     As a result of these transactions, Republic received approximately
$429,583,000 in cash, a portion of which was used to repay all outstanding
borrowings resulting in no long-term debt outstanding at September 30, 1996.
 
                                       75
<PAGE>   78
 
                              BUSINESS OF REPUBLIC
 
INTRODUCTION
 
     Republic is a holding company with major business segments in vehicle
rental, vehicle retailing, integrated solid waste services, and electronic
security services. Republic's strategy is to aggressively build its diversified
lines of business through internal growth and by acquiring and integrating
automotive businesses, solid waste businesses, and electronic security services
businesses, including consummating the Merger and the Pending Republic
Acquisitions. In addition, it is currently anticipated that Republic will expand
its operations outside of automotive businesses, solid waste management, and
electronic security services through acquisitions or other means.
 
     Republic, through its recent acquisition of Alamo, is engaged in the
vehicle rental business. As of September 30, 1996, Republic's Alamo Rent-A-Car
vehicle rental business operates a fleet of approximately 158,000 vehicles in 48
states in the United States and 9 European countries and Canada, owns and
operates 205 car rental locations in the United States and Canada and 61
locations in Europe, and licenses to third party operators another 111 locations
in Europe.
 
     Republic, through recent acquisitions, is also engaged in the vehicle
retailing business. Republic owns and operates used vehicle superstores in
Dallas, Texas and Detroit, Michigan. Each superstore has a wide selection of
late model used vehicles on site which have been extensively reconditioned for
resale.
 
     Republic also provides integrated solid waste collection, disposal and
recycling services to public and private sector customers. As of September 30,
1996, Republic owned or operated 15 solid waste landfills with six located in
Texas, two in California and one each in Florida, Georgia, Michigan, North
Carolina, South Carolina, Indiana and North Dakota. These landfills comprise
approximately 2,107 permitted acres with a total available permitted disposal
capacity of approximately 104.5 million in-place cubic yards. Republic also
currently provides collection service to over 1,300,000 residential, commercial
and industrial customers, primarily in areas surrounding its landfill sites
noted above and certain areas of California, Maine, New Hampshire and Virginia
and throughout Florida. In addition, Republic provides related environmental
services including consulting and analysis, remediation and other technical
services.
 
     Republic is also engaged in the electronic security services business,
which consists of the sale, installation and maintenance of electronic security
systems for commercial and residential use as well as the continuous electronic
monitoring of installed security systems. Republic currently monitors over
207,000 businesses and residences, predominantly in Florida, Colorado, Illinois
and Maryland.
 
ACQUISITIONS
 
  Acquisition Strategy
 
     Republic's growth strategy is (i) to expand its current operations in its
existing lines of business through internal growth and additional acquisitions,
and (ii) to further diversify its operations by acquiring or entering other
lines of business. With respect to diversifying its operations, Republic intends
to focus on industries which are generally capital intensive, fragmented and
have potential for relatively high profit margins or substantial growth
opportunities. Upon entering any industry, Republic will seek to grow through
internal growth and through additional acquisitions within such industry. For
certain risks involved with Republic's acquisition strategy, see "Risk Factors."
 
     In expanding its vehicle rental and vehicle retailing operations,
Republic's primary strategy is to become a nationally branded market leader in
several lines of business which currently are highly fragmented. Republic will
target markets where it believes it will have favorable prospects of achieving a
significant retail presence. Republic contemplates that it will expand by
completing its pending acquisition of AutoNation, and then by developing
AutoNation's planned chain of used vehicle megastores. Republic also anticipates
developing, substantially through acquisitions, related automotive businesses,
which may include, but not be limited to, franchised new vehicle dealer outlets,
financing and insurance businesses, and vehicle warranty, parts, repair and
maintenance businesses.
 
                                       76
<PAGE>   79
 
     In expanding its solid waste operations, Republic anticipates continuing to
focus on acquiring waste collection companies that are in markets that can
utilize Republic's existing landfill facilities, as well as in markets with
attractive third party disposal fees. Republic also may consider acquiring
additional landfills with significant permitted disposal capacity and certain
levels of contracted waste volume. In addition, Republic may focus on what it
believes will be the growing number of municipalities seeking to sell landfills,
form joint ventures or offer management contracts to operate landfills in
response to the growing technical and capital resources required by increasingly
stringent federal, state and local regulations. Republic generally targets
acquisitions in markets where it will be, or will have favorable prospects of
becoming, a significant provider of integrated waste services in that market.
Republic seeks to acquire companies which have long-term contracts for solid
waste collection and hauling services in high growth markets. However, Republic
is not limited to these target market criteria, and as opportunities arise,
Republic may acquire solid waste operations throughout North America.
 
     In expanding its electronic security operations, Republic's primary goal is
to grow its customer base in the residential segment of the business. Republic
targets markets where it will be, or will have favorable prospects of becoming,
a significant provider of electronic security services. Republic seeks to
acquire security companies in high growth markets with strong recurring monthly
revenues derived from monitoring services. In addition, Republic will seek to
achieve economies of scale by acquiring security companies with accounts that
can be monitored through Republic's existing central monitoring stations.
Republic intends to retain local management and sales personnel, where
appropriate.
 
     Republic uses internal acquisition teams, and its contacts in the
automotive, solid waste, and electronic security services industries, to
identify, evaluate and acquire automotive businesses, waste management
companies, and electronic security services businesses in attractive markets.
Acquisition candidates are evaluated by Republic's internal acquisition teams
based on stringent criteria in a comprehensive process which includes
operational, legal and financial due diligence reviews.
 
     As previously discussed, Republic will continue to pursue acquisitions in
the automotive, solid waste, electronic security services and other selected
industries, and anticipates financing acquisitions with the proceeds from the
equity transactions mentioned below as well as through the further issuance of
Republic Common Stock and/or borrowings under its lines of credit. Management
believes that Republic currently has sufficient cash on hand, cash flow, credit
facilities and access to the financial markets to fund current and planned
operations, service its outstanding debt and make certain acquisitions. In May
1996, Republic sold 9,878,400 shares of Republic Common Stock to certain
institutional investors in a private placement transaction for $20.25 per share
resulting in net proceeds of approximately $197,500,000 after deducting fees and
commissions. In November 1996, Republic sold 12,079,915 shares of Republic
Common Stock to certain institutional investors in a private placement
transaction for $29.50 per share resulting in net proceeds of approximately
$353,000,000 after deducting fees and commissions. In connection with Republic's
Alamo Rent-A-Car vehicle rental operations, Alamo, through a special purpose
entity, may issue up to $1.4 billion of commercial paper, the proceeds of which
may be used solely to purchase or finance rental fleet vehicles that are subject
to Repurchase Programs or to refinance repurchase receivables due from vehicle
manufacturers under Repurchase Programs. Republic also has a $250 million
revolving credit facility, which may be used for general corporate purposes, and
which currently has $120 million of borrowings outstanding. Republic has various
other credit facilities to finance its current European vehicle rental
operations. As of November 30, 1996, Republic had approximately $1.9 billion of
long term debt outstanding, $1.6 billion of which was secured by revenue earning
rental vehicles, and had approximately $93 million in cash.
 
  Pending Republic Acquisitions
 
     Proposed Acquisition of AutoNation.  In May 1996, Republic announced that
it had entered into the AutoNation Agreement, which provides for the acquisition
of AutoNation by Republic in a merger transaction which will be accounted for
under the purchase method of accounting. The AutoNation Agreement provides that
Republic will issue approximately 17,500,000 million shares of Republic Common
Stock in exchange for all of the outstanding shares of capital stock of
AutoNation. Each outstanding share of AutoNation common stock will be converted,
on a tax-free basis, into 0.217796 of a share of Republic
 
                                       77
<PAGE>   80
 
Common Stock. The AutoNation Merger is subject to approval of Republic
stockholders and other customary closing conditions, including regulatory
approval, and is expected to close in January 1997. Concurrent with the
execution of the AutoNation Agreement, Republic and AutoNation also entered into
the AutoNation Loan Agreement pursuant to which Republic is providing AutoNation
a line of credit until the closing of the AutoNation Merger. Because AutoNation
is a privately-owned corporation, there is no public market price available with
respect to outstanding shares of capital stock of AutoNation.
 
     AutoNation has started up and is developing a chain of megastores, under
the AutoNation USA(TM) brand name, for the sale of
reconditioned-to-perform-like-new vehicles in a customer friendly, "no haggle"
environment. AutoNation commenced operations of its first AutoNation megastore
in October 1996 and operates three AutoNation megastores as of December 3, 1996.
Each AutoNation megastore stocks more than 1,000 late-model, low-mileage,
previously-owned vehicles, each of which has undergone extensive reconditioning
and safety inspections by certified technicians. The AutoNation megastores will
also offer vehicle financing, service centers and automobile accessory sales.
Each AutoNation megastore is located on an approximately 20-acre site with
high-visibility and convenient access. AutoNation also has smaller used vehicle
retail stores which feature older-model, higher mileage vehicles than those to
be offered in AutoNation megastores. AutoNation has several sources of supply
for used vehicles. To date, AutoNation has acquired most of its inventory of
used vehicles by purchasing them from auctions, vehicle dealerships and
corporate accounts. AutoNation employs used vehicle wholesale buyers who
regularly attend auctions. At the auctions, used vehicles are offered for sale
through competitive bidding on behalf of new car dealers (consisting, primarily,
of trade-in and off-lease vehicles), banks and finance companies (consisting of
off-lease and repossessed vehicles), and car rental companies, government
agencies, corporations and other entities which own vehicle fleets. AutoNation's
corporate accounts include banks, and car rental and other companies with leased
and fleet vehicles, from which AutoNation directly purchases. As AutoNation
opens and operates more retail locations, it also anticipates obtaining
significant quantities of used vehicles from trade-ins by its customers. Once
purchased, all used vehicles acquired by AutoNation for retail resale are
transported to a reconditioning center. AutoNation owns and operates its own
reconditioning centers, and also subcontracts reconditioning centers from
vehicle auctions and other third parties. At the reconditioning centers, the
mechanical, safety and cosmetic condition of each vehicle is thoroughly
inspected by certified technicians, and the vehicles are repaired, serviced,
painted, cleaned and processed, as necessary, prior to being delivered to
AutoNation's stores. AutoNation has a total of approximately 1,100 employees as
of December 3, 1996, none of which are covered by collective bargaining
agreements. AutoNation owns or leases 17 sites in Florida, Texas, Arizona,
Nevada and Michigan which it operates or is developing as AutoNation USA(TM)
megastores (11 sites), vehicle reconditioning centers (three sites) and smaller
retail locations (three sites), eight of which are open and operating as of
December 3, 1996 and the other nine of which are expected to be open and
operating by June 30, 1997. AutoNation is in various stages of evaluating,
contracting and closing on purchases or leases of approximately 70 additional
sites which it plans to develop into retail stores and reconditioning centers.
Republic also anticipates that its existing CarChoice locations will be
permanently converted to AutoNation's format. AutoNation leases its corporate
offices in Fort Lauderdale, Florida.
 
     Mr. Huizenga is Chairman of the Board of AutoNation, Mr. Berrard is Chief
Executive Officer of AutoNation and Messrs. Huizenga, Berrard, Hudson, Melk,
Johnson, Castell, Guerin, Hawkins and Henninger each have ownership interests in
AutoNation. In addition, a director of AutoNation is expected to be appointed to
Republic's Board upon the consummation of the AutoNation Merger. See "MANAGEMENT
OF REPUBLIC BEFORE AND AFTER THE MERGER AND THE PENDING REPUBLIC
ACQUISITIONS -- Management of Republic After the Closing of the Pending Republic
Acquisitions."
 
     Proposed Acquisition of Addington.  In June 1996, Republic announced that
it had entered into the Addington Merger Agreement to acquire Addington in a
merger transaction. Under the terms of the Addington Merger Agreement, each
share of common stock of Addington (other than shares held in the treasury of
Addington, held by any of Addington's subsidiaries or held by Republic or any of
its subsidiaries) would be exchanged, on a tax-free basis, for 0.9 of a share of
Republic Common Stock. As of September 30, 1996, Addington had approximately
15,200,000 million shares of common stock issued and outstanding. The proposed
transaction, which is intended to be accounted for under the pooling of
interests method of
 
                                       78
<PAGE>   81
 
accounting, is subject to approval by Addington's stockholders and other
customary closing conditions, including regulatory approval. Several large
stockholders of Addington, representing approximately 45% of Addington's
outstanding shares of common stock, have granted a proxy to Republic to vote or
to execute written consents with respect to their shares in favor of the
transaction, which is expected to close in December 1996.
 
     Addington provides integrated solid waste collection, disposal and
recycling services to residential, commercial and industrial customers
concentrated primarily in the southeastern United States. Addington conducts its
operations in four states, and operates ten landfills.
 
  Recent Acquisitions
 
     In November 1996, Republic acquired all of the outstanding capital stock of
Alamo in exchange for an aggregate of 22,123,893 shares of Republic Common Stock
in merger transactions accounted for as a pooling of interests business
combination. Alamo is the fourth largest car rental company in the United States
and operates in 48 states in the United States and in 9 European countries and
Canada.
 
  Acquisitions Completed During the Nine Months Ended September 30, 1996
 
     In August 1996, Republic acquired all of the net assets of CarChoice.
CarChoice, which commenced operations in January 1995, is a developer and
operator of used car superstores similar to those being developed by AutoNation.
 
     In February 1996, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of Schaubach. Schaubach provides solid waste
collection and recycling services to residential, commercial and industrial
customers in southeastern Virginia and eastern North Carolina and provides
transportation of medical waste throughout the Mid-Atlantic states.
 
     In February 1996, Republic acquired, in merger transactions, all of the
outstanding shares of capital stock of Denver Alarm. Denver Alarm provides
installation, monitoring and maintenance services to residential and commercial
customers in Denver, Fort Collins, Boulder, Colorado Springs and Pueblo,
Colorado.
 
     Republic issued an aggregate of 9,707,664 shares of Republic Common Stock
for CarChoice, Schaubach and Denver Alarm, all of which were accounted for as
pooling of interests business combinations.
 
     During the nine months ended September 30, 1996, Republic also acquired
various other businesses in the solid waste and electronic security industries
which were immaterial to Republic. The aggregate purchase price paid by Republic
related to immaterial acquisitions accounted for under the purchase method of
accounting was approximately $101,039,000 and consisted of cash and 8,474,286
shares of Republic Common Stock. With respect to immaterial acquisitions
accounted for under the pooling of interests method of accounting, Republic
issued 8,318,800 shares of Republic Common Stock.
 
  Termination of ADT Agreement
 
     In September 1996, Republic announced that the ADT Agreement, which
provided for the acquisition of ADT by Republic, had been terminated by mutual
agreement of the parties. In connection with the execution of the ADT Agreement,
ADT granted to Republic a warrant to purchase 15,000,000 common shares of ADT at
a purchase price of $20 per share (which approximated fair market value),
subject to certain antidilution adjustments. The warrant became exercisable upon
the termination of the ADT Agreement and remains exercisable until March 1997.
Pursuant to the terms of the warrant, ADT has granted to Republic certain
registration rights with respect to the common shares of ADT issuable to
Republic upon exercise of the warrant.
 
                                       79
<PAGE>   82
 
OPERATIONS
 
     Currently, Republic has organized its continuing operations primarily into
four general industry segments: (1) vehicle rental, (2) vehicle retailing and
related automotive businesses, (3) solid waste services, and (4) electronic
security services.
 
  Vehicle Rental
 
     Republic is engaged in the vehicle rental business through its recent
acquisition of Alamo. The vehicle rental industry is composed of two principal
markets: the general use market, which consists of the rental of vehicles to
business and leisure travelers from on-airport or near-airport locations, and
the local/replacement market, which consists of the rental of vehicles to
individuals who have lost the use of their vehicles through accident, theft or
breakdown and generally are located near downtown or suburban areas. Republic's
vehicle rental business principally targets the general use market. As of
September 30, 1996, Republic operates a vehicle rental fleet of approximately
158,000 vehicles, owns and operates 205 car rental locations in the United
States and Canada and 61 car rental locations in Europe, and licenses another
111 locations to third party operators in Europe. Of the rental locations owned
and operated by Republic and its licensees, 121 are on-airport locations, 183
are near-airport locations and 73 are downtown or suburban locations.
 
     Republic's vehicle rental operations offer a wide variety of automobiles
and minivans, most of which consist of the current and immediately preceding
model years. Vehicle rentals are generally made on a daily or weekly basis.
Historically, rental charges have included unlimited mileage, although Republic
has tested fees in certain markets for mileage above a specific number of
allowable miles. Rates vary at different locations depending on the type of
vehicle, the local market and competitive and cost factors. Most rentals are
made under rate plans under which the customer is responsible for gasoline used
during the rental. Republic generally offers its customers the convenience of
leaving a rental vehicle at a rental location in a city other than the one in
which it was rented, although, consistent with industry practices, a drop-off
charge or special intercity rate may be imposed.
 
     Republic's vehicle rental operations are in many cases one of five to seven
vehicle rental concessionaires at the airports at which it operates. In general,
concession fees for airport locations are based on a percentage of total
revenues (as determined by each airport), subject to a minimum guaranteed
amount. Concessions are typically awarded by airport authorities every three to
five years based upon competitive bids. As a result of airport authority
requirements of a minimum guaranteed fee, smaller vehicle rental companies
generally are not located at airports. Concession arrangements with the various
airport authorities generally include minimum requirements for vehicle age,
operating hours, employee conduct, and provide for relocation in the event of
future construction and abatement of fees in the event of extended low passenger
volume. At near-airport locations, airport authorities generally charge permit
fees for the privilege of customer pick-up and drop-off at terminals by courtesy
vans or buses. Unlike on-airport concessions, there is generally no limit to the
number of ground transportation permits available for issuance by the airport
authority and a minimum guaranteed fee is not required. Generally, on-airport
locations have greater high-yielding walk-up rentals (i.e., customers without
reservations) and fewer no-shows (i.e., customers with reservations who fail to
rent).
 
     Given the local customs and language barriers in foreign countries,
Republic's foreign car rental operations utilize licensee operations in addition
to owned and operated facilities. License agreements are generally for a term of
one to five years and require the licensee to maintain certain quality and price
standards so that Republic can strive to ensure that customers receive
equivalent service and prices at all of its international locations. The license
agreements provide licensees with, among other benefits, the right to use
certain of Republic's vehicle rental service marks as well as access to its
computer reservation system. Certain license agreements require the licensee to
provide reciprocal services to other licensees, such as vehicle replacement.
Licensees typically pay a percentage of revenues as a licensing fee and, in
certain cases, an additional advertising or management fee. Certain license
agreements provide Republic with a right of first refusal to purchase the
licensee.
 
     Republic uses a proprietary integrated fleet management system to
efficiently utilize its vehicle rental fleet and effectively price its rental
vehicles. This system provides for the specific identification and status of
 
                                       80
<PAGE>   83
 
every vehicle (and the related title or certificate of ownership) in the fleet
every day on a real-time basis, and enables Republic to evaluate fleet needs
based on market demands and reservation projections on a daily basis and to
optimize its ability to rent each available vehicle in its fleet each day at the
highest possible rate. This fleet management system performs, among other
functions, vehicle purchase ordering (including vehicle specifications),
in-fleeting, vehicle registration, invoice and dealer payment and title control,
fleet movement tracking, physical inventory and inactive vehicle management,
fleet cost allocation (both purchased and leased), maintenance record keeping,
grounding and car sales. This system also takes into account the present
bookings, factors in the traditional no-show percentage and compares historical
data for walk-ups and incoming reservations. These systems are upgraded from
time to time.
 
     In addition to time and mileage charges from the rental of vehicles, the
sale of rental related products generates approximately 23% of Republic's
vehicle rental revenue in North America and Europe as of September 30, 1996.
Such rental related products include collision damage waivers, additional
liability protection, personal accident and personal effects protection, other
travel related insurance coverages and travel related products, such as vehicle
upgrades, gasoline sales, intercity drop-off charges, and miscellaneous items
such as baby seats, ski racks, cellular phones and additional driver fees.
Republic earns a small percentage of its overall vehicle rental revenue from its
airport parking operations. In the United Kingdom, Republic also provides
chauffeur-drive-services.
 
     Since the early 1980s, General Motors has been the principal supplier of
rental fleet vehicles to Republic's vehicle rental business. The number of
vehicles purchased from General Motors varies from year to year. In model years
1996, 1995 and 1994, Republic's vehicle rental operations purchased
approximately 61%, 68% and 78%, respectively, of its North American rental fleet
from General Motors. In addition, Republic's North American vehicle rental
operations purchase or lease vehicles manufactured by, among others, Chrysler
Corporation, Ford Motor Company, Mazda Motor of America, Inc., Mitsubishi Motor
Sales of America, Inc., Nissan Motor Corporation in U.S.A., Subaru of America,
Inc. and Toyota Motor Sales, U.S.A., Inc. (including its Lexus division).
 
     During model year 1996 (a vehicle model year in the United States generally
commences September 1 and ends August 31), Republic purchased approximately 90%
of its U.S. vehicle rental fleet and a majority of its European fleet pursuant
to vehicle manufacturers' Repurchase Programs. Repurchase Programs allow
Republic's vehicle rental operations to maintain program vehicles in its fleet
for varying maximum periods. Republic may, at its option, require the
manufacturer to repurchase program vehicles at any time during the allowable
program term. At the time of repurchase by the manufacturer, Republic receives a
price based on either (i) a predetermined percentage of original vehicle cost
and the month of return or (ii) the original capitalization cost less a set
monthly depreciation amount, and is thus protected from fluctuations in the
prices of used vehicles in the wholesale market at the time of disposition. If
repurchase program vehicles are returned earlier than anticipated at the time of
purchase, it generally results in greater depreciation expense for the period
such vehicles were in service. Repurchase Programs also impose return
conditions, including mileage limitations and varying damage limitations and
provide monetary incentives for advertising. Vehicles acquired under Repurchase
Programs in the United States are purchased through dealerships.
 
     Most manufacturers renew their Repurchase Programs annually, at which time
Republic negotiates the vehicle mix, vehicle cost and repurchase price. Under
Republic's Repurchase Program with General Motors, Republic must purchase at
least 51% of its rental vehicles from General Motors during model years 1996
through 2000 in order to receive certain discounts and incentives, and General
Motors has agreed to make available to Republic a specified minimum number of
vehicles each model year. Prior to each new model year Republic and General
Motors negotiate the amount and mix of vehicles being purchased and certain
other terms which can affect the overall vehicle cost for the model year. In
addition to the Repurchase Program with General Motors, Republic maintains a
fleet financing support agreement with General Motors for the benefit of certain
of its lenders pursuant to which General Motors provides a limited guarantee to
certain of Republic's lenders to pay up to a specified percentage of the
original purchase price of General Motors vehicles in the event that Republic is
unable to meet its obligations and such lenders must repossess such vehicles and
dispose of them at a net loss. This support agreement may be terminated by
General Motors after
 
                                       81
<PAGE>   84
 
August 31, 2000 upon ten days' prior written notice. However, any vehicles
financed prior to termination will remain covered by such support agreement.
 
     Republic also purchases vehicles for its rental fleet that are not subject
to Repurchase Programs and therefore Republic is responsible for the disposition
of such vehicles. During model year 1996, Republic purchased approximately 10%
of its North American rental fleet outside Repurchase Programs. Such purchases
are made from a number of sources, including private and public auctions,
wholesalers, dealers and manufacturers. In the future, the number of vehicles
purchased outside Repurchase Programs may increase or decrease based on a number
of factors, including a determination by Republic of the acceptable level of
residual risk related to the disposition of vehicles in the used car market.
Republic believes that acquiring vehicles outside Repurchase Programs enables it
to (i) better match fleet size to seasonal needs by giving it the flexibility to
acquire vehicles for relatively short periods of time, (ii) better match vehicle
type/model mix to customer demand, and (iii) reduce overall fleet cost.
 
     In addition to the acquisition of vehicles under Repurchase Programs and
outside such programs, Republic also leases vehicles pursuant to short term
leases, the term of which is generally less than one year. The number of
vehicles which Republic leases depends upon a number of factors, including
price, term and availability.
 
     The age of vehicles in Republic's rental fleet, whether acquired through
the Repurchase Programs or outside such programs, generally has not exceeded two
model years. Republic disposes of its rental vehicles primarily pursuant to the
repurchase provisions of the Repurchase Programs. Vehicles that are not subject
to Repurchase Programs are disposed of through private and public auctions and
resales to wholesalers and dealers, among other methods. Republic anticipates
that it also will dispose of rental vehicles that are not subject to Repurchase
Programs through Republic's vehicle retailing operations.
 
     In Europe, vehicle acquisition is negotiated on an individual country
basis. Republic purchases vehicles under various repurchase programs, mainly
with dealerships, in contrast to its North American repurchase programs which
are with automobile manufacturers. During model year 1996, Republic purchased
less than half of its European fleet outside of Repurchase Programs. Republic's
European vehicle rental operations purchase or lease vehicles manufactured by
affiliates of General Motors, Daimler-Benz A.G., Renault Osterreich
Automobilvertriebs AG, Renault Nederland NV, Renault Zurich SA and Volkswagon
AG.
 
     Republic performs routine maintenance on its vehicle rental fleet. Republic
utilizes a computerized maintenance system which identifies and flags the
vehicles which are due for maintenance and the type of maintenance required
based on the vehicle's mileage and in-service period. The system tracks the
maintenance history of each vehicle from the date of infleet to the date of
outfleet, including any repairs or body work performed on the vehicle, where the
work was performed and the cost. Republic's vehicle rental facilities typically
include maintenance areas, and Republic has more than 2,500 employees dedicated
to fleet maintenance. Vehicles are cleaned between rental transactions and are
regularly inspected as part of Republic's routine maintenance program.
 
  Vehicle Retailing
 
     Republic, through recent acquisitions, is also engaged in the vehicle
retailing business. Republic owns and operates used vehicle superstores in
Dallas, Texas and Detroit, Michigan. Each superstore has a wide selection of
late model used vehicles on site which have been extensively reconditioned for
resale. In addition, Republic anticipates closing the acquisition of AutoNation,
a privately-owned company developing a chain of vehicle megastores and exploring
opportunities in other automotive businesses, in January 1997. Republic
anticipates that all of its used vehicle superstores will be permanently
converted to AutoNation's format. See "-- Acquisitions -- Pending Republic
Acquisitions -- Proposed Acquisition of AutoNation" above.
 
  Solid Waste Services
 
     Republic's solid waste operations primarily consist of collection,
landfill, recycling and related environmental services.
 
                                       82
<PAGE>   85
 
     Collection.  Republic's solid waste collection operations are of two types:
industrial and commercial/ residential. Republic's strategy is to acquire
collection operations within the service areas of its landfills, such that the
operations can provide a steady stream of solid waste to its landfills, and in
areas with stable, attractive third party disposal fees. Republic provides
collection services to over 1,300,000 residential, commercial and industrial
customers.
 
     In its industrial collection operations, Republic supplies its customers
with large waste containers known as "roll-off" containers. Republic collects
the roll-off containers on a set schedule and transports the waste to a
landfill. Services are provided to individual facilities on a contractual basis
with terms ranging from a single pickup to a one-year term.
 
     Republic's commercial and residential collection operations involve the
curbside collection of refuse from small containers into collection vehicles for
transport to transfer stations or directly to landfills. At transfer stations,
waste is compacted and transferred to larger vehicles for transport to
landfills. Commercial customers generally are serviced pursuant to individual
contracts with multi-year terms. Residences generally are serviced pursuant to
contracts with municipal governments for collection services in the
municipality. Republic's contracts generally are secured by competitive bids.
See "-- Competition." Republic currently provides commercial and residential
collection services in certain areas of California, Florida, Georgia, Indiana,
Maine, New Hampshire, North Carolina, North Dakota, South Carolina, Texas and
Virginia.
 
     Landfills.  Republic owns or operates 15 solid waste landfills with
approximately 2,107 permitted acres and total available permitted disposal
capacity of approximately 104.5 million cubic in-place yards as of September 30,
1996. The in-place capacity of Republic's landfills is subject to change based
on engineering factors and requirements of regulatory authorities. Certain of
the landfills accept nonhazardous special waste, including utility ash, asbestos
and contaminated soils. The majority of Republic's landfill revenues are derived
from long-term integrated disposal and collection contracts with industrial
customers and municipalities and disposal contracts with certain third party
collection companies. The following table provides certain information regarding
these landfills as of September 30, 1996:
 
<TABLE>
<CAPTION>
                                                                                          UNUSED
                                                                    TOTAL    PERMITTED   PERMITTED
              LANDFILL NAME                  MARKETS SERVED        ACREAGE    ACREAGE     ACREAGE
    ----------------------------------  -------------------------  -------   ---------   ---------
    <S>                                 <C>                        <C>       <C>         <C>
    Anderson..........................  Northern California         1,200        150         100
    C&T Regional......................  Rio Grande Valley, Texas      194         94          55
    Cleveland Container...............  Southwest North Carolina      169        116          86
    Republic/CSC......................  North Central Texas           254        254         195
    Republic/Imperial.................  Southern California           160        120          89
    Republic/Maloy....................  East Central Texas            389        270         204
    Taymouth..........................  Central Michigan              138         43          19
    Wabash Valley.....................  Northeast Indiana             103         56          16
    Nine Mile Road....................  Northeast Florida              80         25          17
    San Angelo........................  West Texas                    283        283         133
    Presidio..........................  West Texas                     10         10           6
    Charter Waste.....................  West Texas                    396        396         300
    Oak Grove.........................  North Georgia                 117         61          61
    Pepperhill........................  Southeast South Carolina       37         22          22
    Pine Ridge........................  South Atlanta, Georgia        862        207         207
                                                                   -------   ------ ---  ------ ---
                                                                    4,392      2,107       1,510
                                                                   =======   =========   =========
</TABLE>
 
     Each of Republic's existing landfill sites have the potential for expanded
disposal capacity beyond the currently permitted acreage. Republic monitors the
availability of permitted airspace at each of its landfills and evaluates
whether to pursue expansion at a given landfill based on estimated future waste
volumes, remaining capacity and likelihood of obtaining expansion. Each of
Republic's landfills currently has adequate permitted capacity; however,
Republic is currently seeking to expand permitted capacity at its Wabash Valley
and Nine Mile Road landfills in connection with favorable design modifications.
 
                                       83
<PAGE>   86
 
     Recycling.  Management believes that recycling has become an increasingly
important component of most major markets' solid waste management plans as a
result of the public's increasing environmental awareness and expanding federal
and state regulations pertaining to waste recycling. Republic currently provides
recycling services through most of its collection subsidiaries and has six
recycling facilities located in Florida, Georgia, South Carolina and North
Carolina. The services provided by Republic's collection subsidiaries include
the curbside collection of recyclable waste and the provision of a variety of
recycling services, including the segregated collection of cardboard boxes and
construction debris for resale to paper manufacturers and others. In Florida,
Georgia, South Carolina and North Carolina, Republic receives certain types of
commercial and industrial solid waste which is sorted at its facilities into
recyclable materials and non-recyclable waste; the recyclable materials are
repackaged and sold to third parties and the non-recyclable waste is disposed of
at landfills or incinerators. Republic also recycles yard waste and timber
by-products into landscape and gardening mulch in Dallas and Houston, Texas and
Jacksonville, Florida by composting these materials and selling the end product
to nurseries, landscape architects and homeowners.
 
     Environmental Services.  Republic provides selected environmental
remediation services relating to the cleanup and containment of actual or
threatened releases of hazardous materials into the environment on both a
planned and emergency basis. Republic's solid waste division provides these
services through three subsidiaries, Environmental Specialists, Inc. ("ESI") in
Kansas City, Missouri, Laughlin Environmental, Inc. ("Laughlin") in Houston,
Texas and Fenn-Vac, Inc. in North Charleston, South Carolina. ESI and Fenn-Vac,
Inc. are EPA-approved emergency response contractors and provide hazardous spill
cleanup and other special services on a contract basis. Laughlin provides a
broad range of environmental services including remediation and other technical
services.
 
  Electronic Security Services
 
     Republic is engaged in the electronic security services business, which
consists of the sale, installation and maintenance of electronic security
systems for commercial and residential use, as well as the continuous electronic
monitoring of installed security systems. Republic sells and installs modern
electronic devices in its customers' businesses and residences to provide
detection of events, such as intrusion or fire. Republic purchases from various
manufacturers the components of the systems it sells, installs and maintains.
The products and services marketed in the electronic security services industry
by Republic and others range from basic residential systems that provide entry
and fire detection to sophisticated commercial systems incorporating closed
circuit television and access control systems. Detection systems may be
continuously monitored by centralized monitoring stations which are linked to
the customer through telephone lines or via radio transceiver. Republic operates
three central monitoring stations in Florida, one in Maryland, one in Illinois
and one in Colorado, from which it monitors over 207,000 businesses and
residences, predominantly in Florida, Colorado, Illinois and Maryland. Upon
detecting an intrusion or certain other occurrences at a customer's business or
residence, the central monitoring station calls the customer and, if necessary,
the local police department, fire department, ambulance or other authorities.
 
SALES AND MARKETING
 
     In its vehicle rental segment, Republic's sales and marketing strategy is
to strengthen Alamo Rent-A-Car's brand identification as a value service
provider through a variety of media, cooperative advertising relationships with
airlines, hotels and others in the travel industry and building and maintaining
close relationships with the travel agent community and tour operators. Republic
targets leisure travelers and cost-conscious business travelers. Republic's
objective is to be the low-cost provider of quality car rental service and to
increase customer satisfaction and retention by developing innovative, time
saving options for customers and other quality services based on customers'
specific needs.
 
     In the vehicle retailing segment, Republic expects to engage in mass
marketing and advertising in various media to attract a broad retail customer
base in the markets in which it will operate, and to make AutoNation USA a
nationally-recognized brand name. Republic seeks to attract customers through
"no haggle" vehicle pricing, an extensive inventory of low mileage used vehicles
that have been reconditioned-to-perform-like-new, high quality service,
warranties, and attractive facilities.
 
                                       84
<PAGE>   87
 
     For solid waste services, Republic's sales and marketing strategy is to
provide full service environmental management to its customers. Republic targets
potential customers of all sizes, from small quantity generators to large
"Fortune 500" companies and municipalities.
 
     In expanding its electronic security operations, Republic's primary goal is
to grow its customer base in the residential market. Republic uses various forms
of broadcast and print advertising to market its electronic security business.
Republic will target those markets where it will be, or will have favorable
prospects of becoming, a significant provider of electronic security services.
 
     Republic believes in providing quality services which will enable it to
maintain high levels of recurring revenue from its customers in all business
segments. Republic derives its business from a broad customer base which
Republic believes will enable it to experience stable growth. Marketing efforts
focus on continuing and increasing business with existing customers as well as
attracting new customers.
 
CUSTOMERS
 
     As of September 30, 1996, no one customer individually comprised more than
10% of the total revenue of any business segment of Republic.
 
REGULATIONS
 
  Vehicle Rental Regulations
 
     Republic's vehicle rental operations are subject to various federal, state
and local laws and regulations including those relating to taxing and licensing
of vehicles, consumer protection, insurance, advertising, currency controls,
used vehicle sales, and labor matters. Republic's vehicle rental operations, as
well as those of its competitors, could be affected by any limitation in the
fuel supply or by any imposition of mandatory fuel allocation or rationing
regulations. In the event of a severe disruption of fuel supplies, the
operations of all vehicle rental companies could be adversely affected.
 
     Approximately 6.3%, 7.6% and 6.8% of Republic's total U.S. revenue from its
vehicle rental operations in 1995, 1994 and 1993, respectively, was generated
from the sale of collision damage waivers. The United States House of
Representatives has from time to time contemplated, but never adopted,
legislation that would regulate the conditions under which collision damage
waivers may be sold by car rental companies. In addition, approximately 40
states have considered legislation affecting the collision damage waiver
product. To date, 18 of those states have enacted legislation requiring
disclosure to each customer at the time of rental that damage to the rented
vehicle may be covered by the customer's personal automobile insurance and that
a collision damage waiver may not be necessary. In addition, in the late 1980s,
New York and Illinois enacted legislation which eliminated car rental companies'
right to offer collision damage waivers for sale and limited potential customer
liability to $100 and $200, respectively. Moreover, California, Nevada and
Indiana have capped the rates that may be charged for collision damage waivers
to $9.00, $10.00 and $5.00 per day, respectively. In addition, Texas requires
the rates charged for this protection to be reasonable in relation to costs.
Adoption of national or additional state legislation limiting the sale, or
capping the rates, of collision damage waivers could further restrict sales of
this product, and additional limitations on potential customer liability could
increase the costs of Republic's vehicle rental operation.
 
     A number of states currently make vehicle owners, including vehicle rental
companies, vicariously liable, regardless of fault, for the actions of any
person lawfully driving such owned vehicle. Recently, limits on such liability
were enacted in Michigan and Minnesota. The State of Florida, where a
substantial portion of Republic's rental transactions occur, is a vicarious
liability state. In 1995, legislation was passed by both the United States
Senate and House of Representatives which could effectively eliminate such
vicarious liability. Subsequently, President Clinton vetoed the legislation.
 
     Republic's vehicle rental operations are also subject to various federal,
state and local consumer protection laws and regulations including those
relating to advertising and disclosure of charges to customers. The National
Association of Attorneys General has promulgated suggested guidelines for car
rental advertisements. Republic's vehicle rental operations and two other
industry participants are subject to
 
                                       85
<PAGE>   88
 
substantially similar consent decrees resulting from Federal Trade Commission
inquiries initiated in 1989, which consent decrees require certain disclosures
to customers at each stage of the rental transaction, including in
advertisements, of charges that are mandatory and not otherwise reasonably
avoidable. Republic believes that the practices mandated by the consent decrees
have been adopted uniformly by the industry.
 
  Environmental Regulations
 
     The operation of Republic's businesses are subject to a variety of federal,
state and local requirements which regulate health, safety, the environment,
zoning and land-use. Operating and other permits are generally required for
landfills, certain waste collection vehicles, fuel storage tanks, and other
facilities owned or operated by Republic, and these permits are subject to
revocation, modification and renewal.
 
     Republic strives to conduct its operations in compliance with applicable
laws and regulations, but believes that in the existing climate of heightened
environmental concerns, companies in the waste management and environmental
services industry, including Republic, may be faced with fines and penalties and
the need to expend funds for remedial work and related activities at landfills
and other facilities. Republic has established a reserve, which it believes will
be adequate, to cover any potential fines, penalties and regulatory costs. While
such amounts expended in the past or anticipated to be expended in the future
have not had and are not expected to have a materially adverse effect on
Republic's financial condition or operations, the possibility remains that
technological, regulatory or enforcement developments, the results of
environmental studies or other factors could materially alter this expectation.
 
     In order to construct, expand and operate a landfill, one or more
construction or operating permits, as well as zoning approvals, must be
obtained. These are difficult and time-consuming to obtain, are often opposed by
neighboring landowners and local and national citizens' groups, may be subject
to periodic renewal and are subject to modification and revocation by the
issuing agency. In connection with Republic's acquisition of existing landfills,
it often may be necessary to expend considerable time, effort and money to bring
the acquired facilities into compliance with applicable requirements and to
obtain the permits and approvals necessary to increase their capacity.
 
     During the ordinary course of its operations, Republic may from time to
time receive citations or notices from governmental authorities that its
operations are not in compliance with applicable environmental or health or
safety regulations. Upon receipt of such citations or notices, Republic will
work with the authorities to attempt to resolve the issues raised. Failure to
correct the problems to the satisfaction of the authorities could lead to
monetary or criminal penalties, curtailed operations or facility closure.
 
     Federal Regulation.  The following summarizes the primary environmental and
safety-related federal statutes of the United States of America affecting the
business of Republic:
 
          (1) SWDA as amended by RCRA.  SWDA and its implementing regulations
     establish a framework for regulating the handling, transportation,
     treatment and disposal of hazardous and nonhazardous solid wastes, and
     require states to develop programs to ensure the safe disposal of solid
     wastes in sanitary landfills.
 
             Subtitle D of RCRA establishes a framework for regulating the
        disposal of municipal solid wastes. Regulations under Subtitle D now
        include minimum federal comprehensive solid waste management criteria
        and guidelines, including location restrictions, facility design and
        operating criteria, closure and post-closure requirements, financial
        assurance standards, groundwater monitoring requirements and corrective
        action standards, many of which have not commonly been in effect or
        enforced in the past in connection with municipal solid waste landfills.
 
             All Subtitle D regulations are now in effect, except for the
        financial assurance requirements which the EPA has deferred to April 1,
        1997. All of Republic's planned landfill expansions or new landfill
        development projects have been engineered to meet or exceed Subtitle D
        requirements. Operating and design criteria for existing operations have
        been modified to comply with these new regulations. Compliance with the
        Subtitle D regulations has resulted in increased costs and may in
 
                                       86
<PAGE>   89
 
        the future require expenditures in addition to other costs normally
        associated with Republic's waste management activities.
 
          (2) CERCLA.  CERCLA, among other things, provides for the cleanup of
     sites from which there is a release or threatened release of a hazardous
     substance into the environment. CERCLA imposes liability for the costs of
     cleanup and for damages to natural resources upon, among others, the
     current and former owners and operators of such sites.
 
             Liability under CERCLA is not dependent upon the intentional
        disposal of hazardous wastes. It can be founded upon the release or
        threatened release, even as a result of unintentional and non-negligent
        action, of thousands of hazardous substances, including very small
        quantities of such substances. More than 20% of the sites on the CERCLA
        National Priorities List of sites requiring investigation and cleanup
        are solid waste landfills which ostensibly never received any hazardous
        wastes. Thus, even if Republic's landfills have never received hazardous
        wastes as such, it is possible that one or more hazardous substances may
        have come to be located or "released" at its landfills or at other
        properties which Republic may have owned or operated. Republic could
        thus be liable under CERCLA for the cost of cleaning up such hazardous
        substances at the sites and for damages to natural resources, even if
        those substances were deposited at Republic's facilities before Republic
        acquired or operated them. CERCLA liability may also attach to Republic
        with regard to non-Republic owned or operated facilities where Republic
        arranged for disposal or treatment of hazardous substances at, or
        transportation of hazardous substances to, such a facility, or where
        Republic was the waste transporter who selected such facility for
        treatment or disposal of hazardous substances. The costs of a CERCLA
        cleanup can be very expensive. Given the difficulty of obtaining
        insurance for environmental impairment liability, such liability could
        have a material impact on Republic's business and financial condition.
        For a further discussion, see "-- Liability Insurance and Bonding."
 
          (3) The Federal Water Pollution Control Act of 1972 (the "Clean Water
     Act").  The Clean Water Act regulates the discharge of pollutants into
     streams, rivers and other waters. Point source runoff from Republic's
     landfills that is discharged into surface waters must be covered by
     discharge permits, that generally require Republic to conduct sampling and
     monitoring and, under certain circumstances, reduce the quantity of
     pollutants in those discharges. Storm water discharge regulations under the
     Clean Water Act require a permit for certain construction activities, which
     may affect Republic's operations. If a landfill or transfer station
     discharges wastewater through a sewage system to a publicly-owned treatment
     works ("POTW"), the facility must comply with discharge limits imposed by
     the POTW. In addition, states may adopt groundwater protection programs
     under the Clean Water Act or Safe Drinking Water Act that could affect
     solid waste landfills.
 
          (4) The Clean Air Act.  The Clean Air Act imposes limitations on
     emissions from various sources, including landfills. On March 12, 1996, the
     EPA enacted a final rule implementing standards of performance for new
     municipal solid waste landfills and emission guidelines for existing
     municipal solid waste landfills, requiring certain municipal solid waste
     landfills to control emissions to the level achievable by the best
     demonstrated system of continuous emission reduction. The new source
     performance standards established by the final rule apply to municipal
     landfills that began construction or modification, or first began to accept
     waste, on or after May 30, 1991. The enactment of this new rule will affect
     Republic's existing landfill operations, and may result in increased costs
     at these facilities.
 
          (5) The Occupational Safety and Health Act of 1970 (the "OSH
     Act").  The OSH Act authorizes OSHA to promulgate occupational safety and
     health standards. Various of these standards, including standards for
     notices of hazardous chemicals and the handling of asbestos, apply to
     Republic's operations.
 
     State Regulation.  Each state in which Republic operates has its own laws
and regulations governing solid waste disposal, water and air pollution and, in
most cases, releases and cleanup of hazardous substances and liability for such
matters. The states also have adopted regulations governing the design,
operation, maintenance and closure of landfills and transfer stations.
Republic's facilities and operations are likely to be subject to many, if not
all, of these types of requirements. In addition, Republic's collection and
landfill
 
                                       87
<PAGE>   90
 
operations may be affected by the trend in many states toward requiring the
development of waste reduction and recycling programs. For example, several
states have enacted laws that will require counties to adopt comprehensive plans
to reduce, through waste planning, composting, recycling or other programs, the
volume of solid waste deposited in landfills. Additionally, laws and regulations
restricting the disposal of yard waste in solid waste landfills have recently
been promulgated in several states. Legislative and regulatory measures to
mandate or encourage waste reduction at the source and waste recycling also are
under consideration by Congress and the EPA.
 
     Finally, with regard to its transportation operations, Republic is subject
to the jurisdiction of the Interstate Commerce Commission and is regulated by
the Federal Highway Administration, Office of Motor Carriers and by regulatory
agencies in each state. Various states have enacted, or are considering
enacting, laws and regulations that would restrict the interstate transportation
and processing of solid waste. In 1978, the United States Supreme Court held
similar laws and regulations unconstitutional, however, states have attempted to
distinguish proposed laws and regulations from the laws and regulations involved
in that ruling. In May 1994, the Supreme Court ruled that state and local flow
control laws and ordinances (which attempt to restrict waste from leaving its
place of generation) were an impermissible burden on interstate commerce, and
therefore, were unconstitutional. In response to these Supreme Court rulings,
Congress has considered passing legislation authorizing states and local
governments to restrict the free movement of solid waste in interstate commerce.
In 1994, the House and Senate each passed separate bills relating to interstate
transportation and processing of solid waste. In 1995, the Senate passed a joint
flow control and interstate transportation bill, and in early 1996, the House
considered, but rejected a bill authorizing flow control. To date, none of these
bills has been enacted into law. If federal legislation authorizing state and
local governments to restrict the free movement of solid waste in interstate
commerce is enacted, such legislation could adversely affect Republic's waste
collection, transportation and treatment and disposal operations.
 
  Electronic Security Services Regulations
 
     "False" Alarm Ordinances.  Republic believes that approximately 95% of
alarm activations that result in the dispatch of police or fire department
personnel are not emergencies, and thus are "false" alarms. Significant concern
has arisen in certain municipalities about this high incidence of "false"
alarms. Recently, a trend has emerged on the part of local governmental
authorities to address such concern by adopting various measures aimed at
reducing the number of "false" alarms. Such measures include (i) subjecting
alarm monitoring companies to fines or penalties for transmitting "false"
alarms; (ii) licensing individual alarm systems and the revocation of such
licenses following a specified number of "false" alarms; (iii) imposing fines on
alarm subscribers for "false" alarms; (iv) imposing limitations on the number of
times the police will respond to alarms at a particular location after a
specified number of "false" alarms; and/or (v) requiring further verification of
an alarm signal before the police will respond. Enactment of such measures could
adversely affect the electronic security services business and operations of
Republic. In addition, as a result of high incidence of "false" alarms, the
police may, in general, become less responsive to alarm activations. The
continuation of such trend, or perception by the public of such trend, may make
home security systems less attractive to consumers, which could, in turn, have
an adverse effect on the electronic security services business and operations of
Republic.
 
COMPETITION
 
     Competition in the Vehicle Rental Industry.  The vehicle rental industry is
characterized by intense price and service competition. In any given location,
Republic's vehicle rental business may encounter competition, particularly in
the leisure segment, from national, regional and local car rental companies,
some of which may have access to greater financial resources than Republic and
many of which are owned by or affiliated with the major automobile
manufacturers, including General Motors. Republic's main domestic competitors
for vehicle rentals are Avis, Inc., Budget Rent A Car Corporation, The Hertz
Corporation, National Car Rental System, Inc., and, in certain locations, Dollar
Rent A Car and Enterprise Rent A Car Company. In Europe, Republic's vehicle
rental business competes with the companies listed above, as well as with Budget
International, Europcar International, EuroDollar (Holdings) plc and other
national and local car rental
 
                                       88
<PAGE>   91
 
companies. At times, the major car rental companies have been adversely affected
by industry-wide price pressures, and Republic's vehicle rental business has, on
such occasions, priced its product in response to such pressures. Moreover, at
times when the car rental industry has experienced vehicle oversupply, there has
been intensified competitive pressure. This oversupply has had a negative impact
on the industry's ability to raise rental rates. Republic's vehicle rental
business has taken steps to address its fixed cost structure to improve its
overall competitive position; however, future oversupply or other factors
affecting competition could still adversely affect Republic's business,
financial condition and future prospects. In July 1995, certain participants in
the car rental industry announced a $5.00 per day increase in rates, a portion
of which increase Republic believes has remained in effect. There can be no
assurance, however, that all or any portion of these increased rates will be
sustained uniformly in the future.
 
     Competition in the Solid Waste Industry.  The waste management industry is
highly competitive and requires substantial amounts of capital. Entry into the
industry and ongoing operations within the industry require substantial
technical, managerial and financial resources. The solid waste industry in North
America is currently dominated by two solid waste companies: WMX Technologies,
Inc. and Browning-Ferris Industries, Inc. Competition in the solid waste
industry also comes from a number of large second tier national companies as
well as numerous regional solid waste companies, some of which are also engaging
in aggressive acquisition strategies. Some of Republic's competitors have
significantly larger operations and greater resources than Republic. In each of
its solid waste market areas, Republic competes for landfill business on the
basis of disposal fees (commonly known as "tipping fees"), geographical location
and quality of operations. Republic's ability to obtain landfill business may be
limited by the fact that some major collection companies also own or operate
landfills to which they send their waste.
 
     Further, alternatives to landfill disposal (such as recycling, composting
and incinerating) are increasingly competing with landfills. There also has been
an increasing trend at the state and local levels to mandate waste reduction at
the source and to prohibit the disposal of certain types of wastes, such as yard
wastes, at landfills. This may result in the volume of waste going to landfills
being reduced in certain areas, which may affect Republic's ability to operate
its landfills at their full capacity and/or affect the prices that can be
charged for landfill disposal services. In addition, most of the states in which
Republic operates landfills have adopted plans or requirements which set goals
for specified percentages of certain solid waste items to be recycled. To the
extent these are not yet in place, it is anticipated that these recycling goals
will be phased in over the next few years.
 
     In its waste collection business, in addition to national and regional
firms and numerous local companies, Republic may compete with those
municipalities that maintain waste collection or disposal operations. These
municipalities may have financial advantages due to the availability of tax
revenues and tax-exempt financing. Republic competes for collection accounts
primarily on the basis of price and the quality of its services. From time to
time, competitors may reduce the price of their services in an effort to expand
market share or to win a competitively bid municipal contract.
 
     Competition in the Electronic Security Services Industry.  The security
alarm industry is highly competitive and highly fragmented. Republic's
electronic security services operations compete with several large national
companies, as well as smaller regional and local companies. Certain of
Republic's competitors have greater financial and other resources than Republic.
Furthermore, new competitors are continuing to enter the industry and Republic
may encounter additional competition from such future industry entrants.
 
     Competition in the Vehicle Retailing Business.  The vehicle retailing
industry in the United States is highly fragmented and highly competitive, and
is in the early stages of consolidation. According to Automotive News and
reports of financial analysts, the market is served by over 22,000 franchised
new vehicle dealers most of which also have significant used vehicle operations
(of which not more than approximately 70 franchises are believed to be owned by
a single entity), by an additional 63,000 used vehicle dealers, and by hundreds
of thousands of individual consumers who sell used vehicles primarily through
classified ads and word of mouth transactions. Republic believes that there is
no used vehicle retailer currently operating a national chain of megastores. In
addition to AutoNation, several other companies have announced plans to roll out
national chains of used vehicle megastores over the next few years. These
include CarMax, which is a
 
                                       89
<PAGE>   92
 
division of Circuit City Inc., and Driver's Mart, which is owned by several
large new vehicle dealers. In addition, several franchised new vehicle dealers,
with significant used vehicle operations, have recently conducted initial public
offerings of their securities, with proceeds targeted to be used for
acquisitions of other dealers. Some of these competitors in the new and used
vehicle retailing industry have significantly greater financial and operational
resources and more established market positions than Republic. There can be no
assurance that Republic will be able to compete effectively in the vehicle
retailing industry or related automotive businesses.
 
LIABILITY INSURANCE AND BONDING
 
     Vehicle Rental Industry.  For its domestic vehicle rental operations,
Republic is a state qualified self-insurer for the financial responsibility
resulting from accidents with its vehicles in most states in which its motor
vehicles are registered. All general liability claims are retained by Republic
up to a limit of $1.0 million, plus the cost of adjustment and settlement, for
each accident. Umbrella coverage is maintained for the cost of claims in excess
of retained limits, up to such umbrella policy limits. For its foreign vehicle
rental operations, Republic does not act as a self-insurer. Instead, insurance
is purchased to comply with local legal requirements. Republic also assumes
responsibility for up to $200,000 per loss under its property insurance policy
for its vehicle rental operations. Insurance policies are purchased for
protection above these retained or self-insured amounts.
 
     Provisions for retained or self-insured claims are made by charges to
expense based upon evaluations of the estimated ultimate liabilities on reported
and unreported claims. At September 30, 1996, this liability was estimated at
$125.8 million, against which Republic maintained $34.7 million of cash
collateralized letters of credit. Republic's letter of credit requirements are
set by insurance companies which underwrite Republic's self-insurance program.
Republic's letter of credit requirements may change from time to time based on,
among other things, Republic's claims experience. Republic believes its
insurance policies are adequate to meet its vehicle rental operation needs.
 
     Solid Waste Services.  The nature of Republic's solid waste management
business exposes it to a significant risk of liability for legal damages arising
out of its operations. Such potential liability could involve, for example,
claims for cleanup costs, personal injury, property damage or damage to the
environment in cases where Republic may be held responsible for the escape of
harmful materials; claims of employees, customers or third parties for personal
injury or property damage occurring in the course of Republic's operations; or
claims alleging negligence or professional errors or omissions in the planning
or performance of work. Republic could also be subject to fines and civil and
criminal penalties in connection with alleged violations of regulatory
requirements. Because of the nature and scope of the possible damages,
liabilities imposed in environmental litigation can be significant. Although
Republic strives to operate safely and prudently and has substantial general and
vehicle liability insurance coverage, no assurance can be given that Republic
will not be exposed to uninsured liabilities which would have a material adverse
effect on its financial condition. The majority of Republic's solid waste
operations have environmental liability insurance, subject to certain
limitations and exclusions, with limits in excess of those required by permit
regulations; however, there is no assurance that such limits would be adequate
in the event of a major loss, nor is there assurance that Republic will continue
to carry environmental liability insurance should market conditions in the
insurance industry make such coverage cost prohibitive. Republic carries
commercial general liability insurance, vehicle liability insurance, workers'
compensation and employer's liability insurance, as well as umbrella policies to
provide excess coverage over the underlying limits contained in these primary
policies. Republic also carries property insurance.
 
     In the normal course of business, Republic may be required to post a
performance bond or a bank letter of credit in connection with municipal
residential collection contracts, the operation, closure or post-closure of
landfills, certain remediation contracts and certain environmental permits.
Bonds issued by surety companies operate as a financial guarantee of Republic's
performance. To date, Republic has satisfied financial responsibility
requirements for regulatory agencies by making cash deposits, obtaining bank
letters of credit or by obtaining surety bonds.
 
                                       90
<PAGE>   93
 
EMPLOYEES
 
     As of November 30, 1996, Republic employed approximately 16,895 full time
employees, 174 of whom were covered by collective bargaining agreements. The
management of Republic believes that it has good relations with its employees.
 
SEASONALITY
 
     The vehicle rental industry is highly seasonal, particularly the leisure
travel segment. The third quarter, which includes the peak summer travel months,
has been the strongest quarter for Republic's vehicle rental operations. During
the peak summer travel months, Republic increases its vehicle rental fleet and
workforce to accommodate increased rental activity. As a result, any occurrence
that disrupts travel in the summer months, such as protracted periods of
inclement weather, could adversely affect Republic's vehicle rental business.
 
     Republic's solid waste operations can be adversely affected by extended
periods of inclement weather, such as rain or snow, which could delay the
collection and disposal of waste, reduce the volume of waste generated or delay
the expansion of Republic's landfill sites.
 
     Republic's vehicle retailing operations can be adversely affected by
extended periods of inclement weather by deterring customers from visiting
retail stores (which have large open-air lots) or test driving vehicles.
 
GEOGRAPHICAL CONCENTRATION
 
     The existing subscriber base of Republic's electronic security system
business is geographically concentrated in certain metropolitan areas of
Florida, Colorado, Illinois and Maryland. Accordingly, their performance may be
adversely affected by regional or local economic conditions, regulation or other
factors.
 
TRADEMARKS
 
     Republic owns a number of registered trademarks which are used in its
vehicle rental business, including the name "Alamo" and "Alamo Express," and has
applications pending for the service marks "Just Ask Alamo" and "Quicksilver."
These trademarks and service marks are important to the brand name recognition
of Republic's vehicle rental business. The current registrations of these
trademarks in the United States and foreign countries are effective for varying
periods of time, and may be renewed periodically provided that the registered
owner complies with all applicable laws. Republic is not aware of any material
challenge to the ownership of its major trademarks.
 
PROPERTIES
 
     Republic's corporate headquarters are located in Fort Lauderdale, Florida
in leased premises. Certain of the property and equipment of Republic and its
subsidiaries are subject to liens securing payment of portions of Republic's and
its subsidiaries' indebtedness. Republic and its subsidiaries also lease certain
of their offices and equipment. For a description of Republic's landfill
facilities, see "-- Operations -- Solid Waste Services -- Landfills" above.
 
     Republic owns or leases its vehicle rental facilities. The facilities
serving airport locations are located on airport property or near the airport in
locations convenient for bus transport of customers to the airport. Almost all
of the airport locations are leased from governmental authorities charged with
the operation of such airports under arrangements generally providing for either
the payment of a fixed rent or the payment of rent based on a percentage of
revenues at a location with a guaranteed annual minimum, while most of
Republic's other facility leases provide for fixed rental payments. Republic's
airport facility in each metropolitan area includes, in addition to concession
space, vehicle storage and maintenance areas, as well as rental and return
facilities. The typical airport facility leases are not necessarily coterminous
with Republic's local airport concession agreement. Most of Republic's airport
facility leases expire at varying times over the next ten years. Certain of such
leases also have purchase options at the end of their terms.
 
                                       91
<PAGE>   94
 
     In August 1995, Republic's subsidiary, Alamo, entered into a ten-year lease
agreement with TBC Realty V Corporation, an unrelated party, for its Fort
Lauderdale, Florida corporate headquarters facility. This facility consists of
approximately 382,000 square feet of space, of which Alamo occupies a
substantial portion and the remainder is subleased to non-Republic tenants. The
lease agreement provides for minimum monthly lease payments of approximately
$227,000 payable from October 1995 through September 2005. The lease agreement
also contains an option to purchase the property over the term of the lease for
a base amount plus the outstanding balance on the lessor's mortgage loan, as
defined in the lease agreement. At the end of the lease term, Alamo must either
(i) purchase the property for $17.4 million or (ii) terminate the lease upon
payment to the lessor of approximately $10 million. Under certain conditions, if
the lease is terminated and the property is sold, all or a portion of the $10
million payment may be refunded. In addition, under specified circumstances
involving casualties, condemnations, environmental events and events of default
under the lease, including a cross-acceleration of any indebtedness of Alamo of
more than $20 million, Alamo would be required to purchase this facility.
 
     Alamo currently owns its vehicle rental reservation and data center in Fort
Lauderdale, Florida and leases its reservation centers in Charlotte, North
Carolina and Salt Lake City, Utah. The reservation centers collectively handle
over 68,000 calls most weekdays and are linked to allow for the rerouting of
calls among the centers depending on operational needs. During the peak season,
up to 96,000 calls each weekday may be handled by the reservation centers. The
Fort Lauderdale reservation center shares a 60,000 square foot facility which
houses Alamo's fleet control and data processing departments. Republic believes
that all of its facilities are sufficient for its needs.
 
LEGAL AND ADMINISTRATIVE PROCEEDINGS
 
  General Corporate Proceedings
 
     On May 3, 1991, Republic filed an action against GI Industries, Inc.
("GI"), Manuel Asadurian, Sr. and Mike Smith in the United States District Court
for the Central District of California (the "Court"). Republic requested a
declaratory judgment that it did not anticipatorily breach a merger agreement
between Republic and GI and that such merger agreement had been properly
terminated. Republic also sought to recover $600,000 from GI, plus interest and
costs, with respect to a certain financial guaranty provided by Republic in 1990
for the benefit of GI. In response to Republic's action, GI filed a counterclaim
alleging that Republic breached such merger agreement and that it had suffered
damages in excess of $16,000,000. In August 1993, the Court rendered a ruling
favorable to Republic which GI appealed. In March 1995, the United States Court
of Appeals for the Ninth Circuit at Pasadena, California reversed in part and
vacated in part the August 1993 decision and remanded the case for further
proceedings. The Court has commenced proceedings that may lead to a trial on
damages. Subsequent to the commencement of Republic's litigation in this matter,
GI filed for protection under Chapter 11 of the Bankruptcy Code.
 
     Western Waste Industries, Inc. ("Western") filed an action against Republic
and others on July 20, 1990 in the District Court of Harris County, Texas
alleging various causes of action, including interference with business
relations, and seeking $24,000,000 in damages. The lawsuit stemed from Western's
attempts to acquire Best Pak Disposal, Inc. The case was scheduled for trial in
May 1996, but by stipulation of the parties the trial date had been postponed
pending the outcome of settlement discussions. By mutual agreement of the
parties, the litigation was settled and the matter was dismissed with prejudice
in October 1996. Such settlement has no material impact on Republics'
consolidated financial position, results of operations or cash flows.
 
     Republic is also a party to various other general corporate legal
proceedings which have arisen in the ordinary course of its business. While the
results of these matters, as well as matters described above, cannot be
predicted with certainty, Republic believes that losses, if any, resulting from
the ultimate resolution of these matters will not have a material adverse effect
on Republic's business.
 
                                       92
<PAGE>   95
 
  Environmental Matters
 
     Imperial Landfill Filter Waste Issue.  In 1992, Republic received notices
from Imperial County, California (the "County") and the Department of Toxic
Substances Control ("DTSC"), a department under the California Environmental
Protection Agency, alleging that spent filter elements (the "Filters") from
geothermal power plants which had been deposited at Republic's Imperial Landfill
for approximately five years were classified as hazardous waste under California
environmental regulations. Under United States EPA regulations, the Filters are
not deemed hazardous waste because waste associated with the production of
geothermal energy is exempt from the federal classification of hazardous waste
under federal regulations.
 
     Republic is currently conducting active discussions with all appropriate
California regulatory agencies in order to obtain a variance under California
regulations to reclassify the Filters as a special waste so that such Filters
may remain in the landfill. In the event that the variance is not granted,
remedial measures may be required based on the Filters' classification as a
California hazardous waste. One of those measures could include the removal of
the Filters or the closure of a portion of the landfill. Republic is currently
unable to determine (i) whether the waste will ultimately be classified as
hazardous, (ii) what action, if any, will be required if the waste is ultimately
classified as hazardous, or (iii) what liability, if any, Republic will have as
a result of this inquiry.
 
     In January 1994, Republic filed suit in the United States District Court
for the Southern District of California against the known past and present
owners and operators of the geothermal power plants, the Ormesa I, IE, IH and II
plants in Holtville, California, for all losses, fines and expenses incurred by
Republic in connection with the resolution of this matter, including loss of
airspace at the landfill. The suit alleges claims for (i) CERCLA response costs
recovery, (ii) intentional misrepresentation, (iii) negligent misrepresentation,
(iv) negligence, (v) strict liability, (vi) continuing trespass, (vii) nuisance,
(viii) breach of contract and (ix) breach of implied covenant of good faith and
fair dealing. Republic seeks to recover actual expenses and punitive damages.
Discovery in this matter has been stayed pending the outcome of settlement
discussions that commenced in November 1996. Republic believes it will prevail,
however, no amounts have been accrued for any recovery of damages.
 
     Imperial Landfill Permit.  The Imperial Landfill currently exceeds its
permitted daily tonnage capacity and Republic is involved in negotiations with
the California Integrated Waste Management Board regarding expansion of its
daily tonnage capacity. Republic received a notice of violation regarding the
Imperial Landfill capacity in late 1989 and has since applied for a modification
of its permit to increase the allowed daily tonnage from 50 tons up to a maximum
of 1,000 tons. Temporary written approval has been given by Imperial County,
California and the California Integrated Waste Management Board for Republic to
operate the landfill and for the landfill to receive in excess of 50 tons per
day while the permit modification is being reviewed.
 
     Republic is also a party to various other environmental proceedings related
to its solid waste services operations which have arisen in the ordinary course
of its business. Although it is possible that losses exceeding amounts already
recorded may be incurred upon the ultimate resolution of these matters, as well
as the matters described above, management believes that such losses, if any,
will not have a material adverse effect on Republic's business or consolidated
financial position; however, unfavorable resolution of each matter individually
or in the aggregate could affect the consolidated results of operations for the
quarterly periods in which they are resolved.
 
  Vehicle Rental Matters
 
     Republic's vehicle rental operations are subject to routine litigation
incidental to its business, including various claims and legal actions involving
automobile liability and personal injury, employee grievances, environmental
matters, trade practices and other matters, some of which seek punitive damages.
Republic's vehicle rental operations are not currently involved in any legal
proceeding which Republic believes would, if determined adversely, have a
material adverse effect upon Republic's business, financial condition or future
prospects.
 
                                       93
<PAGE>   96
 
                       EXECUTIVE COMPENSATION OF REPUBLIC
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 
     The Compensation Committee was established by the Board of Directors of
Republic in February 1993 and Messrs. DeGroote and Burdick were appointed to the
Compensation Committee at that time. Mr. DeGroote was the Chairman of the Board,
President and Chief Executive Officer of Republic until August 3, 1995. On
August 3, 1995, the Board of Directors of Republic appointed Mr. DeGroote as its
Vice Chairman (a non-officer position), and appointed three of its non-employee
directors, Messrs. Melk, DeGroote and Bryan to the Compensation Committee. Mr.
DeGroote resigned from, and Mr. Johnson, also a non-employee director, was
appointed to, the Compensation Committee on February 12, 1996.
 
     Mr. Burdick is the sole shareholder of a professional corporation which is
a partner in the law firm of Akin, Gump, Strauss, Hauer & Feld, L.L.P. which
renders legal services to Republic.
 
COMPENSATION TABLES
 
     The following tables set forth information with respect to those persons
who (i) served as the Chief Executive Officer of Republic during the year ended
December 31, 1995, and (ii) were the most highly compensated executive officers
of Republic at December 31, 1995 whose total annual salary and bonus exceeded
$100,000 for the year (collectively, the "Named Officers").
 
                           SUMMARY COMPENSATION TABLE
 
<TABLE>
<CAPTION>
                                                                                     LONG-TERM
                                                                                COMPENSATION AWARDS
                                                                        -----------------------------------
                                                                            SECURITIES
                                           ANNUAL COMPENSATION              UNDERLYING
                                    ---------------------------------        WARRANTS/
    NAME AND PRINCIPAL                                   OTHER ANNUAL   OPTIONS TO PURCHASE     ALL OTHER
        POSITION(6)          YEAR    SALARY     BONUS    COMPENSATION     COMMON STOCK(1)      COMPENSATION
- - ---------------------------  ----   --------    -----    ------------   -------------------    ------------
<S>                          <C>    <C>         <C>      <C>            <C>                    <C>
H. Wayne Huizenga            1995         --     --           --             3,000,000              --
  (Chairman and Chief        1994         --     --           --                    --              --
  Executive Officer)(2)      1993         --     --           --                    --              --
Michael G. DeGroote          1995         --     --           --               100,000              --
  (Former Chairman,          1994         --     --           --                    --              --
  President and Chief        1993         --     --           --                    --              --
  Executive Officer)(3)
Harris W. Hudson             1995   $112,122     --           --               802,020              --
  (President)(4)             1994         --     --           --                    --              --
                             1993         --     --           --                    --              --
Donald E. Koogler            1995   $232,967     --           --               357,284              --
  (Executive Vice            1994   $235,425(5)  --           --                    --              --
  President)                 1993   $228,752     --           --               480,000              --
</TABLE>
 
- - ---------------
 
(1) The securities underlying warrants/options to purchase Republic Common Stock
     have been adjusted to reflect the Stock Split.
(2) Mr. Huizenga's employment with Republic began August 3, 1995, and he is not
     paid any cash salary or bonus.
(3) On August 3, 1995, Mr. DeGroote resigned his position of Chairman, President
     and Chief Executive Officer and was appointed as Vice Chairman of Republic.
     Mr. DeGroote did not receive any cash salary or bonus as an officer of
     Republic.
(4) Mr. Hudson's employment with Republic began August 3, 1995.
(5) Mr. Koogler elected to defer the receipt of 1994 compensation totaling
     $235,425 until January 1, 1997.
(6) Due to mid-year hirings and resignations, no other executive officer
     received more than $100,000 in compensation in 1995.
 
                                       94
<PAGE>   97
 
                   OPTION/WARRANT GRANTS IN LAST FISCAL YEAR
 
<TABLE>
<CAPTION>
                                                                                                          POTENTIAL REALIZABLE
                                                                                                         VALUE AT ASSUMED ANNUAL
                                                                                                          RATES OF STOCK PRICE
                                NUMBER OF SECURITIES%         OF TOTAL                                   APPRECIATION FOR OPTION
                                     UNDERLYING          OPTIONS/WARRANTS                                         TERM
                                  OPTIONS/WARRANTS     GRANTED TO EMPLOYEES   EXERCISE    EXPIRATION    -------------------------
             NAME                    GRANTED(1)           IN FISCAL YEAR      PRICE(2)       DATE           5%            10%
- - ------------------------------  --------------------   --------------------   --------   ------------   -----------   -----------
<S>                             <C>                    <C>                    <C>        <C>            <C>           <C>
H. Wayne Huizenga                     2,000,000                18.2%          $ 12.375    August 2004   $13,640,000   $33,650,000
  (Chairman and Chief                 1,000,000                 9.1             10.125   October 2005     6,365,000    16,150,000
  Executive Officer)
Michael G. DeGroote                     100,000                 0.9             12.375    August 2005       742,000     1,974,500
  (Former Chairman, President
  and Chief Executive Officer)
Harris W. Hudson                        300,000                 2.3             1.9375       May 2002       236,627       551,442
  (President)                           502,020                 4.6             12.375    August 2004     3,423,776     8,446,487
Donald E. Koogler                       200,000                 1.8             1.9375       May 2002       516,000       370,000
  (Executive Vice President)            157,284                 1.4             12.375    August 2004     1,072,677     2,646,303
</TABLE>
 
- - ---------------
 
(1) The securities underlying warrants/options granted have been adjusted to
     reflect the Stock Split.
(2) The exercise prices of warrants/options granted have been adjusted to
     reflect the Stock Split.
 
  AGGREGATED OPTION/WARRANT EXERCISES IN LAST FISCAL YEAR AND FISCAL YEAR-END
                              OPTION/WARRANT VALUE
 
<TABLE>
<CAPTION>
                                                           NUMBER OF SECURITIES          VALUE OF UNEXERCISED
                                                          UNDERLYING UNEXERCISED             IN-THE- MONEY
                                                            OPTIONS/WARRANTS AT           OPTIONS/WARRANTS AT
                                                           DECEMBER 31, 1995(1)            DECEMBER 31, 1995
                           SHARES ACQUIRED    VALUE     ---------------------------   ---------------------------
          NAME               ON EXERCISE     REALIZED   EXERCISABLE   UNEXERCISABLE   EXERCISABLE   UNEXERCISABLE
- - -------------------------  ---------------   --------   -----------   -------------   -----------   -------------
<S>                        <C>               <C>        <C>           <C>             <C>           <C>
H. Wayne Huizenga                --             --        3,000,000           --      $19,312,500    $        --
  (Chairman and Chief
  Executive Officer)
Michael G. DeGroote              --             --        1,700,000      400,000       22,268,750      5,425,000
  (Former Chairman,
  President and Chief
  Executive Officer)
Harris W. Hudson                 --             --               --      802,020               --      7,692,739
  (President)
Donald E. Koogler                --             --          240,000      477,284        3,855,000      6,047,053
  (Executive Vice
  President)
</TABLE>
 
- - ---------------
 
(1) The securities underlying warrants/options granted have been adjusted to
     reflect the Stock Split.
 
EXECUTIVE WARRANTS
 
     In 1991, the Board of Directors of Republic approved the issuance of
warrants to Mr. Koogler for the purchase of shares of Republic Common Stock at
an exercise price based on the market price of Republic Common Stock on the date
of issuance (the "Executive Warrants") as compensation for his continued service
as an officer of Republic. Mr. Koogler was required to execute a non-competition
agreement in connection with the Executive Warrants. The Executive Warrants
issued to Mr. Koogler granted him the right to purchase 600,000 shares of
Republic Common Stock at an exercise price of $4.50 per share. Mr. Koogler's
warrants vested in increments of 20% per year over a five year period with the
first 20% (or 120,000 shares) having vested May 31, 1992. In May 1993, Republic
canceled the unvested portion of Mr. Koogler's Executive Warrants (or 480,000
warrants) and re-issued to Mr. Koogler Executive Warrants to purchase 480,000
shares of Republic Common Stock at an exercise price of $2.00 per share. The
Executive Warrants granted in 1993 to Mr. Koogler vest in increments of 25% per
year over a four year period commencing in May 1993. The
 
                                       95
<PAGE>   98
 
Executive Warrants are exercisable, with respect to each portion vested, for a
period of four years following such vesting.
 
1994 NON-EMPLOYEE DIRECTOR WARRANTS
 
     In May 1994, the Board of Directors of Republic approved the issuance of
warrants to purchase 100,000 shares of Republic Common Stock at an exercise
price of $1.345 per share to each of Messrs. Bryan and Burdick, each
non-employee directors of Republic, as compensation for continuing service on
the Board of Directors of Republic (the "Non-Employee Director Warrants"). The
Non-Employee Director Warrants vest over a five year period in increments of
20%, commencing in May 1995, are exercisable for a period of four years after
vesting and terminate on or about the termination of the non-employee director's
service as a director of Republic. In August 1995, the Board of Directors of
Republic approved an amendment to the Non-Employee Director Warrants to
accelerate the vesting of all of the Non-Employee Director Warrants and make
them immediately exercisable in full. Such amendment to the Non-Employee
Director Warrants became effective upon approval of Republic's stockholders,
which was obtained in November 1995.
 
CONSULTING AGREEMENT
 
     In May 1995, Republic entered into a Consulting Agreement with Mr. Hudson
pursuant to which he provided consulting services to Republic. In connection
therewith, Republic granted Mr. Hudson options to purchase 300,000 shares of
Republic Common Stock at an exercise price of $1.9375 per share, under
Republic's 1991 Stock Option Plan. These options vest at a rate of one-third per
year over a three-year period from the date of grant. In August 1995, upon being
appointed as an officer of Republic, the Board of Directors of Republic
terminated the Consulting Agreement and amended the stock option grant to allow
Mr. Hudson's options to continue to vest through his tenure of service as an
employee of Republic.
 
CHIEF EXECUTIVE OFFICER OPTIONS
 
     In August 1995, the Compensation Committee of the Board of Directors of
Republic approved a grant of options under Republic's 1991 Stock Option Plan to
purchase 2,000,000 shares of Republic Common Stock exercisable at a price of
$12.375 per share, in October 1995, the Compensation Committee approved an
additional grant of options under Republic's 1995 Stock Option Plan to purchase
1,000,000 shares of Republic Common Stock exercisable at $10.125 per share, and
in April 1996, the Compensation Committee approved an additional grant of
options under Republic's 1995 Stock Option Plan to purchase 467,117 shares of
Republic Common Stock exercisable at $16.125 per share, to Mr. Huizenga for his
services as Chairman and Chief Executive Officer of Republic (the "CEO
Options"). The CEO Options vested immediately and are presently exercisable in
full. Mr. Huizenga will not be paid any cash salary or bonuses for his services
to Republic, given his substantial ownership position in Republic. Accordingly,
any benefit realized by Mr. Huizenga from his compensation arrangement will be
derived solely from increases in the value of Republic Common Stock, giving him
an additional incentive in the success of Republic.
 
NON-EMPLOYEE DIRECTOR STOCK OPTIONS
 
     In August 1995, the Board of Directors of Republic approved amendments to
the 1995 Non-Employee Director Stock Option Plan of Republic (the "Director
Plan") principally to provide for an automatic grant of an option to purchase
100,000 shares of Republic Common Stock to each member of the Board of Directors
of Republic who becomes or joins the Board of Directors of Republic as a
non-employee director, and to further provide an additional automatic grant of
an option to purchase 20,000 shares of Republic Common Stock on the first day of
each fiscal year thereafter to each non-employee director continuing to serve on
the Board of Directors of Republic at such dates. All options granted under the
Director Plan, as amended, will be fully vested and immediately exercisable in
full. Under the Director Plan, as amended, each automatic grant of options to a
non-employee director remains exercisable so long as such Director remains a
member of the Board of Directors of Republic, and are exercisable at a price per
share equal to the market value of a share of Republic Common Stock on Nasdaq as
of the date it was automatically granted. In accordance with the Director Plan,
as amended, in August 1995, Messrs. DeGroote and Melk each received an automatic
grant of
 
                                       96
<PAGE>   99
 
options to purchase 100,000 shares of Republic Common Stock at an exercise price
of $12.375 per share, in November 1995, Mr. Johnson received an automatic grant
of an option to purchase 100,000 shares of Republic Common Stock at an exercise
price of $12.25 per share, and in January 1996, Messrs. Bryan, Burdick,
DeGroote, Johnson and Melk each received an automatic grant of options to
purchase 20,000 shares of Republic Common Stock at an exercise price of $18.0625
per share. The amendment to the Director Plan, and the automatic grants made
thereunder to Messrs. DeGroote, Melk and Johnson became effective upon approval
of Republic's stockholders, which was obtained in November 1995.
 
                                       97
<PAGE>   100
 
              SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
                             MANAGEMENT OF REPUBLIC
 
     The following table sets forth certain information regarding beneficial
ownership of Republic Common Stock as of October 31, 1996, by (i) each person
who is known by Republic to own beneficially 5% or more of Republic Common
Stock, (ii) each director of Republic, (iii) each executive officer of Republic
named in the Summary Compensation Table and (iv) all directors and executive
officers of Republic as a group. Share amounts and percentages shown for each
entity, individual or group in the table are adjusted to give effect to shares
of Republic Common Stock that are not outstanding but may be acquired by a
person upon exercise of all options and warrants exercisable by such entity,
individual or group within 60 days of October 31, 1996. However, such shares of
Republic Common Stock are not deemed to be outstanding for the purpose of
computing the percentage of outstanding shares beneficially owned by any other
person.
 
<TABLE>
<CAPTION>
                                                                           SHARES BENEFICIALLY
                                                                                  OWNED
                                                                          ----------------------
                  NAME AND ADDRESS OF BENEFICIAL OWNER                    NUMBER(1)      PERCENT
- - ------------------------------------------------------------------------  ----------     -------
<S>                                                                       <C>            <C>
H. Wayne Huizenga(2)....................................................  29,462,557       13.9%
  200 South Andrews Avenue
  Fort Lauderdale, Florida 33301
MGD Holdings Ltd.(3)....................................................  21,800,000       11.6
  Victoria Hall
  11 Victoria Street
  P.O. Box HM 1065
  Hamilton, HMEX Bermuda
Westbury (Bermuda) Ltd.(4)..............................................   8,100,000        4.1
  Victoria Hall
  11 Victoria Street
  P.O. Box HM 1065
  Hamilton, HMEX Bermuda
Michael G. DeGroote(5)..................................................  30,020,000       15.1
  Victoria Hall
  11 Victoria Street
  P.O. Box HM 1065
  Hamilton, HMEX Bermuda
Harris W. Hudson(6).....................................................  19,825,505       10.1
  200 East Las Olas Boulevard, Suite 1400
  Fort Lauderdale, Florida 33301
Steven R. Berrard(7)....................................................     400,000          *
  200 East Las Olas Boulevard, Suite 1400
  Fort Lauderdale, Florida 33301
Donald E. Koogler(8)....................................................     267,321          *
  200 East Las Olas Boulevard, Suite 1400
  Fort Lauderdale, Florida 33301
J.P. Bryan(9)...........................................................     150,000          *
  401 9th Avenue, S.W.
  Calgary, Alberta, Canada T2P2H7
Rick L. Burdick(10).....................................................     120,000          *
  1900 Pennzoil Place
  711 Louisiana Street
  Houston, Texas 77002
</TABLE>
 
                                       98
<PAGE>   101
 
<TABLE>
<CAPTION>
                                                                           SHARES BENEFICIALLY
                                                                                  OWNED
                                                                          ----------------------
                  NAME AND ADDRESS OF BENEFICIAL OWNER                    NUMBER(1)      PERCENT
- - ------------------------------------------------------------------------  ----------     -------
<S>                                                                       <C>            <C>
John J. Melk(11)........................................................   3,940,000        2.0%
  676 North Michigan Ave., Suite 4000
  Chicago, Illinois 60611
George D. Johnson, Jr.(12)..............................................     848,361          *
  500 East Broward Boulevard, Suite 950
  Fort Lauderdale, Florida 33394
All directors and executive officers as a group (16 persons)............  86,452,630       38.6
</TABLE>
 
- - ---------------
 
   * Less than 1 percent
 (1) The number of shares of Republic Common Stock beneficially owned and the
     exercise prices of options/ warrants to purchase Republic Common Stock have
     been adjusted to reflect the Stock Split.
 (2) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Huizenga consists of (a) 8,997,440 shares owned directly by him, (b)
     1,000,000 shares held by his wife, (c) presently exercisable warrants to
     purchase 8,000,000, 4,000,000 and 4,000,000 shares of Republic Common Stock
     at exercise prices of $2.25, $2.75 and $3.50 per share, respectively, and
     (d) vested options to purchase 2,000,000, 1,000,000 and 465,117 shares of
     Republic Common Stock at exercise prices of $12.375, $10.125 and $16.125
     per share, respectively. Mr. Huizenga disclaims beneficial ownership of the
     shares held by his wife.
 (3) The aggregate amount of Republic Common Stock beneficially owned by MGD
     Holdings, a Bermuda corporation controlled by Mr. DeGroote, consists of
     20,200,000 shares directly owned by MGD Holdings. MGD Holdings also owns
     presently exercisable Management Warrants (as defined below) to purchase up
     to 1,600,000 shares of Republic Common Stock at an exercise price of $4.50
     per share.
 (4) The aggregate amount of Republic Common Stock beneficially owned by
     Westbury (Bermuda) Ltd., a Bermuda corporation controlled by Mr. DeGroote
     ("Westbury"), consists of 2,700,000 shares owned directly by it and
     presently exercisable warrants to purchase 2,700,000, 1,350,000 and
     1,350,000 shares of Republic Common Stock at exercise prices of $2.25,
     $2.75 and $3.50 per share, respectively.
 (5) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     DeGroote consists of the shares beneficially owned by MGD Holdings and
     Westbury, and vested options to purchase 100,000 and 20,000 shares of
     Republic Common Stock at exercise prices of $12.375 and $18.0625 per share,
     respectively. Mr. DeGroote is the sole stockholder, the President and a
     director of MGD Holdings and Westbury.
 (6) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Hudson consists of 17,200,000 shares owned directly by him, presently
     exercisable warrants to purchase 1,200,000, 600,000 and 600,000 shares of
     Republic Common Stock at exercise prices of $2.25, $2.75 and $3.50 per
     share, respectively, and options exercisable within 60 days of October 31,
     1996 to purchase 100,000 and 125,505 shares of Republic Common Stock at
     exercise prices of $1.9375 and $12.375 per share, respectively.
 (7) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Berrard consists of presently exercisable warrants to purchase 200,000,
     100,000 and 100,000 shares of Republic Common Stock at exercise prices of
     $2.25, $2.75 and $3.50 per share, respectively.
 (8) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Koogler consists of 267,321 shares owned by his wife. Mr. Koogler disclaims
     beneficial ownership of the shares owned by his wife.
 (9) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Bryan consists of presently exercisable warrants to purchase 80,000 shares
     of Republic Common Stock at an exercise price of $1.345 per share and
     vested options to purchase 20,000 and 50,000 shares of Republic Common
     Stock at exercise prices of $18.0625 and $5.125 per share, respectively.
(10) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Burdick consists of presently exercisable warrants to purchase 100,000
     shares of Republic Common Stock at an exercise
 
                                       99
<PAGE>   102
 
     price of $1.345 per share, and vested options to purchase 20,000 shares of
     Republic Common Stock at an exercise price of $18.0625 per share.
(11) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Melk consists of (a) 1,600,002 shares owned by JJM Republic Limited
     Partnership, of which Mr. Melk is the general partner and his three adult
     children are limited partners, (b) 1,599,998 shares owned by JLM Republic
     Limited Partnership, of which Mr. Melk's wife is the general partner and
     his three adult children are limited partners, (c) vested warrants to
     purchase 200,000, 100,000 and 100,000 shares of Republic Common Stock at
     exercise prices of $2.25, $2.75 and $3.50 per share, respectively, (d)
     vested options to purchase 100,000 and 20,000 shares of Republic Common
     Stock at exercise prices of $12.375 and $18.0625 per share, respectively,
     and (e) 220,000 shares owned by his wife. Mr. Melk disclaims beneficial
     ownership of the 1,599,998 owned by JLM Republic Limited Partnership and of
     the 220,000 shares owned by his wife.
(12) The aggregate amount of Republic Common Stock beneficially owned by Mr.
     Johnson consists of (a) 328,361 shares of Republic Common Stock owned
     directly by him, (b) presently exercisable warrants to purchase 200,000,
     100,000 and 100,000 shares of Republic Common Stock at exercise prices of
     $2.25, $2.75 and $3.50 per share, respectively, and (c) vested options to
     purchase 100,000 and 20,000 shares of Republic Common Stock at exercise
     prices of $12.25 and $18.0625 per share, respectively.
 
           CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS OF REPUBLIC
 
     The following is a summary of certain agreements and transactions between
or among Republic and certain related parties. It is Republic's policy to enter
into transactions with related parties on terms that, on the whole, are no less
favorable than those that would be available from unaffiliated parties. Based
on, among other factors, Republic's experience in the waste industry and the
terms of its transactions with unaffiliated parties, it is Republic's belief
that all of the transactions described below involving Republic met that
standard at the time such transactions were effected.
 
MANAGEMENT AGREEMENT AND MANAGEMENT WARRANTS
 
     In June 1991, Republic entered into a management agreement (the "Management
Agreement") with MGD Holdings under which MGD Holdings provided executive,
operational and management services to Republic. Warrants dated as of June 7,
1991, to purchase 2,300,000 shares of Republic Common Stock were issued by
Republic to MGD Holdings at an exercise price of $4.50 per share (the
"Management Warrants") for services to be rendered pursuant to the Management
Agreement. In 1992, Management Warrants to purchase 300,000 shares of Republic
Common Stock were assigned by MGD Holdings to a former employee of MGD Holdings
who is currently an unrelated third party. The Management Warrants vested at the
rate of 20% per year over the five year period ended June 1996. The Management
Warrants are exercisable, with respect to each portion vested, for a period of
four years following such vesting. In March 1996, MGD Holdings exercised certain
of such vested Management Warrants to purchase 400,000 shares of Republic Common
Stock. The Management Agreement was terminated by mutual agreement of the
parties in July 1996.
 
TRANSACTIONS AND OTHER EVENTS
 
     Until November 1995, Mr. Hudson indirectly owned five parcels of real
property in various locations in Florida which were leased to various
subsidiaries of HMC, a subsidiary of Republic. Such leases were entered into
several years prior to the August 1995 acquisition of HMC by Republic. Total
lease payments aggregated approximately $27,000 per month. In October 1995,
Republic commissioned independent appraisals of each parcel, and Republic's
Board of Directors, absent Mr. Hudson, reviewed the resulting appraisal reports
and considered the alternatives available to Republic, including purchasing one
or more of the appraised parcels indirectly from Mr. Hudson at their appraised
value, continuing to lease one or more of such parcels indirectly from Mr.
Hudson or obtaining alternative parcels. Following such review, the Board of
Directors of Republic, absent Mr. Hudson, and with Mr. Huizenga abstaining,
approved the purchase of all five parcels for an
 
                                       100
<PAGE>   103
 
aggregate purchase price of $3,295,000, less debt assumed, which was the
aggregate appraised value of such parcels.
 
     In August 1995, Republic began making payments to Huizenga Holdings, Inc.
("Holdings"), a corporation owned by Mr. Huizenga, for the business use of
certain aircraft owned by Holdings. In 1995, Republic made payments to Holdings
totaling $417,447 for the business use of such aircraft. Also in 1995, Holdings
made payments to Republic totaling $72,270 for the business use of certain
aircraft owned by Republic. Republic believes that the terms of its use of the
aircraft were more favorable to Republic than it could have obtained from an
unaffiliated party.
 
     The AutoNation Agreement provides for the acquisition of AutoNation by
Republic in the AutoNation Merger. Upon consummation of the AutoNation Merger,
Republic will issue 17,467,248 shares of Republic Common Stock in exchange for
all of the outstanding shares of common stock of AutoNation. Mr. Huizenga is
Chairman of the Board of AutoNation, Mr. Berrard is Chief Executive Officer of
AutoNation and Messrs. Huizenga, Berrard, Hudson, Melk, Johnson, Castell,
Guerin, Hawkins and Henninger each have an ownership interest in AutoNation.
 
                                       101
<PAGE>   104
 
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF CONTINENTAL
 
     The following discussion should be read in connection with Continental's
Consolidated Financial Statements and the notes related thereto and "Selected
Consolidated Financial and Operating Data" included elsewhere in this
Solicitation Statement/Prospectus.
 
GENERAL
 
     Continental's landfill operations earn revenue from disposal fees (known as
"tipping fees"), which are generally billed on either a bi-weekly or monthly
basis. Continental's landfills receive solid waste from its own collection
companies as well as from independent haulers. Tipping fees earned by
Continental's landfills from its own collection operations are considered
intercompany revenue and are eliminated from Continental's consolidated
collection revenue.
 
     Continental's revenue from waste collection consists of fees from
residential, commercial and industrial collection and transfer station
customers. A significant portion of Continental's residential collection
services are provided on a contract basis in which Continental contracts with a
county or municipal authority to collect from all residents in a specified area.
These contracts, which are usually competitively bid, generally have terms of
one to ten years and provide consistent cash flow during the term of the
contract since Continental is paid regularly by the municipality or its
residents. Continental also provides residential collection services on a
subscription basis in which Continental contracts directly with the individual
household. Subscription customers are billed in advance and the fee typically
does not vary with the volume of solid waste collected. Residential subscription
customers provide Continental with a stable source of revenue and an efficient
means to utilize Continental's resources, including its equipment, manpower and
automated reporting systems. Continental selectively bids for county or
municipal contracts in areas near those where it already provides subscription
residential collection services and in new markets.
 
     Continental also serves commercial and industrial customers in its
residential collection markets, and derives a substantial portion of its
collection revenue from these customers. Commercial and industrial waste streams
improve operating efficiencies and provide additional volume for Continental's
landfills. Commercial and industrial contracts, which typically have terms of
one to three years, are individually negotiated and are typically billed
monthly.
 
     Operating expenses for landfill operations include labor, equipment costs,
the amortization of landfill site development costs, legal and administrative
costs of ongoing environmental compliance, site maintenance and accruals for
future closure and post-closure maintenance costs. Operating expenses for
collection operations include direct labor, fuel, equipment maintenance and
tipping fees paid to third-party landfills.
 
     Engineering, legal, permitting, construction and other costs directly
associated with the development of new landfills and expansions of existing
landfills, together with associated interest, are capitalized and, upon receipt
of all necessary operating permits, are amortized based on utilization of
available airspace. Continental charges against earnings any unamortized
capitalized expenditures and advances (net of any portion that Continental
estimates will be recoverable through sale or otherwise) relating to any
operation that is permanently shut down, any pending acquisition that is not
consummated, and any landfill development or expansion project that is not
successfully completed. Continental accrues the estimated landfill closure and
post-closure maintenance costs expected to be incurred upon and subsequent to
the closing of existing operating landfill areas ratably in relation to the
airspace consumed. Continental believes its landfills are in substantial
compliance with the existing standards for landfill operation and closure in
each of the states in which it operates, and Continental believes that it has
adequately accrued for landfill closure and post-closure costs.
 
     General and administrative expenses include management salaries, clerical
and administrative overhead, costs associated with Continental's sales force,
royalties to former owners, and community relations expenses. Indirect project
development costs, such as executive and corporate overhead, public relations
and other corporate services, are expensed as incurred.
 
                                       102
<PAGE>   105
 
     Continental is required, from time to time, to post bid and/or performance
bonds in connection with contracts or projects with governmental entities and,
to a lesser extent, private sector customers. In addition to bid and performance
bond requirements, existing or proposed legislation in various jurisdictions
requires or will require Continental to provide financial assurance covering
closure, post-closure monitoring and corrective activities, if necessary, of
certain waste disposal facilities. In this respect, Continental has various
performance bonds and letters of credit outstanding as of September 30, 1996,
aggregating approximately $9.3 million. These instruments are not reflected in
the accompanying Consolidated Financial Statements. In addition, Continental
maintains separate escrow accounts to reserve funds necessary to pay for
estimated future closure and post-closure costs. These funds are reflected as
other assets on Continental's consolidated balance sheets. In some cases, a
regulatory agency controls the escrow account and will release amounts to
Continental upon receipt of written evidence that Continental will use the funds
to pay for direct closure or post-closure expenses. As of September 30, 1996,
the amount of closure funds in Continental accounts aggregated approximately
$4.4 million, and the amount in state-controlled funds aggregated approximately
$.9 million.
 
     Continental's business is affected by general economic and seasonal
conditions. An economic downturn could result in a reduction in the volume of
waste disposed at Continental's operations and/or the price that Continental can
charge for its services. Continental's revenue may also be adversely affected by
severe weather conditions. This is primarily attributable to: (i) the volume of
waste relating to construction and demolition activities and activities relating
to the remediation of contaminated soils tending to increase in the spring and
summer months; and (ii) the volume of industrial and residential waste in the
regions where Continental operates tending to decrease during the winter months.
Particularly harsh weather conditions may result in the temporary suspension of
certain of Continental's operations.
 
RESULTS OF OPERATIONS
 
     The following table presents, for the years indicated, the percentage
relationship which the various items bear to total revenue:
 
<TABLE>
<CAPTION>
                                         NINE MONTHS ENDED
                                           SEPTEMBER 30,               YEAR ENDED DECEMBER 31,
                                        --------------------     -----------------------------------
                                        1996         1995           1995           1994        1993
                                        -----     ----------     ----------     ----------     -----
                                                  (RESTATED)     (RESTATED)     (RESTATED)
    <S>                                 <C>       <C>            <C>            <C>            <C>
    Revenue...........................  100.0%       100.0%         100.0%         100.0%      100.0%
    Costs and expenses:
      Operating expenses..............   67.1         45.9           46.4           46.7        53.1
      General and administrative
         expenses.....................   13.9         16.7           16.5           16.5        12.7
      Depreciation and amortization...   15.0         13.7           14.4           13.3        16.1
      Special charges.................   14.2           --            6.8             --          --
                                        ------      ------         ------         ------       ------
      Income from operations..........  (10.2)        23.7           15.9           23.5        18.1
    Other (income) expense:
      Interest expense................    4.3          6.4            5.6            6.6         8.0
      Other (income) expense, net.....   (2.1)          --           (0.5)           0.4        (0.1)
                                        ------      ------         ------         ------       ------
      Income before income taxes and
         extraordinary gain...........  (12.4)        17.3           10.8           16.5        10.2
    Provision for income taxes........     .4          7.1            4.5            7.4         4.3
                                        ------      ------         ------         ------       ------
    Income before extraordinary
      gain............................  (12.8)%       10.2%           6.3%           9.1%        5.9%
                                        ======      ======         ======         ======       ======
</TABLE>
 
  Three Months Ended September 30, 1996 Compared to Three Months Ended September
30, 1995
     (Restated)
 
     Revenue:  Revenue increased by $7.9 million, or 61.2%, from $13.0 million
to $20.9 million. The increase in revenue was primarily due to several 1995 and
1996 acquisitions: a landfill in the fourth quarter of 1995; two construction
and demolition landfills and a recycling center in the first quarter of 1996;
two hauling
 
                                       103
<PAGE>   106
 
and collection companies, three recycling centers and three transfer stations in
the third quarter of 1996; as well as growth in base waste collection services.
 
     Operating Expenses:  Operating expenses increased by $12.0 million from
$6.0 million to $18.0 million and increased as a percentage of revenue from
46.1% to 86.3%. The dollar and percentage increases are partially due to the
fourth quarter 1995 and 1996 acquisitions of non-landfill operations which, on
average, have significantly higher operating costs than do landfills. Additional
increases are due to higher operating labor costs and costs incurred in
converting collection routes. Additionally, Continental, pursuant to revised
construction and operating permits and revised state agency mandates at two of
its landfills and the necessity to incorporate a more expensive plastic liner in
the closure plan at a third landfill, recorded expenses of $3.9 million during
the third quarter of 1996.
 
     General and Administrative Expenses:  General and administrative expenses
increased by $1.3 million from $2.1 million to $3.4 million and increased as a
percentage of revenues from 16.1% to 16.2%. The dollar increase was primarily
due to the above mentioned acquisitions and the write-off of certain receivables
related to the suspended operations of Continental's West Virginia landfill. The
percentage increase resulted from the additional bad debt expense more than
offsetting the lower general and administrative expenses as a percent of sales
due to the synergies obtained with the acquired companies.
 
     Depreciation and Amortization Expenses:  Depreciation and amortization
expenses increased by $1.2 million, from $1.8 million to $3.0 million. The
increase was due to the above mentioned acquisitions, increased capital
expenditures and increased landfill cell amortization costs due to compliance
with Subtitle D Regulations.
 
     Special Charge:  Continental recorded a $7.6 million charge during the
third quarter of 1996 for costs related to (a) the pending purchase of
Continental by Republic, (b) the suspended operations at Continental's West
Virginia landfill and (c) an impaired agreement not to compete.
 
     The costs related to Republic's acquisition of Continental ($1.3 million)
primarily relate to obtaining an opinion from Continental's financial advisor
regarding the fairness of the consideration offered by Republic for
Continental's Shares and various legal, accounting and printing fees incurred in
filing the required information regarding the Republic transaction with the
Securities and Exchange Commission. In addition to this $1.3 million,
Continental expects to incur another $1.1 million in completing the Republic
deal in the fourth quarter of 1996. The majority of such additional costs relate
to a fee payable at closing to a significant shareholder of Continental for
services related to the deal.
 
     During the first quarter of 1996, Continental ceased operations at its West
Virginia landfill and began evaluating its options regarding the facility. The
evaluation was completed in the third quarter of 1996 after a critical analysis
of current and expected future market conditions and various failed attempts to
sell the facility at a reasonable price. Accordingly, management decided to
write-off Continental's investment in the facility which consisted primarily of
land, unamortized landfill costs and equipment. Additionally, since a sale was
no longer being considered, Continental recorded the full amount of the
estimated closure and post-closure costs related to the facility. The total
charge related to this matter amounted to $5.3 million.
 
     The remaining portion of the special charge ($1.0 million) related to the
write-off of the unamortized costs of an agreement not to compete entered into
with the prior owner of a previously-acquired business. With the acquisitions
completed during the third quarter of 1996, Continental believes that any new
competition in the area covered by the agreement not to compete is remote.
 
     Interest Expense:  Interest expense was $1.2 million for the third quarter
of 1996 compared to $914,000 for the same period in 1995. The increase in
interest expense is primarily due to a higher borrowing level resulting from the
Statewide acquisition.
 
     Other Income:  The $707,000 increase in other income in 1996 was primarily
due to a gain from the sale of the remaining portion of Continental's minority
investment in an unaffiliated company during the third quarter of 1996.
 
                                       104
<PAGE>   107
 
     Provision (Benefit) for Income Taxes:  The provision (benefit) for income
taxes was a $886,000 provision for the third quarter of 1995 and a benefit of
$1.9 million for the same period of 1996. This change was the result of the
special charge and the loss incurred in the third quarter of 1996. No income tax
benefit was recorded for the losses associated with suspended operations at
Continental's 66 2/3 owned landfill in West Virginia due to the significant
uncertainty related to the realizability of such benefit.
 
     Net Income (Loss):  For the reasons discussed above, Continental's net
income decreased by $11.0 million from the comparable prior year period.
 
  Nine Months Ended September 30, 1996 Compared to Nine Months Ended September
30, 1995 (Restated)
 
     Revenue:  Revenue increased by $20.3 million, or 60.6%, from $33.4 million
to $53.7 million. The increase in revenue was primarily due to several 1995 and
1996 acquisitions: two hauling and collection companies in the second quarter
and two hauling companies and a recycling facility in the third quarter of 1995;
a landfill in the fourth quarter of 1995; two construction and demolition
landfills and a recycling center in the first quarter of 1996; two hauling and
collection companies, three recycling centers and three transfer stations in the
third quarter of 1996; as well as growth in base waste collection services.
 
     Operating Expenses:  Operating expenses increased by $20.7 million from
$15.4 million to $36.0 million and increased as a percentage of revenue from
45.9% to 67.1%, respectively. The dollar and percentage increases are partially
due to the fourth quarter 1995 and 1996 acquisitions of non-landfill operations
which, on average, have significantly higher operating costs than do landfill
operations. Additional increases are due to higher operating labor costs and
costs incurred in converting collection routes. Additionally, Continental,
pursuant to revised construction and operating permits and revised state agency
mandates at two of its landfills and the necessity to incorporate a more
expensive plastic liner in the closure plan at a third landfill, recorded
expenses of $3.9 million during the third quarter of 1996.
 
     General and Administrative Expenses:  General and administrative expenses
increased by $1.9 million from $5.6 million to $7.5 million and decreased as a
percentage of revenues from 16.7% to 13.9%. The percentage decrease was
primarily attributable to synergies obtained with the 1995 acquired companies
somewhat offset by the write-off in the third quarter of 1996 of certain
receivables related to the suspended operations of Continental's West Virginia
landfill. The dollar increase was primarily due to the above mentioned
acquisitions and receivables write-off, offset by compensation expense related
to certain officers who were terminated in December 1995.
 
     Depreciation and Amortization Expenses:  Depreciation and amortization
expenses increased by $3.5 million, from $4.6 million to $8.1 million. The
increase was due to the above mentioned acquisitions, increased capital
expenditures and increased landfill cell amortization due to compliance with
Subtitle D Regulations.
 
     Special Charge:  Continental recorded a $7.6 million charge during the
third quarter of 1996 for costs related to (a) the pending purchase of
Continental by Republic, (b) the suspended operations at Continental's West
Virginia landfill and (c) an impaired agreement not to compete.
 
     The costs related to Republic's acquisition of Continental ($1.3 million)
primarily relate to obtaining an opinion from Continental's financial advisor
regarding the fairness of the consideration offered by Republic for
Continental's Shares and various legal, accounting and printing fees incurred in
filing the required information regarding the Republic transaction with the
Securities and Exchange Commission. In addition to this $1.3 million,
Continental expects to incur another $1.1 million in completing the Republic
deal in the fourth quarter of 1996. The majority of such additional costs relate
to a fee payable at closing to a significant shareholder of Continental for
services related to the deal. See "INTERESTS OF CERTAIN PERSONS IN THE MERGER."
 
     As described in Note 2, during the first quarter of 1996, Continental
ceased operations at its West Virginia landfill and began evaluating its options
regarding the facility. The evaluation was completed in the third quarter of
1996 after a critical analysis of current and expected future market conditions
and various failed attempts to sell the facility. Accordingly, management
decided to write-off Continental's investment in the facility which consisted
primarily of land, unamortized landfill costs and equipment. Additionally, since
a
 
                                       105
<PAGE>   108
 
sale was no longer being considered, Continental recorded the full amount of the
estimated closure and post-closure costs related to the facility. The total
charge related to this matter amounted to $5.3 million.
 
     The remaining portion of the special charge ($1.0 million) related to the
write-off of the unamortized costs of an agreement not to compete entered into
with the prior owner of a previously-acquired business. With the acquisitions
completed during the third quarter of 1996, Continental believes that any new
competition in the area covered by the agreement not to compete is remote.
 
     Interest Expense:  Interest expense increased by $.2 million from $2.1
million to $2.3 million. Interest remained comparable between the two periods
due to Continental maintaining constant average borrowing levels.
 
     Other Income:  The $1.1 increase in other income in 1996 was primarily due
to a gain from the sale of Continental's minority investment in an unaffiliated
company during the second and third quarters of 1996.
 
     Provision for Income Taxes:  The provision for income taxes decreased by
$2.2 million from $2.4 million to $208,000 as a result of the special charge and
a loss in the 1996 period. No income tax benefit was recorded for the losses
associated with suspended operation of Continental's 66 2/3 owned landfill in
West Virginia due to the significant uncertainty related to the realizability of
such benefits.
 
     Net Income (Loss):  For the reasons discussed above, Continental's net
income decreased by $10.3 million from the comparable prior year period.
 
  Year Ended December 31, 1995 (Restated) Compared to Year Ended December 31,
1994 (Restated)
 
     Revenue.  Revenue increased by $19.1 million, or 66.4%, from $28.7 million
to $47.8 million. The increase in revenue was primarily due to the acquisitions
of Victory Waste Inc. ("Victory") in July 1994 (which accounted for $7.8 million
of the increase); a Costa Rican landfill and hauling operation during the third
quarter of 1994; two hauling and collection companies in the second quarter and
two in the third quarter of 1995; a recycling facility in the third quarter of
1995; and a landfill in the fourth quarter of 1995, as well as increased waste
collection.
 
     Operating Expenses.  Such expenses increased by $8.8 million, from $13.4
million to $22.2 million, but decreased slightly as a percentage of revenue from
46.7% to 46.4%. The percentage decrease was primarily due to economies of scale
in Continental's landfill operations achieved through higher activity levels.
This decrease was achieved despite a shift in Continental's revenue mix towards
collection operations, which tend to have higher operating expenses as a
percentage of revenue than landfill operations. As a percentage of total
revenues, collection operations grew from 38.1% to 45.7%. The dollar increase
was primarily due to the above mentioned acquisitions.
 
     General and Administrative Expenses.  General and administrative expenses
increased by $3.2 million from $4.7 million to $7.9 million, and remained
constant as a percentage of revenue at 16.5%. The dollar increase was primarily
due to the above mentioned acquisitions and increased compensation expense.
 
     Depreciation and Amortization Expenses.  Depreciation and amortization
expenses increased by $3.1 million, from $3.8 million to $6.9 million. As a
percentage of total revenue, depreciation and amortization expenses increased
from 13.3% to 14.4%. This increase is attributable to increasing per unit
landfill amortization costs related to compliance with Subtitle D landfill
specifications. The dollar increases were due to the above mentioned
acquisitions and increased capital expenditures.
 
     Office Closing Charge.  Continental closed the former headquarters of
Victory in Indianapolis, Indiana and recorded a related $3.3 million pretax
charge for such closing. The major components of the charge include: (i)
negotiated settlements of employment agreements for two officers of Continental
who previously were owners of Victory (including the write-off of unamortized
prepaid compensation costs and net of the reversal of the value of previously
recorded stock options to be issued pursuant to these officers' employment
agreements); (ii) costs related to future contractual payments to be made under
several agreements in place at the time Continental acquired Victory; (iii) the
write-off of certain office equipment; and (iv) other costs, such as lease
obligations and severance pay to office employees, related to the closure of the
office.
 
                                       106
<PAGE>   109
 
     Interest Expense.  Interest expense increased from $1.9 million to $2.7
million. The increase was due primarily to increased levels of debt assumed or
incurred in the acquisition of Victory, the other previously mentioned
acquisitions and the financing of capital expenditures.
 
     Provision for Income Taxes.  The provision for income taxes remained
constant at $2.1 million. Continental's effective income tax rate decreased from
44.8% to 41.5% due to the reduced impact of non-deductible amortization of
intangible assets.
 
     Income Before Extraordinary Gain.  Continental's income before
extraordinary gain increased by $374,000 from $2.6 million to $3.0 million.
 
     Extraordinary Gain.  Continental recorded a $357,000 after-tax
extraordinary gain on the early extinguishment of certain debt at a discount in
1994.
 
     Net Income.  For the reasons described above, Continental's net income
remained constant at $3.0 million.
 
  Year Ended December 31, 1994 (Restated) Compared to Year Ended December 31,
1993
 
     Revenue.  Revenue increased by $12.5 million, or 77.3%, from $16.2 million
to $28.7 million. The increase in revenue was primarily due to the acquisition
of Victory in July 1994 (which accounted for $6.9 million of the increase),
increased landfill activity and $1.9 million from a transfer station and hauling
company acquired in the second half of 1993. Offsetting these increases was an
absence of $1.1 million of revenue from Continental's waste brokerage business
which ceased operations as of December 31, 1993.
 
     During 1993, Continental earned revenue of $1.4 million, or 8.7% of
Continental's total revenue, from a single customer. This customer was acquired
by a competitor of Continental in 1993 and Continental stopped doing any
substantial business with this customer in June 1993. Despite the loss of
revenue from this customer, Continental was still able to increase total revenue
as discussed above. No customer accounted for greater than 10% of Continental's
revenue in 1994 or 1993.
 
     Operating Expenses.  Such expenses increased by $4.8 million, from $8.6
million to $13.4 million, but decreased as a percentage of revenue from 53.1% to
46.7%. The percentage decrease was primarily attributable to economies of scale
in Continental's landfill operations achieved through higher activity levels.
Additionally, the acquisition of Victory led to an increase in the proportion of
Continental's revenue derived from landfill operations, which tend to incur
lower operating expenses as a percentage of revenue than waste collection and
other non-landfill operations.
 
     General and Administrative Expenses.  General and administrative expenses
increased by $2.6 million from $2.1 million to $4.7 million, and increased as a
percentage of revenue from 12.7% to 16.5%. The increases were due to increased
corporate staffing levels and increased professional fees.
 
     Depreciation and Amortization Expenses.  Depreciation and amortization
expenses increased by $1.2 million, from $2.6 million to $3.8 million. As a
percentage of revenue, depreciation and amortization decreased from 16.1% to
13.3% due to lower unit costs for disposal and amortization associated with
capacity expansions at two of Continental's landfills. The dollar increase was
due to the above mentioned acquisitions and increased capital expenditures.
 
     Interest Expense.  Interest expense increased from $1.3 million to $1.9
million. The increase was due to increased levels of debt assumed in the
acquisition of Victory.
 
     Provision for Income Taxes.  The provision for income taxes increased by
$1.4 million, from $721,000 to $2.1 million, primarily as a result of a higher
income level in 1994.
 
     Income Before Extraordinary Gain.  Continental's income before
extraordinary gain increased by $1.6 million, from $953,000 to $2.6 million.
 
     Extraordinary Gain.  Continental recorded a $357,000 after-tax
extraordinary gain on the early extinguishment of certain debt at a discount in
1994.
 
                                       107
<PAGE>   110
 
     Net Income.  For the reasons described above, Continental's net income
increased by $2.0 million, from $953,000 to $3.0 million.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     Continental's cash applications consist principally of working capital,
payments of principal and interest on its outstanding indebtedness, capital
expenditures and acquisitions. At September 30, 1996, the Company had a working
capital deficit of $2.9 million compared to a working capital deficit of $2.0
million at December 31, 1995 and working capital surplus of $5.2 million at
December 31, 1994. Cash and cash equivalents balances were $1.6 million at
September 30, 1996 versus $3.5 million and $4.7 million at December 31, 1995 and
1994, respectively. The decrease in working capital is primarily due to
increased long-term equipment-related borrowings recorded as a current
liability, short-term debt incurred or assumed in the 1995 business acquisitions
and a larger portion of accrued landfill closure costs recorded as a current
liability.
 
     Cash Flows from Operating Activities:  During the nine months ended
September 30, 1996 and 1995, net cash provided by operating activities was $6.5
million and $5.2 million, respectively. The increase is primarily due to
reflecting the impact of revised construction and excavation requirements on
Continental's landfill operations.
 
     Of the $7.6 million special charge recorded during the third quarter, $6.3
million represents the non-cash write-off of assets and accrual of
closure/post-closure costs. The remaining $1.3 million (the Republic deal costs)
have been spent or will be spent as the related invoices become due during the
fourth quarter of 1996.
 
     During 1995, 1994 and 1993, net cash provided by operating activities was
$8.6 million, $5.2 million and $3.7 million, respectively. Cash flows from
operating activities have increased primarily due to higher earnings before the
effect of noncash charges.
 
     Cash Flows from Investing Activities:  During the nine months ended
September 30, 1996 and 1995, Continental made capital expenditures of $19.0
million and $15.4 million respectively, for landfill expansion and equipment
additions. Continental expects total expenditures for 1996 to be $21.0 million
to $23.0 million primarily for existing landfill expansions and equipment
additions. In March 1996, Continental sold its 72% interest in Procesa
Continental S.A., de C.V., which encompassed all of Continental's Mexico City
operations, for approximately $2.6 million in cash.
 
     In March 1996, Continental purchased two construction and demolition
landfills in central Florida for approximately $2.1 million in Shares of common
stock (195,864 Shares) and $2.1 million in cash. In May 1996, Continental
purchased a residential and commercial collection business for $1.2 million in
cash, which was combined into Continental's Terre Haute, Indiana collection
division. In July 1996, Continental purchased a commercial and residential
collection business and a related transfer and recycling facility in central New
Jersey for $8.1 million in Shares of common stock (555,512 Shares), $7.5 million
in cash and $3.0 million in sellers' debt. In September 1996, Continental
acquired a residential and commercial collection business and two related
transfer and recycling facilities in southwest Michigan for 457,001 Shares of
common stock. This transaction was accounted for as a pooling of interests.
 
     During 1995, 1994 and 1993, Continental made cash capital expenditures of
approximately $19.7 million, $12.8 million and $3.5 million, respectively,
primarily for landfill expansions and equipment additions. Continental made cash
expenditures for a landfill development project of $297,000 and $1.5 million in
1995 and 1994, respectively. For the previously mentioned acquisitions and an
investment purchase Continental paid, net of cash acquired, $6.7 million,
$475,000 and $18,000 in 1995, 1994 and 1993, respectively. Additionally,
Continental spent $948,000 in 1995 to acquire the remaining interest in Victory
and its subsidiary.
 
     Cash Flows from Financing Activities:  During the nine months ended
September 30, 1996 and 1995, cash flows from financing activities were $20.0
million and $16.6 million, respectively. The increase in cash provided by
financing activities was primarily due to increased borrowings in 1996 primarily
to fund acquisitions.
 
                                       108
<PAGE>   111
 
     On March 28, 1995, Continental entered into the Credit Facility with
LaSalle National Bank. Borrowing under the Credit Facility refinanced certain
existing indebtedness and provided additional funds for the growth and operation
of Continental. The Credit Facility has been subsequently syndicated to include
the Bank of America and the First National Bank of Boston.
 
     In the first quarter of 1996, Continental and the lenders amended the
Credit Facility effective as of January 1, 1996. The Credit Facility expires in
January 1999 and is secured by all corporate assets and a pledge of the stock of
all subsidiaries. As amended, each borrowing under the Credit Facility bears
interest based on Continental's leverage ratio, as defined, of funded debt to
earnings before interest, taxes, depreciation and amortization ("EBITDA"). If
the leverage ratio is 2.0 to 1 or less, then the interest rate is, at
Continental's option, prime or LIBOR plus 1.5% and the fee on outstanding
letters of credit is .75%. If the leverage ratio falls between 2.01 to 2.5
compared to 1, then the interest rate is prime plus .5% or LIBOR plus 1.75% and
the fee on outstanding letters of credit is 1.0%. If the leverage ratio falls
between 2.51 and 3.0 compared to 1, then the interest rate is prime plus 1.0% or
LIBOR plus 2.0% and the fee on outstanding letters of credit is 1.5%. If the
leverage ratio is greater than 3.0 to 1, then the interest rate is prime plus 1%
or LIBOR plus 2.5% and the fee on outstanding letters of credit is 2.0%. The
Credit Facility includes provisions for letters of credit up to $10.0 million.
Continental will also pay a 0.5% fee on the average unused portion of the Credit
Facility. As of September 30, 1996, $23.3 million of unused credit under this
facility remained available.
 
     In April 1996, Continental entered into a $10.0 million facility with B.A.
Leasing & Capital Corporation which will provide funds for capital expenditures.
The capital equipment financed must be delivered to and accepted by Continental
no later than December 31, 1997. As of September 30, 1996, $6.3 million of
unused credit under this facility remained available. Each lease Continental
enters into has a term of six years. Such borrowings will bear interest at the
prevalent market rates.
 
     Under the terms of the Credit Facility, Continental is required to meet
certain covenants regarding, among other things, financial position and results
of operations. The terms of the Credit Facility impose restrictions that affect,
among other things, Continental's ability to (i) incur additional indebtedness,
(ii) create liens on assets, (iii) sell assets, (iv) engage in mergers,
acquisitions or consolidations, (v) make investments, (vi) pay dividends or make
distributions and (vii) engage in certain transactions with affiliates and
subsidiaries.
 
     The Credit Facility also contains subjective covenants providing that
Continental would be in default if, in the judgment of the lenders, there is a
material adverse change in the financial condition of Continental.
 
     Under its debt facilities Continental is required to meet certain financial
covenants. As of September 30, 1996, Continental was in violation of such
covenants. The appropriate lenders have issued a waiver of noncompliance
regarding this violation.
 
     During the nine months ended September 30, 1996 and 1995, the average
monthly amount of debt outstanding was $34.8 million and $34.4 million,
respectively. The average interest rate on such debt for those periods were
8.79% and 8.78% respectively. For the years ended December 31, 1995, 1994 and
1993, the average monthly amount of debt outstanding was $30.8 million, $23.0
million and $15.4 million, respectively. The average interest rates on such debt
for those years were 8.69%, 8.17% and 8.07%, respectively.
 
     In October 1995, Continental and certain of its stockholders completed a
public offering of 3,780,680 Shares (3,292,760 Shares were sold by Continental
and 487,920 Shares were sold by certain stockholders of Continental).
Continental received approximately $30.1 million of net proceeds from the sale.
The proceeds were used to reduce the outstanding indebtedness under the Credit
Facility which provided Continental with renewed borrowing capacity under the
Credit Facility for future acquisitions, capital expenditures and general
corporate purposes.
 
     Continental believes that cash on hand, cash from operating activities,
additional borrowings under the Credit Facility and the lease facility and the
issuance of additional debt as permitted by the Credit Facility will be
sufficient to: (i) finance its planned 1996 and 1997 development projects and
capital expenditures; (ii) meet its 1996 and 1997 operating cash requirements;
and (iii) meet expected debt service obligations during the remainder of 1996
and 1997.
 
                                       109
<PAGE>   112
 
     It is the policy of Continental to accrue the estimated landfill closure
and post-closure maintenance costs expected to be incurred upon and subsequent
to the closing of existing operating landfill areas ratably in relation to the
airspace consumed. Such costs will principally include costs for the final cap
and cover of the landfill area, management of leachate, groundwater monitoring
and general area maintenance.
 
     Continental constructs landfill cells with an average useful disposal life
of two to three years. This construction policy usually results in partial or
total cell closure within two to five years of a cell first accepting waste.
Closure requirements and post-closure care requirements are governed by various
state regulatory agencies and are typically a component of the landfill's
operating permit. All of Continental's operating landfills are required to
provide 30 years of post-closure care. Closure costs are determined by many
factors including total acreage to be closed, composition of the closure cap,
on-site availability of materials and others. While management estimates such
future costs for each landfill site, such estimates of the amount and timings
are fixed or reliably determinable. Accordingly, Continental's estimate of these
costs in current dollars is inflated at a rate of 4% until the expected time of
payment and then discounted to present value at 8%. Continental provides for
such discounted costs ratably as the airspace in each cell is consumed. The
resulting accrued landfill closure costs are not reduced by funds set aside by
Continental, either voluntarily or by statute, to pay for such costs. Such
funding, if appropriate, is recorded as a long-term asset. Had Continental not
discounted this liability, the amounts recorded would have been increased by
approximately $12.8 million as of December 31, 1995. Total estimated closure and
post-closure costs to be spent after December 31, 1995, inflated as described
above, are approximately $50.4 million of which approximately $1.6 million, on
average, is expected to be expended each year over the next five years.
 
QUARTERLY RESULTS
 
     The following table sets forth unaudited summary financial information
(restated) for the eight quarters ended September 30, 1996. All amounts are in
thousands, except per share data.
 
<TABLE>
<CAPTION>
                                                                       THREE MONTHS ENDED
                                                                      --------------------
                                    DEC. 31,   MARCH 31,   JUNE 30,   SEPT. 30,   DEC. 31,      MARCH 31,   JUNE 30,   SEPT. 30,
                                      1994       1995        1995       1995        1995          1996        1996       1996
                                    --------   ---------   --------   ---------   --------      ---------   --------   ---------
<S>                                 <C>        <C>         <C>        <C>         <C>           <C>         <C>        <C>
Revenue............................ $ 9,593     $ 9,708    $10,770     $12,965    $14,372        $15,163    $17,647    $ 20,899
Income (loss) from operations......   2,509       2,147      2,697       3,097       (350) (a)     2,769      2,873     (11,175) (b)
Fully diluted earnings (loss) per
  share before extraordinary
  gain............................. $  0.10     $  0.08    $  0.10     $  0.12    $ (0.03) (a)   $  0.09    $  0.09    $  (0.63) (b)
Fully diluted weighted average
  number of shares.................  10,176      11,304     11,438      11,507     14,382         15,140     15,511      15,297
</TABLE>
 
- - ---------------
 
(a) Income from operations for the quarter ended December 31, 1995 has been
    reduced by a $3.3 million charge (equivalent to $0.16 per share after tax)
    related to the closure of Continental's office in Indianapolis, Indiana and
    the buyout of certain related employment contracts.
(b) Income from operations for the quarter ended September 30, 1996 has been
    reduced by a $7.6 million special charge (equivalent to $0.44 per share
    after tax) related to (i) the pending purchase of Continental by Republic,
    (ii) the suspended operations at a landfill and (iii) an impaired agreement
    not to compete.
 
                                       110
<PAGE>   113
 
                            BUSINESS OF CONTINENTAL
 
GENERAL
 
     Continental provides integrated solid waste management services to
residential, commercial and industrial customers concentrated primarily in the
eastern half of the United States. These services include non-hazardous landfill
disposal, solid waste collection, transfer station operations and recycling
programs. Continental conducts its operations in ten states and in Costa Rica,
and operates ten landfills, ten waste collection operations, sixteen transfer
stations and six recycling facilities. Since its founding in 1988, Continental
has experienced significant growth in revenue and operating income, due
primarily to the acquisition of 32 solid waste service businesses.
 
INDUSTRY OVERVIEW
 
     According to the Environmental Business Journal, an industry trade
publication, the U.S. non-hazardous solid waste collection and disposal industry
generated estimated revenue of approximately $31 billion in 1994. Industry
revenues are derived primarily from collection and hauling services, disposal
services (including landfilling and incineration) and processing/recycling
services. Landfilling is presently the most common, and Continental believes it
to be the lowest cost, disposal method for municipal solid waste ("MSW"), which
consists primarily of refuse and garbage from residential, commercial and
industrial sources. In 1995, according to BioCycle magazine, an estimated 63% of
the MSW generated in the U.S. was managed through landfill disposal, 27% was
recycled (including composting) and 10% was incinerated.
 
     In recent years, the solid waste collection and disposal industry has
undergone a period of significant consolidation and integration. Continental
believes that this has been caused primarily by three factors: (i) increasingly
stringent environmental regulation and enforcement resulting in increased
capital requirements; (ii) the inability of many smaller operators to achieve
the economies of scale necessary to compete effectively with large integrated
solid waste service providers; and (iii) the evolution of an industry
competitive model where a single service provider controls both collection and
disposal/recycling capabilities. Despite this consolidation and integration,
Continental believes the industry remains primarily regional in nature and
highly fragmented. The Environmental Business Journal estimates that one-third
of industry revenue is accounted for by approximately 6,000 private,
predominantly small, collection and disposal businesses; one-third by municipal
governments that provide collection and disposal services; and the remainder by
the publicly-traded solid waste companies.
 
     As a result of the Subtitle D Regulations, which generally became effective
in October 1993, and similar state regulations, the technical, managerial and
financial resources needed by most companies to operate a solid waste business
have grown significantly. The increase in regulation has required, and will
continue to require, commensurate increases in technical sophistication and
capital expenditures to meet new standards for the construction and operation of
landfills, transfer stations and other solid waste facilities. As a result,
Continental believes that many private landfills are being sold to larger,
better capitalized companies or have reduced their tipping fees in order to
attract greater waste volume prior to their closure in anticipation of the full
implementation of the Subtitle D Regulations. In addition, many municipalities
are opting to privatize their collection and disposal services, due primarily to
the ability of the private sector to perform these operations more efficiently
and economically.
 
     Another factor expected to affect the solid waste industry is the
increasing mandate to separate and recycle selected commodities found in the
solid waste stream. This mandate is expected to reduce the volume of waste
disposed in landfills, but may provide additional revenue for collection and
processing operations. The ability of industry participants to engage profitably
in recycling operations will depend in large part on the further development of
markets for recycled products and the market prices available for recyclable
materials.
 
GROWTH STRATEGY
 
     Continental's growth strategy has been centered around acquiring landfill
and collection businesses and expanding landfill capacity primarily within
mid-sized regional markets, as well as selected Latin American
 
                                       111
<PAGE>   114
 
markets. Continental has pursued a "hub and spoke" acquisition strategy,
involving the acquisition of landfills in its target markets, as well as
collection operations around landfills owned by Continental. Continental targets
both profitable and underperforming landfills and collection businesses.
Continental believes it enhances the productivity of acquired businesses through
its expertise in regulatory and permitting matters and through its internal
landfill remediation and construction capabilities. Continental also seeks to
optimize the performance of acquired businesses and existing disposal capacity
by securing a captive waste stream for each landfill site through an integrated
network of collection companies and transfer stations; through long-term
disposal contracts; through enhanced marketing initiatives; through the public
contract bidding process; through acquisitions of customer lists; and through
other programs that reduce dependence on waste volumes from unaffiliated
haulers. Continental seeks to improve operating efficiencies and profitability
through densifying collection routes, rationalizing operating and administrative
costs, and selectively increasing prices. The key elements of Continental's
operating strategy include:
 
          Vertical Integration.  Continental seeks to maximize its profitability
     by clustering its collection operations around a landfill owned by
     Continental thereby eliminating the disposal costs otherwise paid to third
     party disposal facilities. As a result, Company collection operations are
     less sensitive to disposal price fluctuations at third party landfills and
     Continental's landfills capture greater waste volumes.
 
          Acquisitions.  Continental actively seeks to acquire companies or
     assets within its existing regional markets and, where appropriate, in new
     markets. Continental believes it can identify disposal and collection
     operations for acquisition which provide attractive returns. Continental
     targets independent landfill operators with a strong local presence and
     collection companies whose waste streams can be combined with those of
     Continental and routed efficiently to landfills owned or operated by
     Continental.
 
          Market Prominence.  Continental targets collection and transfer
     operations which will provide Continental with significant market share in
     those markets where it has sufficient permitted landfill capacity.
     Continental believes that it is currently one of the leading competitors in
     virtually all of its markets, with the exception of the Chicago
     metropolitan market.
 
          Latin American Expansion.  Heightened environmental awareness in many
     Latin American countries has convinced Continental that significant
     expansion opportunities exist in the Latin American non-hazardous waste
     service market. Continental's strategy is targeted at governmental waste
     disposal and collection services which are being privatized under long-term
     operating and management contracts in large metropolitan markets in
     politically stable countries. In areas where it provides long-term
     municipal contract services, Continental will also pursue development of
     commercial and industrial collection and disposal services to achieve
     maximum operating efficiencies. Continental's goal is to enter foreign
     markets primarily through obtaining privatization contracts and secondarily
     through joint ventures with local entities or by acquiring existing waste
     collection and/or disposal businesses.
 
ACQUISITIONS
 
     Continental completed five acquisitions in 1993, six acquisitions in 1994
and twelve acquisitions since January 1, 1995. Continental seeks to acquire
landfills with significant remaining permitted and/or potential disposal
capacity and collection operations that provide a steady stream of waste to
Continental's landfills or transfer facilities. Continental is presently in
preliminary discussions with a number of parties regarding the acquisition of
solid waste businesses or assets. These acquisition prospects vary greatly in
scale and character. As of November 5 1996, Continental had five acquisitions
under definitive contracts or non-binding letters of intent representing
approximately $21.0 million in combined annual revenue. Four of the five
entities are hauling companies: Linden Disposal, Inc., United Disposal, Inc.,
DeCuollo Carting and Raritan Valley Disposal and the fifth entity, Raritan
Valley Recycling is engaged in the recycling business. Continental anticipates
"tucking" the Linden Disposal, United Disposal and DeCuollo Carting operations
into Statewide Environmental and operating the Raritan Valley entities as
stand-alone entities. All of these companies conduct their operations throughout
the State of New Jersey.
 
                                       112
<PAGE>   115
 
     The table below provides a summary description of Continental's 32
historical acquisitions:
 
<TABLE>
<CAPTION>
             OPERATION                LOCATION                   BUSINESS               DATE ACQUIRED
     -------------------------  --------------------  -------------------------------  ---------------
<C>  <S>                        <C>                   <C>                              <C>
  1. Prichard.................  Prichard, WV          Landfill                         August 1989
  2. Barker Brothers Waste....  Union City, TN        Collection/Recycling             January 1991
     Northwest Tennessee......  Union City, TN        Landfill                         January 1991
  3. Homer Refuse.............  Dyer County, TN       Collection Route                 April 1991
  4. Bluegrass Recycling &
     Transfer.................  Barlow, KY            Collection/Transfer              August 1991
  5. P.D.Q....................  Henry County, TN      Collection Company               March 1992
  6. Commercial Waste.........  Mayfield, KY          Collection/Transfer              April 1992
     Mayfield Cleanup.........  Mayfield, KY          Collection Route                 April 1992
  7. Forest Lawn..............  Three Oaks, MI        Landfill                         May 1992
  8. Jones Waste Services.....  Southeastern MO       Collection Company               August 1992
  9. CWI of Illinois..........  Mt. Vernon, IL        Transfer Stations                October 1992
                                Marion, IL
 10. Southern Illinois
     Regional.................  DeSoto, IL            Landfill                         January 1993
 11. CWI of Missouri..........  Southeastern MO       Collection/Transfer              July 1993
 12. Beardsley Trash..........  Southeastern MO       Collection Route                 September 1993
 13. Torrez Sanitation........  Southeastern MO       Collection Route                 October 1993
 14. Allstate Waste...........  Southeastern MO       Collection Route                 December 1993
 15. SEMO Waste...............  Southeastern MO       Collection Route                 January 1994
 16. Gila Bend Regional.......  Gila Bend, AZ         Development Project              March 1994
 17. CWI of Illinois..........  Sparta, IL            Transfer Station                 April 1994
 18. United Refuse............  Fort Wayne, IN        Landfill                         July 1994
     Jamax Corporation........  Terre Haute, IN       Collection Company               July 1994
     Victory Environmental....  Terre Haute, IN       Landfill                         July 1994
     Springfield
     Environmental............  Mt. Vernon, IN        Construction and Demolition      July 1994
                                                        Landfill
 19. WPP Continental..........  Los Mangos            Collection                       August 1994
                                Alajuela,
                                Costa Rica            Landfill                         August 1994
 20. Randolph County Landfill
     & Salvage................  Randolph Co., IL      Collection Company               October 1994
 21. Larry's Disposal.........  Brazil, IN            Collection/Recycling             April 1995
 22. ASCO Sanitation..........  Corinth, MS           Collection Company               May 1995
 23. Terre Haute Recycling....  Terre Haute, IN       Recycling                        July 1995
 24. Gilliam Sanitation.......  Southeastern MO       Collection/Recycling             July 1995
     Gilliam Transfer.........  Southeastern MO       Transfer Station                 July 1995
 25. Anderson Refuse..........  Anderson, IN          Collection Company               August 1995
     MV Dulworth..............  Anderson, IN          Transfer Station                 August 1995
 26. Procesa Continental(1)...  Mexico City, Mexico   Collection Company Engineering   August 1995
 27. Northeast Sanitary
     Landfill.................  Eastover, SC          Landfill                         October 1995
 28. Holland Excavating.......  DeLand, FL            Construction and Demolition      March 1996
                                                        Landfill
 29. Schofield................  Winter Haven, FL      Construction and Demolition      March 1996
                                                        Landfill
 30. Able Valley Disposal,
     Inc......................  Clinton, IN           Collection Company               May 1996
 31. Statewide
     Environmental............  South Planfield, NJ   Collection/Recycling and         July 1996
                                                        Transfer Station
 32. Reliable Disposal,
     Inc......................  Stevensville, MI      Collection/Recycling and         September 1996
                                South Haven, MI         Transfer Station
</TABLE>
 
- - ---------------
 
(1) Sold in March 1996.
 
                                       113
<PAGE>   116
 
REVENUE BREAKDOWN
 
     The following table sets forth the amount and percentage of Continental's
consolidated revenue derived from its landfill, waste collection and waste
brokerage activities for each year in the four year period ended December 31,
1995 and for the nine months ended September 30, 1996.
 
<TABLE>
<CAPTION>
                                                                                                       NINE MONTHS
                                                    YEAR ENDED DECEMBER 31,                               ENDED
                             ---------------------------------------------------------------------    SEPTEMBER 30,
                                  1992              1993              1994              1995              1996
                             ---------------   ---------------   ---------------   ---------------   ---------------
                                                             (DOLLARS IN THOUSANDS)
<S>                          <C>       <C>     <C>       <C>     <C>       <C>     <C>       <C>     <C>       <C>
Revenue:
  Landfill Operations(a).... $ 6,448    48.3%  $ 8,918    55.0%  $17,790    61.9%  $25,941    54.3%  $23,716    44.2%
  Waste Collection(b).......   4,434    33.2     6,185    38.2    10,938    38.1    21,874    45.7    29,993    55.8%
  Waste Brokerage...........   2,466    18.5     1,101     6.8        --      --        --      --        --      --
                             -------   -----   -------   -----   -------   -----   -------   -----   -------   -----
         Total Revenue...... $13,348   100.0%  $16,204   100.0%  $28,728   100.0%  $47,815   100.0%  $53,709   100.0%
                             =======   =====   =======   =====   =======   =====   =======   =====   =======   =====
</TABLE>
 
- - ---------------
 
(a) Represents fees charged to dispose of waste at Continental's landfills
     (including fees charged to Continental's collection operations).
(b) Includes revenue attributable to Continental's transfer stations and
     recycling programs, but excludes the portion of collection revenue
     attributable to disposal charges for waste collected by Continental and
     disposed of at Continental's landfills.
(c) Revenue for the nine months ended September 30, 1996 is derived from
     Continental's unaudited consolidated financial statements.
 
LANDFILL OPERATIONS
 
     Landfill operations accounted for 44.2% of Continental's total revenue for
the nine month period ended September 30, 1996. Continental currently operates
ten solid waste landfills, seven of which are permitted to receive MSW and three
of which are permitted to receive construction and demolition waste. Continental
has approximately 891 acres permitted for disposal or in various stages of
permitting approval. This represents potential additional disposal capacity of
at least 40 million cubic yards. Continental accepted approximately 1.7 million
tons of solid waste at its operating landfills for the year ended December 31,
1995. The waste streams that are permitted to be received at each of these
landfills may include certain special wastes, some of the most common of which
are asbestos, solidified sludge, and petroleum-contaminated soils. The tipping
fee associated with these waste types is typically higher than those associated
with MSW. The types of special waste accepted at each site and the procedure for
permitting at each landfill varies based on the specific state regulations for
special waste. Landfill operations also includes $2.7 million of landfill
management fees for the nine months ended September 30, 1996.
 
     Continental has committed substantial resources to design and construct
each of its landfills and expand existing landfills to substantially meet all
applicable environmental regulations, including the Subtitle D Regulations.
Continental believes that the increased capital commitment necessary to comply
with these regulations will cause many smaller independent landfill operators
(including some municipalities) to: (i) raise prices to fund the capital
requirements; (ii) eventually cease operations; or (iii) sell their operations.
 
     For the year ended December 31, 1995, approximately 56% of the waste
disposed of at Continental's landfills was generated by Continental's own
collection and transfer station operations or delivered by customers that had a
contract of more than one year in duration.
 
                                       114
<PAGE>   117
 
     The table below provides additional information pertaining to the eleven
landfills that Continental owns:
 
<TABLE>
<CAPTION>
                                                                                       TOTAL
                                                                                      ACREAGE
                            LANDFILL                                 LOCATION          OWNED
    ---------------------------------------------------------  ---------------------  -------
    <S>                                                        <C>                    <C>
    Forest Lawn..............................................  Three Oaks, MI           141
    Victory Environmental....................................  Terre Haute, IN          461
    United Refuse............................................  Fort Wayne, IN           270
    Southern Illinois Regional...............................  DeSoto, IL               147
    Northwest Tennessee......................................  Union City, TN           386
    Prichard(1)..............................................  Prichard, WV             339
    Springfield Environmental................................  Mt. Vernon, IN            54
    Los Mangos...............................................  Alajuela, Costa Rica      41
    Northeast Sanitary.......................................  Eastover, SC              73
    Holland Excavating.......................................  DeLand, FL                31
    CWI Florida (f/k/a Schofield)............................  Winter Haven, FL          80
</TABLE>
 
- - ---------------
 
(1) Permanently ceased operations during the third quarter, 1996. Less than 3.5%
     of Continental's 1995 revenues were attributable to Prichard.
 
     Operations.  A non-hazardous waste landfill is a facility located on
suitable land and operated under a permit according to strict governmental
regulations. A landfill site must have certain geological and hydrogeological
properties and design features that restrict the possibility of environmental
pollution. Continental has designed and implemented its own technical standards
and operating procedures designed to optimize airspace utilization and to comply
with the various rules and regulations regarding landfills.
 
     Continental has a standard procedure for waste disposal at each landfill
that it operates. Following the arrival of a collection vehicle, a gatekeeper
and the driver complete and sign an account record that indicates the tipping
fee, based on the weight or volume of waste to be disposed at the site, and the
method of payment. Once the customer account has been processed, the gatekeeper
directs the collection vehicle driver to the "working face" of the active cell
of the landfill. Assuming no hazardous or unacceptable materials are observed,
landfill employees use heavy equipment to spread and compact the waste in order
to contain the waste within the smallest practical area. At the end of each
working day, landfill employees spread dirt or other acceptable cover material
over the waste to comply with applicable permits. Successive layers of waste and
cover material accumulate until the cell has been filled to the permitted
elevation. At such time, a closure cap of impermeable clay or synthetic material
is constructed over the area. A network of contiguous cells is developed until
the permitted acreage is consumed.
 
LANDFILL DEVELOPMENT PROJECT
 
     Continental presently pursues new landfill development on a limited basis
and does not intend to devote substantial resources to such development. In
March 1994, Continental purchased from WPP Services, Inc. a landfill development
project located in Gila Bend, Arizona. This development project currently
involves, among other things, various geological studies on the site and a state
permit application which has now been deemed administratively complete. In
connection with this project, Continental has obtained: (i) an option to
purchase approximately 1,200 acres of land to construct a solid waste landfill;
(ii) an annexation agreement, since consummated, for the option land with the
City of Gila Bend; and (iii) a Host Community Agreement with the City of Gila
Bend. Continental has an option to sell the project to USA Waste Services, Inc.
for the sum of $5.0 million plus reimbursement for land purchase costs,
exercisable upon final permitting of the landfill project.
 
WASTE COLLECTION
 
     With the exception of customers in the States of Mississippi and New Jersey
as well as Indianapolis, Indiana, all of Continental's customers are served by
landfills owned by Continental into which virtually all
 
                                       115
<PAGE>   118
 
waste collected by Continental is channeled. Collection services accounted for
55.8% of Continental's total revenue for the nine months ended September 30,
1996.
 
     Continental's collection operations primarily serve small metropolitan and
rural markets and have grown through acquisitions, new municipal contracts,
enhanced marketing to commercial and industrial customers and development of new
transfer stations. Continental generally purchases and continues to operate
under the tradenames of the acquired businesses. Through marketing of the local
name, additional market penetration, enhanced service and price increases,
Continental has been able to expand the revenue base of acquired operations. The
regional general managers are given autonomy, within corporate policy
guidelines, to encourage development of the local operations. Continental's
centralized management information systems provide the regional managers more
time to devote to marketing and operating responsibilities. Regional managers
are responsible for marketing local services, maintaining public relations,
supervising the local sales force, maintaining equipment in accordance with
planned maintenance schedules, hiring and training the hourly labor force and
implementing Continental's safety programs and other operating procedures.
 
     Commercial and Industrial Services and Transfer Stations.  Revenue from
Continental's commercial and industrial collection services and transfer
stations represented 34.0% of the collection service revenue for the nine months
ended September 30, 1996. Continental's commercial customers generally utilize
containers, ranging in size from one to eight cubic yards, which are provided to
the customer by Continental as part of its service contract. Commercial
collection enables Continental to increase revenue and improve equipment
utilization within an existing market area. Commercial services are typically
provided under contracts with terms of one to three years. Fees are determined
by such factors as collection frequency and container volume capacity.
 
     To service industrial customers, Continental provides a 20 to 40 cubic yard
roll-off waste container for placement at the customer's site and periodic
transport to a disposal facility. These services are performed either according
to an agreed schedule or upon customer request, and fees are negotiated on an
individual contract basis. These services may be provided on a temporary basis,
such as at a construction site. Fees charged for these services are based upon
frequency of collection, volume or weight of the waste and the distance traveled
by Continental's truck. In addition, Continental rents waste compactors to large
industrial customers as part of Continental's roll-off container service for a
fixed monthly fee. To date, no single industrial customer has provided a
material amount of Continental's collection services revenue. Continental has
implemented an aggressive marketing program in an effort to obtain additional
contracts for the collection and disposal of industrial, non-hazardous waste
streams.
 
     At transfer stations, solid waste collected from individual customers in
vehicles owned by Continental or waste delivered by unaffiliated haulers is
unloaded and reloaded to larger vehicles owned by Continental and transported,
primarily to landfills owned by Continental. Continental operates transfer
stations in Marion, Mt. Vernon and Sparta, Illinois; Anderson, Indiana; Potosi
and Ste. Genevieve, Missouri; Paris, Covington, Union City and McKenzie,
Tennessee; Mayfield, Barlow and Paducah, Kentucky; South Plainfield, New Jersey;
and Stevensville and South Haven, Michigan. Continental has also permitted
transfer stations in Jackson, Missouri and Sandoval, Illinois.
 
     Residential Services.  Continental's residential collection services
represented 18.5% of collection services revenue for the nine months ended
September 30, 1996. Residential collection services are typically provided
either on a subscription basis, in which the individual household contracts
directly with Continental, or on a county or municipal contract basis, in which
Continental contracts with the county or municipality to collect from all
residences within a specified area. Continental's management believes
subscription residential service operations generally require less capital
investment than municipal contracts but more management and administrative
resources. These administrative costs include the daily production of route
sheets, the direct billing of customers and the maintenance of bad debt
collection and tracking systems.
 
     A large residential subscription base allows Continental to absorb the
costs associated with the commencement or loss of a municipal residential
collection contract in a market where Continental has a subscription customer
base. Municipal contracts provide consistent cash flow during the contract
period and require less administration because individual billing and debt
collection systems are not necessary and
 
                                       116
<PAGE>   119
 
because all residents within the area are served. Continental is currently a
party to approximately 60 governmental contracts, ranging from less than $1,000
to over $150,000 of collection and disposal revenue per month. These contracts
are typically competitively bid and have initial terms of one to five years.
 
     Recycling.  Continental's recycling services represented 3.3% of collection
services revenue for the nine months ended September 30, 1996. In some of its
collection markets, Continental also operates recycling facilities or other
recycling operations. Continental's recycling facilities are located in
Tennessee, Michigan, New Jersey, Florida and Indiana. The materials recovered
for recycling by these facilities include paper, cardboard, concrete, plastic,
aluminum, ferrous metals and wood. For the nine months ended September 30, 1996,
Continental realized revenue of approximately $1,800,000 from the sale of
recyclable commodities.
 
LATIN AMERICAN OPERATIONS
 
     Continental owns and operates the only private non-hazardous waste landfill
operation in Costa Rica and a related waste collection operation. Continental
holds municipal contracts to serve residential and commercial customers in San
Jose, Alajuela and Heredia, the first, second and sixth largest cities in Costa
Rica, a nation of three million persons. Continental's expansion plans in Costa
Rica include: expanding commercial and industrial container service, which are
presently virtually non-existent; siting, constructing and operating transfer
stations to replace municipally-operated open dumps; and public bidding for and
negotiating to secure landfill operations and management agreements with
governmental units. Continental holds twelve municipal contracts in Costa Rica
to provide collection and disposal services to approximately 80,000 households
and commercial customers.
 
     Continental anticipates that its Costa Rican operations can achieve
significant growth through a carefully coordinated program of participation in
the government's efforts to privatize municipal solid waste collection, transfer
and disposal services for both residential and commercial customers.
Continental's goal is to enter into selected Latin American urban markets
primarily through obtaining privatization contracts and secondarily through
joint ventures with local entities or by acquiring existing private waste
collection and/or disposal businesses. Continental believes that economic
development in many Latin American countries and the trend towards privatizing
waste collection services has heightened public awareness of environmental
matters and alerted governments to the need for improvement in sanitary services
and pollution control.
 
     In March 1996, Continental sold its interest in Procesa, which encompassed
all of Continental's Mexico City operations, for approximately $2.6 million in
cash. Continental decided to exit the Mexican market due to the unfavorable
economic climate which has affected Mexican municipal governments and industry,
both of which were the principal targeted customers for Procesa's proposed
landfill projects in the metropolitan Mexico City area. In addition, given the
risk of further currency devaluation, Continental's management did not feel it
was prudent to make the large capital investments which would be required to
fully develop the landfill projects when and if construction permits were
issued.
 
LIABILITY INSURANCE AND BONDING
 
     Continental does not carry, and does not expect to carry, significant
insurance coverage for environmental liability because Continental believes that
the cost for such insurance is not economical. Continental carries a broad range
of insurance coverage for the protection of its assets and operations, including
workers compensation, automobile, general liability, fire and contractor's
equipment. Continental does not carry insurance which would reimburse it for any
loss of earnings incurred as a result of an interruption of its operations.
 
     Continental is required, from time to time, to provide financial assurance
in connection with contracts or projects with governmental entities and, to a
lesser extent, private sector customers. In addition to performance bond
requirements, existing or proposed legislation in various jurisdictions requires
or will require the posting of substantial bonds or the provision of other
financial assurances concerning the closure, post-closure monitoring and
corrective activities of certain waste disposal facilities. To date, Continental
has satisfied these financial responsibility requirements by posting deposits of
cash and/or securities or bank letters of credit. Continental expects that it
will be able to satisfy any additional bonding requirements through a
 
                                       117
<PAGE>   120
 
combination of cash deposits, securities, and bank letters of credit. If
Continental were unable to obtain surety bonds or letters of credit in
sufficient amounts or at reasonable rates, it might be precluded from entering
into additional municipal collection contracts or obtaining or retaining
landfill operating permits.
 
ENVIRONMENTAL REGULATION AFFECTING CONTINENTAL AND ITS OPERATIONS
 
     Continental is subject to extensive and evolving environmental laws and
regulations. These regulations are administered by the EPA and various other
federal, state and local environmental, zoning, health and safety agencies, many
of which periodically inspect Continental's operations to monitor compliance
with these laws and regulations.
 
     Continental's operation of landfills, transfer stations, recycling centers
and other waste-related facilities subjects it to operational, monitoring, site
maintenance, closure and post-closure obligations which are complex and costly.
Governmental authorities have the power to enforce these obligations and to
obtain injunctions, revoke operating permits, require corrective actions or
impose civil or criminal penalties in case of violations. In addition, almost
all of Continental's operating facilities are required to obtain state, local
and federal permits in order to operate. Particularly in connection with
Continental's existing landfills, it is often necessary to expend considerable
time, effort and money to maintain existing permits and to obtain new permits
required to increase the capacity of these landfills.
 
     Continental's businesses are significantly affected by federal, state, and
local environmental laws and corresponding state laws and related regulations
and enforcement practices. Because the business in which Continental is engaged
is intrinsically connected with the protection of the environment and the
potential discharge of materials into the environment, a material portion of
Continental's expenditures are, directly or indirectly, related to compliance
with environmental laws.
 
     The principal regulations applicable to Continental's operations include
the following:
 
          The Resource Conservation and Recovery Act.  RCRA is a federal statute
     that regulates the generation, treatment, storage, handling, transportation
     and disposal of hazardous and non-hazardous wastes and requires states to
     develop programs to insure the safe disposal of solid wastes. On October 9,
     1991, the EPA promulgated Solid Waste Disposal Facility Criteria for
     Landfills under the Subtitle D Regulations. The Subtitle D Regulations,
     which were first proposed in August 1988, became effective in October 1993,
     and include location restrictions, facility design standards, operating
     criteria, closure and post-closure requirements, financial assurance
     requirements, groundwater remediation standards and corrective action
     requirements. The Subtitle D Regulations require, with limited exceptions,
     that new landfill units meet stringent liner criteria designed to keep
     leachate out of groundwater and have extensive collection systems to carry
     away leachate for treatment prior to disposal. Groundwater wells must also
     be installed at virtually all landfills to monitor groundwater quality and,
     indirectly, the leachate collection system operation. The Subtitle D
     Regulations also require, where threshold test levels are present, that
     methane gas generated at landfills be controlled in a manner that will
     protect human health and the environment. The Subtitle D Regulations apply
     to all solid waste landfill cells that received waste after October 9,
     1991, and, with limited exceptions, all landfills were required to meet
     these requirements by October 9, 1993, except that the financial assurance
     requirements do not become effective until April 9, 1997, and groundwater
     monitoring requirements are phased in over a period ending October 9, 1996.
     Landfill disposal areas that are not in compliance with the Subtitle D
     Regulations or analogous state regulations on the applicable date of
     implementation must close.
 
          State by state implementation schedules for the Subtitle D Regulations
     vary. In some states, various state-level provisions allow landfills which
     do not comply with the Subtitle D Regulations to remain operating for a
     limited period of time. The failure of a state or other regulatory agency
     to enforce these regulations vigorously or consistently may give an
     advantage to Continental's competitors to the extent that competing
     facilities do not comply with Subtitle D Regulations.
 
          The Comprehensive Environmental Response, Compensation and Liability
     Act of 1980.  CERCLA established a regulatory and remedial program intended
     to provide for the investigation and cleanup of
 
                                       118
<PAGE>   121
 
     facilities from which there has been, or is threatened, a release of any
     hazardous substance into the environment. CERCLA's primary mechanism for
     remedying such problems is to impose strict joint and several liability for
     cleanup of facilities on current owners and operators of the site, former
     owners and operators of the site at the time of the release of the
     hazardous substances, as well as the generators of the hazardous substances
     and the transporters who arranged for disposal or transportation of the
     hazardous substances. The costs of CERCLA investigation and cleanup can be
     very substantial. Liability under CERCLA does not depend upon the existence
     or disposal of "hazardous waste" but can also be founded upon the existence
     of even very small amounts of the numerous "hazardous substances" listed by
     the EPA, many of which can be found in household waste. If Continental were
     found to be a responsible party for a CERCLA cleanup, either at one of
     Continental's owned or operated facilities, or at a site where waste
     transported by Continental has been stored or disposed of, the enforcing
     agency could hold Continental completely responsible for all investigative
     and remedial costs even if others may also be liable. CERCLA also
     authorizes the imposition of a lien in favor of the United States upon all
     real property subject to or affected by a remedial action for all costs
     even if others may also be liable. Continental's ability to obtain
     reimbursement from others for their allocable share of such costs would be
     limited by Continental's ability to find other responsible parties and
     prove the extent of their responsibility and by the financial resources of
     such other parties. In the past, legislation has been introduced in
     Congress to limit the liability of municipalities and others under CERCLA
     as generators and transporters of municipal solid waste. If such
     legislation were to pass, it would limit Continentals ability to seek full
     contribution from municipalities for CERCLA cleanup costs even if the
     hazardous substances that were released and caused the need for cleanup at
     one of Continental's facilities were generated by or transported to the
     facility by a municipality. Other federal legislation proposing to amend
     CERCLA has been proposed from time to time. Although the various proposed
     bills differ in their approach, they all generally relax CERCLA's liability
     scheme for entities that cannot be proven to have actively contributed to
     contamination of a property. This legislation could have a material adverse
     effect on Continental's business and financial condition.
 
          The Federal Water Pollution Control Act (the "Clean Water Act").  The
     Clean Water Act establishes rules regulating the discharge of pollutants
     into lakes, streams, or other surface waters from a variety of sources,
     including solid waste disposal sites. If wastewater from a landfill is to
     be discharged, the Clean Water Act requires that the landfill apply for and
     obtain discharge permits, conduct sampling and monitoring and, under
     certain circumstances, reduce the quantity of pollutants in those
     discharges. The permit program has recently been expanded to include storm
     water discharges from landfills and other disposal sites that receive, or
     in the past received, industrial waste. In addition, if development may
     alter or affect "wetlands," a permit may have to be obtained before
     development may commence. This requirement is likely to affect the
     construction or expansion of many solid waste disposal sites. The Clean
     Water Act provides civil, criminal and administrative penalties for
     violations of its provisions.
 
          The Clean Air Act.  The Clean Air Act provides for regulation, through
     state implementation of federal requirements, of the emission of air
     pollutants from certain landfills and ancillary facilities based upon the
     date of the landfill construction, landfill size and volume per year and
     type of emissions of regulated pollutants. The EPA has recently issued new
     source performance standards regulating air emissions of certain pollutants
     from municipal solid waste landfills. The EPA may also issue additional
     regulations controlling the emissions of other particular regulated air
     pollutants from municipal solid waste landfills. Landfills located in areas
     with air pollution problems may be subject to even more extensive air
     pollution controls and emission limitations. In addition, the EPA has
     issued standards regulating the disposal of asbestos-containing materials.
 
          The Occupational Safety and Health Act of 1970 (the "OSH Act").  The
     OSH Act authorizes OSHA to promulgate occupational safety and health
     standards. Various of these standards, including standards for notices of
     hazardous chemicals and the handling of asbestos, apply to Continental's
     operations.
 
          State and Local Regulation.  Each state in which Continental now
     operates, or may operate in the future, has laws and regulations governing
     the generation, storage, treatment, handling, transportation and
 
                                       119
<PAGE>   122
 
     disposal of solid and hazardous waste; land, water and air pollution; and
     the siting, design, operation, maintenance, closure and post-closure
     maintenance of landfills and transfer stations. In addition, many states
     have adopted "Superfund" statutes comparable to, and in some cases more
     stringent than, CERCLA. These statutes impose requirements for
     investigation and cleanup of contaminated sites and liability for costs and
     damages associated with such sites, and in some cases provide for the
     imposition of liens on property owned by responsible parties. Furthermore,
     many counties and municipalities also have ordinances, local laws and
     regulations affecting Company operations. These include zoning and health
     measures that limit solid waste management activities to specified sites or
     activities, flow control provisions that direct the delivery of solid
     wastes to specific facilities, laws that grant rights to establish
     franchises for collection services and then put out for bid the right to
     provide collection services, and bans or other restrictions on the movement
     of solid wastes into a county or municipality.
 
     In addition, in order to develop, operate and expand solid waste management
facilities, it is generally necessary to obtain and maintain in effect one or
more operating permits as well as zoning, environmental and other land use
permits. These permits and approvals are difficult and time-consuming to obtain
and are frequently subject to opposition by local elected officials or citizens.
Facility operating permits may be subject to revocation, and it may be necessary
to periodically renew the permit. Revocation or renewal of a permit may reopen
opportunities for opposition to the permit. Loss of an operating permit would
require that the affected facility be shut down until the permit is renewed or
reissued, and this could have a material adverse effect on Continental's
business and financial condition.
 
     Certain permits and approvals may limit the types of waste that may be
accepted at a landfill or the quantity of waste that may be accepted at a
landfill during a given time period. In addition, certain permits and approvals,
as well as certain state and local regulations, may limit a landfill to
accepting waste that originates from specified geographic areas or seek to
restrict the import of out-of-state waste or otherwise discriminate against
out-of-state waste. Generally, restrictions on the import of out-of-state waste
have not withstood judicial challenge. However, federal legislation has been
proposed from time to time that would give individual states greater authority
to restrict the amount of out-of-state waste that could be imported for disposal
and would require states, under certain circumstances, to reduce the amounts of
waste exported to other states. If this or similar legislation is enacted,
states in which Continental operates landfills could act to limit or prohibit
the import of out-of-state waste. Such state actions could adversely affect
Continental's landfills that receive a significant portion of waste originating
from out-of-state.
 
     In addition, certain states and localities may for economic or other
reasons restrict the export of waste from their jurisdiction or require that a
specified amount of waste be disposed of at facilities within their
jurisdiction. The United States Supreme Court invalidated as unconstitutional a
local ordinance that sought to impose flow controls on taking waste out of the
locality. However, certain state and local jurisdictions continue to seek to
enforce these restrictions and some lower federal courts have upheld local
enforcement of restrictions similar to those invalidated by the most recent
Supreme Court decision. Federal legislation that would allow states and
localities to impose certain flow control restrictions has been proposed from
time to time. These restrictions could result in the volume of waste going to
landfills being reduced in certain areas, may adversely affect Continental's
ability to operate its landfills at their full capacity or may affect the prices
that can be charged for landfill disposal services. These restrictions may also
result in higher disposal costs for Continental's collection operations and may
have a material adverse effect on Continental's business and financial
condition.
 
     There has been an increasing trend at the state and local level to mandate
and encourage waste reduction and waste recycling and to prohibit the disposal
of certain types of solid wastes in landfills. For example, many states,
including states in which Continental owns landfills, have adopted bans on the
disposal of yard waste or leaves in landfills and many states have adopted rules
restricting or limiting disposal of tires at landfills. The enactment of
regulations reducing the volume and types of wastes available for transport to
and disposal in landfills could affect Continental's ability to operate its
facilities at their full capacity and may have a material adverse effect on
Continental's business and financial condition.
 
                                       120
<PAGE>   123
 
     Latin American Environmental Regulations.  Continental's operations in
Latin America are subject to a variety of national and local regulations for
governing, operating and permitting existing and new solid waste collection and
disposal facilities. Continental believes it is likely that governments in Latin
America will increase environmental regulation and enforcement over the next
several years based generally on heightened environmental awareness in these
countries. Continental is presently not able to determine what effect such
increased regulation may have on its operations in Latin America.
 
LEGAL AND ADMINISTRATIVE PROCEEDINGS
 
     A local citizens' group has filed objections to the issuance of a renewal
permit for Continental's United Refuse landfill near Fort Wayne, Indiana.
Continental believes the objections are without merit and intends to continue to
defend the permit vigorously. However, if Continental is not successful in such
defense, it could result in revocation or adverse modification of the permit,
and this could have a material adverse effect on Continental's business and
financial condition.
 
     Continental is currently involved in certain other routine legal and
administrative proceedings. All such proceedings arose in the ordinary course of
business, and Continental believes that although the outcome of such proceedings
cannot be predicted with certainty, the cost of settlements or judgments arising
from such proceedings will not have a material adverse effect on Continental's
business and financial condition. However, a significant judgment against
Continental or the imposition of a significant fine or penalty in the future
could have a material adverse effect on Continental's business and financial
condition.
 
     In the normal course of its business and as a result of the extensive
governmental regulation of the waste industry, Continental periodically may
become subject to various other judicial and administrative proceedings
involving federal state or local agencies, or in some cases citizens groups. In
these proceedings, an agency or a citizens group may seek to impose fines on
Continental or to revoke, or to deny renewal of, an operating permit held by
Continental or to deny issuance of a new permit to Continental. Even temporary
loss of a material operating permit could have a material adverse effect on
Continental's business and financial condition.
 
EMPLOYEES
 
     Continental has approximately 939 employees, 30 of whom are involved in
management. A total of 123 employees of Continental are subject to a collective
bargaining agreement. Continental believes its relations with its employees to
be satisfactory.
 
                                       121
<PAGE>   124
 
                SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
                         AND MANAGEMENT OF CONTINENTAL
 
     The following table sets forth certain information regarding the beneficial
ownership of shares of Continental Common Stock, including shares of Continental
Common Stock which may be purchased within 60 days of September 30, 1996 upon
the exercise of outstanding stock options, by (i) each stockholder known by
Continental to beneficially own in excess of 5% of the outstanding shares of
Continental Common Stock, (ii) each director of Continental, (iii) each
executive officer of Continental, and (iv) all directors and executive officers
of Continental as a group.
 
<TABLE>
<CAPTION>
                                                              NUMBER OF SHARES
                    NAME AND ADDRESS OF                         BENEFICIALLY      PERCENTAGE OF COMMON
                     BENEFICIAL OWNER                              OWNED           STOCK OUTSTANDING
- - -----------------------------------------------------------  ------------------   --------------------
<S>                                                          <C>                  <C>
Republic Industries, Inc...................................     3,464,446(a)                23%
  200 East Las Olas Boulevard, Suite 1400
  Fort Lauderdale, Florida 33301
Bret R. Maxwell............................................     1,450,374(c)              10.1%
  C/O Venture Investors (b)
  First Analysis Corporation
  The Sears Tower
  Suite 9600
  233 S. Wacker Drive
  Chicago, IL 60606
Thomas A. Volini...........................................     1,210,514(d)               8.3%
  67 Walnut Ave., Suite 103
  Clark, NJ 07066
Carlos E. Aguero...........................................     1,205,343(e)               8.4%
  67 Walnut Ave., Suite 103
  Clark, NJ 07066
The Capital Group Companies, Inc.,.........................       833,330                  5.9%
  Capital Research and Management Company
  and SMALLCAP World Fund, Inc.
  C/O The Capital Group Companies, Inc.
  333 South Hope Street
  Los Angeles, CA 90071
Donald H. Haider...........................................        41,669(f)                 *
Richard J. Carlson.........................................        41,669(f)                 *
Michael J. Drury...........................................       139,192(g)                 *
Jeffrey E. Levine..........................................        21,667(h)                 *
Allen R. Brodbeck..........................................        14,451(i)                 *
Directors and executive officers as a group (8 persons)....     4,124,279(j)              27.5%
</TABLE>
 
- - ---------------
 
(a)  Republic shares voting power with respect to 3,464,446 shares beneficially
     owned by the Principal Stockholders pursuant to the Voting Commitments. See
     "SOLICITATION OF WRITTEN CONSENTS -- Terms of the Irrevocable Proxies of
     the Principal Stockholders."
(b)  First Analysis Corporation, the corporate parent of First Analysis
     Securities Corporation, is an affiliate of The Productivity Fund Limited
     Partnership, the Environmental Venture Fund Limited Partnership, Apex
     Investment Fund, L.P., (referred to collectively as the "Venture
     Investors").
(c)  Includes currently exercisable options issued to Mr. Maxwell to purchase
     41,669 shares of Continental Common Stock.
(d)  Includes currently exercisable options and warrants to purchase 267,522 and
     19,494 shares of Continental Common Stock, respectively.
 
                                       122
<PAGE>   125
 
(e)  Includes currently exercisable warrants to purchase 73,100 shares of
     Continental Common Stock.
(f)  Includes currently exercisable options for the purchase of 41,669 shares of
     Continental Common Stock.
(g)  Includes currently exercisable options for the purchase of 64,329 shares of
     Continental Common Stock.
(h)  Includes currently exercisable options for the purchase of 21,667 shares of
     Continental Common Stock.
(i)  Includes currently exercisable options for the purchase of 10,105 shares of
     Continental Common Stock.
(j)  Includes currently exercisable options and warrants to purchase 488,630 and
     92,594 shares of Continental Common Stock, respectively.
 
                                 LEGAL MATTERS
 
     The validity of the Shares offered hereby will be passed upon for Republic
by Akerman, Senterfitt & Eidson, P.A., Miami, Florida. Certain attorneys
employed by Akerman, Senterfitt & Eidson, P.A. beneficially owned an aggregate
of approximately 539,725 shares of Republic Common Stock as of the date of this
Solicitation Statement/Prospectus. The federal income tax consequences of the
Merger will be passed upon for Continental by Shefsky & Froelich Ltd., Chicago,
Illinois.
 
                                    EXPERTS
 
     The consolidated financial statements and schedule of Republic as of
December 31, 1995 and 1994 and for each of the three years in the period ended
December 31, 1995, the consolidated financial statements of AutoNation as of
December 31, 1995 and for the period from inception (September 12, 1995) to
December 31, 1995, the consolidated financial statements of Continental as of
December 31, 1995 and 1994 and for each of the three years in the period ended
December 31, 1995, the combined financial statements of HMC as of September 30,
1994 and 1993 and for each of the three years in the period ended September 30,
1994 and the consolidated financial statements of Addington as of December 31,
1995 and 1994 and for each of the three years in the period ended December 31,
1995 included in this Solicitation Statement/Prospectus have been audited by
Arthur Andersen LLP, independent public accountants, as indicated in their
reports with respect thereto, and are included herein in reliance upon the
authority of said firm as experts in giving said reports.
 
     The combined financial statements of Alamo Rent-A-Car, Inc. and Affiliates
("Alamo") as of December 31, 1995 and 1994, and for each of the three years in
the period ended December 31, 1995, the consolidated financial statements of Guy
Salmon USA, Ltd. and Subsidiaries as of December 31, 1995 and 1994, and for each
of the three years in the period ended December 31, 1995, and the financial
statements of DKBERT Assoc. as of December 31, 1995 and 1994, and for each of
the three years in the period ended December 31, 1995, have been included
(incorporated by reference) herein, in reliance upon the reports of KPMG Peat
Marwick LLP, independent certified public accountants, appearing elsewhere
herein (incorporated by reference), and upon the authority of said firm as
experts in accounting and auditing.
 
     The combined financial statements as of and for the year ended December 31,
1995 of Acquired Solid Waste Companies included in this Solicitation
Statement/Prospectus have been audited by Munson, Cronick & Associates,
independent certified public accountants, as indicated in their report with
respect thereto, and are included herein in reliance upon the authority of said
firm as experts in giving said reports.
 
     The financial statements as of and for the year ended December 31, 1995 of
Statewide Environmental Contractors, Inc. and the financial statements as of and
for the year ended March 31, 1996 of Recycling Industries, Inc. included in this
Solicitation Statement/Prospectus have been audited by Rosenberg Rich Baker
Berman & Co., independent auditors, as indicated in their reports with respect
thereto, and are included herein in reliance upon the authority of said firm as
experts in giving said reports.
 
                                       123
<PAGE>   126
 
                                 OTHER MATTERS
 
FEDERAL SECURITIES LAWS CONSEQUENCES
 
     Shares of Republic Common Stock issuable in connection with the Merger will
be registered under the Securities Act. Accordingly, there will be no
restrictions upon the resale or transfer of such shares by Continental's
stockholders, except for those persons who are deemed to be "affiliates" of
Continental under the Securities Act.
 
     With respect to those persons who may be deemed to be affiliates of
Continental, Rule 144 and Rule 145 under the Securities Act place certain
restrictions on the transfer of the shares of Republic Common Stock which may be
received by them pursuant to the Merger. Persons who may be deemed to be
affiliates of Continental generally include individuals who, or entities which,
directly or indirectly, control, are controlled by or are under common control
with Continental and may include certain officers and directors of Continental
as well as principal stockholders of Continental. This Solicitation
Statement/Prospectus does not cover resales of shares of Republic Common Stock
received by any person pursuant to the Merger who may be deemed to be an
affiliate of Continental.
 
REGULATORY APPROVAL
 
     Certain acquisition transactions such as the Merger are reviewed by the DOJ
or the FTC to determine whether such transactions comply with applicable
antitrust laws. Under the provisions of the HSR Act, the Merger could not be
consummated until certain information was furnished to the DOJ and the FTC and
certain waiting period requirements of the HSR Act were satisfied. Information
was filed with the DOJ and the FTC under the HSR Act by Republic and Continental
on September 9, 1996. The required waiting period under the HSR Act expired on
October 9, 1996. At any time before or after consummation of the Merger, the DOJ
or the FTC could take such action under the antitrust laws as it deems necessary
or desirable in the public interest, including seeking to enjoin the
consummation of the Merger or seeking the divestiture of substantial assets of
Republic or Continental. There can be no assurance that additional information
or documentary material will not be requested. At any time before or after the
Effective Time, and notwithstanding that the HSR Act waiting period has expired,
any state could take such action under the antitrust laws as it deems necessary
or desirable. Such action could include seeking to enjoin the consummation of
the Merger or seeking divestiture of businesses of Republic or Continental by
Republic. Private parties may also seek to take legal action under the antitrust
laws under certain circumstances.
 
                                       124
<PAGE>   127
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                       ------
<S>                                                                                    <C>
FINANCIAL STATEMENTS OF REPUBLIC INDUSTRIES, INC. AND SUBSIDIARIES AND BUSINESSES
  ACQUIRED OR TO BE ACQUIRED BY REPUBLIC
  REPUBLIC INDUSTRIES, INC. AND SUBSIDIARIES
     Report of Independent Certified Public Accountants..............................     F-4
     Consolidated Balance Sheets as of December 31, 1995 and 1994 (Restated).........     F-5
     Consolidated Statements of Operations for the Years Ended December 31, 1995,
      1994 and 1993 (Restated).......................................................     F-6
     Consolidated Statements of Shareholders' Equity for the Years Ended December 31,
      1995, 1994 and 1993 (Restated).................................................     F-7
     Consolidated Statements of Cash Flows for the Years Ended December 31, 1995,
      1994 and 1993 (Restated).......................................................     F-8
     Notes to Consolidated Financial Statements (Restated)...........................     F-9
     Supplemental Consolidated Balance Sheets as of September 30, 1996 (unaudited)
      and December 31, 1995 and 1994.................................................    F-23
     Supplemental Consolidated Statements of Operations for the Nine Months Ended
      September 30, 1996 and 1995 (unaudited) and for the Years Ended December 31,
      1995, 1994 and 1993............................................................    F-24
     Supplemental Consolidated Statements of Shareholders' Equity for the Years Ended
       December 31, 1995, 1994 and 1993..............................................    F-25
     Supplemental Consolidated Statements of Cash Flows for the Nine Months Ended
      September 30, 1996 and 1995 (unaudited) and for the Years Ended December 31,
      1995, 1994 and 1993............................................................    F-26
     Notes to Supplemental Consolidated Financial Statements.........................    F-27
     Unaudited Condensed Consolidated Balance Sheets as of September 30, 1996 and
      December 31, 1995 (Restated)...................................................    F-49
     Unaudited Condensed Consolidated Statements of Operations for the Three and Nine
      Months Ended September 30, 1996 and 1995 (Restated)............................    F-50
     Unaudited Condensed Consolidated Statement of Shareholders' Equity for the Nine
      Months Ended September 30, 1996................................................    F-51
     Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months
      Ended September 30, 1996 and 1995 (Restated)...................................    F-52
     Notes to Unaudited Condensed Consolidated Financial Statements..................    F-53
  AUTONATION INCORPORATED AND SUBSIDIARIES
     Report of Independent Certified Public Accountants..............................    F-61
     Consolidated Balance Sheets as of December 31, 1995 (audited) and September 29,
      1996 (unaudited)...............................................................    F-62
     Consolidated Statements of Operations for the Period From Inception (September
      12, 1995) to December 31, 1995 (audited) and for the Three and Nine Months
      Ended September 29, 1996 (unaudited)...........................................    F-63
     Consolidated Statements of Shareholders' Equity for the Period From Inception
      (September 12, 1995) to December 31, 1995 (audited) and for the Nine Months
      Ended September 29, 1996 (unaudited)...........................................    F-64
     Consolidated Statements of Cash Flows for the Period From Inception (September
      12, 1995) to December 31, 1995 (audited) and for the Nine Months Ended
      September 29, 1996 (unaudited).................................................    F-65
     Notes to Consolidated Financial Statements......................................    F-66
</TABLE>
 
                                       F-1
<PAGE>   128
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                       ------
<S>                                                                                    <C>
  ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
     Report of Independent Public Accountants........................................    F-73
     Consolidated Balance Sheets as of December 31, 1995 and 1994....................    F-74
     Consolidated Statements of Operations for the Years Ended December 31, 1995,
      1994 and 1993..................................................................    F-75
     Consolidated Statements of Changes in Stockholders' Equity for the Years Ended
      December 31, 1995, 1994 and 1993...............................................    F-76
     Consolidated Statements of Cash Flows for the Years Ended December 31, 1995,
      1994 and 1993..................................................................    F-77
     Notes to Consolidated Financial Statements......................................    F-78
     Unaudited Consolidated Balance Sheets as of September 30, 1996 and December 31,
      1995...........................................................................    F-95
     Unaudited Consolidated Statements of Operations for the Three and Nine Months
      Ended September 30, 1996 and 1995..............................................    F-96
     Unaudited Consolidated Statements of Cash Flows for the Nine Months Ended
      September 30, 1996 and 1995....................................................    F-97
     Notes to Unaudited Consolidated Financial Statements............................    F-98
  ALAMO RENT-A-CAR, INC. AND AFFILIATES
     Independent Auditors' Report....................................................   F-103
     Combined Balance Sheets as of December 31, 1995 and 1994........................   F-104
     Combined Statements of Operations for the Years Ended December 31, 1995, 1994
      and 1993.......................................................................   F-105
     Combined Statements of Equity for the Years Ended December 31, 1995, 1994 and
      1993...........................................................................   F-106
     Combined Statements of Cash Flows for the Years Ended December 31, 1995, 1994
      and 1993.......................................................................   F-107
     Notes to Combined Financial Statements..........................................   F-108
     Unaudited Combined Condensed Balance Sheets as of September 30, 1996 and
      December 31, 1995..............................................................   F-126
     Unaudited Combined Condensed Statements of Operations for the Three and Nine
      Months Ended September 30, 1996 and 1995.......................................   F-127
     Unaudited Combined Condensed Statements of Cash Flows for the Nine Months Ended
      September 30, 1996 and 1995....................................................   F-128
     Notes to Unaudited Combined Condensed Financial Statements......................   F-129
  HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES AND ENVIROCYCLE, INC.
     Report of Independent Certified Public Accountants..............................   F-135
     Combined Balance Sheets as of June 30, 1995 (unaudited) and September 30, 1994
      and 1993.......................................................................   F-136
     Combined Statements of Income for the Nine Months Ended June 30, 1995 and 1994
      (unaudited) and the Years Ended September 30, 1994, 1993 and 1992..............   F-137
     Combined Statements of Stockholders' Equity for the Years Ended September 30,
      1994, 1993 and 1992............................................................   F-138
     Combined Statements of Cash Flows for the Nine Months Ended June 30, 1995 and
      1994 (unaudited) and the Years Ended September 30, 1994, 1993 and 1992.........   F-139
     Notes to Combined Financial Statements..........................................   F-140
  ACQUIRED SOLID WASTE COMPANIES
     Independent Auditor's Report....................................................   F-148
     Combined Balance Sheets as of December 31, 1995 (audited) and March 31, 1996
      (unaudited)....................................................................   F-149
     Combined Statements of Operations for the Year Ended December 31, 1995 (audited)
      and for the Three Months Ended March 31, 1996 and 1995 (unaudited).............   F-150
     Combined Statements of Changes In Equity for the Year Ended December 31, 1995
      (audited) and for the Three Months Ended March 31, 1996 (unaudited)............   F-151
     Combined Statements of Cash Flows for the Year Ended December 31, 1995 (audited)
      and for the Three Months Ended March 31, 1996 and 1995 (unaudited).............   F-152
     Notes to Combined Financial Statements..........................................   F-153
</TABLE>
 
                                       F-2
<PAGE>   129
 
<TABLE>
<CAPTION>
                                                                                        PAGE
                                                                                       ------
<S>                                                                                    <C>
FINANCIAL STATEMENTS OF CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES AND
  BUSINESSES ACQUIRED
  CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
     Report of Independent Public Accountants........................................   F-157
     Consolidated Balance Sheets as of December 31, 1995 (Restated) and 1994
      (Restated).....................................................................   F-158
     Consolidated Statements of Income for the Years Ended December 31, 1995
      (Restated), 1994 (Restated) and 1993...........................................   F-159
     Consolidated Statements of Stockholders' Equity for the Years Ended December 31,
      1995 (Restated), 1994 (Restated) and 1993......................................   F-160
     Consolidated Statements of Cash Flows for the Years Ended December 31, 1995
      (Restated), 1994 (Restated) and 1993...........................................   F-161
     Notes to Consolidated Financial Statements......................................   F-162
     Unaudited Condensed Consolidated Balance Sheets as of September 30, 1996
      (Restated) and December 31, 1995 (Restated)....................................   F-178
     Unaudited Condensed Consolidated Statements of Income for the Three and Nine
      Months Ended September 30, 1996 and 1995 (Restated)............................   F-179
     Unaudited Condensed Consolidated Statements of Cash Flows for the Nine Months
      Ended September 30, 1996 and 1995 (Restated)...................................   F-181
     Notes to Unaudited Condensed Consolidated Financial Statements..................   F-182
  STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
     Independent Auditor's Report....................................................   F-187
     Balance Sheet as of December 31, 1995...........................................   F-188
     Statement of Income for the Year Ended December 31, 1995........................   F-189
     Statement of Stockholders' Impairment for the Year Ended December 31, 1995......   F-190
     Statement of Cash Flows for the Year Ended December 31, 1995....................   F-191
     Notes to the Financial Statements...............................................   F-192
     Unaudited Balance Sheet as of June 30, 1996.....................................   F-200
     Unaudited Statement of Operations for the Six Months Ended June 30, 1996 and
      1995...........................................................................   F-201
     Unaudited Statement of Stockholders' Impairment for the Six Months Ended June
      30, 1996 and 1995..............................................................   F-202
     Unaudited Statement of Cash Flows for the Six Months Ended June 30, 1996 and
      1995...........................................................................   F-203
     Notes to the Unaudited Financial Statements.....................................   F-204
  RECYCLING INDUSTRIES, INC.
     Independent Auditor's Report....................................................   F-211
     Balance Sheet as of March 31, 1996..............................................   F-212
     Statement of Operations for the Year Ended March 31, 1996.......................   F-213
     Statement of Stockholders' Equity for the Year Ended March 31, 1996.............   F-214
     Statement of Cash Flows for the Year Ended March 31, 1996.......................   F-215
     Notes to the Financial Statements...............................................   F-216
     Unaudited Balance Sheet as of June 30, 1996.....................................   F-220
     Unaudited Statement of Income and Retained Earnings for the Three Months Ended
      June 30, 1996 and 1995.........................................................   F-221
     Unaudited Statement of Cash Flows for the Three Months Ended June 30, 1996 and
      1995...........................................................................   F-222
     Notes to the Unaudited Financial Statements.....................................   F-223
</TABLE>
 
                                       F-3
<PAGE>   130
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Shareholders and Board of Directors of Republic Industries, Inc.:
 
     We have audited the accompanying consolidated balance sheets of Republic
Industries, Inc. (a Delaware corporation, formerly Republic Waste Industries,
Inc.) and subsidiaries as of December 31, 1995 and 1994, and the related
consolidated statements of operations, shareholders' equity and cash flows
(restated) for each of the three years in the period ended December 31, 1995.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Republic
Industries, Inc. and its subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows (restated) for each of the
three years in the period ended December 31, 1995, all in conformity with
generally accepted accounting principles.
 
     We have also made similar audits of the accompanying supplemental
consolidated balance sheets of Republic Industries, Inc. and subsidiaries as of
December 31, 1995 and 1994, and the related supplemental consolidated statements
of operations, shareholders' equity and cash flows for each of the years in the
three-year period ended December 31, 1995. The supplemental consolidated
statements give retroactive effect to the merger with Alamo Rent-A-Car, Inc. and
Affiliates on November 25, 1996, which has been accounted for as a pooling of
interests as described in Note 1. These supplemental financial statements are
the responsibility of the Company's management. Our responsibility is to express
an opinion on these supplemental financial statements based on our audits.
 
     We did not audit the financial statements of DKBERT Assoc. ("DKBERT") and
Guy Salmon USA, Ltd. and subsidiaries, ("GUSA Ltd."), affiliates of Alamo
Rent-A-Car, Inc. and Affiliates, companies acquired during 1996 in a transaction
accounted for as a pooling of interests, as described in Note 1. Such statements
are included in the supplemental consolidated financial statements of Republic
Industries, Inc. and subsidiaries and reflect total assets and revenues
constituting 13.7 percent and 7.8 percent, respectively, in 1995, 11.9 percent
and 4.9 percent, respectively in 1994, and 4.3 percent of total revenue in 1993,
of the related supplemental consolidated totals. These statements were audited
by other auditors whose reports thereon have been furnished to us and our
opinion expressed herein, insofar as it relates to the amounts included for
DKBERT and GUSA Ltd., is based solely upon the reports of the other auditors.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits and the reports of other auditors provide a
reasonable basis for our opinion.
 
     In our opinion, based upon our audits and the reports of the other
auditors, the supplemental consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Republic
Industries, Inc. and its subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, after giving retroactive effect to
the merger with Alamo Rent-A-Car, Inc. and Affiliates as described in Note 1,
all in conformity with generally accepted accounting principles.
 
ARTHUR ANDERSEN LLP
 
Fort Lauderdale, Florida,
  December 5, 1996.
 
                                       F-4
<PAGE>   131
 
                           REPUBLIC INDUSTRIES, INC.
 
                     CONSOLIDATED BALANCE SHEETS (RESTATED)
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                          --------------------
                                                                            1995        1994
                                                                          --------    --------
<S>                                                                       <C>         <C>
                                            ASSETS
Current Assets:
  Cash and cash equivalents.............................................  $164,572    $ 11,485
  Accounts receivable, less allowance for doubtful accounts of $2,559
     and $1,581, respectively...........................................    38,092      26,159
  Prepaid expenses......................................................     3,757       2,735
  Inventory.............................................................    14,924       4,104
  Other current assets..................................................     7,323       2,389
                                                                          --------    --------
          Total Current Assets..........................................   228,668      46,872
Property and equipment, net.............................................   204,949     141,126
Investment in subscriber accounts, net of accumulated amortization of
  $11,446 and $6,977, respectively......................................    42,240      24,193
Intangible assets, net of accumulated amortization of $9,026 and $3,212,
  respectively..........................................................   101,363      15,605
Net assets of discontinued operations...................................        --      20,292
Other assets............................................................     5,246       9,119
                                                                          --------    --------
          Total Assets..................................................  $582,466    $257,207
                                                                          ========    ========
                             LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Accounts payable......................................................  $ 18,732    $ 12,829
  Accrued liabilities...................................................    21,506      11,635
  Current portion of deferred revenue...................................    25,555      13,892
  Current maturities of long-term debt and notes payable................    11,996      11,210
  Current portion of accrued environmental and landfill costs...........     2,925       1,404
  Income taxes payable..................................................     3,625       1,281
                                                                          --------    --------
          Total Current Liabilities.....................................    84,339      52,251
                                                                          --------    --------
Long-term debt and notes payable, net of current maturities.............     3,791      40,703
Deferred revenue, net of current portion................................    18,012      20,353
Accrued environmental and landfill costs, net of current portion........     8,386       8,244
Deferred income taxes...................................................    14,414      11,597
Other liabilities.......................................................     2,976       8,841
                                                                          --------    --------
          Total Liabilities.............................................   131,918     141,989
                                                                          --------    --------
COMMITMENTS AND CONTINGENCIES...........................................
SHAREHOLDERS' EQUITY
  Preferred stock, par value $.01 per share; 5,000,000 shares
     authorized; none issued............................................        --          --
  Common stock, par value $.01 per share; 350,000,000 and 100,000,000
     shares authorized, respectively; 161,820,630 and 96,456,334 shares
     issued, respectively...............................................     1,618         965
  Additional paid-in capital............................................   420,557     109,301
  Retained earnings.....................................................    28,373       5,625
  Notes receivable arising from stock purchase agreements...............        --        (673)
                                                                          --------    --------
          Total Shareholders' Equity....................................   450,548     115,218
                                                                          --------    --------
          Total Liabilities and Shareholders' Equity....................  $582,466    $257,207
                                                                          ========    ========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       F-5
<PAGE>   132
 
                           REPUBLIC INDUSTRIES, INC.
 
                CONSOLIDATED STATEMENTS OF OPERATIONS (RESTATED)
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                  YEARS ENDED DECEMBER 31,
                                                             ----------------------------------
                                                               1995         1994         1993
                                                             --------     --------     --------
<S>                                                          <C>          <C>          <C>
Revenue....................................................  $295,238     $218,173     $182,495
Expenses:
  Cost of operations.......................................   192,311      143,375      121,640
  Selling, general and administrative......................    67,048       49,245       46,477
  Restructuring and unusual charges........................        --           --       10,040
                                                             --------     --------     --------
Operating income...........................................    35,879       25,553        4,338
Interest and other income..................................     5,715        1,081          760
Interest expense...........................................    (6,139)      (4,487)      (2,936)
                                                             --------     --------     --------
Income from continuing operations before income taxes......    35,455       22,147        2,162
Income tax provision.......................................    15,534        5,298        2,493
                                                             --------     --------     --------
Income (loss) from continuing operations...................    19,921       16,849         (331)
Discontinued operations:
  Income (loss) from discontinued operations, net..........      (293)       2,684      (14,579)
                                                             --------     --------     --------
Net income (loss)..........................................  $ 19,628     $ 19,533     $(14,910)
                                                             ========     ========     ========
Primary earnings (loss) per common and common equivalent
  share:
  Continuing operations....................................  $    .15     $    .17     $     --
  Discontinued operations..................................        --          .03         (.15)
                                                             --------     --------     --------
          Net income (loss)................................  $    .15     $    .20     $   (.15)
                                                             ========     ========     ========
Fully diluted earnings (loss) per common and common
  equivalent share:
  Continuing operations....................................  $    .14     $    .17     $     --
  Discontinued operations..................................        --          .03         (.15)
                                                             --------     --------     --------
          Net income (loss)................................  $    .14     $    .20     $   (.15)
                                                             ========     ========     ========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       F-6
<PAGE>   133
 
                           REPUBLIC INDUSTRIES, INC.
 
           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (RESTATED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                             NOTES
                                                                            RETAINED       RECEIVABLE
                                                             ADDITIONAL     EARNINGS      ARISING FROM
                                                    COMMON    PAID-IN     (ACCUMULATED   STOCK PURCHASE
                                                    STOCK     CAPITAL       DEFICIT)       AGREEMENTS
                                                    ------   ----------   ------------   --------------
<S>                                                 <C>      <C>          <C>            <C>
Balance at December 31, 1992......................  $ 968     $ 103,353     $ 17,423         $ (673)
  Contributions to capital former owners of pooled
     companies....................................     --         4,167           --             --
  Distributions to former owners of pooled
     companies....................................     --            --       (6,350)            --
  Other...........................................     --          (679)        (418)            --
  Net loss........................................     --            --      (14,910)            --
                                                    ------     --------     --------          -----
Balance at December 31, 1993......................    968       106,841       (4,255)          (673)
  Distributions to former owners of pooled
     companies....................................     --            --       (9,671)            --
  Other...........................................     (3)        2,460           18             --
  Net income......................................     --            --       19,533             --
                                                    ------     --------     --------          -----
Balance at December 31, 1994......................    965       109,301        5,625           (673)
  Sales of common stock...........................    415       231,616           --             --
  Stock issued in acquisitions....................    172        82,811           --             --
  Exercise of stock options and warrants,
     including tax benefit of $4,068..............     28        13,346           --             --
  Payments received on notes......................     --            --           --            673
  Reclassification of additional paid-in capital
     to effect the spin-off.......................     --       (36,305)      36,305             --
  Spin-off of Republic Environmental Systems,
     Inc..........................................     --            --      (23,579)            --
  Distributions to former owners of pooled
     companies....................................     --            --       (9,718)            --
  Other...........................................     38        19,788          112             --
  Net income......................................     --            --       19,628             --
                                                    ------     --------     --------          -----
Balance at December 31, 1995......................  $1,618    $ 420,557     $ 28,373         $   --
                                                    ======     ========     ========          =====
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       F-7
<PAGE>   134
 
                           REPUBLIC INDUSTRIES, INC.
 
                CONSOLIDATED STATEMENTS OF CASH FLOWS (RESTATED)
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                    YEARS ENDED DECEMBER 31,
                                                                 ------------------------------
                                                                   1995       1994       1993
                                                                 --------   --------   --------
<S>                                                              <C>        <C>        <C>
Cash Flows from Operating Activities of Continuing Operations:
  Income (loss) from continuing operations.....................  $ 19,921   $ 16,849   $   (331)
  Adjustments to reconcile income (loss) from continuing
     operations to net cash provided by continuing operations:
     Restructuring and unusual charges.........................        --         --     10,040
     Depreciation, depletion and amortization..................    22,673     19,525     15,591
     Provision for accrued environmental and landfill costs....       400        377        215
     Gain on the sale of equipment.............................      (311)      (286)      (143)
  Changes in assets and liabilities, net of effects from
     business acquisitions:
     Accounts receivable.......................................    (5,452)    (2,754)    (2,070)
     Prepaid expenses and other assets.........................   (13,387)      (708)    (2,348)
     Accounts payable and accrued liabilities..................     2,505      2,681        251
     Income taxes payable......................................     4,300      2,171        534
     Deferred and current revenue and other liabilities........   (13,356)   (10,985)    (2,928)
                                                                  -------    -------    -------
          Net cash provided by continuing operations...........    17,293     26,870     18,811
                                                                  -------    -------    -------
Cash Used by Discontinued Operations...........................      (261)      (736)    (4,360)
                                                                  -------    -------    -------
Cash Flows from Investing Activities:
  Advances and loans...........................................        --         --         --
  Business acquisitions, net of cash acquired..................    (7,304)    (4,776)    (5,664)
  Purchases of property and equipment..........................   (62,930)   (23,383)   (13,317)
  Investment in subscriber accounts............................   (15,980)   (17,512)    (9,569)
  Other........................................................       126       (901)    (2,357)
                                                                  -------    -------    -------
          Net cash used in investing activities................   (86,088)   (46,572)   (30,907)
                                                                  -------    -------    -------
Cash Flows from Financing Activities:
  Sales of common stock........................................   232,031         --         --
  Exercise of stock options and warrants.......................     9,306         --         --
  Capital contribution to Republic Environmental Systems,
     Inc.......................................................    (2,520)        --         --
  Payments of long-term debt and notes payable.................   (86,667)   (17,950)   (16,035)
  Proceeds from long-term debt and notes payable...............    39,693     21,717     23,201
  Proceeds from financing arrangements.........................    24,747     27,070     15,473
  Distributions to former owners of pooled companies...........    (7,434)    (9,041)    (6,044)
  Other........................................................    12,987     (1,240)       615
                                                                  -------    -------    -------
          Net cash provided by financing activities............   222,143     20,556     17,210
                                                                  -------    -------    -------
Increase in Cash and Cash Equivalents..........................   153,087        118        754
Cash and Cash Equivalents:
  Beginning of Period..........................................    11,485     11,367     10,613
                                                                  -------    -------    -------
  End of Period................................................  $164,572   $ 11,485   $ 11,367
                                                                  =======    =======    =======
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                       F-8
<PAGE>   135
 
                           REPUBLIC INDUSTRIES, INC.
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED)
             (000'S OMITTED IN ALL TABLES EXCEPT PER SHARE AMOUNTS)
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     The accompanying Consolidated Financial Statements include the accounts of
Republic Industries, Inc. (formerly Republic Waste Industries, Inc.) and its
subsidiaries ("Republic" or the "Company"). All significant intercompany
accounts and transactions have been eliminated. In 1994, the Board of Directors
authorized management to pursue a plan to distribute its hazardous waste
services segment, Republic Environmental Systems, Inc. ("RESI"), now known as
International Alliance Services, Inc., to Republic shareholders. Accordingly, as
discussed in Note 9, this segment has been accounted for as a discontinued
operation and the accompanying Consolidated Financial Statements presented
herein have been restated to report separately the net assets and operating
results of these discontinued operations.
 
     In order to maintain consistency and comparability between periods
presented, certain amounts have been reclassified from the previously reported
financial statements in order to conform with the financial statement
presentation of the current period.
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period. The most significant estimates made in the preparation of the
accompanying Consolidated Financial Statements are estimated future cost
requirements for closure and post-closure monitoring and maintenance for the
Company's solid waste facilities and estimated customer lives utilized in
amortizing the investment in subscriber accounts with respect to the Company's
electronic security service segment. Although the Company believes its estimates
are appropriate, changes in assumptions utilized in preparing such estimates
could cause these estimates to change in the near term.
 
     The accompanying Consolidated Financial Statements include the financial
position and results of operations of Kertz Security Systems II, Inc. and Kertz
Security Systems, Inc. (collectively, "Kertz"), with which the Company merged in
August 1995; United Waste Service, Inc. ("United") and Southland Environmental
Services, Inc. ("Southland"), with which the Company merged in October 1995;
J.C. Duncan Company, Inc. and affiliates ("Duncan"), Garbage Disposal Service,
Inc. ("GDS"), Fennell Container Co., Inc. and affiliates ("Fennell") and Scott
Security Systems and affiliates ("Scott"), with which the Company merged in
November 1995; The Denver Fire Reporter & Protective Co. and affiliate ("Denver
Alarm") and Incendere, Inc. and affiliates ("Schaubach"), with which the Company
merged in February 1996; and CarChoice, Inc. ("CarChoice") which the Company
acquired in August 1996. These transactions were accounted for under the pooling
of interests method of accounting and, accordingly, the Consolidated Financial
Statements have been previously restated as if the Company and Kertz, United,
Southland, Duncan, GDS, Fennell, Scott, Denver Alarm, Schaubach and CarChoice
had operated as one entity since inception. See Note 2 for further discussion of
these transactions.
 
     All per share data and numbers of shares of common stock for all periods
included in the financial statements and notes thereto have been adjusted to
reflect a two-for-one stock split in the form of a 100% stock dividend that was
effected in June 1996, as more fully described in Note 5.
 
     Inventory.  Inventory consists primarily of vehicles valued using the
specific identification method. Cost includes acquisition expenses as well as
charges to bring inventory units to their existing location and condition,
including reconditioning cost. Parts and accessories are valued at the lower of
cost, using the first-in, first-out method, or market.
 
     Property and Equipment.  Property and equipment are recorded at cost.
Expenditures for major additions and improvements are capitalized, while minor
replacements, maintenance and repairs are charged
 
                                       F-9
<PAGE>   136
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
to expense as incurred. When property is retired or otherwise disposed of, the
cost and accumulated depreciation are removed from the accounts and any
resulting gain or loss is reflected in current operations.
 
     The Company revises the estimated useful lives of property and equipment
acquired through its business acquisitions to conform with its policies
regarding property and equipment. Depreciation is provided over the estimated
useful lives of the assets involved using the straight-line method. The
estimated useful lives are: twenty to forty years for buildings and
improvements, three to fifteen years for trucks and equipment and five to ten
years for furniture and fixtures.
 
     Landfills are stated at cost and are depleted based on consumed airspace.
Landfill improvements include direct costs incurred to obtain a landfill permit
and direct costs incurred to construct and develop the site. These costs are
depleted based on consumed airspace. No general and administrative costs are
capitalized as landfills and landfill improvements.
 
     Depreciation, amortization and depletion expense related to property and
equipment was $15,988,000, $14,815,000 and $12,817,000 in 1995, 1994 and 1993,
respectively.
 
     A summary of property and equipment is shown below:
 
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                                      --------------------
                                                                        1995        1994
                                                                      --------    --------
    <S>                                                               <C>         <C>
    Land, landfills and improvements................................  $ 97,610    $ 84,864
    Trucks and equipment............................................   157,677     106,881
    Buildings and improvements......................................    29,386      17,127
    Furniture and fixtures..........................................     9,061       8,128
                                                                      --------    --------
                                                                       293,734     217,000
    Less: accumulated depreciation, amortization and depletion......   (88,785)    (75,874)
                                                                      --------    --------
                                                                      $204,949    $141,126
                                                                      ========    ========
</TABLE>
 
     Investment in Subscriber Accounts.  Investment in subscriber accounts
consists of certain capitalized costs associated with new monitoring systems
installed by the Company's electronic security service business and the cost of
acquired subscriber accounts.
 
     The costs are amortized over periods ranging from eight to twelve years
(based on estimated and historical customer attrition rates) on a straight-line
basis. Amortization expense related to investment in subscriber accounts was
$4,357,000, $3,377,000 and $1,801,000 in 1995, 1994 and 1993, respectively.
 
     Intangible Assets.  Intangible assets consist primarily of the cost of
acquired businesses in excess of the fair value of net tangible assets acquired.
The cost in excess of the fair value of net tangible assets is amortized over
forty years on a straight-line basis. Amortization expense related to intangible
assets was $2,328,000, $1,333,000 and $973,000 in 1995, 1994 and 1993,
respectively.
 
     The Company continually evaluates whether events and circumstances have
occurred that may warrant revision of the estimated useful life of intangible
assets or whether the remaining balance of intangible assets should be evaluated
for possible impairment. The Company uses an estimate of the related
undiscounted net income over the remaining life of the intangible assets in
measuring their recoverability.
 
     Deferred Revenue.  Deferred revenue consists primarily of proceeds from the
factoring of electronic security monitoring contracts by one of the Company's
acquired security businesses. The use of factoring was discontinued by the
Company subsequent to the date of acquisition of such business. Revenue is
recognized over the period services are provided.
 
     Accrued Environmental and Landfill Costs.  Accrued environmental and
landfill costs include landfill site closure and post-closure costs. Landfill
site closure and post-closure costs include estimated costs to be
 
                                      F-10
<PAGE>   137
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
incurred for final closure of the landfills and estimated costs for providing
required post-closure monitoring and maintenance of landfills. These costs are
accrued based on consumed airspace. Estimated aggregate closure and post-closure
costs are to be fully accrued for these landfills at the time that such
facilities cease to accept waste and are closed. Excluding existing accruals at
the end of 1995, approximately $7,871,000 of such costs are to be expensed over
the remaining lives of these facilities. The Company estimates its future cost
requirements for closure and post-closure monitoring and maintenance for its
solid waste facilities based on its interpretation of the technical standards of
the United States Environmental Protection Agency's Subtitle D regulations.
These estimates do not take into account discounts for the present value of such
total estimated costs.
 
     Environmental costs are accrued by the Company through a charge to income
in the period such costs become probable and reasonably estimable.
 
     The Company periodically reassesses its method and assumptions used to
estimate such accruals for environmental and landfill costs and adjusts such
accruals accordingly. Such factors considered are changing regulatory
requirements, the effects of inflation, changes in operating climates in the
regions in which the Company's facilities are located and the expectations
regarding costs of securing environmental services.
 
     As discussed in Note 7, the Company is involved in litigation and is
subject to ongoing environmental investigations by certain regulatory agencies,
as well as other claims and disputes that could result in additional litigation
which are in the normal course of business.
 
     Revenue Recognition.  Revenue from the Company's solid waste services
segment includes primarily waste collection and landfill tipping fees. Revenue
from the Company's electronic security services business results from monitoring
contracts for security systems and fees charged for the sale and installation of
such systems. Revenue from the Company's vehicle retailing segment consists
primarily of sales of used vehicles. The Company recognizes revenue from its
solid waste, electronic security services and vehicle retailing segments in the
period services are provided or products are sold.
 
     Statements of Cash Flows.  The Company considers all highly liquid
investments with purchased maturities of three months or less to be cash
equivalents. The effect of non-cash transactions related to business
combinations, as discussed in Note 2, and other non-cash transactions are
excluded from the Statements of Cash Flows.
 
     Fair Value of Financial Instruments.  The carrying values of cash, trade
accounts receivable, trade accounts payable and financial instruments included
in other current assets and other assets approximate their fair values
principally because of the short-term maturities of these instruments. The fair
value of the Company's long-term debt is estimated based on the current rates
offered to the Company for debt of similar terms and maturities. Under this
method the Company's fair value of long-term debt was not significantly
different than the stated value at December 31, 1995 and 1994.
 
     In the normal course of business, the Company has letters of credit,
performance bonds and other guarantees which are not reflected in the
accompanying Consolidated Balance Sheets. The Company's management believes that
the likelihood of performance under these financial instruments is minimal and
expects no material losses to occur in connection with these financial
instruments.
 
     Concentrations of Credit Risk.  Concentrations of credit risk with respect
to trade receivables are limited due to the wide variety of customers and
markets in which the Company's services are provided, as well as their
dispersion across many different geographic areas. As a result, at December 31,
1995, the Company does not consider itself to have any significant
concentrations of credit risk.
 
     New Accounting Pronouncements.  In March 1995, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards ("SFAS") No.
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of", which was adopted by the Company in the first
 
                                      F-11
<PAGE>   138
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
quarter of 1996 without material effect. SFAS No. 121 establishes accounting
standards for the impairment of long-lived assets, certain identifiable
intangibles, and goodwill related to those assets to be held and used, and for
long-lived assets and certain identifiable intangibles to be disposed. In
October 1995, the Financial Accounting Standards Board issued SFAS No. 123,
"Accounting for Stock-Based Compensation", which requires adoption in 1996. SFAS
No. 123 requires that the Company's financial statements include certain
disclosures about stock-based employee compensation arrangements and permits the
adoption of a change in accounting for such arrangements. Changes in accounting
for stock-based compensation are optional and the Company will adopt only the
disclosure requirements in its 1996 annual report on Form 10-K.
 
2.  BUSINESS COMBINATIONS
 
PENDING ACQUISITIONS
 
     In June 1996, the Company signed a definitive agreement to acquire
Continental Waste Industries, Inc. ("Continental") in a merger transaction.
Continental provides integrated solid waste management services to residential,
commercial and industrial customers primarily in the mid-south and eastern
United States. Under the terms of the agreement, each share of common stock of
Continental would be exchanged, on a tax-free basis, for .80 of a share of the
Company's common stock, par value $.01 per share ("Common Stock"). As of
September 30, 1996, Continental had approximately 15,349,000 shares of common
stock issued and outstanding. The transaction, which will be accounted for under
the pooling of interests method of accounting, is subject to approval of
Continental's shareholders and other customary closing conditions, including
regulatory approvals. Certain shareholders of Continental, representing
approximately 23% of Continental's outstanding common stock, have agreed to vote
their shares in favor of the transaction and have granted to the Company
irrevocable proxies to vote or to execute written consents with respect to their
shares in favor of the transaction.
 
     In June 1996, the Company signed a definitive agreement to acquire
Addington Resources, Inc. ("Addington") in a merger transaction. Addington
provides integrated solid waste disposal services including landfill, collection
and recycling services for cities and counties in the southeastern United
States. Under the terms of the agreement, each share of common stock of
Addington would be exchanged, on a tax-free basis, for .90 of a share of the
Company's Common Stock. As of September 30, 1996, Addington had approximately
15,194,000 shares of common stock issued and outstanding. The transaction, which
will be accounted for under the pooling of interests method of accounting, is
subject to approval by the shareholders of Addington and other customary closing
conditions, including regulatory approvals. Six of Addington's shareholders,
representing approximately 45% of Addington's outstanding common stock, have
granted to the Company irrevocable proxies to, and agreed to, vote or to execute
written consents with respect to their shares in favor of the transaction.
 
     In May 1996, after approval by a special committee of disinterested members
of the Company's Board of Directors, the Company signed a definitive agreement
to acquire AutoNation. AutoNation is a privately-owned company developing a
chain of megastores for the sale of new and used vehicles in a customer friendly
environment and is partially owned by the Company's Chairman and Chief Executive
Officer, and certain other officers and directors of the Company. The
transaction, which will be accounted for under the purchase method of
accounting, is subject to final approval by the shareholders of the Company and
other customary closing conditions, including regulatory approvals. It is
contemplated that the Company will issue approximately 17,467,000 shares of its
Common Stock in connection with the transaction.
 
COMPLETED ACQUISITIONS
 
     Significant businesses acquired and accounted for under the pooling of
interests method of accounting have been included retroactively in the financial
statements as if the companies had operated as one entity
 
                                      F-12
<PAGE>   139
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
since inception. Businesses acquired through December 31, 1995 and accounted for
under the purchase method of accounting are included in the financial statements
from the date of acquisition.
 
     In August 1996, the Company acquired all of the net assets of CarChoice.
CarChoice, which commenced operations in January 1995 and opened its first store
in December 1995, is a developer and operator of used car superstores similar to
those being developed by AutoNation.
 
     In February 1996, the Company acquired all of the outstanding capital stock
of Denver Alarm. Denver Alarm provides installation, monitoring and maintenance
services to residential and commercial customers throughout Colorado.
 
     In February 1996, the Company acquired Schaubach. Schaubach provides solid
waste collection and recycling services to residential, commercial, and
industrial customers in southeastern Virginia and eastern North Carolina and
provides transportation of medical waste throughout the Mid-Atlantic states.
 
     The Company issued an aggregate of 9,707,664 shares of Common Stock to
acquire CarChoice, Denver Alarm and Schaubach (the "Pooled Entities"), all of
which have been accounted for under the pooling of interests method of
accounting.
 
     Details of the results of operations of the previously separate companies
for the periods before the pooling of interests combinations were consummated
are as follows:
 
<TABLE>
<CAPTION>
                                                                YEARS ENDED DECEMBER 31,
                                                             ------------------------------
                                                               1995       1994       1993
                                                             --------   --------   --------
    <S>                                                      <C>        <C>        <C>
    Revenue:
      The Company..........................................  $260,315   $187,111   $154,301
      Pooled Entities......................................    34,923     31,062     28,194
                                                             --------   --------   --------
                                                             $295,238   $218,173   $182,495
                                                             ========   ========   ========
    Net income (loss):
      The Company..........................................  $ 22,919   $ 17,116   $(17,052)
      Pooled Entities......................................    (3,291)     2,417      2,142
                                                             --------   --------   --------
                                                             $ 19,628   $ 19,533   $(14,910)
                                                             ========   ========   ========
</TABLE>
 
     In August 1995, the Company merged with Kertz, which provides electronic
security monitoring and maintenance predominantly in the South Florida area. In
October 1995, the Company merged with United and Southland. United provides
solid waste collection, transfer and recycling services in the Atlanta, Georgia
metropolitan area, and Southland provides solid waste collection services in the
Northeast Florida area. In November 1995, the Company merged with Duncan, GDS,
Fennell and Scott. Duncan provides solid waste collection and recycling services
in the Dallas-Fort Worth metropolitan area and throughout west Texas and also
operates two landfills. GDS provides solid waste collection and recycling
services throughout western North Carolina. Fennell is a full-service solid
waste management company, providing services in and around Charleston and
Greenville, South Carolina and also owns a landfill. Scott is an electronic
security alarm company, providing installation, monitoring and maintenance
services in Jacksonville, Orlando and Tallahassee, Florida, and other
metropolitan areas in the southeastern United States, including Charlotte, North
Carolina; Savannah, Georgia and Nashville, Tennessee. The Company issued an
aggregate of 36,255,968 shares of the Company's Common Stock for the above
acquisitions. These acquisitions were accounted for under the pooling of
interests method of accounting and, accordingly, the accompanying Consolidated
Financial Statements have previously been restated as if the Company and Kertz,
United, Southland, Duncan, GDS, Fennell and Scott had operated as one entity
since inception.
 
     In August 1995, the Company acquired all of the outstanding shares of
capital stock of Hudson Management Corporation and Envirocycle, Inc.
(collectively, "HMC"). The purchase price paid by the
 
                                      F-13
<PAGE>   140
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
Company was approximately $72,800,000 and consisted of 16,000,000 shares of
Common Stock. HMC, as the third largest solid waste management company in
Florida, provides solid waste collection and recycling services to commercial,
industrial and residential customers. This acquisition, as well as several other
minor business combinations from January 1, 1993 to December 31, 1995, have been
accounted for under the purchase method of accounting.
 
     The following summarizes the preliminary purchase price allocation for
business combinations accounted for under the purchase method of accounting
(including historical accounts of immaterial acquisitions accounted for under
the pooling of interests method of accounting) consummated during the following
periods:
 
<TABLE>
<CAPTION>
                                                                 YEARS ENDED DECEMBER 31,
                                                                ---------------------------
                                                                  1995      1994     1993
                                                                --------   ------   -------
    <S>                                                         <C>        <C>      <C>
    Property and equipment....................................  $ 17,696   $1,619   $ 7,744
    Investment in subscriber accounts.........................        --       --        --
    Intangible assets.........................................    88,818    3,307       338
    Working capital (deficiency), net of cash acquired........    (4,693)     309        37
    Long-term debt assumed....................................   (11,519)    (459)   (1,322)
    Other liabilities, net....................................       (15)      --    (1,133)
    Common stock issued.......................................   (82,983)      --        --
                                                                ---------  ------   --------
    Cash used in acquisitions.................................  $  7,304   $4,776   $ 5,664
                                                                =========  ======   ========
</TABLE>
 
     The Company's unaudited pro forma supplemental consolidated results of
operations, assuming the acquisition of HMC had occurred at the beginning of
each of the periods presented are as follows:
 
<TABLE>
<CAPTION>
                                                                           YEARS ENDED
                                                                          DECEMBER 31,
                                                                       -------------------
                                                                         1995       1994
                                                                       --------   --------
    <S>                                                                <C>        <C>
    Revenue..........................................................  $328,439   $266,176
                                                                       ========   ========
    Net income from continuing operations............................  $ 20,773   $ 19,059
                                                                       ========   ========
    Fully diluted earnings per common and common equivalent share
      from continuing operations.....................................  $    .14   $    .17
                                                                       ========   ========
</TABLE>
 
     The unaudited pro forma results of operations are presented for
informational purposes only and may not necessarily reflect the future results
of operations of the Company or what the results of operations would have been
had the Company owned and operated HMC as of January 1, 1994.
 
     In September 1996, Republic announced that the Agreement and Plan of
Amalgamation, dated as of July 1, 1996 and amended as of July 15, 1996 (the "ADT
Agreement"), by and among Republic, R.I./Triangle, Ltd. and ADT Limited, a
Bermuda corporation ("ADT"), which provided for the acquisition of ADT by
Republic, had been terminated by mutual agreement of the parties. In connection
with the execution of the ADT Agreement, ADT granted to Republic a warrant (the
"ADT Warrant") to purchase 15,000,000 common shares of ADT at a purchase price
of $20 per share (which approximated fair market value), subject to certain
anti-dilution adjustments. The warrant became exercisable upon the termination
of the ADT Agreement and remains exercisable until March 1997. Pursuant to the
terms of the warrant, ADT has granted to Republic certain registration rights
with respect to the common shares of ADT issuable to Republic upon exercise of
the warrant.
 
     In November 1996, the Company acquired Alamo Rent-A-Car, Inc. ("Alamo") in
a merger transaction. Alamo is the fourth largest rental car company in the
United States and operates a fleet of approximately 158,000 vehicles. Alamo
operates in 42 states in the United States and has operations in 10 European
 
                                      F-14
<PAGE>   141
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
countries and Canada. The Company issued 22,123,893 shares of Common Stock to
acquire Alamo which will be accounted for under the pooling of interests method
of accounting. The Company's unaudited pro forma consolidated results of
operations assuming the Alamo acquisition had been consummated as of December
31, 1995 are as follows:
 
<TABLE>
<CAPTION>
                                                         YEARS ENDED DECEMBER 31,
                                                 ----------------------------------------
                                                    1995           1994           1993
                                                 ----------     ----------     ----------
        <S>                                      <C>            <C>            <C>
        Revenue................................  $1,686,892     $1,531,095     $1,331,693
                                                  =========      =========      =========
        Net income (loss)......................  $  (11,832)    $   31,337     $    4,150
                                                  =========      =========      =========
        Fully diluted earnings (loss) per
          common and common equivalent share...  $     (.08)    $      .26     $      .03
                                                  =========      =========      =========
</TABLE>
 
3.  LONG-TERM DEBT AND NOTES PAYABLE
 
     Long-term debt and notes payable consisted of the following:
 
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                                      --------------------
                                                                        1995        1994
                                                                      --------    --------
    <S>                                                               <C>         <C>
    Revolving credit facility, secured by the stock of the Company's
      subsidiaries, interest at prime or at a Eurodollar rate plus
      1.5%, principal repaid in 1995................................  $     --    $ 12,600
    Vehicle floorplan credit facility, secured by the Company's
      vehicle inventory, interest at LIBOR plus 2.75%, due on
      demand........................................................     9,909          --
    Notes to banks and financial institutions, secured by equipment
      and other assets, interest ranging from 7.2% to 13.0%,
      principal repaid in 1996......................................     4,590      31,937
    Other notes, secured by equipment and other assets, interest
      ranging from 8.3% to 9.0%.....................................     1,288       7,376
                                                                      --------    --------
                                                                        15,787      51,913
    Less current maturities.........................................   (11,996)    (11,210)
                                                                      --------    --------
                                                                      $  3,791    $ 40,703
                                                                      ========    ========
</TABLE>
 
     In December 1995, the Company entered into a credit agreement (the "Credit
Agreement") with certain banks pursuant to which such banks have agreed to
advance the Company on an unsecured basis an aggregate of $250,000,000 for a
term of 36 months. Outstanding advances, if any, are payable at the expiration
of the 36-month term. At December 31, 1995, the Company had standby letters of
credit of $5,386,000 which reduce availability under this facility. The Credit
Agreement requires, among other items, that the Company maintain certain
financial ratios and comply with certain financial covenants. Interest is
payable monthly and generally determined using either a competitive bid feature
or a LIBOR based rate. As of December 31, 1995, no amounts were outstanding and
the Company was in material compliance with all covenants under the Credit
Agreement.
 
     In August 1996, the Company refinanced its existing $21,000,000 vehicle
floorplan credit facility with a new $25,000,000 vehicle floorplan credit
facility. Advances under this facility bear interest at LIBOR plus 2.75% and are
secured by the Company's vehicle inventory. In October 1996, the Company repaid
all borrowings under this facility.
 
                                      F-15
<PAGE>   142
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
     At December 31, 1995, aggregate maturities of long-term debt were as
follows:
 
<TABLE>
    <S>                                                                          <C>
    1996......................................................................   $11,996
    1997......................................................................     1,193
    1998......................................................................     1,001
    1999......................................................................       726
    2000......................................................................       735
    Thereafter................................................................       136
                                                                                 -------
                                                                                 $15,787
                                                                                 =======
</TABLE>
 
     The Company made interest payments of approximately $5,894,000, $4,373,000
and $2,688,000 in 1995, 1994 and 1993, respectively.
 
4.  INCOME TAXES
 
     The Company accounts for income taxes in accordance with SFAS No. 109,
"Accounting for Income Taxes". Accordingly, deferred income taxes have been
provided to show the effect of temporary differences between the recognition of
revenue and expenses for financial and income tax reporting purposes and between
the tax basis of assets and liabilities and their reported amounts in the
financial statements.
 
     The Company files a consolidated federal income tax return which includes
the operations of businesses acquired for periods subsequent to the dates of the
acquisitions. Certain businesses acquired which were accounted for under the
pooling of interests method of accounting were subchapter S corporations for
income tax purposes prior to their acquisition by the Company. For purposes of
these Consolidated Financial Statements, federal and state income taxes have
been provided as if these companies had filed subchapter C corporation tax
returns for the pre-acquisition periods, and the current income tax expense is
reflected as an increase to additional paid-in capital. The subchapter S
corporation status of these companies was terminated effective with the closing
date of the acquisitions.
 
     The components of the income tax provision related to continuing operations
for the years ended December 31 are shown below:
 
<TABLE>
<CAPTION>
                                                                 1995      1994      1993
                                                                -------   -------   -------
    <S>                                                         <C>       <C>       <C>
    Current:
      Federal.................................................  $ 9,778   $ 5,270   $ 2,815
      State...................................................    1,038       751       405
                                                                -------    ------    ------
                                                                 10,816     6,021     3,220
    Federal deferred..........................................    3,010     2,482    (1,969)
    Tax reserve adjustments...................................      763    (1,963)       --
    Change in valuation allowance.............................      945    (1,242)    1,242
                                                                -------    ------    ------
    Income tax provision......................................  $15,534   $ 5,298   $ 2,493
                                                                =======    ======    ======
</TABLE>
 
     Net operating loss carryforwards are recognized under SFAS No. 109 unless
it is more likely than not that they will not be realized. In 1995, the Company
recorded a $945,000 valuation allowance due to the uncertainty surrounding
future realization of a portion of the deferred tax assets generated as a result
of acquired net operating loss carryforwards. In 1993, the Company recorded a
$1,242,000 valuation allowance related to the realization of deferred tax assets
generated as a result of the 1993 restructuring and unusual charges. This
valuation allowance was recorded due to the uncertainty surrounding the future
utilization of such deferred tax assets. In 1994, the valuation allowance was
eliminated based on the expected realization of such deferred tax assets.
 
                                      F-16
<PAGE>   143
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
     A reconciliation of the statutory federal income tax rate to the Company's
effective tax rate for the years ended December 31 is shown below:
 
<TABLE>
<CAPTION>
                                                                      1995    1994    1993
                                                                      ----    ----    -----
    <S>                                                               <C>     <C>     <C>
    Statutory federal income tax rate...............................  35.0%   34.0%    34.0%
    Amortization of intangible assets...............................   1.3      .4      3.6
    State income taxes, net of federal benefit......................   2.3     3.0     14.4
    Tax reserve adjustments.........................................   2.2    (8.9)      --
    Change in valuation allowance...................................   2.7    (5.1)    47.3
    Other, net......................................................    .3      .5     16.0
                                                                      ----    ----    -----
              Effective tax rate....................................  43.8%   23.9%   115.3%
                                                                      ====    ====    =====
</TABLE>
 
     Components of the net deferred income tax liability at December 31 are
shown below:
 
<TABLE>
<CAPTION>
                                                                          1995      1994
                                                                         -------   -------
    <S>                                                                  <C>       <C>
    Deferred income tax liabilities:
      Book basis in property over tax basis............................  $25,507   $23,773
      Deferred costs...................................................    8,067     8,954
                                                                         -------   -------
                                                                          33,574    32,727
                                                                         -------   -------
    Deferred income tax assets:
      Net operating losses.............................................   (5,414)   (5,186)
      Deferred revenue.................................................  (10,353)  (11,240)
      Accrued environmental and landfill costs.........................   (2,842)   (2,761)
      Accruals not currently deductible................................   (1,496)   (1,943)
                                                                         -------   -------
                                                                         (20,105)  (21,130)
                                                                         -------   -------
    Valuation allowance................................................      945        --
                                                                         -------   -------
    Net deferred income tax liability..................................  $14,414   $11,597
                                                                         =======   =======
</TABLE>
 
     At December 31, 1995, the Company had available federal net operating loss
carryforwards of approximately $15,500,000 which begin to expire in the year
2006.
 
     The Company made income tax payments of approximately $4,839,000,
$2,278,000 and $1,260,000 in 1995, 1994 and 1993, respectively.
 
5.  SHAREHOLDERS' EQUITY
 
     In November 1996, the Company sold approximately 12,085,000 shares of
Common Stock in a private placement transaction resulting in net proceeds of
$353,000,000.
 
     In May 1996, the Company sold 9,878,400 shares of Common Stock in a private
placement transaction resulting in net proceeds of approximately $197,583,000.
 
     In May 1996, the Board of Directors declared a two-for-one split of the
Company's Common Stock in the form of a 100% stock dividend, payable June 8,
1996, to holders of record on May 28, 1996. As a result, $790,000 (par value of
shares outstanding at December 31, 1995) has been transferred from additional
paid-in capital to common stock.
 
     In May 1996, the Company's Certificate of Incorporation was amended to
increase the number of authorized shares of Common Stock from 350,000,000 shares
to 500,000,000 shares.
 
                                      F-17
<PAGE>   144
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
     In August 1995, the Company sold an aggregate of 16,700,000 shares of
Common Stock and warrants to purchase an additional 33,400,000 shares of Common
Stock to H. Wayne Huizenga, Westbury (Bermuda) Ltd. (a Bermuda corporation
controlled by Michael G. DeGroote, former Chairman of the Board, President and
Chief Executive Officer of Republic), Harris W. Hudson, and certain of their
assigns for an aggregate purchase price of $37,500,000. Mr. Huizenga is the
Chairman of the Board and Chief Executive Officer of the Company; Mr. DeGroote
is the Vice Chairman of the Board of the Company and Mr. Hudson is President and
a Director of the Company. The warrants are exercisable at prices ranging from
$2.25 to $3.50 per share. In August 1995, the Company issued and sold an
additional 2,000,000 shares of Common Stock each to Mr. Huizenga and John J.
Melk (a Director of the Company) for $6.63 per share for aggregate proceeds of
approximately $26,500,000.
 
     In July 1995, the Company sold 10,800,000 shares of Common Stock in a
private placement transaction for $6.63 per share, resulting in net proceeds of
approximately $69,000,000 after deducting expenses, fees and commissions. In
September 1995, the Company sold 10,000,000 shares of Common Stock in an
additional private placement transaction for $10.13 per share resulting in net
proceeds of approximately $99,000,000.
 
     As a result of the 1995 transactions discussed above, the Company received
approximately $232,000,000 in cash proceeds. The Company used a portion of these
proceeds to repay all outstanding borrowings under its revolving line of credit
facility and a substantial portion of the debt related to acquired businesses.
 
     The Company has 5,000,000 authorized shares of preferred stock par value,
$.01 per share, none of which are issued or outstanding. The Board of Directors
has the authority to issue the preferred stock in one or more series and to
establish the rights, preferences and dividends.
 
6.  STOCK OPTIONS AND WARRANTS
 
     The Company has various stock option plans under which shares of Common
Stock may be granted to key employees and directors of the Company. Options
granted under the plans are non-qualified and are granted at a price equal to
the fair market value of the Common Stock at the date of grant.
 
     A summary of stock option and warrant transactions for the following
periods is as follows:
 
<TABLE>
<CAPTION>
                                                           YEARS ENDED DECEMBER 31,
                                               -------------------------------------------------
                                                    1995              1994             1993
                                               ---------------   --------------   --------------
    <S>                                        <C>               <C>              <C>
    Options and warrants outstanding at
      beginning of period....................            6,786            6,394           14,854
    Granted..................................           44,874              752            2,034
    Exercised................................           (2,804)              --               --
    Canceled.................................             (322)            (360)            (664)
    Expired..................................               --               --           (9,830)
                                               ---------------   --------------   --------------
    Options and warrants outstanding at end
      of period..............................           48,534            6,786            6,394
                                               ===============   ==============   ==============
    Average price of options and warrants
      exercised..............................            $4.02              $--              $--
    Average price of options and warrants
      outstanding at end of period...........            $4.77            $3.80            $3.99
    Prices of options and warrants
      outstanding at end of period...........  $1.05 to $15.50   $1.05 to $7.25   $1.05 to $7.25
    Vested options and warrants at end of
      period.................................           39,038            3,656            2,800
    Options available for future grants at
      end of period..........................            4,344            5,698            5,690
</TABLE>
 
                                      F-18
<PAGE>   145
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
7.  COMMITMENTS AND CONTINGENCIES
 
     Legal Proceedings.  On May 3, 1991, the Company filed an action against
G.I. Industries, Inc. ("GI"), Manuel Asadurian, Sr. and Mike Smith in the United
States District Court for the Central District of California (the "Court"). The
Company requested a declaratory judgment that it did not anticipatorily breach a
merger agreement (the "Merger Agreement") between the Company and GI and that
the Merger Agreement had been properly terminated. The Company also sought to
recover $600,000 from GI, plus interest and costs, with respect to a certain
financial guaranty provided by the Company in 1990 for the benefit of GI. In
response to the Company's action, GI filed a counterclaim alleging that the
Company breached the Merger Agreement and that it had suffered damages in excess
of $16,000,000. In August 1993, the Court rendered a ruling favorable to the
Company which GI appealed. In March 1995, the United States Court of Appeals for
the Ninth Circuit vacated the August 1993 decision and remanded the case for
further proceedings. The Court has commenced proceedings that may lead to a
trial on damages.
 
     Subsequent to the commencement of the Company's litigation in this matter,
GI filed for protection under Chapter 11 of the Bankruptcy Code.
 
     Western Waste Industries, Inc. ("Western") filed an action against the
Company and others on July 20, 1990 alleging various causes of action including
interference with business relations and seeks $24,000,000 in damages. The
lawsuit stems from Western's attempts to acquire Best Pak Disposal, Inc. This
case was scheduled for trial in May 1996, but by stipulation of the parties the
trial date has been postponed pending the outcome of settlement discussions. By
mutual agreement of the parties, the litigation was settled and the matter was
dismissed with prejudice in October 1996. Such settlement had no material impact
on the Company's consolidated financial position, results of operations or cash
flows.
 
     The Company's solid waste and environmental services activities are
conducted in the context of a developing and changing statutory and regulatory
framework, aggressive government enforcement and a highly visible political
environment. Governmental regulation of the waste management industry requires
the Company to obtain and retain numerous governmental permits to conduct
various aspects of its operations. These permits are subject to revocation,
modification or denial. The costs and other capital expenditures which may be
required to obtain or retain the applicable permits or comply with applicable
regulations could be significant.
 
     In 1992, the Company received notices from Imperial County, California (the
"County") and the California Department of Toxic Substances Control ("DTSC")
that spent filter elements (the "Filters") from geothermal power plants, which
had been deposited at the Company's Imperial Landfill for approximately five
years, were classified as hazardous waste under California environmental
regulations. Under United States EPA regulations, the Filters are not deemed
hazardous waste as they are associated with the production of geothermal energy.
 
     The Company is currently conducting active discussions with all appropriate
California regulatory agencies in order to obtain a variance under California
regulations to reclassify the Filters as a special waste so they may be left in
the landfill. If this occurs, the State, regional and local regulatory agencies
may nevertheless require that the affected area of the landfill be capped and
closed. In the event that the variance is not granted, remedial measures may be
required based on the Filters' classification as a California hazardous waste.
One of those measures could include the removal of the Filters or the closure of
a portion of the landfill.
 
     Management is currently unable to determine (i) whether the waste will
ultimately be classified as hazardous, (ii) if so, what action, if any, will be
required as a result of this issue or (iii) what liability, if any, the Company
will have as a result of this inquiry. In January 1994, the Company filed suit
against the known past and present owners and operators of the geothermal power
plants for all losses, fines and expenses the Company incurs associated with the
resolution of this matter, including loss of airspace at the landfill, in the
United States District Court for the Southern District of California, alleging
claims for CERCLA response
 
                                      F-19
<PAGE>   146
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
costs recovery and intentional misrepresentation among other claims. This suit
was settled in November 1996 without material impact on the Company's
consolidated financial position, results of operations or cash flows.
 
     While the results of the legal and environmental proceedings described
above and other proceedings which arose in the normal course of business cannot
be predicted with certainty, management believes that losses, if any, resulting
from the ultimate resolution of these matters will not have a material adverse
effect on the Company's consolidated results of operations, consolidated cash
flows or consolidated financial position. However, unfavorable resolution of
each matter individually or in the aggregate could affect the consolidated
results of operations or cash flows for the quarterly periods in which they are
resolved.
 
     Lease Commitments.  The Company and its subsidiaries lease portions of
their premises and certain equipment under various operating lease agreements.
At December 31, 1995, total minimum rental commitments becoming payable under
all operating leases are as follows:
 
<TABLE>
    <S>                                                                           <C>
    1996........................................................................  $1,940
    1997........................................................................  $1,285
    1998........................................................................  $  733
    1999........................................................................  $  401
    2000........................................................................  $  119
    Thereafter..................................................................  $   94
</TABLE>
 
     Total rental expense incurred under operating leases was $4,344,000,
$3,672,000 and $2,688,000 in 1995, 1994 and 1993, respectively.
 
8.  EARNINGS PER COMMON AND COMMON EQUIVALENT SHARE
 
     Earnings per common and common equivalent share are based on the combined
weighted average number of common shares and common share equivalents
outstanding which include, where appropriate, the assumed exercise or conversion
of warrants and options. In computing earnings per common and common equivalent
share, the Company utilizes the modified treasury stock method.
 
     The computations of weighted average common and common equivalent shares
used in the calculation of primary and fully diluted earnings per share for the
following periods are presented below:
 
<TABLE>
<CAPTION>
                                                                  YEARS ENDED DECEMBER 31,
                                                                  -------------------------
                                                                   1995      1994     1993
                                                                  -------   ------   ------
    <S>                                                           <C>       <C>      <C>
    Primary:
      Common shares outstanding.................................  161,821   96,456   96,782
      Common equivalent shares..................................   53,104      166      320
      Weighted average treasury shares purchased................  (14,202)     298       --
      Effect of using weighted average common and common
         equivalent shares outstanding..........................  (66,300)      --       --
                                                                  -------   ------   ------
                                                                  134,423   96,920   97,102
                                                                  =======   ======   ======
    Fully diluted:
      Common shares outstanding.................................  161,821   96,456   96,782
      Common equivalent shares..................................   53,104      166      320
      Weighted average treasury shares purchased................   (7,646)     298       --
      Effect of using weighted average common and common
         equivalent shares outstanding..........................  (66,000)      --       --
                                                                  -------   ------   ------
                                                                  141,279   96,920   97,102
                                                                  =======   ======   ======
</TABLE>
 
                                      F-20
<PAGE>   147
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
9.  DISCONTINUED OPERATIONS
 
     In 1994, the Company announced the contemplation of a plan to spin-off
RESI, its hazardous waste services segment. This segment of the Company's
business has been accounted for as a discontinued operation and, accordingly,
the Company restated its Consolidated Financial Statements presented prior to
that date to report separately the operating results of these discontinued
operations. In April 1995, Republic shareholders received one share of common
stock of RESI for every ten shares of Common Stock of Republic owned on April
21, 1995 in connection with the spin-off of RESI. Approximately 5,400,000 RESI
shares were distributed to Republic shareholders (the "Distribution"). Revenue
of the discontinued operations of RESI was $12,148,000, $46,599,000 and
$61,617,000 in 1995, 1994 and 1993, respectively. The net income (loss) of the
discontinued operations of RESI was ($293,000), $2,684,000 and ($14,579,000) in
1995, 1994 and 1993, respectively.
 
     In connection with the Distribution, the Company entered into a
distribution agreement with RESI which sets forth the terms of the Distribution.
Under this agreement, Republic contributed the intercompany balance to RESI's
equity at the date of the Distribution. In April 1995, Republic contributed
approximately $2,500,000 to RESI to repay RESI's indebtedness and to provide
working capital to RESI. Additionally, the Company reclassified approximately
$36,300,000 to retained earnings from additional paid-in capital to effect the
spin-off under Delaware law. As a result of these transactions, the Company's
equity at the date of the Distribution was reduced by approximately $23,600,000.
 
10.  RESTRUCTURING AND UNUSUAL CHARGES
 
     During the three months ended December 31, 1993, the Company recorded
restructuring and unusual charges of $10,040,000 based on the Company's
reevaluation of each of its solid waste operations. As a result of this
reevaluation, the Company decided to close one of its facilities due to low
waste volumes and abandon its permitting effort at another facility because of
limited market opportunity in that area and delays in the permitting process. In
accordance with industry standards, the Company provides for closure and
post-closure over the life of a facility. Accordingly, the Company fully
provided for these costs on the closed facility. The provision for closure and
post-closure and the write-off of property and equipment and accumulated
permitting costs associated with these facilities totaled $6,600,000. In
conjunction with the reevaluation, the Company also decided to terminate certain
contracts and employees. Costs related to employee relocations and terminations
and other contract terminations totaled $1,200,000. In addition, the Company
also reevaluated its exposure related to litigation and environmental matters
and provided additional accruals aggregating $2,200,000 for the costs to defend
or settle certain litigation and environmental matters.
 
11.  OPERATIONS BY INDUSTRY SEGMENT
 
     The Company is a holding company with major business segments in solid
waste collection, disposal and recycling services, electronic security services
for commercial and residential use and vehicle retailing and related businesses.
 
     The following tables present financial information regarding the Company's
different industry segments for the years ended December 31:
 
<TABLE>
<CAPTION>
                                                               1995       1994       1993
                                                             --------   --------   --------
    <S>                                                      <C>        <C>        <C>
    Revenue:
      Solid waste services.................................  $245,339   $176,260   $146,107
      Electronic security services.........................    49,826     41,913     36,388
      Automobile retailing.................................        73         --         --
                                                             --------   --------   --------
                                                             $295,238   $218,173   $182,495
                                                             ========   ========   ========
</TABLE>
 
                                      F-21
<PAGE>   148
 
                           REPUBLIC INDUSTRIES, INC.
 
      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (RESTATED) -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                               1995       1994       1993
                                                             --------   --------   --------
    <S>                                                      <C>        <C>        <C>
    Operating income (loss):
      Solid waste services.................................  $ 31,687   $ 23,201   $  4,224
      Electronic security services.........................     8,255      2,352        114
      Automobile retailing.................................    (4,063)        --         --
                                                             --------   --------   --------
                                                             $ 35,879   $ 25,553   $  4,338
                                                             ========   ========   ========
    Depreciation, depletion and amortization:
      Solid waste services.................................  $ 17,727   $ 15,414   $ 13,238
      Electronic security services.........................     4,946      4,111      2,353
      Automobile retailing.................................        --         --         --
                                                             --------   --------   --------
                                                             $ 22,673   $ 19,525   $ 15,591
                                                             ========   ========   ========
    Capital expenditures and investment in subscriber
      accounts:
      Solid waste services.................................  $ 51,436   $ 22,620   $ 12,243
      Electronic security services.........................    17,459     18,275     10,643
      Automobile retailing.................................    10,015         --         --
                                                             --------   --------   --------
                                                             $ 78,910   $ 40,895   $ 22,886
                                                             ========   ========   ========
    Assets:
      Solid waste services.................................  $514,220   $202,468   $179,837
      Electronic security services.........................    43,834     34,447     20,678
      Automobile retailing.................................    24,412         --         --
      Net assets of discontinued operations................        --     20,292     16,872
                                                             --------   --------   --------
                                                             $582,466   $257,207   $217,387
                                                             ========   ========   ========
</TABLE>
 
12.  QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
 
     The following is an analysis of certain items in the Consolidated
Statements of Operations by quarter for 1995 and 1994.
 
<TABLE>
<CAPTION>
                                                              FIRST    SECOND     THIRD    FOURTH
                                                             QUARTER   QUARTER   QUARTER   QUARTER
                                                             -------   -------   -------   -------
<S>                                                   <C>    <C>       <C>       <C>       <C>
Revenue.............................................  1995   $63,094   $69,531   $78,054   $84,559
                                                      1994   $50,131   $54,088   $56,070   $57,884
Gross profit........................................  1995   $22,183   $24,211   $24,133   $32,400
                                                      1994   $17,066   $17,593   $19,723   $20,416
Income from continuing operations...................  1995   $ 3,351   $ 3,729   $ 3,886   $ 8,955
                                                      1994   $ 2,878   $ 4,261   $ 5,097   $ 4,613
Net income..........................................  1995   $ 3,859   $ 3,729   $ 3,886   $ 8,154
                                                      1994   $ 2,732   $ 5,088   $ 6,085   $ 5,628
Earnings per share from continuing operations.......  1995   $   .03   $   .04   $   .03   $   .05
                                                      1994   $   .03   $   .04   $   .05   $   .05
</TABLE>
 
                                      F-22
<PAGE>   149
 
                           REPUBLIC INDUSTRIES, INC.
 
                    SUPPLEMENTAL CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                                     DECEMBER 31,
                                                                                SEPTEMBER 30,   -----------------------
                                                                                    1996           1995         1994
                                                                                -------------   ----------   ----------
                                                                                 (UNAUDITED)
<S>                                                                             <C>             <C>          <C>
                                                  ASSETS
CURRENT ASSETS
  Cash and cash equivalents...................................................   $   190,115    $  176,525   $   27,183
  Receivables, net............................................................       322,794       210,102      218,977
  Revenue earning vehicles, net...............................................     2,201,583     1,478,409    1,732,515
  Inventory...................................................................        27,954        14,924        4,104
  Prepaid expenses and other current assets...................................       283,208       119,353      147,465
                                                                                  ----------    ----------   ----------
        TOTAL CURRENT ASSETS..................................................     3,025,654     1,999,313    2,130,244
Property and equipment, net...................................................       547,391       418,934      352,077
Investment in subscriber accounts, net of accumulated amortization of $17,603,
  $11,446 and $6,977, respectively............................................        78,940        42,240       24,193
Intangible assets, net of accumulated amortization of $21,856, $11,402 and
  $4,406, respectively........................................................       197,640       117,478       31,730
Other assets..................................................................        12,449         5,246       29,411
                                                                                  ----------    ----------   ----------
        TOTAL ASSETS..........................................................   $ 3,862,074    $2,583,211   $2,567,655
                                                                                  ==========    ==========   ==========
                                   LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable............................................................   $   164,685    $  136,783   $  116,874
  Accrued liabilities.........................................................       112,115        32,556       40,747
  Estimated auto liability claims.............................................       125,761       112,448      125,331
  Revenue earning vehicle financing...........................................     2,254,703     1,546,122    1,794,802
  Current maturities of other long-term debt and notes payable................        37,258        32,380       40,294
  Other current liabilities...................................................        39,864        41,948       27,975
                                                                                  ----------    ----------   ----------
        TOTAL CURRENT LIABILITIES.............................................     2,734,386     1,902,237    2,146,023
Other long-term debt and notes payable, net of current maturities.............       215,153       120,673      128,882
Other liabilities.............................................................        80,282        79,258       94,374
                                                                                  ----------    ----------   ----------
        TOTAL LIABILITIES.....................................................     3,029,821     2,102,168    2,369,279
                                                                                  ----------    ----------   ----------
COMMITMENTS AND CONTINGENCIES.................................................
SHAREHOLDERS' EQUITY
  Preferred stock, par value $.01 per share; 5,000,000 shares authorized; none
    issued....................................................................            --            --           --
  Common stock, par value $.01 per share; 500,000,000, 350,000,000 and
    100,000,000 shares authorized, respectively; 213,152,330, 183,944,523 and
    118,580,227 shares issued and outstanding, respectively...................         2,131         1,839        1,186
  Additional paid-in capital..................................................       757,308       425,532      122,070
  Retained earnings...........................................................        70,499        51,087       73,013
  Translation adjustment......................................................         2,315         2,585        2,780
  Notes receivable arising from stock purchase agreements.....................            --            --         (673)
                                                                                  ----------    ----------   ----------
        TOTAL SHAREHOLDERS' EQUITY............................................       832,253       481,043      198,376
                                                                                  ----------    ----------   ----------
        TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY............................   $ 3,862,074    $2,583,211   $2,567,655
                                                                                  ==========    ==========   ==========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-23
<PAGE>   150
 
                           REPUBLIC INDUSTRIES, INC.
 
               SUPPLEMENTAL CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                NINE MONTHS ENDED
                                                  SEPTEMBER 30,              YEARS ENDED DECEMBER 31,
                                             -----------------------   ------------------------------------
                                                1996         1995         1995         1994         1993
                                             ----------   ----------   ----------   ----------   ----------
                                                   (UNAUDITED)
    <S>                                      <C>          <C>          <C>          <C>          <C>
    Revenue:
      Vehicle rentals......................  $1,170,360   $1,065,501   $1,389,351   $1,311,967   $1,148,251
      Service revenue......................     371,714      210,679      295,238      218,173      182,495
      Vehicle sales........................      51,657           --           --           --           --
      Other................................       3,837        1,868        2,303          955          947
                                             ----------   ----------   ----------   ----------   ----------
                                              1,597,568    1,278,048    1,686,892    1,531,095    1,331,693
    Expenses:
      Vehicle rental operating expenses....     437,505      450,393      594,323      496,588      371,755
      Cost of services.....................     250,307      140,152      192,311      143,375      121,640
      Cost of vehicle sales................      47,309           --           --           --           --
      Selling, general and
        administrative.....................     787,254      683,668      906,931      835,296      783,502
      Restructuring and unusual charges....          --           --           --           --       10,040
                                             ----------   ----------   ----------   ----------   ----------
    Operating income (loss)................      75,193        3,835       (6,673)      55,836       44,756
    Interest income........................      12,984        5,795       11,392        4,993        3,931
    Interest expense.......................     (20,603)     (13,063)     (19,635)     (13,707)     (14,022)
    Other income...........................       4,303        2,500          992          927          593
                                             ----------   ----------   ----------   ----------   ----------
    Income (loss) from continuing
      operations before income taxes.......      71,877         (933)     (13,924)      48,049       35,258
    Income tax provision (benefit).........      32,454        1,272       (2,385)      19,396       16,529
                                             ----------   ----------   ----------   ----------   ----------
    Income (loss) from continuing
      operations...........................      39,423       (2,205)     (11,539)      28,653       18,729
    Discontinued operations:
      Income (loss) from discontinued
        operations, net....................          --          508         (293)       2,684      (14,579)
                                             ----------   ----------   ----------   ----------   ----------
    Net income (loss)......................  $   39,423   $   (1,697)  $  (11,832)  $   31,337   $    4,150
                                             ==========   ==========   ==========   ==========   ==========
    Fully diluted earnings (loss) per
      common and common equivalent share:
      Continuing operations................  $      .16   $     (.02)  $     (.08)  $      .24   $      .16
      Discontinued operations..............          --          .01           --          .02         (.13)
                                             ----------   ----------   ----------   ----------   ----------
             Net income (loss).............  $      .16   $     (.01)  $     (.08)  $      .26   $      .03
                                             ==========   ==========   ==========   ==========   ==========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-24
<PAGE>   151
 
                           REPUBLIC INDUSTRIES, INC.
 
          SUPPLEMENTAL CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                 NOTES
                                                                                              RECEIVABLE
                                                                                                ARISING
                                                       ADDITIONAL                             FROM STOCK
                                              COMMON    PAID-IN     RETAINED    TRANSLATION    PURCHASE
                                              STOCK     CAPITAL     EARNINGS    ADJUSTMENT    AGREEMENTS
                                              ------   ----------   ---------   -----------   -----------
<S>                                           <C>      <C>          <C>         <C>           <C>
BALANCE AT DECEMBER 31, 1992................  $1,189    $ 109,881   $  97,344     $ 3,015        $(673)
  Contributions to capital from former
     owners of pooled companies.............     --         3,480         279          --           --
  Distributions to former owners of pooled
     companies..............................     --            --     (42,005)         --           --
  Other.....................................     --         2,940        (418)        100           --
  Net income................................     --            --       4,150          --           --
                                              ------     --------    --------      ------        -----
BALANCE AT DECEMBER 31, 1993................  1,189       116,301      59,350       3,115         (673)
  Distributions to former owners of pooled
     companies..............................     --            --     (17,868)         --           --
  Other.....................................     (3)        5,769         194        (335)          --
  Net income................................     --            --      31,337          --           --
                                              ------     --------    --------      ------        -----
BALANCE AT DECEMBER 31, 1994................  1,186       122,070      73,013       2,780         (673)
  Sales of common stock.....................    415       231,616          --          --           --
  Stock issued in acquisitions..............    172        82,811          --          --           --
  Exercise of stock options and warrants,
     including tax benefit of $4,068........     28        13,346          --          --           --
  Reclassification of additional paid-in
     capital to effect the spin-off.........     --       (36,305)     36,305          --           --
  Spin-off of Republic Environmental
     Systems, Inc...........................     --            --     (23,579)         --           --
  Distributions to former owners of pooled
     companies..............................     --            --     (22,932)         --           --
  Other.....................................     38        11,994         112        (195)         673
  Net loss..................................     --            --     (11,832)         --           --
                                              ------     --------    --------      ------        -----
BALANCE AT DECEMBER 31, 1995................  $1,839    $ 425,532   $  51,087     $ 2,585        $  --
                                              ======     ========    ========      ======        =====
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-25
<PAGE>   152
 
                           REPUBLIC INDUSTRIES, INC.
 
               SUPPLEMENTAL CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                            NINE MONTHS ENDED
                                                              SEPTEMBER 30,                YEARS ENDED DECEMBER 31,
                                                        -------------------------   ---------------------------------------
                                                           1996          1995          1995          1994          1993
                                                        -----------   -----------   -----------   -----------   -----------
                                                               (UNAUDITED)
<S>                                                     <C>           <C>           <C>           <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES OF CONTINUING
  OPERATIONS:
  Income (loss) from continuing operations............  $    39,423   $    (2,205)  $   (11,539)  $    28,653   $    18,729
  Adjustments to reconcile income (loss) from
    continuing operations to net cash provided by
    continuing operations:
    Restructuring and unusual charges.................           --            --            --            --        10,040
    Depreciation and amortization.....................      368,328       336,218       445,287       392,069       305,207
    Changes in assets and liabilities, net of effects
      from business acquisitions:
      Accounts receivable.............................      (63,075)      (31,660)       (1,959)      (22,186)      (16,513)
      Prepaid expenses and other assets...............      (76,191)        5,861         1,679        (1,030)      (12,147)
      Accounts payable and accrued liabilities........       75,607        29,131         4,226        22,338        18,639
      Other liabilities...............................       26,773       (18,116)      (43,801)        1,673        35,758
                                                        -----------   -----------   -----------   -----------   -----------
        Net cash provided by continuing operations....      370,865       319,229       393,893       421,517       359,713
                                                        -----------   -----------   -----------   -----------   -----------
CASH USED BY DISCONTINUED OPERATIONS..................           --          (263)         (261)         (736)       (4,360)
                                                        -----------   -----------   -----------   -----------   -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Advances and loans..................................     (112,900)           --            --            --            --
  Purchases of revenue earning vehicles from third
    party suppliers...................................   (1,808,621)   (1,666,917)   (1,961,343)   (2,762,648)   (2,276,065)
  Purchases of revenue earning vehicles from related
    party suppliers...................................     (567,954)     (295,071)     (351,755)     (551,157)     (576,895)
  Sales of revenue earning vehicles...................    1,281,044     1,580,650     2,182,698     2,673,654     2,214,528
  Business acquisitions, net of cash acquired.........      (17,046)       (5,497)       (7,304)       (9,459)       (5,664)
  Purchases of property and equipment.................      (94,055)      (57,349)      (87,853)      (54,820)      (47,307)
  Investment in subscriber accounts...................      (24,943)      (10,775)      (15,980)      (17,512)       (9,569)
  Other...............................................        7,370        22,307        23,236        (5,920)       11,188
                                                        -----------   -----------   -----------   -----------   -----------
        Net cash used in investing activities.........   (1,337,105)     (432,652)     (218,301)     (727,862)     (689,784)
                                                        -----------   -----------   -----------   -----------   -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments of revenue earning vehicle financing.......   (1,717,883)   (1,933,683)   (2,606,436)   (3,071,250)   (2,674,907)
  Proceeds from revenue earning vehicle financing.....    2,427,356     2,002,832     2,348,791     3,348,787     3,048,121
  Payments of other long-term debt and notes
    payable...........................................      (55,304)      (69,070)     (120,282)      (25,817)      (40,379)
  Proceeds from other long-term debt and notes
    payable...........................................      121,633        76,244        94,339        40,268        30,201
  Sales of common stock...............................      197,583       232,031       232,031            --            --
  Exercise of stock options and warrants..............        9,355         6,333         9,306            --            --
  Other...............................................       (2,770)       12,258        16,173        10,472       (24,742)
                                                        -----------   -----------   -----------   -----------   -----------
        Net cash provided by (used in) financing
          activities..................................      979,970       326,945       (26,078)      302,460       338,294
                                                        -----------   -----------   -----------   -----------   -----------
EFFECT OF EXCHANGE RATE CHANGES ON CASH...............         (140)        1,887            89        (1,344)       (1,243)
                                                        -----------   -----------   -----------   -----------   -----------
INCREASE IN CASH AND CASH EQUIVALENTS.................       13,590       215,146       149,342        (5,965)        2,620
CASH AND CASH EQUIVALENTS:
  Beginning of Period.................................      176,525        27,183        27,183        33,148        30,528
                                                        -----------   -----------   -----------   -----------   -----------
  End of Period.......................................  $   190,115   $   242,329   $   176,525   $    27,183   $    33,148
                                                         ==========    ==========    ==========    ==========    ==========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-26
<PAGE>   153
 
                           REPUBLIC INDUSTRIES, INC.
 
            NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS
             (000'S OMITTED IN ALL TABLES EXCEPT PER SHARE AMOUNTS)
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     The accompanying Supplemental Consolidated Financial Statements include the
accounts of Republic Industries, Inc. (formerly Republic Waste Industries, Inc.)
and its subsidiaries ("Republic" or the "Company"). All significant intercompany
accounts and transactions have been eliminated. In 1994, the Board of Directors
authorized management to pursue a plan to distribute its hazardous waste
services segment, Republic Environmental Systems, Inc. ("RESI"), now known as
International Alliance Services, Inc., to Republic shareholders. Accordingly, as
discussed in Note 10, this segment has been accounted for as a discontinued
operation and the accompanying Supplemental Consolidated Financial Statements
presented herein have been restated to report separately the net assets and
operating results of these discontinued operations.
 
     In order to maintain consistency and comparability between periods
presented, certain amounts have been reclassified from the previously reported
financial statements in order to conform with the financial statement
presentation of the current period.
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period. Actual results could differ from those estimates.
 
     In the opinion of management, the unaudited Supplemental Consolidated
Financial Statements contain all material adjustments, consisting of only normal
recurring adjustments, necessary to present fairly the supplemental consolidated
financial position of the Company at September 30, 1996, and the supplemental
consolidated results of its operations and cash flows for the nine months ended
September 30, 1996 and 1995. Operating results for these interim periods are not
necessarily indicative of the results that can be expected for a full year.
 
     The accompanying Supplemental Consolidated Financial Statements include the
financial position and results of operations of Kertz Security Systems II, Inc.
and Kertz Security Systems, Inc. (collectively, "Kertz"), with which the Company
merged in August 1995; United Waste Service, Inc. ("United") and Southland
Environmental Services, Inc. ("Southland"), with which the Company merged in
October 1995; J.C. Duncan Company, Inc. and affiliates ("Duncan"), Garbage
Disposal Service, Inc. ("GDS"), Fennell Container Co., Inc. and affiliates
("Fennell") and Scott Security Systems and affiliates ("Scott"), with which the
Company merged in November 1995; The Denver Fire Reporter & Protective Co. and
affiliate ("Denver Alarm") and Incendere, Inc. and affiliates ("Schaubach"),
with which the Company merged in February 1996; and CarChoice, Inc.
("CarChoice") which the Company acquired in August 1996. These transactions were
accounted for under the pooling of interests method of accounting and,
accordingly, the Supplemental Consolidated Financial Statements have been
previously restated as if the Company and Kertz, United, Southland, Duncan, GDS,
Fennell, Scott, Denver Alarm, Schaubach and CarChoice had operated as one entity
since inception. See Note 2 for further discussion of these transactions.
 
     All per share data and numbers of shares of common stock for all periods
included in the financial statements and notes thereto have been adjusted to
reflect a two-for-one stock split in the form of a 100% stock dividend that was
effected in June 1996, as more fully described in Note 6.
 
     Supplemental Consolidated Financial Statements.  The accompanying
Supplemental Consolidated Financial Statements give retroactive effect to the
acquisition of Alamo Rent-A-Car, Inc. and Affiliates ("Alamo") which took place
in November 1996. The acquisition of Alamo has been accounted for under the
pooling of interests method of accounting. See Note 2 for further discussion of
this transaction.
 
     Accounts Receivable.  Accounts receivable include trade receivables from
the Company's various operating business segments which consist of amounts due
from retail and service customers, travel agents and
 
                                      F-27
<PAGE>   154
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
tour operators. Accounts receivable also include vehicle receivables from
automobile manufacturers which consist of amounts due under vehicle repurchase
programs and incentive programs and also from vehicle renters for damages
incurred on revenue earning vehicles.
 
     The components of accounts receivable, net of allowance for doubtful
accounts are as follows:
 
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                      SEPTEMBER 30,    -------------------
                                                           1996          1995       1994
                                                      --------------   --------   --------
                                                       (UNAUDITED)
        <S>                                           <C>              <C>        <C>
        Trade.......................................     $171,625      $113,283   $ 85,461
        Vehicle.....................................      141,605        94,408    111,519
        Other.......................................       18,099        10,184     26,307
                                                         --------      --------   --------
                                                          331,329       217,875    223,287
        Less: allowance for doubtful accounts.......       (8,535)       (7,773)    (4,310)
                                                         --------      --------   --------
                                                         $322,794      $210,102   $218,977
                                                         ========      ========   ========
</TABLE>
 
     Investments.  Investments have a maturity of three months or less, are
classified as held-to-maturity securities, are recorded at amortized cost
adjusted for the amortization or accretion of premiums or discounts, which
approximates market value and are included in other current assets.
 
     Investments consist of the following:
 
<TABLE>
<CAPTION>
                                                                      DECEMBER 31,
                                                                   -------------------
                                                                    1995        1994
                                                                   -------     -------
        <S>                                                        <C>         <C>
        Eurodollar deposits......................................  $26,727     $36,784
        Repurchase agreements....................................   24,000          --
        Certificate of deposit...................................    9,548      44,358
        Other....................................................    2,351       5,101
                                                                   -------     -------
                                                                   $62,626     $86,243
                                                                   =======     =======
</TABLE>
 
     Investments serve as collateral for irrevocable letters of credit issued in
favor of the Company's auto liability insurance carriers. Collateral equal to
the stated amount of the letter of credit is required. At December 31, 1995,
letters of credit totalling $31,800,000 expire October 1, 1996. The Company also
has a $7,600,000 irrevocable letter of credit issued in connection with airport
facilities, expiring October 15, 1996, under which no amounts were outstanding
at December 31, 1995. The letter of credit is secured by investments of
$3,800,000. Repurchase agreements are restricted for the settlement of specific
estimated auto liability claims.
 
     Revenue Earning Vehicles and Depreciation.  Revenue earning vehicles are
stated at cost less accumulated depreciation and allowances for stolen vehicles.
The straight-line method is used to depreciate revenue earning vehicles to their
estimated residual values over the anticipated periods of use based on the
Company's fleet plan, typically ranging from 4 to 20 months in the United States
and from 4 to 9 months in Canada and Europe. Depreciation expense also includes
those costs relating to losses from damaged and wrecked vehicles, and gains and
losses on vehicle sales in the ordinary course of business.
 
     A summary of revenue earning vehicles is shown below:
 
<TABLE>
<CAPTION>
                                                                        DECEMBER 31,
                                                SEPTEMBER 30,     -------------------------
                                                    1996             1995           1994
                                                -------------     ----------     ----------
                                                 (UNAUDITED)
        <S>                                     <C>               <C>            <C>
        Revenue earning vehicles..............   $ 2,459,240      $1,701,945     $1,870,795
        Less accumulated depreciation.........      (257,657)       (223,536)      (138,280)
                                                  ----------      ----------     ----------
                                                 $ 2,201,583      $1,478,409     $1,732,515
                                                  ==========      ==========     ==========
</TABLE>
 
                                      F-28
<PAGE>   155
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Revenue earning vehicles with depreciated cost of $1,310,000,000 and
$1,640,000,000 at December 31, 1995 and 1994, respectively were acquired under
programs that allow the Company to require counterparties to repurchase vehicles
held for periods of up to 24 months. The Company estimates the future value of
revenue earning vehicles under such repurchase programs to be $1,000,000,000 and
$1,200,000,000 at December 31, 1995 and 1994, respectively. The agreements
contain varying mileage and damage limitations.
 
     The Company also leases vehicles under operating lease agreements which
require the Company to provide normal maintenance and liability coverage. The
agreements generally have terms of 4 to 12 months. Many agreements provide for
an option to terminate the leases early and allow the purchase of leased
vehicles subject to certain restrictions. Most leases provide for an initial
minimum monthly charge, with contingent rental charges for changes in interest
rates and adjustments for wear, damage and mileage in excess of stipulated
amounts. Contingent rental charges totaled $13,191,000, $2,774,000 and
$1,983,000 for the years ended December 31, 1995, 1994 and 1993, respectively.
Gains (losses) on sales of revenue earning vehicles were $(6,431,000),
$(852,000) and $871,000 for the years ended December 31, 1995, 1994 and 1993,
respectively.
 
     Inventory.  Inventory consists primarily of retail vehicles held for sale
valued using the specific identification method. Cost includes acquisition
expenses as well as charges to bring inventory units to their existing location
and condition, including reconditioning cost. Parts and accessories are valued
at the lower of cost, using the first-in, first-out method, or market.
 
     Property and Equipment.  Property and equipment are recorded at cost.
Expenditures for major additions and improvements are capitalized, while minor
replacements, maintenance and repairs are charged to expense as incurred. When
property is retired or otherwise disposed of, the cost and accumulated
depreciation are removed from the accounts and any resulting gain or loss is
reflected in current operations.
 
     The Company revises the estimated useful lives of property and equipment
acquired through its business acquisitions to conform with its policies
regarding property and equipment. Depreciation is provided over the estimated
useful lives of the assets involved using the straight-line method. The
estimated useful lives are: twenty to forty years for buildings and
improvements, three to fifteen years for trucks and equipment and five to ten
years for furniture and fixtures.
 
     Landfills are stated at cost and are depleted based on consumed airspace.
Landfill improvements include direct costs incurred to obtain a landfill permit
and direct costs incurred to construct and develop the site. These costs are
depleted based on consumed airspace. No general and administrative costs are
capitalized as landfills and landfill improvements.
 
     Depreciation, amortization and depletion expense related to property and
equipment was $37,994,000, $34,230,000 and $30,501,000 in 1995, 1994 and 1993,
respectively.
 
     A summary of property and equipment is shown below:
 
<TABLE>
<CAPTION>
                                                                             DECEMBER 31,
                                                         SEPTEMBER 30,   ---------------------
                                                             1996          1995        1994
                                                         -------------   ---------   ---------
                                                          (UNAUDITED)
    <S>                                                  <C>             <C>         <C>
    Land, landfills and improvements...................    $ 236,258     $ 200,930   $ 187,997
    Furniture, fixtures and equipment..................      366,388       235,004     191,534
    Buildings and improvements.........................      190,291       180,254     149,408
                                                           ---------     ---------   ---------
                                                             792,937       616,188     528,939
    Less: accumulated depreciation and amortization....     (245,546)     (197,254)   (176,862)
                                                           ---------     ---------   ---------
                                                           $ 547,391     $ 418,934   $ 352,077
                                                           =========     =========   =========
</TABLE>
 
     Investment in Subscriber Accounts.  Investment in subscriber accounts
consists of certain capitalized costs associated with new monitoring systems
installed by the Company's electronic security service business and the cost of
acquired subscriber accounts.
 
                                      F-29
<PAGE>   156
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The costs are amortized over periods ranging from eight to twelve years
(based on estimated and historical customer attrition rates) on a straight-line
basis. Amortization expense related to investment in subscriber accounts was
$4,357,000, $3,377,000 and $1,801,000 in 1995, 1994 and 1993, respectively.
 
     Intangible Assets.  Intangible assets consist primarily of the cost of
acquired businesses in excess of the fair value of net tangible assets acquired.
The cost in excess of the fair value of net tangible assets is amortized over
periods ranging from fifteen to forty years on a straight-line basis.
Amortization expense related to intangible assets was $4,344,000, $1,939,000 and
$1,579,000 in 1995, 1994 and 1993, respectively.
 
     The Company continually evaluates whether events and circumstances have
occurred that may warrant revision of the estimated useful life of intangible
assets or whether the remaining balance of intangible assets should be evaluated
for possible impairment. The Company uses an estimate of the related
undiscounted net income over the remaining life of the intangible assets in
measuring their recoverability.
 
     Accrued Environmental and Landfill Costs.  Accrued environmental and
landfill costs are included in other liabilities and include landfill site
closure and post-closure costs. Landfill site closure and post-closure costs
include estimated costs to be incurred for final closure of the landfills and
estimated costs for providing required post-closure monitoring and maintenance
of landfills. These costs are accrued based on consumed airspace. Estimated
aggregate closure and post-closure costs are to be fully accrued for these
landfills at the time that such facilities cease to accept waste and are closed.
Excluding existing accruals at the end of 1995, approximately $7,871,000 of such
costs are to be expensed over the remaining lives of these facilities. The
Company estimates its future cost requirements for closure and post-closure
monitoring and maintenance for its solid waste facilities based on its
interpretation of the technical standards of the United States Environmental
Protection Agency's Subtitle D regulations. These estimates do not take into
account discounts for the present value of such total estimated costs.
 
     In addition to the Company's solid waste collection and disposal
operations, the Company's vehicle rental operations also involve the storage and
dispensing of petroleum products, primarily gasoline. The Company records as
expense, on a current basis, costs associated with remediation of environmental
pollution. The Company also accrues for its proportionate share of costs
associated with the remediation of environmental pollution when it becomes
probable that a liability has been incurred and the amount can be reasonably
estimated. Estimated costs include anticipated site testing, consulting,
remediation, disposal, post-remediation monitoring and legal fees, as
appropriate. The liability does not reflect possible recoveries from insurance
companies or reimbursement of remediation costs.
 
     The Company periodically reassesses its method and assumptions used to
estimate such accruals for environmental and landfill costs and adjusts such
accruals accordingly. Such factors considered are changing regulatory
requirements, the effects of inflation, changes in operating climates in the
regions in which the Company's facilities are located and the expectations
regarding costs of securing environmental services.
 
     As discussed in Note 8, the Company is involved in litigation and is
subject to ongoing environmental investigations by certain regulatory agencies,
as well as other claims and disputes that could result in additional litigation
which are in the normal course of business.
 
     Estimated Auto Liability Claims.  The Company assumes responsibility for up
to $1,000,000 per claim under its domestic automobile rental liability insurance
program for property damage and bodily injury claims. Costs in excess of
$1,000,000 and up to $50,000,000 per claim are insured under various contracts
with insurance carriers. Estimated costs for claims up to $1,000,000 are
actuarially determined based on historical claims experience, adjusted for
current trends and changes in claims-handling procedures, and are discounted to
the net present value. The assumptions used have a significant effect on the
amounts reported. During the year ended December 31, 1994, the Company changed
its methodology used to discount its estimated automobile rental liability
claims to a weighted average rate based on Treasury notes with maturity dates
related to the actuarially determined payout curve. Previously, the rate used
for discounting was based on a
 
                                      F-30
<PAGE>   157
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
three-year average of U.S. Treasury notes with three-year maturities. Management
believes its current methodology better reflects the anticipated payout of
claims. The rates used at December 31, 1995 and 1994 were 5.30% and 7.62%,
respectively. The effect of the change in 1994 was a reduction in the accrual of
$3,700,000.
 
     In its foreign car rental operations, the Company assumes responsibility,
subject to a deductible, per incident, under the auto liability insurance
programs and for property and bodily injury claims.
 
     The Company also assumes responsibility, subject to a deductible, per
incident, under its vehicle collision damage and theft insurance policy. Losses
are accrued as incurred.
 
     Revenue Recognition.  Revenue from the Company's automotive business
segments consist primarily of vehicle rentals and retail sales of used vehicles.
Revenue is recognized at the time vehicles are rented or sold. Revenue from the
Company's solid waste services segment includes primarily waste collection and
landfill tipping fees. Revenue from the Company's electronic security services
business results from monitoring contracts for security systems and fees charged
for the sale and installation of such systems. The Company recognizes revenue
from its solid waste and electronic security services segments in the period
services are provided or products are sold.
 
     Financial Instruments.  The Company utilizes interest rate swaps in the
management of interest rate risk. The differentials between the amounts paid and
received from these swaps are recognized over the terms of the agreements and
are recorded as adjustments to interest expense. Amounts receivable or payable
under the agreements are included in other receivables or accrued expenses in
the consolidated balance sheets and were not material at December 31, 1995 or
1994.
 
     Foreign Currency Translation.  Assets and liabilities of foreign
subsidiaries are translated into United States dollars at the current rates of
exchange. Income and expenses are translated at the average rate of exchange in
effect during the period. The related translation adjustments are reported as a
separate component of shareholders' equity. Foreign currency transaction gains
and losses are included in determining net income and are not material.
 
     Advertising.  The Company expenses the cost of advertising as incurred or
when such advertising initially takes place. No advertising costs were
capitalized at December 31, 1995 or 1994. Advertising expense was $62,554,000,
$69,482,000 and $41,724,000 for the years ended December 31, 1995, 1994 and
1993, respectively.
 
     Statements of Cash Flows.  The Company considers all highly liquid
investments with purchased maturities of three months or less to be cash
equivalents unless the investments are legally or contractually restricted for
more than three months. The effect of non-cash transactions related to business
combinations, as discussed in Note 2, and other non-cash transactions are
excluded from the Statements of Cash Flows.
 
     New Accounting Pronouncements.  In March 1995, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards ("SFAS") No.
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of", which was adopted by the Company in the first quarter
of 1996 without material effect. SFAS No. 121 establishes accounting standards
for the impairment of long-lived assets, certain identifiable intangibles, and
goodwill related to those assets to be held and used, and for long-lived assets
and certain identifiable intangibles to be disposed of. In October 1995, the
Financial Accounting Standards Board issued SFAS No. 123, "Accounting for
Stock-Based Compensation", which requires adoption in 1996. SFAS No. 123
requires that the Company's financial statements include certain disclosures
about stock-based employee compensation arrangements and permits the adoption of
a change in accounting for such arrangements. Changes in accounting for
stock-based compensation are optional and the Company will adopt only the
disclosure requirements in its 1996 annual report on Form 10-K.
 
                                      F-31
<PAGE>   158
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
2. BUSINESS COMBINATIONS
 
PENDING ACQUISITIONS
 
     In June 1996, the Company signed a definitive agreement to acquire
Continental Waste Industries, Inc. ("Continental") in a merger transaction.
Continental provides integrated solid waste management services to residential,
commercial and industrial customers primarily in the mid-south and eastern
United States. Under the terms of the agreement, each share of common stock of
Continental would be exchanged, on a tax-free basis, for .80 of a share of the
Company's Common Stock. As of September 30, 1996, Continental had approximately
15,349,000 shares of common stock issued and outstanding. The transaction, which
will be accounted for under the pooling of interests method of accounting, is
subject to approval of Continental's shareholders and other customary closing
conditions, including regulatory approvals. Certain shareholders of Continental,
representing approximately 23% of Continental's outstanding common stock, have
agreed to vote their shares in favor of the transaction and have granted to the
Company irrevocable proxies to vote or to execute written consents with respect
to their shares in favor of the transaction.
 
     In June 1996, the Company signed a definitive agreement to acquire
Addington Resources, Inc. ("Addington") in a merger transaction. Addington
provides integrated solid waste disposal services including landfill, collection
and recycling services for cities and counties in the southeastern United
States. Under the terms of the agreement, each share of common stock of
Addington would be exchanged, on a tax-free basis, for .90 of a share of the
Company's Common Stock. As of September 30, 1996, Addington had approximately
15,194,000 shares of common stock issued and outstanding. The transaction, which
will be accounted for under the pooling of interests method of accounting, is
subject to approval by the shareholders of Addington and other customary closing
conditions, including regulatory approvals. Six of Addington's shareholders,
representing approximately 45% of Addington's outstanding common stock, have
granted to the Company irrevocable proxies to, and agreed to, vote or to execute
written consents with respect to their shares in favor of the transaction.
 
     In May 1996, after approval by a special committee of disinterested members
of the Company's Board of Directors, the Company signed a definitive agreement
to acquire AutoNation. AutoNation is a privately-owned company developing a
chain of megastores for the sale of new and used vehicles in a customer friendly
environment and is partially owned by the Company's Chairman and Chief Executive
Officer, and certain other officers and directors of the Company. The
transaction, which will be accounted for under the purchase method of
accounting, is subject to final approval by the shareholders of the Company and
other customary closing conditions, including regulatory approvals. It is
contemplated that the Company will issue approximately 17,467,000 shares of its
Common Stock in connection with the transaction.
 
COMPLETED ACQUISITIONS
 
     Significant businesses acquired and accounted for under the pooling of
interests method of accounting have been included retroactively in the financial
statements as if the companies had operated as one entity since inception.
Businesses acquired through December 31, 1995 and accounted for under the
purchase method of accounting are included in the financial statements from the
date of acquisition.
 
     In November 1996, the Company acquired Alamo in a merger transaction. Alamo
is the fourth largest rental car company in the United States and operates a
fleet of approximately 158,000 vehicles. Alamo operates in 42 states in the
United States and has operations in 10 European countries and Canada.
 
     In August 1996, the Company acquired all of the net assets of CarChoice.
CarChoice, which commenced operations in January 1995 and opened its first store
in December 1995, is a developer and operator of used car superstores similar to
those being developed by AutoNation.
 
                                      F-32
<PAGE>   159
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In February 1996, the Company acquired all of the outstanding capital stock
of Denver Alarm. Denver Alarm provides installation, monitoring and maintenance
services to residential and commercial customers throughout Colorado.
 
     In February 1996, the Company acquired Schaubach. Schaubach provides solid
waste collection and recycling services to residential, commercial, and
industrial customers in southeastern Virginia and eastern North Carolina and
provides transportation of medical waste throughout the Mid-Atlantic states.
 
     The Company issued an aggregate of 31,831,557 shares of Common Stock to
acquire Alamo, CarChoice, Denver Alarm and Schaubach (the "Pooled Entities"),
all of which have been accounted for under the pooling of interests method of
accounting.
 
     Details of the results of operations of the previously separate companies
for the periods before the pooling of interests combinations were consummated
are as follows:
 
<TABLE>
<CAPTION>
                                      NINE MONTHS ENDED
                                        SEPTEMBER 30,              YEARS ENDED DECEMBER 31,
                                   -----------------------   ------------------------------------
                                      1996         1995         1995         1994         1993
                                   ----------   ----------   ----------   ----------   ----------
                                         (UNAUDITED)
    <S>                            <C>          <C>          <C>          <C>          <C>
    Revenue:
      The Company................  $  376,548   $  185,207   $  260,315   $  187,111   $  154,301
      Pooled Entities............   1,221,020    1,092,841    1,426,577    1,343,984    1,177,392
                                   ----------   ----------   ----------   ----------   ----------
                                   $1,597,568   $1,278,048   $1,686,892   $1,531,095   $1,331,693
                                    =========    =========    =========    =========    =========
    Net income (loss):
      The Company................  $   44,057   $   13,136   $   22,919   $   17,116   $  (17,052)
      Pooled Entities............      (4,634)     (14,833)     (34,751)      14,221       21,202
                                   ----------   ----------   ----------   ----------   ----------
                                   $   39,423   $   (1,697)  $  (11,832)  $   31,337   $    4,150
                                    =========    =========    =========    =========    =========
</TABLE>
 
     During the nine months ended September 30, 1996, the Company also acquired
various other businesses in the solid waste and electronic security services
industries which were immaterial to the Company. The aggregate purchase price
paid by the Company related to immaterial acquisitions accounted for under the
purchase method of accounting was approximately $101,039,000 and consisted of
cash and 8,474,286 shares of Common Stock. With respect to immaterial
acquisitions accounted for under the pooling of interests method of accounting,
the Company issued 8,318,800 shares of Common Stock. These acquisitions were not
significant in the aggregate and, consequently, prior period financial
statements were not restated.
 
     In August 1995, the Company merged with Kertz, which provides electronic
security monitoring and maintenance predominantly in the South Florida area. In
October 1995, the Company merged with United and Southland. United provides
solid waste collection, transfer and recycling services in the Atlanta, Georgia
metropolitan area, and Southland provides solid waste collection services in the
Northeast Florida area. In November 1995, the Company merged with Duncan, GDS,
Fennell and Scott. Duncan provides solid waste collection and recycling services
in the Dallas-Fort Worth metropolitan area and throughout west Texas and also
operates two landfills. GDS provides solid waste collection and recycling
services throughout western North Carolina. Fennell is a full-service solid
waste management company, providing services in and around Charleston and
Greenville, South Carolina and also owns a landfill. Scott is an electronic
security alarm company, providing installation, monitoring and maintenance
services in Jacksonville, Orlando and Tallahassee, Florida, and other
metropolitan areas in the southeastern United States, including Charlotte, North
Carolina; Savannah, Georgia and Nashville, Tennessee. The Company issued an
aggregate of 36,255,968 shares of the Company's Common Stock for the above
acquisitions. These acquisitions were accounted for under the pooling of
interests method of accounting and, accordingly, the accompanying Supplemental
 
                                      F-33
<PAGE>   160
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Consolidated Financial Statements have previously been restated as if the
Company and Kertz, United, Southland, Duncan, GDS, Fennell and Scott had
operated as one entity since inception.
 
     In August 1995, the Company acquired all of the outstanding shares of
capital stock of Hudson Management Corporation and Envirocycle, Inc.
(collectively, "HMC"). The purchase price paid by the Company was approximately
$72,800,000 and consisted of 16,000,000 shares of Common Stock. HMC, as the
third largest solid waste management company in Florida, provides solid waste
collection and recycling services to commercial, industrial and residential
customers. This acquisition, as well as several other minor business
combinations from January 1, 1993 to December 31, 1995, have been accounted for
under the purchase method of accounting.
 
     The following summarizes the preliminary purchase price allocation for
business combinations accounted for under the purchase method of accounting
(including historical accounts of immaterial acquisitions accounted for under
the pooling of interests method of accounting) consummated during the following
periods:
 
<TABLE>
<CAPTION>
                                                NINE MONTHS ENDED
                                                  SEPTEMBER 30,      YEARS ENDED DECEMBER 31,
                                               -------------------   -------------------------
                                                 1996       1995      1995      1994     1993
                                               --------   --------   -------   ------   ------
                                                   (UNAUDITED)
    <S>                                        <C>        <C>        <C>       <C>      <C>
    Property and equipment...................  $ 65,869   $ 23,822   $17,696   $2,654   $7,744
    Investment in subscriber accounts........    17,914         --        --       --       --
    Intangible assets........................    87,385     76,887    88,818   16,851      338
    Working capital (deficiency), net of cash
      acquired...............................   (33,695)    (7,559)   (4,693)  (1,908)      37
    Long-term debt assumed...................   (29,563)   (14,594)  (11,519)  (8,138)  (1,322)
    Other liabilities, net...................    (9,731)        --       (15)      --   (1,133)
    Common stock issued......................   (81,133)   (73,059)  (82,983)      --       --
                                               --------   --------   -------   ------   ------
      Cash used in acquisitions..............  $ 17,046   $  5,497   $ 7,304   $9,459   $5,664
                                               ========   ========   =======   ======   ======
</TABLE>
 
     In September 1996, Republic announced that the Agreement and Plan of
Amalgamation, dated as of July 1, 1996 and amended as of July 15, 1996 (the "ADT
Agreement"), by and among Republic, R.I./Triangle, Ltd. and ADT Limited, a
Bermuda corporation ("ADT"), which provided for the acquisition of ADT by
Republic, had been terminated by mutual agreement of the parties. Included in
selling, general and administrative expenses for the nine months ended September
30, 1996 are approximately $3,000,000 of transaction costs associated with the
terminated ADT Agreement. In connection with the execution of the ADT Agreement,
ADT granted to Republic a warrant (the "ADT Warrant") to purchase 15,000,000
common shares of ADT at a purchase price $20 per share (which approximated fair
market value), subject to certain anti-dilution adjustments. The warrant became
exercisable upon the termination of the ADT Agreement and remains exercisable
until March 1997. Pursuant to the terms of the warrant, ADT has granted to
Republic certain registration rights with respect to the common shares of ADT
issuable to Republic upon exercise of the warrant. Upon termination of the ADT
Agreement, the Company recorded the estimated fair value of the ADT Warrant
totaling approximately $5,670,000 based upon an option pricing model
computation. The Company has recorded $3,000,000 of the $5,670,000 value
attributed to the ADT Warrant as a credit to selling, general and administrative
expenses for the nine months ended September 30, 1996 to offset the transaction
costs incurred in connection with the ADT Agreement as described above. The
remaining value of the ADT Warrant totalling $2,670,000 has been included as a
component of other income for the nine months ended September 30, 1996.
 
                                      F-34
<PAGE>   161
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
3. NOTES PAYABLE AND LINES OF CREDIT SECURED BY REVENUE EARNING VEHICLES
 
     Notes payable and lines of credit secured by revenue earning vehicles
consist of the following:
 
<TABLE>
<CAPTION>
                                                                                DECEMBER 31,
                                                        SEPTEMBER 30,     -------------------------
                                                            1996             1995           1994
                                                        -------------     ----------     ----------
                                                         (UNAUDITED)
<S>                                                     <C>               <C>            <C>
Amounts under $750 million revolving credit agreement
  and predecessor agreements with termination date of
  June 30, 1999; secured by eligible vehicle
  collateral and vehicle receivable balances; interest
  at formulas based on prime, Federal funds or LIBOR
  at the Company's discretion.........................   $   576,995      $   19,393     $  364,385
Amounts under $580 million loan agreement with
  termination date of June 10, 1997; secured by
  eligible vehicle collateral and vehicle receivable
  balances; interest based on market dictated
  commercial paper rates..............................       576,232         579,001        575,857
Senior secured notes payable with interest at fixed
  rates ranging from 5.58% to 7.08% with various
  maturity dates and amounts as follows: December 15,
  1996 -- $133 million; December 15, 1997 -- $25
  million; December 15, 1998 -- $113 million; December
  15, 2000 -- $94 million; and, December 15,
  2003 -- $80.5 million; secured by eligible vehicle
  collateral and vehicle receivable balances..........       445,500         445,500        445,500
Amounts under $250 million loan agreement with
  termination date of September 19, 1997; secured by
  eligible vehicle collateral and vehicle receivable
  balances; interest based on market dictated
  commercial paper rates..............................       246,982         236,357        247,965
Amounts under $175 million revolving credit agreement
  and predecessor agreements with termination date of
  December 1, 1997; secured by eligible vehicle
  collateral and vehicle receivable balances; interest
  at formulas based on prime or LIBOR at the Company's
  discretion..........................................       134,000              --             --
Amounts under various uncommitted revolving lease
  facilities with financing institutions in Great
  Britain; secured by eligible vehicle collateral;
  interest based on an as quoted basis dictated by
  market competition; no stated expiration dates,
  reviewed annually...................................       167,998         157,088         72,697
Other, including amounts to be financed after period
  end, under various revolving credit agreements and
  lease facilities....................................       106,996         108,783         88,398
                                                          ----------      ----------     ----------
                                                        $  2,254,703      $1,546,122     $1,794,802
                                                          ==========      ==========     ==========
</TABLE>
 
                                      F-35
<PAGE>   162
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Certain of the notes payable and lines of credit secured by revenue earning
vehicles contain various restrictive covenants, including provisions relating to
the maintenance of tangible net worth and debt to tangible net worth ratios,
incurrence of additional indebtedness, and limitations on the payment of
dividends and certain investments. The effective economic interest rate on notes
payable and lines of credit secured by revenue earning vehicles was 6.94%, 6.02%
and 5.45% at December 31, 1995, 1994 and 1993, respectively. Interest expense on
notes payable and lines of credit secured by revenue earning vehicles is
included as a component of vehicle rental operating expenses in the accompanying
Supplemental Consolidated Statements of Operations.
 
     The Company has only limited involvement with derivative financial
instruments and does not use them for trading purposes. Interest protection
agreements with several counterparties are used to manage the impact of interest
rate changes. At December 31, 1995 and 1994, the Company effectively converted
interest rates on the following notional principal amounts:
 
<TABLE>
<CAPTION>
                                                           DECEMBER 31,
                                                       ---------------------         LATEST
                                                         1995         1994          MATURITY
                                                       --------     --------     --------------
<S>                                                    <C>          <C>          <C>
Variable-rate (capped) into fixed-rate obligations...  $175,000     $ 75,000      February 1997
Variable-rate into fixed-rate obligations............        --      100,000     September 1995
Fixed-rate into variable-rate obligations............        --      125,000      December 1995
                                                       --------     --------
Aggregate notional principal.........................  $175,000     $300,000
                                                       ========     ========
</TABLE>
 
                                      F-36
<PAGE>   163
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
4. LONG-TERM DEBT AND NOTES PAYABLE
 
     Long-term debt and notes payable consisted of the following:
 
<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                             SEPTEMBER 30,   ---------------------
                                                                 1996          1995         1994
                                                             -------------   --------     --------
                                                              (UNAUDITED)
<S>                                                          <C>             <C>          <C>
11 3/4% Senior Notes due 2006, interest payable
  semi-annually on January 31 and July 31 of each year,
  commencing July 31, 1996; unsecured......................    $ 100,000     $     --     $     --
Mortgages payable to GMAC and predecessor agreements with
  interest at 9.193%; payable in monthly installments, due
  July 2005; secured by real property......................      108,169      107,840       69,335
Note payable to bank with interest at a formula based on
  LIBOR or prime paid quarterly; secured by a building;
  principal payable in quarterly installments beginning
  March 1996 and based on the balance outstanding at that
  date, due December 2003..................................        7,800        8,700        8,700
Amounts under Great Britain pound (GBP) 10 million
  revolving credit commitment to expire December 21, 1996;
  interest based on Sterling LIBOR plus 125 basis points or
  base rate plus 125 basis points; secured by non-vehicle
  equipment and leaseholds.................................       13,563       11,431        9,708
Revolving credit facility, secured by the stock of the
  Company's subsidiaries, interest at prime or at a
  Eurodollar rate plus 1.5%, principal repaid in 1995......           --           --       12,600
Vehicle floorplan credit facility, secured by the Company's
  vehicle inventory, interest at LIBOR plus 2.75%, due on
  demand...................................................       18,805        9,909           --
Notes to banks and financial institutions, secured by real
  property, equipment and other assets, interest ranging
  from 7.2% to 13.0%.......................................          779        5,524       33,073
Other notes, secured by equipment and other assets,
  interest ranging from 8.3% to 9.0%.......................        3,295        9,649       35,760
                                                                --------     --------     --------
                                                                 252,411      153,053      169,176
Less current maturities....................................      (37,258)     (32,380)     (40,294)
                                                                --------     --------     --------
                                                               $ 215,153     $120,673     $128,882
                                                                ========     ========     ========
</TABLE>
 
     The 11 3/4% Senior Notes due 2006 (the "Senior Notes") were issued in
February 1996 by certain subsidiaries of the Company that were affiliated with
Alamo (the "Alamo Issuers"). The Senior Notes are unsecured, joint and several
obligations of each of the Alamo Issuers and rank pari passu in right of payment
with all existing and future debt (as defined) of the Alamo Issuers. The Senior
Notes are effectively subordinated to all existing and future secured
indebtedness of each of the Alamo Issuers. In November 1996, a subsidiary of the
Company conducted a Tender Offer for all outstanding Senior Notes. Concurrently
with the Tender Offer, the Company conducted a Consent Solicitation in order to
effect certain changes to the indenture relating to the Senior Notes. Aggregate
consideration to Noteholders that tender and consent will be $1,206.25 per
$1,000 principal amount plus accrued and unpaid interest to the tender date.
Such amount consists of $1,196.25 per $1,000 principal amount plus accrued and
unpaid interest for tendered notes and, for Noteholders providing their consent
by December 10, 1996, $10 per $1,000 principal amount for their consent. The
Consent Solicitation will expire December 10, 1996 and the Tender Offer will
expire at 12:00 midnight December 23, 1996. As of December 10, 1996, virtually
all of the Senior Notes were tendered and consents were received. The Company
estimates that it will record an extraordinary charge of approximately
$20,000,000 to $25,000,000, net of tax, during the fourth quarter of 1996
related to the early extinguishment of the Senior Notes and certain other debt.
Included in the potential charge related to the early
 
                                      F-37
<PAGE>   164
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
extinguishment of debt is the premium related to the Tender Offer and
capitalized debt costs, prepayment penalties and legal fees related to the
Tender Offer and the repayment of other debt.
 
     In December 1995, the Company entered into a credit agreement (the "Credit
Agreement") with certain banks pursuant to which such banks have agreed to
advance the Company on an unsecured basis an aggregate of $250,000,000 for a
term of 36 months. Outstanding advances, if any, are payable at the expiration
of the 36-month term. At December 31, 1995, the Company had standby letters of
credit of $5,386,000 which reduce availability under this facility. The Credit
Agreement requires, among other items, that the Company maintain certain
financial ratios and comply with certain financial covenants. Interest is
payable monthly and generally determined using either a competitive bid feature
or a LIBOR based rate. As of December 31, 1995, no amounts were outstanding and
the Company was in material compliance with all covenants under the Credit
Agreement.
 
     In August 1996, the Company refinanced its existing $21,000,000 vehicle
floorplan credit facility with a new $25,000,000 vehicle floorplan credit
facility. Advances under this facility bear interest at LIBOR plus 2.75% and are
secured by the Company's retail vehicle inventory. In October 1996, the Company
repaid all borrowings under this facility.
 
     At December 31, 1995, aggregate maturities of long-term debt were as
follows:
 
<TABLE>
    <S>                                                                         <C>
    1996......................................................................  $ 32,380
    1997......................................................................     6,292
    1998......................................................................     6,313
    1999......................................................................     5,193
    2000......................................................................     5,146
    Thereafter................................................................    97,729
                                                                                --------
                                                                                $153,053
                                                                                ========
</TABLE>
 
     The Company made interest payments on revenue earning vehicle financing and
other long-term debt and notes payable of approximately $144,194,000,
$119,862,000 and $105,258,000 in 1995, 1994 and 1993, respectively.
 
5. INCOME TAXES
 
     The Company accounts for income taxes in accordance with SFAS No. 109,
"Accounting for Income Taxes". Accordingly, deferred income taxes have been
provided to show the effect of temporary differences between the recognition of
revenue and expenses for financial and income tax reporting purposes and between
the tax basis of assets and liabilities and their reported amounts in the
financial statements.
 
     The Company files a consolidated federal income tax return which includes
the operations of businesses acquired for periods subsequent to the dates of the
acquisitions. Certain businesses acquired which were accounted for under the
pooling of interests method of accounting were subchapter S corporations for
income tax purposes prior to their acquisition by the Company. For purposes of
these Supplemental Consolidated Financial Statements, federal and state income
taxes have been provided as if these companies had filed subchapter C
corporation tax returns for the pre-acquisition periods, and the current income
tax expense is reflected as an increase to additional paid-in capital. The
subchapter S corporation status of these companies was terminated effective with
the closing date of the acquisitions.
 
                                      F-38
<PAGE>   165
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The components of the income tax provision related to continuing operations
for the years ended December 31 are shown below:
 
<TABLE>
<CAPTION>
                                                                1995      1994       1993
                                                               -------   -------   --------
    <S>                                                        <C>       <C>       <C>
    Current:
      Federal................................................  $ 2,380   $ 8,026   $  6,192
      State..................................................     (267)    1,237        970
                                                               -------   -------    -------
                                                                 2,113     9,263      7,162
    Federal and state deferred...............................   (6,206)   13,338      8,125
    Foreign..................................................   (1,406)   (2,617)      (176)
    Tax reserve adjustments..................................      763    (1,963)        --
    Change in valuation allowance............................    2,351     1,375      1,418
                                                               -------   -------    -------
    Income tax provision (benefit)...........................  $(2,385)  $19,396   $ 16,529
                                                               =======   =======    =======
</TABLE>
 
     A reconciliation of the statutory federal income tax rate to the Company's
effective tax rate for the years ended December 31 is shown below:
 
<TABLE>
<CAPTION>
                                                                   1995      1994     1993
                                                                   -----     ----     -----
    <S>                                                            <C>       <C>      <C>
    Statutory federal income tax rate............................  (35.0)%   35.0%     35.0%
    Amortization of intangible assets............................    3.8       .3        .5
    Non-deductible expenses......................................    6.1      1.6        .6
    State income taxes, net of federal benefit...................  (15.3)     4.6       6.6
    Tax reserve adjustments......................................    5.5     (4.1)       --
    Change in valuation allowance................................   16.9      3.1       4.0
    Other, net...................................................     .9      (.1)       .2
                                                                    ----     ----     -----
      Effective tax rate.........................................  (17.1)%   40.4%     46.9%
                                                                    ====     ====     =====
</TABLE>
 
     Components of the net deferred income tax liability included in other
liabilities in the accompanying Supplemental Consolidated Balance Sheets at
December 31 are shown below:
 
<TABLE>
<CAPTION>
                                                                       1995         1994
                                                                     --------     --------
    <S>                                                              <C>          <C>
    Deferred income tax liabilities:
      Book basis in property over tax basis........................  $104,793     $124,354
      Deferred costs...............................................     8,067        8,954
                                                                     --------     --------
                                                                      112,860      133,308
                                                                     --------     --------
    Deferred income tax assets:
      Net operating losses.........................................   (15,383)     (12,162)
      Deferred revenue.............................................   (10,353)     (11,240)
      Accrued environmental and landfill costs.....................    (2,842)      (2,761)
      Accruals not currently deductible............................   (44,546)     (58,659)
                                                                     --------     --------
                                                                      (73,124)     (84,822)
                                                                     --------     --------
    Valuation allowance............................................    10,149        7,798
                                                                     --------     --------
    Net deferred income tax liability..............................  $ 49,885     $ 56,284
                                                                     ========     ========
</TABLE>
 
     At December 31, 1995, the Company had available federal net operating loss
carryforwards of approximately $15,500,000 which begin to expire in the year
2006 and foreign net operating loss carryforwards of approximately $24,900,000
the majority of which have an indefinite carryforward. In assessing the
realizability of deferred tax assets, management considers whether it is more
likely than not that some portion or all of the deferred tax assets will not be
realized. The Company has provided a valuation allowance to offset a portion of
the federal and foreign net operating loss carryforwards due to uncertainty
surrounding the future
 
                                      F-39
<PAGE>   166
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
realization of such deferred tax assets. The Company adjusts the valuation
allowance in the period management determines it is more likely than not that
deferred tax assets will or will not be realized.
 
     The Company made income tax payments of approximately $5,077,000,
$2,280,000 and $4,215,000 in 1995, 1994 and 1993, respectively.
 
6. SHAREHOLDERS' EQUITY
 
     In November 1996, the Company sold approximately 12,080,000 shares of
Common Stock in a private placement transaction resulting in net proceeds of
approximately $353,000,000.
 
     In May 1996, the Company sold 9,878,400 shares of Common Stock in a private
placement transaction resulting in net proceeds of approximately $197,583,000.
 
     In May 1996, the Board of Directors declared a two-for-one split of the
Company's Common Stock in the form of a 100% stock dividend, payable June 8,
1996, to holders of record on May 28, 1996. As a result, $790,000 (par value of
shares outstanding at December 31, 1995) has been transferred from additional
paid-in capital to common stock.
 
     In May 1996, the Company's Certificate of Incorporation was amended to
increase the number of authorized shares of Common Stock from 350,000,000 shares
to 500,000,000 shares.
 
     In August 1995, the Company sold an aggregate of 16,700,000 shares of
Common Stock and warrants to purchase an additional 33,400,000 shares of Common
Stock to H. Wayne Huizenga, Westbury (Bermuda) Ltd. (a Bermuda corporation
controlled by Michael G. DeGroote, former Chairman of the Board, President and
Chief Executive Officer of Republic), Harris W. Hudson, and certain of their
assigns for an aggregate purchase price of $37,500,000. Mr. Huizenga is the
Chairman of the Board and Chief Executive Officer of the Company; Mr. DeGroote
is the Vice Chairman of the Board of the Company and Mr. Hudson is President and
a Director of the Company. The warrants are exercisable at prices ranging from
$2.25 to $3.50 per share. In August 1995, the Company issued and sold an
additional 2,000,000 shares of Common Stock each to Mr. Huizenga and John J.
Melk (a Director of the Company) for $6.63 per share for aggregate proceeds of
approximately $26,500,000.
 
     In July 1995, the Company sold 10,800,000 shares of Common Stock in a
private placement transaction for $6.63 per share, resulting in net proceeds of
approximately $69,000,000 after deducting expenses, fees and commissions. In
September 1995, the Company sold 10,000,000 shares of Common Stock in an
additional private placement transaction for $10.13 per share resulting in net
proceeds of approximately $99,000,000.
 
     The Company has 5,000,000 authorized shares of preferred stock par value,
$.01 per share, none of which are issued or outstanding. The Board of Directors
has the authority to issue the preferred stock in one or more series and to
establish the rights, preferences and dividends.
 
7. STOCK OPTIONS AND WARRANTS
 
     The Company has various stock option plans under which shares of Common
Stock may be granted to key employees and directors of the Company. Options
granted under the plans are non-qualified and are granted at a price equal to
the fair market value of the Common Stock at the date of grant.
 
                                      F-40
<PAGE>   167
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     A summary of stock option and warrant transactions for the following
periods is as follows:
 
<TABLE>
<CAPTION>
                                                           YEARS ENDED DECEMBER 31,
                                               -------------------------------------------------
                                                    1995              1994             1993
                                               ---------------   --------------   --------------
    <S>                                        <C>               <C>              <C>
    Options and warrants outstanding at
      beginning of period....................            6,786            6,394           14,854
    Granted..................................           44,874              752            2,034
    Exercised................................           (2,804)              --               --
    Canceled.................................             (322)            (360)            (664)
    Expired..................................               --               --           (9,830)
                                               ---------------   --------------   --------------
    Options and warrants outstanding at end
      of period..............................           48,534            6,786            6,394
                                                 =============     ============     ============
    Average price of options and warrants
      exercised..............................            $4.02             $ --             $ --
    Average price of options and warrants
      outstanding at end of period...........            $4.77            $3.80            $3.99
    Prices of options and warrants
      outstanding at end of period...........  $1.05 to $15.50   $1.05 to $7.25   $1.05 to $7.25
    Vested options and warrants at end of
      period.................................           39,038            3,656            2,800
    Options available for future grants at
      end of period..........................            4,344            5,698            5,690
</TABLE>
 
8. COMMITMENTS AND CONTINGENCIES
 
     Legal Proceedings.  On May 3, 1991, the Company filed an action against
G.I. Industries, Inc. ("GI"), Manuel Asadurian, Sr. and Mike Smith in the United
States District Court for the Central District of California (the "Court"). The
Company requested a declaratory judgment that it did not anticipatorily breach a
merger agreement (the "Merger Agreement") between the Company and GI and that
the Merger Agreement had been properly terminated. The Company also sought to
recover $600,000 from GI, plus interest and costs, with respect to a certain
financial guaranty provided by the Company in 1990 for the benefit of GI. In
response to the Company's action, GI filed a counterclaim alleging that the
Company breached the Merger Agreement and that it had suffered damages in excess
of $16,000,000. In August 1993, the Court rendered a ruling favorable to the
Company which GI appealed. In March 1995, the United States Court of Appeals for
the Ninth Circuit vacated the August 1993 decision and remanded the case for
further proceedings. The Court has commenced proceedings that may lead to a
trial on damages. Subsequent to the commencement of the Company's litigation in
this matter, GI filed for protection under Chapter 11 of the Bankruptcy Code.
 
     Western Waste Industries, Inc. ("Western") filed an action against the
Company and others on July 20, 1990 alleging various causes of action including
interference with business relations and seeks $24,000,000 in damages. The
lawsuit stems from Western's attempts to acquire Best Pak Disposal, Inc. This
case was scheduled for trial in May 1996, but by stipulation of the parties the
trial date has been postponed pending the outcome of settlement discussions. By
mutual agreement of the parties, the litigation was settled and the matter was
dismissed with prejudice in October 1996. Such settlement had no material impact
of the Company's consolidated financial position, results of operations or cash
flows.
 
     The Company's solid waste and environmental services activities are
conducted in the context of a developing and changing statutory and regulatory
framework, aggressive government enforcement and a highly visible political
environment. Governmental regulation of the waste management industry requires
the
 
                                      F-41
<PAGE>   168
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Company to obtain and retain numerous governmental permits to conduct various
aspects of its operations. These permits are subject to revocation, modification
or denial. The costs and other capital expenditures which may be required to
obtain or retain the applicable permits or comply with applicable regulations
could be significant.
 
     In 1992, the Company received notices from Imperial County, California (the
"County") and the California Department of Toxic Substances Control ("DTSC")
that spent filter elements (the "Filters") from geothermal power plants, which
had been deposited at the Company's Imperial Landfill for approximately five
years, were classified as hazardous waste under California environmental
regulations. Under United States EPA regulations, the Filters are not deemed
hazardous waste as they are associated with the production of geothermal energy.
 
     The Company is currently conducting active discussions with all appropriate
California regulatory agencies in order to obtain a variance under California
regulations to reclassify the Filters as a special waste so they may be left in
the landfill. If this occurs, the State, regional and local regulatory agencies
may nevertheless require that the affected area of the landfill be capped and
closed. In the event that the variance is not granted, remedial measures may be
required based on the Filters' classification as a California hazardous waste.
One of those measures could include the removal of the Filters or the closure of
a portion of the landfill.
 
     Management is currently unable to determine (i) whether the waste will
ultimately be classified as hazardous, (ii) if so, what action, if any, will be
required as a result of this issue or (iii) what liability, if any, the Company
will have as a result of this inquiry. In January 1994, the Company filed suit
against the known past and present owners and operators of the geothermal power
plants for all losses, fines and expenses the Company incurs associated with the
resolution of this matter, including loss of airspace at the landfill, in the
United States District Court for the Southern District of California, alleging
claims for CERCLA response costs recovery and intentional misrepresentation
among other claims. This suit was settled in November 1996 without material
impact on the Company's Supplemental Consolidated financial position, results of
operations or cash flows.
 
     While the results of the legal and environmental proceedings described
above and other proceedings which arose in the normal course of business cannot
be predicted with certainty, management believes that losses, if any, resulting
from the ultimate resolution of these matters will not have a material adverse
effect on the Company's consolidated results of operations, consolidated cash
flows or consolidated financial position. However, unfavorable resolution of
each matter individually or in the aggregate could affect the consolidated
results of operations or cash flows for the quarterly periods in which they are
resolved.
 
     Lease Commitments.  The Company and its subsidiaries lease real property,
equipment and software under various operating leases with terms from 1 to 20
years. The Company has also entered into various airport concession and permit
agreements which generally provide for payment of a percentage of revenue from
vehicle rentals with a guaranteed minimum.
 
     Expenses under real property, equipment and software leases and airport
concession agreements (excluding amounts charged through to customers) for the
years ended December 31, 1995, 1994 and 1993 were as follows:
 
                                      F-42
<PAGE>   169
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                                  -----------------------------
                                                                    1995       1994      1993
                                                                  --------   --------   -------
<S>                                                               <C>        <C>        <C>
Real property...................................................  $ 21,127   $ 20,043   $20,668
Equipment and software..........................................    21,961     21,152    20,097
Airport concession and permit fees:
  Minimum fixed obligations.....................................    46,061     36,328    27,912
  Additional amounts, based on revenue from vehicle rentals.....    28,397     27,617    24,766
                                                                  --------   --------   -------
       Total....................................................  $117,546   $105,140   $93,443
                                                                  ========   ========   =======
</TABLE>
 
     Future minimum lease obligations under noncancelable real property and
equipment leases and airport agreements with initial terms in excess of one year
at December 31, 1995 are as follows:
 
<TABLE>
<CAPTION>
                                                          REAL PROPERTY,
                                                          EQUIPMENT AND     AIRPORT
                                                             SOFTWARE      AGREEMENTS    TOTAL
                                                          --------------   ----------   --------
<S>                                                       <C>              <C>          <C>
Year ending December 31:
  1996..................................................     $ 43,380       $ 36,865    $ 80,245
  1997..................................................       15,629         26,833      42,462
  1998..................................................       10,626         21,446      32,072
  1999..................................................        7,306         14,151      21,457
  2000..................................................        6,079         10,685      16,764
  Thereafter............................................       17,913         14,270      32,183
                                                          --------------   ----------   --------
                                                             $100,933       $124,250    $225,183
                                                          =============    ==========   ========
</TABLE>
 
     The Company has options to acquire or extend its leases through the year
2002 on certain properties and has rights of first refusal on certain other
properties it currently leases.
 
     In August 1995, the Company entered into a ten-year lease agreement from an
unrelated party for Alamo's Fort Lauderdale, Florida corporate headquarters
facility. The lease agreement provides for minimum monthly lease payments of
approximately $227,000 payable from October 1995 through September 2005. The
lease agreement contains an option to purchase the property over the lease term
for a base amount plus the outstanding balance on the lessor's mortgage loan, as
defined in the lease agreement. At the end of the lease term, the Company must
either purchase the property for $17,400,000 or terminate the lease upon payment
to the lessor of approximately $10,000,000. Under certain conditions, if the
lease is terminated and the property is sold, all or a portion of the
$10,000,000 payment may be refunded to the Company. In addition, the Company has
guaranteed a portion of the lessor's mortgage loan, which guarantee totaled
$19,700,000 at December 31, 1995.
 
9. EARNINGS (LOSS) PER COMMON AND COMMON EQUIVALENT SHARE
 
     Earnings (loss) per common and common equivalent share are based on the
combined weighted average number of common shares and common share equivalents
outstanding which include, where appropriate, the assumed exercise or conversion
of warrants and options. In computing earnings per common and common equivalent
share, the Company utilizes the modified treasury stock method. For the nine
months ended September 30, 1995 and for the year ended December 31, 1995, common
stock equivalents have been omitted since they are anti-dilutive.
 
                                      F-43
<PAGE>   170
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The computation of weighted average common and common equivalent shares
used in the calculation of fully diluted earnings (loss) per share, which is
substantially the same as the computation used to calculate primary earnings per
share, for the following periods is presented below:
 
<TABLE>
<CAPTION>
                                        NINE MONTHS ENDED
                                          SEPTEMBER 30,           YEARS ENDED DECEMBER 31,
                                       -------------------     -------------------------------
                                        1996        1995        1995        1994        1993
                                       -------     -------     -------     -------     -------
                                           (UNAUDITED)
    <S>                                <C>         <C>         <C>         <C>         <C>
      Common shares outstanding......  213,152     181,951     183,945     118,580     118,906
      Common equivalent shares.......   52,540          --          --         166         320
      Weighted average treasury
         shares purchased............  (12,682)         --          --         298          --
      Effect of using weighted
         average common and common
         equivalent shares
         outstanding.................  (12,218)    (49,520)    (37,318)         --          --
                                       -------     -------     -------     -------     -------
                                       240,792     132,431     146,627     119,044     119,226
                                       =======     =======     =======     =======     =======
</TABLE>
 
10. DISCONTINUED OPERATIONS
 
     In 1994, the Company announced the contemplation of a plan to spin-off
RESI, its hazardous waste services segment. This segment of the Company's
business has been accounted for as a discontinued operation and, accordingly,
the Company restated its Consolidated Financial Statements presented prior to
that date to report separately the operating results of these discontinued
operations. In April 1995, Republic shareholders received one share of common
stock of RESI for every ten shares of Common Stock of Republic owned on April
21, 1995 in connection with the spin-off of RESI. Approximately 5,400,000 RESI
shares were distributed to Republic shareholders (the "Distribution"). Revenue
of the discontinued operations of RESI was $12,148,000, $46,599,000 and
$61,617,000 in 1995, 1994 and 1993, respectively. The net income (loss) of the
discontinued operations of RESI was ($293,000), $2,684,000 and ($14,579,000) in
1995, 1994 and 1993, respectively.
 
     In connection with the Distribution, the Company entered into a
distribution agreement with RESI which sets forth the terms of the Distribution.
Under this agreement, Republic contributed the intercompany balance to RESI's
equity at the date of the Distribution. In April 1995, Republic contributed
approximately $2,500,000 to RESI to repay RESI's indebtedness and to provide
working capital to RESI. Additionally, the Company reclassified approximately
$36,300,000 to retained earnings from additional paid-in capital to effect the
spin-off under Delaware law. As a result of these transactions, the Company's
equity at the date of the Distribution was reduced by approximately $23,600,000.
 
11. RESTRUCTURING AND UNUSUAL CHARGES
 
     During the three months ended December 31, 1993, the Company recorded
restructuring and unusual charges of $10,040,000 based on the Company's
reevaluation of each of its solid waste operations. As a result of this
reevaluation, the Company decided to close one of its facilities due to low
waste volumes and abandon its permitting effort at another facility because of
limited market opportunity in that area and delays in the permitting process. In
accordance with industry standards, the Company provides for closure and
post-closure over the life of a facility. Accordingly, the Company fully
provided for these costs on the closed facility. The provision for closure and
post-closure and the write-off of property and equipment and accumulated
permitting costs associated with these facilities totaled $6,600,000. In
conjunction with the reevaluation, the Company also decided to terminate certain
contracts and employees. Costs related to employee relocations and terminations
and other contract terminations totaled $1,200,000. In addition, the Company
also reevaluated its
 
                                      F-44
<PAGE>   171
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
exposure related to litigation and environmental matters and provided additional
accruals aggregating $2,200,000 for the costs to defend or settle certain
litigation and environmental matters.
 
12. DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The carrying amount of cash and cash equivalents, investments, receivables,
other assets (excluding goodwill, intangibles and deferred costs), accounts
payable, accrued expenses (nonderivatives) and customer deposits, approximates
fair value because of the short maturity of these instruments.
 
     Fair value estimates are made at a specific point in time, based on
relevant market information about the financial instrument. These estimates are
subjective in nature and involve uncertainties and matters of significant
judgment, and therefore cannot be determined with precision. The assumptions
used have a significant effect on the estimated amounts reported.
 
     The Company has interest protection agreements with several counterparties
to manage the impact of interest rate changes. The estimated fair values of the
interest protection agreements were determined from dealer quotations and
represent the discounted future cash flows through maturity or expiration using
current rates, and are effectively the amounts the Company would pay or receive
to terminate the agreements. The estimated fair values of the interest rate
protection agreements at December 31, 1995 and 1994 was a net payable position
of $(3,479,000) and $(2,247,000), respectively.
 
     The estimated fair value of the Company's secured notes payable at December
31, 1995 and 1994 was $440,506,000 and $401,885,000, respectively. The carrying
amount was $445,500,000 for each period. The estimated fair value of mortgages
payable to GMAC at December 31, 1995 and 1994 was $109,000,000 and $70,368,000
respectively. Estimated fair values were derived by discounting expected cash
flows at the rates currently offered to the Company for debt of similar terms
and remaining maturities. The carrying amount of the remaining debt approximates
fair value because interest rates are variable and, accordingly, approximate
current market rates.
 
13. BUSINESS AND CREDIT CONCENTRATIONS
 
Automotive Rental Industry Segment
 
     At December 31, 1995 the Company had 133 corporate owned vehicle rental
facilities at airport, near-airport and downtown locations throughout the United
States. The Company also had 28 corporate owned vehicle rental facilities in the
United Kingdom, 22 in Germany, 4 in Switzerland, 2 in Canada, 1 in Belgium, 1 in
The Netherlands and 1 in Austria. In addition to its corporate owned locations,
the Company's licensee network operates 102 locations throughout Europe,
including 86 locations in Germany. The automobile rental industry in which the
Company operates is highly seasonal.
 
     Trade receivables at December 31, 1995 and 1994 include $57,207,000 and
$39,681,000, respectively from travel agents and tour operators. Of the travel
agent and tour operator receivable balances, $24,208,000 and $16,975,000 at
December 31, 1995 and 1994, respectively are maintained outside the United
States. The Company holds minimum collateral in the form of cash, letters of
credit or insurance from most of these vendors. The Company continually
evaluates the credit risk of these customers and believes that the allowance for
doubtful accounts relative to its trade receivables is adequate. At December 31,
1995 and 1994, the Company had vehicle receivables from manufacturers of
$65,015,000 and $90,615,000, respectively. Of the receivable balances from
manufacturers, $12,701,000 and $7,785,000 are maintained outside the United
States. Vehicle receivables also include amounts due from renters for damages
incurred on revenue earning vehicles.
 
                                      F-45
<PAGE>   172
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company enters into vehicle repurchase programs with one principal
vehicle manufacturer, as well as other vehicle manufacturers. During model year
1995, the Company purchased 68% of its vehicle fleet under repurchase programs
with one vehicle manufacturer.
 
Automotive Retailing, Solid Waste Services and Electronic Security Services
Industry Segments
 
     Concentrations of credit risk with respect to trade receivables related to
the Company's automotive retailing, solid waste services and electronic security
services segments are limited due to the wide variety of customers and markets
in which the Company's products are sold and services are provided as well as
their dispersion across many different geographic areas in the United States. As
a result, at December 31, 1995, the Company does not consider itself to have any
significant concentrations of credit risk in the automotive retailing, solid
waste services and electronic security services segments.
 
14. RELATED PARTY TRANSACTIONS
 
     The Company purchased approximately $351,755,000, $551,157,000 and
$576,895,000 of revenue earning vehicles from a group of dealerships owned
primarily by a former director of Alamo during the years ended December 31,
1995, 1994 and 1993, respectively. Pursuant to an automobile purchase agreement
which expired on December 31, 1995, the Company agreed to purchase and/or lease
a minimum number of vehicles and pay to these dealerships a specific amount (in
addition to the manufacturer's sales price) for each vehicle purchased. Although
the Company does not expect to renew this agreement to purchase and/or lease a
minimum number of vehicles, it intends to purchase vehicles on an annual basis
from these dealerships, and to continue its agreement to pay these dealerships a
specified amount (in addition to the manufacturer's sales price) for any vehicle
purchased.
 
     Included in other current assets at September 30, 1996 are approximately
$112,900,000 in advances made to AutoNation during the nine months ended
September 30, 1996. Such advances were made pursuant to a loan agreement whereby
the Company has agreed to provide advances at an interest rate of LIBOR plus 2%
to fund AutoNation's cash flow requirements until consummation of the
acquisition of AutoNation. Such advances mature on June 30, 1997 and are secured
primarily by the common stock of AutoNation's principal operating subsidiary,
all trademarks and other intellectual property of AutoNation and, until
consummation of the Company's merger with AutoNation, AutoNation's remaining
shareholder subscription commitments which commitments approximate $28,000,000.
Interest income recognized on such advances was approximately $1,296,000 for the
nine months ended September 30, 1996.
 
15. OPERATIONS BY INDUSTRY SEGMENT
 
     The Company is a holding company with major business segments in automotive
rental and retailing, solid waste collection, disposal and recycling services
and electronic security services for commercial and residential use. The Company
operates primarily in the United States.
 
                                      F-46
<PAGE>   173
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following tables present financial information regarding the Company's
different industry segments as of and for the years ended December 31:
 
<TABLE>
<CAPTION>
                                                            1995         1994         1993
                                                         ----------   ----------   ----------
    <S>                                                  <C>          <C>          <C>
    Revenue:
      Automotive rental................................  $1,391,654   $1,312,922   $1,149,198
      Solid waste services.............................     245,339      176,260      146,107
      Electronic security services.....................      49,826       41,913       36,388
      Automotive retailing.............................          73           --           --
                                                           --------     --------     --------
                                                         $1,686,892   $1,531,095   $1,331,693
                                                           ========     ========     ========
    Operating income (loss):
      Automotive rental................................  $  (42,552)  $   30,283   $   40,418
      Solid waste services.............................      31,687       23,201        4,224
      Electronic security services.....................       8,255        2,352          114
      Automotive retailing.............................      (4,063)          --           --
                                                           --------     --------     --------
                                                         $   (6,673)  $   55,836   $   44,756
                                                           ========     ========     ========
    Depreciation and amortization:
      Automotive rental................................  $  422,614   $  372,544   $  289,616
      Solid waste services.............................      17,727       15,414       13,238
      Electronic security services.....................       4,946        4,111        2,353
      Automotive retailing.............................          --           --           --
                                                           --------     --------     --------
                                                         $  445,287   $  392,069   $  305,207
                                                           ========     ========     ========
    Capital expenditures, purchases of revenue earning
      vehicles and investment in subscriber accounts:
      Automotive rental................................  $2,346,632   $3,347,988   $2,887,785
      Solid waste services.............................      51,436       22,620       12,243
      Electronic security services.....................      17,459       18,275       10,643
      Automotive retailing.............................      10,015           --           --
                                                           --------     --------     --------
                                                         $2,425,542   $3,388,883   $2,910,671
                                                           ========     ========     ========
    Assets:
      Automotive rental................................  $2,000,745   $2,310,448   $1,942,217
      Solid waste services.............................     514,220      202,468      179,837
      Electronic security services.....................      43,834       34,447       20,678
      Automotive retailing.............................      24,412           --           --
      Net assets of discontinued operations............          --       20,292       16,872
                                                           --------     --------     --------
                                                         $2,583,211   $2,567,655   $2,159,604
                                                           ========     ========     ========
</TABLE>
 
                                      F-47
<PAGE>   174
 
                           REPUBLIC INDUSTRIES, INC.
 
     NOTES TO SUPPLEMENTAL CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
16. QUARTERLY FINANCIAL INFORMATION (UNAUDITED)
 
     The automotive rental industry in which the Company operates, particularly
the leisure travel segment, is highly seasonal. The Company's third quarter,
which includes the peak summer travel months, has historically been the
strongest quarter of the year. During the peak season the Company increases
their fleet and workforce to accommodate increased rental activity. The
Company's results during the first and fourth quarters are generally their
weakest, when there is limited leisure family travel and a greater potential for
adverse weather conditions. Many of the Company's operating expenses such as
rent, general insurance and administrative personnel are fixed and cannot be
reduced during periods of decreased rental demand.
 
     The fourth quarter of 1995 included the recognition of approximately
$2,600,000 of losses originally attributable to the minority shareholder of a
business acquired in 1994.
 
     The following is an analysis of certain items in the Supplemental
Consolidated Statements of Operations by quarter for 1995 and 1994.
 
<TABLE>
<CAPTION>
                                                     FIRST      SECOND     THIRD      FOURTH
                                                    QUARTER    QUARTER    QUARTER     QUARTER
                                                    --------   --------   --------   ---------
    <S>                                      <C>    <C>        <C>        <C>        <C>
    Revenue................................  1995   $363,444   $409,499   $505,105   $ 408,844
                                             1994   $320,296   $366,765   $470,072   $ 373,962
    Gross profit...........................  1995   $194,366   $218,145   $274,992   $ 212,755
                                             1994   $193,678   $212,349   $284,291   $ 200,814
    Income (loss) from continuing
      operations...........................  1995   $(15,014)  $ (5,804)  $ 18,942   $  (9,663)
                                             1994   $  2,396   $  5,724   $ 22,398   $  (1,865)
    Net income (loss)......................  1995   $(14,506)  $ (5,804)  $ 18,942   $ (10,464)
                                             1994   $  2,250   $  6,551   $ 23,386   $    (850)
    Earnings (loss) per share from
      continuing operations................  1995   $   (.13)  $   (.05)  $    .11   $    (.05)
                                             1994   $    .02   $    .05   $    .19   $    (.02)
</TABLE>
 
                                      F-48
<PAGE>   175
 
                           REPUBLIC INDUSTRIES, INC.
 
                UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
                       (IN THOUSANDS, EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                       SEPTEMBER 30,   DECEMBER 31,
                                                                           1996            1995
                                                                       -------------   ------------
                                                                                        (RESTATED)
<S>                                                                    <C>             <C>
                                              ASSETS
Current assets:
  Cash and cash equivalents..........................................    $ 154,826       $164,572
  Accounts receivable, less allowance for doubtful accounts..........       62,424         38,092
  Inventory..........................................................       27,954         14,924
  Prepaid expenses...................................................        9,399          3,757
  Other current assets...............................................      126,296          7,323
                                                                          --------       --------
          Total current assets.......................................      380,899        228,668
Property and equipment, net..........................................      331,591        204,949
Investment in subscriber accounts, net...............................       78,940         42,240
Intangible assets, net...............................................      182,986        101,363
Other assets.........................................................       12,449          5,246
                                                                          --------       --------
          Total assets...............................................    $ 986,865       $582,466
                                                                          ========       ========
                               LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable...................................................    $  24,000       $ 18,732
  Accrued liabilities................................................       62,767         24,431
  Current portion of deferred revenue................................       25,947         25,555
  Current maturities of long-term debt...............................       18,805         11,996
  Income taxes payable...............................................        3,251          3,625
                                                                          --------       --------
          Total current liabilities..................................      134,770         84,339
Long-term debt, net of current maturities............................           --          3,791
Deferred income taxes................................................       37,626         14,414
Deferred revenue, net of current portion.............................        9,794         18,012
Other liabilities....................................................       12,771         11,362
                                                                          --------       --------
          Total liabilities..........................................      194,961        131,918
                                                                          --------       --------
Commitments and contingencies
Shareholders' equity:
  Preferred stock, par value $.01 per share; 5,000,000 shares
     authorized; none issued.........................................           --             --
  Common stock, par value $.01 per share; 500,000,000 and 350,000,000
     shares authorized, respectively; 191,028,437 and 161,820,630
     shares issued and outstanding, respectively.....................        1,910          1,618
  Additional paid-in capital.........................................      728,475        420,557
  Retained earnings..................................................       61,519         28,373
                                                                          --------       --------
          Total shareholders' equity.................................      791,904        450,548
                                                                          --------       --------
          Total liabilities and shareholders' equity.................    $ 986,865       $582,466
                                                                          ========       ========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-49
<PAGE>   176
 
                           REPUBLIC INDUSTRIES, INC.
 
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                     THREE MONTHS ENDED       NINE MONTHS ENDED
                                                        SEPTEMBER 30,           SEPTEMBER 30,
                                                     -------------------     --------------------
                                                       1996       1995         1996        1995
                                                     --------    -------     --------    --------
                                                                 (RESTATED)              (RESTATED)
<S>                                                  <C>         <C>         <C>         <C>
Revenue............................................  $155,746    $78,054     $423,371    $210,679
Expenses:
  Cost of operations...............................   113,566     53,921      297,616     140,152
  Selling, general and administrative..............    24,139     17,645       76,744      49,294
                                                     --------    -------     --------    --------
Operating income...................................    18,041      6,488       49,011      21,233
Interest and other income..........................     7,102      1,717       13,083       2,770
Interest expense...................................      (513)    (1,264)      (2,324)     (4,263)
                                                     --------    -------     --------    --------
Income from continuing operations before income
  taxes............................................    24,630      6,941       59,770      19,740
Provision for income taxes.........................     8,638      3,055       21,816       8,774
                                                     --------    -------     --------    --------
Income from continuing operations..................    15,992      3,886       37,954      10,966
Income from discontinued operations, net...........        --         --           --         508
                                                     --------    -------     --------    --------
Net income.........................................  $ 15,992    $ 3,886     $ 37,954    $ 11,474
                                                     ========    =======     ========    ========
Fully diluted earnings per common and common
  equivalent share:
  Continuing operations............................  $    .07    $   .03     $    .17    $    .09
  Discontinued operations..........................        --         --           --         .01
                                                     --------    -------     --------    --------
  Net income.......................................  $    .07    $   .03     $    .17    $    .10
                                                     ========    =======     ========    ========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-50
<PAGE>   177
 
                           REPUBLIC INDUSTRIES, INC.
 
       UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                             ADDITIONAL
                                                                    COMMON    PAID-IN     RETAINED
                                                                    STOCK     CAPITAL     EARNINGS
                                                                    ------   ----------   --------
<S>                                                                 <C>      <C>          <C>
Balance at December 31, 1995 (Restated)...........................  $1,618    $ 420,557   $ 28,373
  Sale of common stock............................................     99       197,484         --
  Exercise of stock options and warrants..........................     25         9,330         --
  Capital contributions from former owners of pooled companies....     --        20,669         --
  Distributions to former owners of pooled companies..............     --            --     (4,917)
  Stock issued in acquisitions....................................    168        80,965         --
  Other...........................................................     --          (530)       109
  Net income......................................................     --            --     37,954
                                                                    ------   ----------   --------
Balance at September 30, 1996.....................................  $1,910    $ 728,475   $ 61,519
                                                                    ======   ==========   ========
</TABLE>
 
         The accompanying notes are an integral part of this statement.
 
                                      F-51
<PAGE>   178
 
                           REPUBLIC INDUSTRIES, INC.
 
           UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                            NINE MONTHS ENDED
                                                                              SEPTEMBER 30,
                                                                          ----------------------
                                                                            1996         1995
                                                                          ---------   ----------
                                                                                      (RESTATED)
<S>                                                                       <C>         <C>
Cash flows from operating activities:
  Income from continuing operations.....................................  $  37,954    $  10,966
  Adjustments to reconcile income from continuing operations to net cash
     provided by operations:
     Depreciation, depletion and amortization...........................     27,878       18,090
     Gain on the sale of property and equipment.........................       (984)        (383)
     Changes in assets and liabilities, net of effects from business
      combinations:
       Accounts receivable..............................................    (12,054)      (4,736)
       Prepaid expenses and other assets................................    (24,551)      (2,777)
       Accounts payable and accrued liabilities.........................     (4,197)       5,586
       Deferred and current income taxes payable........................     19,719        1,110
       Deferred revenue and other liabilities...........................    (14,399)     (10,461)
                                                                          ---------     --------
          Net cash provided by continuing operations....................     29,366       17,395
                                                                          ---------     --------
Cash used in discontinued operations....................................         --         (263)
                                                                          ---------     --------
Cash flows from investing activities:
  Advances and loans....................................................   (112,900)          --
  Net cash used in business combinations................................    (17,046)      (5,497)
  Purchases of property and equipment...................................    (77,538)     (31,019)
  Investment in subscriber accounts.....................................    (24,943)     (10,775)
  Proceeds from the sale of property and equipment......................      2,440        1,068
  Other.................................................................      1,464       (1,013)
                                                                          ---------     --------
          Net cash used in investing activities.........................   (228,523)     (47,236)
                                                                          ---------     --------
Cash flows from financing activities:
  Sale of common stock..................................................    197,583      232,031
  Proceeds from long-term debt..........................................     17,104       23,432
  Payments of long-term debt............................................    (47,064)     (40,338)
  Exercise of stock options and warrants................................      9,355        6,333
  Capital contributions from former owners of pooled companies..........     17,876       11,828
  Distributions to former owners of pooled companies....................     (4,917)      (5,473)
  Other.................................................................       (526)      16,053
                                                                          ---------     --------
          Net cash provided by financing activities.....................    189,411      243,866
                                                                          ---------     --------
     (Decrease) increase in cash and cash equivalents...................     (9,746)     213,762
Cash and cash equivalents:
  Beginning of period...................................................    164,572       11,485
                                                                          ---------     --------
  End of period.........................................................  $ 154,826    $ 225,247
                                                                          =========     ========
</TABLE>
 
        The accompanying notes are an integral part of these statements.
 
                                      F-52
<PAGE>   179
 
                           REPUBLIC INDUSTRIES, INC.
 
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             (000'S OMITTED IN ALL TABLES EXCEPT PER SHARE AMOUNTS)
 
1.  INTERIM FINANCIAL STATEMENTS
 
     The accompanying unaudited condensed consolidated financial statements
include the accounts of Republic Industries, Inc. and its subsidiaries (the
"Company") and have been prepared by the Company pursuant to the rules and
regulations of the Securities and Exchange Commission. All significant
intercompany accounts and transactions have been eliminated. Certain information
related to the Company's organization, significant accounting policies and
footnote disclosures normally included in financial statements prepared in
accordance with generally accepted accounting principles have been condensed or
omitted. These unaudited condensed consolidated financial statements reflect, in
the opinion of management, all material adjustments (which include only normal
recurring adjustments) necessary to fairly state the financial position and the
results of operations for the periods presented and the disclosures herein are
adequate to make the information presented not misleading. Operating results for
interim periods are not necessarily indicative of the results that can be
expected for a full year. These interim financial statements should be read in
conjunction with the Company's audited consolidated financial statements and
notes thereto.
 
     In order to maintain consistency and comparability between periods
presented, certain amounts have been reclassified from the previously reported
financial statements in order to conform with the financial statement
presentation of the current period.
 
     The accompanying financial statements also include the financial position
and results of operations of CarChoice, Inc. ("CarChoice") which the Company
acquired in August 1996, and Incendere, Inc. and certain waste companies
(collectively, "Schaubach") controlled by Dwight C. Schaubach and Denver Burglar
Alarm and affiliate ("Denver Alarm"), which the Company acquired in February
1996. These business combinations have been accounted for under the pooling of
interests method of accounting and, accordingly, these financial statements and
notes thereto have been restated as if CarChoice, Schaubach and Denver Alarm
(the "Pooled Entities") and the Company had operated as one entity since
inception. See Note 2 for a further discussion of business combinations.
 
     In April 1995, the Company spun-off its hazardous waste services segment,
Republic Environmental Systems, Inc. ("RESI"), now known as International
Alliance Services, Inc., to the Company's shareholders. Accordingly, this
segment has been accounted for as a discontinued operation in the accompanying
unaudited condensed consolidated statements of operations.
 
     All per share data and numbers of shares of common stock for all periods
included in the financial statements and notes have been adjusted to reflect a
two-for-one stock split in the form of a 100% stock dividend that was effected
in June 1996, as more fully described in Note 11.
 
2.  BUSINESS COMBINATIONS
 
PENDING ACQUISITIONS
 
     In June 1996, the Company signed a definitive agreement to acquire
Continental Waste Industries, Inc. ("Continental") in a merger transaction.
Continental provides integrated solid waste management services to residential,
commercial and industrial customers primarily in the mid-south and eastern
United States. Under the terms of the agreement, each share of common stock of
Continental would be exchanged, on a tax-free basis, for .80 of a share of the
Company's common stock, par value $.01 per share ("Common Stock"). As of
September 30, 1996, Continental had approximately 15,349,000 shares of common
stock issued and outstanding. The transaction, which will be accounted for under
the pooling of interests method of accounting, is subject to approval of
Continental's shareholders and other customary closing conditions, including
regulatory approvals. Certain shareholders of Continental, representing
approximately 23% of Continental's outstanding common stock, have agreed to vote
their shares in favor of the transaction and have granted to the
 
                                      F-53
<PAGE>   180
 
                           REPUBLIC INDUSTRIES, INC.
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS -- (CONTINUED)
 
Company irrevocable proxies to vote or to execute written consents with respect
to their shares in favor of the transaction.
 
     In June 1996, the Company signed a definitive agreement to acquire
Addington Resources, Inc. ("Addington") in a merger transaction. Addington
provides integrated solid waste disposal services including landfill, collection
and recycling services for cities and counties in the southeastern United
States. Under the terms of the agreement, each share of common stock of
Addington would be exchanged, on a tax-free basis, for .90 of a share of the
Company's Common Stock. As of September 30, 1996, Addington had approximately
15,194,000 shares of common stock issued and outstanding. The transaction, which
will be accounted for under the pooling of interests method of accounting, is
subject to approval of Addington's shareholders and other customary closing
conditions, including regulatory approvals. Six of Addington's shareholders,
representing approximately 45% of Addington's outstanding common stock, have
granted to the Company irrevocable proxies to, and agreed to, vote or to execute
written consents with respect to their shares in favor of the transaction.
 
     Both of the above pending acquisitions are expected to close during the
fourth quarter of 1996.
 
     In May 1996, after approval by a special committee of disinterested members
of the Company's board of directors, the Company signed a definitive agreement
to acquire AutoNation Incorporated ("AutoNation"). AutoNation is a
privately-owned company developing a chain of megastores for the sale of new and
used vehicles and is partially owned by the Company's Co-Chief Executive
Officers, and certain other officers and directors of the Company. The
transaction, which will be accounted for under the purchase method of
accounting, is subject to approval by the shareholders of the Company and other
customary closing conditions, including regulatory approvals. It is contemplated
that the Company will issue approximately 17,467,000 shares of Common Stock in
connection with the transaction which is expected to close in the first quarter
of 1997.
 
COMPLETED ACQUISITIONS
 
     Significant businesses acquired through September 30, 1996 and accounted
for under the pooling of interests method of accounting have been included
retroactively in the financial statements as if the companies had operated as
one entity since inception. Businesses acquired through September 30, 1996 and
accounted for under the purchase method of accounting are included in the
financial statements from the date of acquisition.
 
     In August 1996, the Company acquired all of the net assets of CarChoice.
CarChoice, which commenced operations in January 1995, is a developer and
operator of used car superstores similar to those being developed by AutoNation.
 
     In February 1996, the Company acquired all of the outstanding capital stock
of Denver Alarm. Denver Alarm provides installation, monitoring and maintenance
services to residential and commercial customers throughout Colorado.
 
     In February 1996, the Company acquired Schaubach. Schaubach provides solid
waste collection and recycling services to residential, commercial, and
industrial customers in southeastern Virginia and eastern North Carolina and
provides transportation of medical waste throughout the Mid-Atlantic states.
 
     The Company issued an aggregate of 9,707,664 shares of Common Stock to
acquire CarChoice, Denver Alarm and Schaubach, all of which have been accounted
for under the pooling of interests method of accounting.
 
                                      F-54
<PAGE>   181
 
                           REPUBLIC INDUSTRIES, INC.
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS -- (CONTINUED)
 
     Details of the results of operations of the previously separate companies
for the periods before the pooling of interests combinations were consummated
are as follows:
 
<TABLE>
<CAPTION>
                                                                       NINE MONTHS ENDED
                                                                         SEPTEMBER 30,
                                                                     ---------------------
                                                                       1996         1995
                                                                     --------     --------
    <S>                                                              <C>          <C>
    Revenue:
      The Company..................................................  $376,548     $185,207
      Pooled Entities..............................................    46,823       25,472
                                                                     --------     --------
                                                                     $423,371     $210,679
                                                                     ========     ========
    Net income (loss):
      The Company..................................................  $ 44,057     $ 13,136
      Pooled Entities..............................................    (6,103)      (1,662)
                                                                     --------     --------
                                                                     $ 37,954     $ 11,474
                                                                     ========     ========
</TABLE>
 
     During the nine months ended September 30, 1996, the Company also acquired
various other businesses in the solid waste and electronic security services
industries which were immaterial to the Company. The aggregate purchase price
paid by the Company related to immaterial acquisitions accounted for under the
purchase method of accounting was approximately $101,039,000 and consisted of
cash and 8,474,286 shares of Common Stock. With respect to immaterial
acquisitions accounted for under the pooling of interests method of accounting,
the Company issued 8,318,800 shares of Common Stock. These acquisitions were not
significant in the aggregate and, consequently, prior period financial
statements were not restated.
 
     The following summarizes the preliminary purchase price allocation for
business combinations accounted for under the purchase method of accounting
(including historical accounts of immaterial acquisitions accounted for under
the pooling of interests method of accounting) consummated during the nine
months ended September 30:
 
<TABLE>
<CAPTION>
                                                                         1996       1995
                                                                       --------   --------
    <S>                                                                <C>        <C>
    Property and equipment...........................................  $ 65,869   $ 23,822
    Investment in subscriber accounts................................    17,914         --
    Intangible assets................................................    87,385     76,887
    Working capital deficiency, net of cash acquired.................   (33,695)    (7,559)
    Long-term debt assumed...........................................   (29,563)   (14,594)
    Other liabilities, net...........................................    (9,731)        --
    Common stock issued..............................................   (81,133)   (73,059)
                                                                       --------   --------
    Cash used in acquisitions........................................  $ 17,046   $  5,497
                                                                       ========   ========
</TABLE>
 
     In August 1995, the Company acquired all of the outstanding shares of
common stock of Hudson Management Corporation and Envirocycle, Inc.
(collectively, "HMC"). The purchase price paid by the Company was approximately
$72,800,000 and consisted of 16,000,000 shares of Common Stock. HMC, as the
third largest solid waste management company in Florida, provides solid waste
collection and recycling services to commercial, industrial and residential
customers. This acquisition has been accounted for under the purchase method of
accounting and, accordingly, is included in the Company's financial statements
from the date of acquisition.
 
                                      F-55
<PAGE>   182
 
                           REPUBLIC INDUSTRIES, INC.
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company's consolidated results of operations on an unaudited pro forma
basis assuming the acquisition of HMC had occurred at the beginning of the
period presented is as follows:
 
<TABLE>
<CAPTION>
                                                                          NINE MONTHS ENDED
                                                                          SEPTEMBER 30, 1995
                                                                          ------------------
    <S>                                                                   <C>
    Revenue.............................................................       $243,880
                                                                               ========
    Income from continuing operations...................................       $ 11,818
                                                                               ========
    Fully diluted earnings per common and common equivalent share from
      continuing operations.............................................       $    .09
                                                                               ========
</TABLE>
 
     In September 1996, the Company announced that the Agreement and Plan of
Amalgamation, dated as of July 1, 1996 and amended as of July 15, 1996 (the "ADT
Agreement") between Republic and ADT Limited ("ADT"), which provided for the
acquisition of ADT by Republic, had been terminated by mutual agreement of the
parties. Included in selling, general and administrative expenses for the three
months ended September 30, 1996 are approximately $3,000,000 of transaction
costs associated with the terminated ADT Agreement. In connection with the
execution of the ADT Agreement, ADT granted to Republic a warrant (the "ADT
Warrant") to purchase 15,000,000 common shares of ADT at a purchase price of $20
per share (which approximated fair market value) subject to certain
anti-dilution adjustments. The warrant became exercisable upon the termination
of the ADT Agreement and remains exercisable until March 1997. Pursuant to the
terms of the warrant, ADT has granted to Republic certain registration rights
with respect to the common shares of ADT issuable to Republic upon exercise of
the warrant. Upon termination of the ADT Agreement, the Company recorded the
estimated fair value of the ADT Warrant totaling approximately $5,670,000 based
upon an option pricing model computation. The Company has recorded $3,000,000 of
the $5,670,000 value attributed to the ADT Warrant as a credit to selling,
general and administrative expenses for the three months ended September 30,
1996 to offset the transaction costs incurred in connection with the ADT
Agreement as described above. The remaining value of the ADT Warrant totaling
$2,670,000 has been included as a component of other income for the three months
ended September 30, 1996.
 
     In November 1996, the Company acquired Alamo Rent-A-Car, Inc. and
affiliated entities ("Alamo"), which are privately-owned, in merger
transactions. Alamo is the fourth largest car rental company in the United
States and operates a fleet of approximately 158,000 vehicles. Alamo operates in
42 states in the United States and has operations in 10 European countries and
Canada. The Company issued 22,123,893 shares of Common Stock to acquire Alamo
which will be accounted for under the pooling of interests method of accounting.
 
     The Company's unaudited pro forma consolidated results of operations
assuming the Alamo acquisition had been consummated as of September 30, 1996 are
as follows:
 
<TABLE>
<CAPTION>
                                                                      NINE MONTHS ENDED
                                                                        SEPTEMBER 30,
                                                                  -------------------------
                                                                     1996           1995
                                                                  ----------     ----------
    <S>                                                           <C>            <C>
    Revenue.....................................................  $1,597,568     $1,278,048
                                                                   =========      =========
    Net income (loss)...........................................  $   39,423     $   (1,697)
                                                                   =========      =========
    Fully diluted earnings (loss) per common and common
      equivalent share..........................................  $      .16     $     (.01)
                                                                   =========      =========
</TABLE>
 
                                      F-56
<PAGE>   183
 
                           REPUBLIC INDUSTRIES, INC.
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS -- (CONTINUED)
 
3.  OTHER CURRENT ASSETS
 
     Included in other current assets at September 30, 1996 are approximately
$112,900,000 in advances made to AutoNation during the nine months ended
September 30, 1996. Such advances were made pursuant to a loan agreement whereby
the Company has agreed to provide advances at an interest rate of LIBOR plus 2%
to fund AutoNation's cash flow requirements until consummation of the
acquisition of AutoNation. Such advances mature on June 30, 1997 and are secured
primarily by the common stock of AutoNation's principal operating subsidiary,
all trademarks and other intellectual property of AutoNation and, until
consummation of the Company's merger with AutoNation, AutoNation's remaining
shareholder subscription commitments which commitments approximate $28,000,000.
Interest income recognized on such advances was approximately $1,117,000 and
$1,296,000 for the three and nine months ended September 30, 1996, respectively.
Also included in other current assets at September 30, 1996 is the value
assigned to the ADT Warrant totaling $5,670,000 as discussed in Note 2.
 
4.  PROPERTY AND EQUIPMENT
 
     A summary of property and equipment is shown below:
 
<TABLE>
<CAPTION>
                                                                   SEPTEMBER 30,   DECEMBER 31,
                                                                       1996            1995
                                                                   -------------   ------------
    <S>                                                            <C>             <C>
    Land, landfills and improvements.............................    $ 133,199       $ 97,610
    Trucks and equipment.........................................      277,412        157,677
    Buildings and improvements...................................       34,124         29,386
    Furniture and fixtures.......................................       13,241          9,061
                                                                     ---------       --------
                                                                       457,976        293,734
    Less: accumulated depreciation and depletion.................     (126,385)       (88,785)
                                                                     ---------       --------
                                                                     $ 331,591       $204,949
                                                                     =========       ========
</TABLE>
 
5.  INVESTMENT IN SUBSCRIBER ACCOUNTS
 
     Investment in subscriber accounts consists of capitalized costs associated
with new monitoring systems installed by the Company's electronic security
services business and the cost of acquired subscriber accounts. These costs are
amortized over periods ranging from eight to twelve years (based on estimated
and historical customer attrition rates) on a straight-line basis.
 
     Accumulated amortization of investment in subscriber accounts at September
30, 1996 and December 31, 1995 was $17,602,000 and $11,446,000, respectively.
 
6.  INTANGIBLE ASSETS
 
     Intangible assets consist primarily of the cost of acquired businesses in
excess of the fair value of net tangible assets acquired. The cost in excess of
the fair value of net tangible assets is amortized over forty years on a
straight-line basis.
 
     Accumulated amortization of intangible assets at September 30, 1996 and
December 31, 1995 was $17,580,000 and $9,026,000, respectively.
 
                                      F-57
<PAGE>   184
 
                           REPUBLIC INDUSTRIES, INC.
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS -- (CONTINUED)
 
7.  LONG-TERM DEBT
 
     Long-term debt consisted of the following:
 
<TABLE>
<CAPTION>
                                                                   SEPTEMBER 30,   DECEMBER 31,
                                                                       1996            1995
                                                                   -------------   ------------
    <S>                                                            <C>             <C>
    Vehicle floorplan credit facility, secured by the Company's
      vehicle inventory, interest at LIBOR plus 2.75%, due on
      demand.....................................................    $  18,805       $  9,909
    Notes to banks and financial institutions, secured by
      equipment and other assets.................................           --          4,590
    Other notes, secured by equipment and other assets...........           --          1,288
                                                                      --------       --------
                                                                        18,805         15,787
    Less: current maturities.....................................      (18,805)       (11,996)
                                                                      --------       --------
                                                                     $      --       $  3,791
                                                                      ========       ========
</TABLE>
 
     In December 1995, the Company entered into a credit agreement (the "Credit
Agreement") with certain banks pursuant to which such banks have agreed to
advance the Company on an unsecured basis an aggregate of $250,000,000 for a
term of thirty-six months. Outstanding advances, if any, are payable at the
expiration of the thirty-six month term. The Credit Agreement requires, among
other items, that the Company maintain certain financial ratios and comply with
certain financial covenants. Interest is payable monthly and generally
determined using either a competitive bid feature or a LIBOR based rate. As of
September 30, 1996, no amounts were outstanding and the Company was in
compliance with all material covenants under the Credit Agreement.
 
     In August 1996, the Company refinanced its existing $21,000,000 vehicle
floorplan credit facility with a new $25,000,000 vehicle floorplan credit
facility. Advances under this facility bear interest at LIBOR plus 2.75% and are
secured by the Company's vehicle inventory. In October 1996, the Company repaid
all borrowings under this facility.
 
8.  INCOME TAXES
 
     Income taxes have been provided for based upon the Company's anticipated
annual effective income tax rate.
 
9.  STOCK OPTIONS AND WARRANTS
 
     The Company has various stock option plans under which shares of Common
Stock may be granted to key employees and directors of the Company. Options
granted under the plans are non-qualified and are granted at a price equal to
the fair market value of the Common Stock at the date of grant.
 
                                      F-58
<PAGE>   185
 
                           REPUBLIC INDUSTRIES, INC.
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS -- (CONTINUED)
 
     A summary of stock option and warrant transactions for the nine months
ended September 30, 1996 is as follows:
 
<TABLE>
    <S>                                                                    <C>
    Options and warrants outstanding at January 1, 1996..................           48,534
    Granted..............................................................            4,007
    Exercised............................................................           (2,522)
    Canceled.............................................................              (44)
    Options and warrants outstanding at September 30, 1996...............           49,975
    Average price of options and warrants exercised......................            $3.81
    Prices of options and warrants outstanding at September 30, 1996.....  $1.05 to $30.75
    Average price of options and warrants outstanding at September 30,
      1996...............................................................            $5.71
    Vested options and warrants at September 30, 1996....................           39,436
    Options available for future grants at September 30, 1996............           12,380
</TABLE>
 
10.  EARNINGS PER COMMON AND COMMON EQUIVALENT SHARE
 
     Earnings per common and common equivalent share are based on the combined
weighted average number of common shares and common share equivalents
outstanding which include, where appropriate, the assumed exercise or conversion
of warrants and options. In computing earnings per common and common equivalent
share, the Company utilizes the modified treasury stock method.
 
     The computation of weighted average common and common equivalent shares
used in the calculation of fully diluted earnings per share, which is
substantially the same as the computation used to calculate primary earnings per
share, is as follows:
 
<TABLE>
<CAPTION>
                                                          THREE MONTHS
                                                         ENDED SEPTEMBER    NINE MONTHS ENDED
                                                               30,            SEPTEMBER 30,
                                                        -----------------   -----------------
                                                         1996      1995      1996      1995
                                                        -------   -------   -------   -------
    <S>                                                 <C>       <C>       <C>       <C>
    Common shares outstanding.........................  191,028   159,827   191,028   159,827
    Common equivalent shares..........................   50,662    41,958    52,540    42,016
    Weighted average treasury shares purchased........  (13,451)   (8,434)  (12,682)   (5,302)
    Effect of using weighted average common and common
      equivalent shares outstanding...................     (925)  (38,938)  (12,218)  (77,014)
                                                        -------   -------   -------   -------
                                                        227,314   154,413   218,668   119,527
                                                        =======   =======   =======   =======
</TABLE>
 
11.  SHAREHOLDERS' EQUITY
 
     In November 1996, the Company sold approximately 12,080,000 shares of
Common Stock in a private placement transaction resulting in net proceeds of
$353,000,000.
 
     In May 1996, the Company sold 9,878,400 shares of Common Stock in a private
placement transaction resulting in net proceeds of $197,583,000.
 
     In May 1996, the Board of Directors declared a two-for-one split of the
Company's Common Stock in the form of a 100% stock dividend, payable June 8,
1996, to holders of record on May 28, 1996. As a result, $790,000 (par value of
shares outstanding at December 31, 1995) has been transferred from additional
paid-in capital to common stock.
 
     In May 1996, the Company's Certificate of Incorporation was amended to
increase the number of authorized shares of Common Stock from 350,000,000 shares
to 500,000,000 shares.
 
                                      F-59
<PAGE>   186
 
                           REPUBLIC INDUSTRIES, INC.
 
                   NOTES TO UNAUDITED CONDENSED CONSOLIDATED
                      FINANCIAL STATEMENTS -- (CONTINUED)
 
12.  LEGAL MATTERS
 
     The Company is subject to various lawsuits, claims and other legal matters
arising in the ordinary course of conducting its business. The Company believes
that such lawsuits, claims and other legal matters should not have a material
adverse effect on the Company's consolidated results of operations, financial
condition or cash flows.
 
                                      F-60
<PAGE>   187
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Board of Directors and Shareholders of AutoNation Incorporated:
 
     We have audited the accompanying consolidated balance sheet of AutoNation
Incorporated and subsidiaries (a Florida corporation in the development stage)
as of December 31, 1995, and the related consolidated statements of operations,
shareholders' equity and cash flows for the period from inception (September 12,
1995) to December 31, 1995. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of AutoNation Incorporated and
subsidiaries as of December 31, 1995, and the results of their operations and
their cash flows for the period from inception (September 12, 1995) to December
31, 1995 in conformity with generally accepted accounting principles.
 
ARTHUR ANDERSEN LLP
 
Fort Lauderdale, Florida,
January 26, 1996 (except with respect to the matters
discussed in Note 10, as to which the date is November 4, 1996).
 
                                      F-61
<PAGE>   188
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
                          CONSOLIDATED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                    SEPTEMBER 29,   DECEMBER 31,
                                                                        1996            1995
                                                                    -------------   ------------
                                                                     (UNAUDITED)
<S>                                                                 <C>             <C>
                                             ASSETS
Current Assets:
  Cash and equivalents............................................  $   8,598,870   $ 11,486,865
  Vehicle inventories.............................................     40,769,257             --
  Accounts receivable.............................................      6,266,234             --
  Other current assets............................................        166,551             --
                                                                     ------------   ------------
          Total Current Assets....................................     55,800,912     11,486,865
Site Costs........................................................    127,968,962      1,395,407
Property and Equipment, net.......................................      6,404,235        444,480
                                                                     ------------   ------------
          Total Assets............................................  $ 190,174,109   $ 13,326,752
                                                                     ============   ============
                              LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Loan payable to related party...................................  $ 112,900,000   $         --
  Accounts payable................................................     13,073,934        741,230
  Accrued liabilities.............................................      4,247,682         44,754
  Vehicle financing with related party............................     29,218,219             --
                                                                     ------------   ------------
          Total Current Liabilities...............................    159,439,835        785,984
Commitments and Contingencies (Note 9 and 10)
Shareholders' Equity:
  Common stock, par value $.001 per share; 200,000,000 shares
     authorized; 80,200,000 (unaudited) and 79,300,000 shares
     issued and outstanding as of September 29, 1996 and December
     31, 1995, respectively.......................................         80,200         79,300
  Additional paid-in capital......................................     80,119,800     79,220,700
  Deficit accumulated during the development stage................    (21,395,726)    (3,063,732)
                                                                     ------------   ------------
                                                                       58,804,274     76,236,268
  Less: Subscription receivable...................................    (28,070,000)   (63,695,500)
                                                                     ------------   ------------
                                                                       30,734,274     12,540,768
                                                                     ------------   ------------
          Total Liabilities and Shareholders' Equity..............  $ 190,174,109   $ 13,326,752
                                                                     ============   ============
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-62
<PAGE>   189
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                                            PERIOD FROM      PERIOD FROM
                                                                             INCEPTION        INCEPTION
                                            NINE MONTHS    THREE MONTHS    (SEPTEMBER 12,   (SEPTEMBER 12,
                                               ENDED           ENDED          1995) TO         1995) TO
                                           SEPTEMBER 29,   SEPTEMBER 29,    DECEMBER 31,    SEPTEMBER 29,
                                               1996            1996             1995             1996
                                           -------------   -------------   --------------   --------------
                                            (UNAUDITED)     (UNAUDITED)                      (UNAUDITED)
<S>                                        <C>             <C>             <C>              <C>
Revenue..................................  $   9,190,184    $  5,814,931    $         --     $   9,190,184
Costs and Expenses:
  Cost of revenues.......................     11,637,767       7,467,557              --        11,637,767
  Store operating expenses...............      2,659,956       1,690,115              --         2,659,956
  General and administrative.............      7,750,029       3,597,827         886,978         8,637,007
  Information systems development........      1,541,862              --         816,649         2,358,511
  Marketing, market research and store
     design..............................      2,637,018       1,129,013       1,360,105         3,997,123
  Interest expense.......................      1,295,546       1,135,251              --         1,295,546
                                            ------------     -----------     -----------      ------------
          Total costs and expenses.......     27,522,178      15,019,763       3,063,732        30,585,910
                                            ------------     -----------     -----------      ------------
Net Loss.................................  $ (18,331,994)   $ (9,204,832)   $ (3,063,732)    $ (21,395,726)
                                            ============     ===========     ===========      ============
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-63
<PAGE>   190
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
          FOR THE NINE MONTHS ENDED SEPTEMBER 29, 1996 (UNAUDITED) AND
    FOR THE PERIOD FROM INCEPTION (SEPTEMBER 12, 1995) TO DECEMBER 31, 1995
 
<TABLE>
<CAPTION>
                                                                     DEFICIT ACCUMULATED
                                COMMON STOCK                             DURING THE
                            --------------------     ADDITIONAL          DEVELOPMENT       SUBSCRIPTION
                              NUMBER     AMOUNT    PAID-IN CAPITAL          STAGE           RECEIVABLE       TOTAL
                            ----------   -------   ---------------   -------------------   ------------   -----------
<S>                         <C>          <C>       <C>               <C>                   <C>            <C>
Initial Capitalization,
  September 12, 1995......  79,300,000   $79,300     $79,220,700        $          --      $(79,300,000)  $        --
Capital Contributions,
  September 22, 1995......          --        --              --                   --         3,000,000     3,000,000
Capital Contributions,
  December 1, 1995........          --        --              --                   --        12,604,500    12,604,500
Net Loss..................          --        --              --           (3,063,732)               --    (3,063,732)
                            ----------   -------   ---------------   -------------- -----  -------------  -------------
Balance, December 31,
  1995....................  79,300,000    79,300      79,220,700           (3,063,732)      (63,695,500)   12,540,768
Additional Capitalization,
  January 3, 1996
  (unaudited).............     900,000       900         899,100                   --          (900,000)           --
Capital Contributions,
  January 3, 1996
  (unaudited).............          --        --              --                   --        16,475,500    16,475,500
Capital Contributions,
  March 1, 1996
  (unaudited).............          --        --              --                   --        20,050,000    20,050,000
Net Loss (unaudited)......          --        --              --          (18,331,994)               --   (18,331,994)
                            ----------   -------   ---------------   -------------- -----  -------------  -------------
Balance, September 29,
  1996 (unaudited)........  80,200,000   $80,200     $80,119,800        $ (21,395,726)     $(28,070,000)  $30,734,274
                            ==========   =======   ===============   ===================   =============  =============
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-64
<PAGE>   191
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                        NINE MONTHS ENDED    PERIOD FROM INCEPTION     PERIOD FROM INCEPTION
                                          SEPTEMBER 29,     (SEPTEMBER 12, 1995) TO   (SEPTEMBER 12, 1995) TO
                                              1996             DECEMBER 31, 1995        SEPTEMBER 29, 1996
                                        -----------------   -----------------------   -----------------------
                                           (UNAUDITED)                                      (UNAUDITED)
<S>                                     <C>                 <C>                       <C>
Cash Flows from Operating Activities:
  Net loss............................    $ (18,331,994)          $(3,063,732)             $ (21,395,726)
  Adjustments to reconcile net loss to
     net cash used in operating
     activities:
     Depreciation and amortization....          300,578                    --                    300,578
     Increase in vehicle
       inventories....................      (40,769,257)                   --                (40,769,257)
     Increase in accounts
       receivable.....................       (6,266,234)                   --                 (6,266,234)
     Increase in other current
       assets.........................         (166,551)                   --                   (166,551)
     Increase in accounts payable.....       12,332,704               741,230                 13,073,934
     Increase in accrued
       liabilities....................        4,202,928                44,754                  4,247,682
                                          -------------           -----------              -------------
          Net cash used in operating
            activities................      (48,697,826)           (2,277,748)               (50,975,574)
                                          -------------           -----------              -------------
Cash Flows from Investing Activities:
  Purchases of land sites and
     associated development costs.....     (126,573,555)           (1,395,407)              (127,968,962)
  Purchases of property and
     equipment........................       (6,260,333)             (444,480)                (6,704,813)
                                          -------------           -----------              -------------
          Net cash used in investing
            activities................     (132,833,888)           (1,839,887)              (134,673,775)
                                          -------------           -----------              -------------
Cash Flows from Financing Activities:
  Proceeds from loan payable to
     related party....................      112,900,000                    --                112,900,000
  Capital contributions...............       36,525,500            15,604,500                 52,130,000
  Increase in vehicle financing with
     related party....................       29,218,219                    --                 29,218,219
                                          -------------           -----------              -------------
          Net cash provided by
            financing activities......      178,643,719            15,604,500                194,248,219
                                          -------------           -----------              -------------
          Net (decrease) increase in
            cash and equivalents......       (2,887,995)           11,486,865                  8,598,870
                                          -------------           -----------              -------------
Cash and Equivalents, beginning of
  period..............................       11,486,865                    --                         --
                                          -------------           -----------              -------------
Cash and Equivalents, end of period...    $   8,598,870           $11,486,865              $   8,598,870
                                          =============           ===========              =============
</TABLE>
 
  The accompanying notes are an integral part of these consolidated financial
                                  statements.
 
                                      F-65
<PAGE>   192
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 (INFORMATION AS OF AND FOR THE PERIODS ENDED SEPTEMBER 29, 1996 IS UNAUDITED)
 
1.  ORGANIZATION AND DEVELOPMENT STAGE ACTIVITIES
 
     AutoNation Incorporated and subsidiaries (collectively the "Company") is a
Florida corporation in the development stage. AutoNation Incorporated was
incorporated on September 12, 1995 ("Inception") and was formed pursuant to a
Shareholders' Agreement among the Company, H. Wayne Huizenga ("Huizenga"), JM
Family Enterprises, Inc. ("Enterprises") and Steven R. Berrard ("Berrard"),
collectively, the "Shareholders", and certain subscribers discussed further in
Note 5. The Company plans to develop, establish and operate a nationwide chain
of retail stores to purchase, recondition, sell, finance and service new and
used vehicles.
 
     Since Inception, the Company has been principally engaged in organizational
and business activities associated with the opening of several retail stores in
the future, the first of which opened in October 1996. In connection with these
activities, the Company has purchased or has options to purchase certain land
sites which will serve as locations for future retail stores and reconditioning
centers. Such costs, including associated development and construction costs,
are reflected as Site Costs in the accompanying consolidated balance sheets.
 
     The Deficit Accumulated During the Development Stage of $21,395,726 and
$3,063,732 represents the net loss from Inception to September 29, 1996 and from
Inception to December 31, 1995, respectively. The net loss consists primarily of
expenses incurred during the development stage for general and administrative
expenses, information systems development, market research and store design.
While the Company has generated insignificant revenue during 1996, planned
principal operations have not yet commenced.
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
BASIS OF CONSOLIDATION
 
     The accompanying consolidated financial statements include the accounts of
AutoNation Incorporated and its wholly owned subsidiaries, AutoNation USA
Corporation, Courtesy Wholesale Corporation and Car Stop Corporation. All
significant intercompany balances have been eliminated in consolidation.
 
VEHICLE INVENTORIES
 
     Vehicle inventories are stated at the lower of cost or market, on a
specific unit basis.
 
SITE COSTS
 
     Site costs consist primarily of the cost to purchase land sites and costs
associated with the development of the site, including construction in progress,
related architectural and design costs, systems development and implementation
costs, permits, taxes, fees and other costs.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
                                      F-66
<PAGE>   193
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The Company's financial instruments primarily consist of cash, contracts
in-transit, accounts receivable, accounts payable, accrued liabilities and
vehicle financing with related party, each of which approximates fair market
value due to their short-term nature.
 
INTERIM FINANCIAL STATEMENTS
 
     The accompanying consolidated balance sheet as of September 29, 1996 and
the related statements of operations, shareholders' equity and cash flows for
the three months and nine months ended September 29, 1996 and for the period
from Inception to September 29, 1996 are unaudited and, in the opinion of
management, include all material adjustments (consisting of normal recurring
adjustments) necessary for a fair presentation of results for the interim
period. The results of operations for the three months and nine months ended
September 29, 1996 are not necessarily indicative of results to be expected for
the entire year.
 
NEW ACCOUNTING PRONOUNCEMENTS
 
     In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards ("SFAS") No. 123, "Accounting for Stock-Based
Compensation", which requires adoption in 1996. SFAS No. 123 requires that the
Company's financial statements include certain disclosures about stock-based
employee compensation arrangements and permits the adoption of a change in
accounting for such arrangements. Changes in accounting for stock-based
compensation are optional and the Company plans to adopt only the disclosure
requirements in 1996.
 
PRESENTATION OF FISCAL PERIODS
 
     The Company's fiscal year ends on the Sunday nearest December 31. Fiscal
year 1995 ended on December 31 and fiscal year 1996 will end on December 29.
 
STATEMENTS OF CASH FLOWS
 
     For purposes of the statement of cash flows, the Company considers
contracts in-transit to be cash equivalents. Additionally, the net change in
vehicle financing is reflected as a financing activity.
 
3.  ACCRUED LIABILITIES
 
     Accrued liabilities consist of the following:
 
<TABLE>
<CAPTION>
                                                                   SEPTEMBER 29,   DECEMBER 31,
                                                                       1996            1995
                                                                   -------------   ------------
    <S>                                                            <C>             <C>
    Site costs...................................................   $ 1,114,287      $     --
    Property and equipment.......................................       204,405            --
    Costs of operations..........................................       605,231            --
    General and administrative...................................       931,460        44,754
    Marketing and store design...................................       267,200            --
    Interest.....................................................     1,125,099            --
                                                                     ----------       -------
                                                                    $ 4,247,682      $ 44,754
                                                                     ==========       =======
</TABLE>
 
4.  CAPITALIZATION
 
     Pursuant to the Shareholders' Agreement and related subscription agreements
discussed in Note 5, the Board of Directors (the "Board") of the Company
determines the amount of capital required by the Company
 
                                      F-67
<PAGE>   194
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
to commence operations. The Shareholders and the Subscribers (the "Investors")
are obligated to make capital contributions not to exceed $80,200,000 in the
aggregate, consistent with the business plan budgets adopted by the
Shareholders.
 
     The Board is required to provide the Investors with written notice,
specifying the time or times when such amounts shall be deposited into the
account of the Company. The Board will also determine, by unanimous vote, what
portion of such capital contributions shall be classified as equity and what
portion shall be classified as debt, and the terms of such debt.
 
     For capital contributions classified as debt, the Company shall issue and
deliver a promissory note in the original principal amount equal to the amount
of such contribution classified as debt. Such promissory note shall accrue
interest at a rate established by the Board, based on then prevailing market
rates.
 
     In the event any Investor fails to make any additional capital
contributions described above (the "Defaulting Investor"), the Shareholders
(other than a Shareholder which is a Defaulting Investor) shall have the right,
but not the obligation, to contribute, in proportion to their respective common
shares or as they may otherwise mutually agree, the additional funds required to
be contributed by the Defaulting Investor.
 
     If such default occurs when the total capital of the Company contributed by
the Investors is less than $80,200,000 (and with respect to all required
additional capital up to $80,200,000), all funds then contributed to the Company
by the contributing Investors shall be treated as equity and/or debt, as
determined by the Board.
 
     If such default occurs when the total capital of the Company contributed by
the Investors is between $80,200,000 and $100,000,000 (and with respect to all
required additional capital above $80,200,000 and less than $100,000,000),
notwithstanding the Board's classification of such capital contributions as
equity or debt, all funds then contributed to the Company by the contributing
Investors shall be treated as loans to the Company, which loans shall bear
interest at a rate per annum equal to the Investors' cost of funds (as such rate
may change from time to time) plus one percent (1%), and which loans shall be
repayable from the cash flow of the Company prior to the making of additional
distribution or dividends to the Investors.
 
     If such default occurs when the total capital of the Company contributed by
the Investors is in excess of $100,000,000 (and with respect to all required
capital above $100,000,000), notwithstanding the Board's classification of such
capital contributions as equity or debt, the contributing Investors shall have
the option of treating all funds then contributed to the Company by them as
additional contributions to equity capital or as loans to the Company.
 
     The Company has legally issued 80,200,000 and 79,300,000 shares of common
stock which are outstanding at September 29, 1996 and December 31, 1995,
respectively; 58,195,000 of such issued and outstanding shares have been
delivered to the Investors; 7,701,750 and 17,939,250 at September 29, 1996 and
December 31, 1995, respectively, of such issued and outstanding shares are being
held in escrow pursuant to subscription agreements and are released from escrow
to the respective Subscribers (see Note 5) as payments are made.
 
     Since Inception to December 31, 1995, the Investors have made capital
contributions of $15,604,500 all of which were classified by the Board as
equity, $3,165,750 of those capital contributions were made pursuant to
subscription agreements, and accordingly, the Company has released the related
shares from escrow. For the nine months ended September 29, 1996, the Board
called for additional capital contributions of $36,525,500, all of which was
paid by September 29, 1996 and all of which were classified by the Board as
equity. The Investors are committed to make additional capital contributions of
at least $28,070,000 in the future.
 
                                      F-68
<PAGE>   195
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company is required to release from escrow shares paid for by the
Subscribers and any shares remaining are released from escrow upon the first to
occur of the following events: (i) payment in full by the Shareholders and
Subscribers of their commitments; (ii) a determination by the Board that the
Company will not require from the Investors all of the capital agreed to be
contributed by such Investors pursuant to their commitments, and that all shares
in escrow should be released; (iii) the consummation by the Company of an
initial public offering ("IPO") of its common stock registered under the
Securities Act of 1933; or (iv) December 1, 2001. Upon release of the last
remaining shares held in escrow, Subscribers shall be released from any further
liability to the Company to pay any remaining unpaid portion of their
commitments.
 
     Each Shareholder has the right to transfer ownership of common shares to a
corporation or other entity controlled by such Shareholder or any other person
("Transferee") provided that the Shareholder maintains direct voting control
over the common shares and the Transferee agrees in writing to hold such shares
pursuant to the Shareholders' Agreement and any amendments thereof. Each
Shareholder also has the right to transfer ownership of common shares to any of
Huizenga, Enterprises or Berrard. The right of each Shareholder to transfer
ownership of common shares is also subject to certain other restrictions on
transfers to third parties, including certain co-sale rights and rights of first
refusal available to the Shareholders, all subject to the terms and conditions
of the Shareholders' Agreement. Additionally, until the consummation of an IPO
the Shareholders may implement a mandatory buy-sell procedure whereby the
Shareholder may, upon compliance with certain provisions and conditions,
purchase the common stock of the other Shareholder(s) or sell his common shares
to the other Shareholder(s).
 
     At any time prior to the fifth anniversary date after an IPO of the
Company's common stock registered under the Securities Act of 1933, the
Investors have certain "piggyback" registration rights under which, subject to
certain terms and conditions, the Investors may register a portion or all of
their common shares.
 
5.  CAPITAL SUBSCRIPTION COMMITMENTS
 
     The Shareholders of the Company have assigned to certain subscribers a
portion of their rights to acquire shares of the Company's common stock at the
same price being paid by the assigning Shareholder. In addition to these
subscribers, certain key executive officers, management and consultants
(collectively, the "Subscribers") have signed Subscription Agreements to acquire
shares of the Company's common stock.
 
     As of September 29, 1996 and December 31, 1995, the Subscribers had
subscription commitments for 22,005,000 and 21,105,000 shares, respectively, and
were required to pay 15% of the commitment at the time the Subscription
Agreement was finalized. At September 29, 1996 and December 31, 1995, all
Subscription Agreements have been signed and the Company has received
$14,303,250 and $3,165,750, respectively.
 
     As discussed in Note 4, in the event the Company requires additional
capital, the Board will provide written notice specifying the amount of capital
to be contributed by each Investor and whether it will be classified as debt or
equity.
 
6.  STOCK OPTION PLAN
 
     The Company has adopted the 1995 Employee Stock Option Plan (the "Plan")
which is a qualified, incentive stock option plan offering certain present and
future key employees and officers and independent contractors an opportunity to
become shareholders of the Company. The Board is responsible for the
administration of the Plan and may grant options to purchase shares of the
Company's common stock and issue shares upon exercise of such options as
provided in the Plan.
 
     The Board may grant options to purchase up to 3,200,000 shares of common
stock. The maximum number of shares subject to option that can be granted to any
executive officer is 1,000,000 during the first ten
 
                                      F-69
<PAGE>   196
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
years after the effective date of the Plan and 500,000 shares per year
thereafter. The Plan also provides that the option price will not be less than
the fair market value at the time the option is granted.
 
     Each option shall have a term of not less than five nor more than ten years
and shall become exercisable with respect to 25% of the total number of shares
subject to the option twelve months after the date of its grant and with respect
to each additional 25% at the end of each twelve month period thereafter during
the succeeding three years. The Board, in its discretion may (i) specifically
provide for another time or times of vesting or exercise; (ii) accelerate the
exercisability of any option subject to such terms and conditions as the Board
deems necessary and appropriate; or (iii) at any time prior to the expiration or
termination of any option previously granted, extend the term of any option
(including such options held by officers or directors) for such additional
period as the Board in its discretion shall determine. In no event, however,
shall the aggregate option period with respect to any option, including the
original term of the option and any extensions thereof, exceed ten (10) years.
 
     In the event of a change in control as defined in the Plan following an
IPO, all outstanding options become exercisable immediately. Each officer or
director holding such options has the right to require the Company to purchase
from him any option granted under the Plan at a purchase price equal to the
excess of the fair market value per share over the option price multiplied by
the number of option shares specified for purchase.
 
     For the period from Inception to December 31, 1995, the Company granted
options to acquire 1,105,000 shares of common stock at an exercise price of
$1.00 per share, representing the fair market value at the date of the grant, as
determined by the Board of Directors, all of which were outstanding at December
31, 1995. The Company has 2,095,000 options available for grant under the Plan
at December 31, 1995.
 
     For the nine months ended September 29, 1996, the Company granted options
to acquire 1,202,130 shares of common stock at exercise prices ranging from
$1.00 to $6.07 per share, representing the fair market value at the respective
dates of the grants, as determined by the Board of Directors, all of which were
outstanding at September 29, 1996. The Company has 892,870 options available for
grant under the Plan at September 29, 1996.
 
7.  INCOME TAXES
 
     The Company accounts for income taxes in accordance with SFAS No. 109,
"Accounting for Income Taxes". As of December 31, 1995 the Company has a net
operating loss ("NOL") carryforward for Federal income tax purposes of
approximately $820,000, which is available to offset future taxable income
through 2010. A valuation allowance has been provided for the deferred tax asset
generated by the NOL due to the present development stage of the Company and
accordingly, no income tax benefit has been recorded in the accompanying
consolidated statements of operations.
 
8.  RELATED PARTY TRANSACTIONS
 
     Enterprises is a diversified automotive corporation engaged in the
distribution of Toyota vehicles in the southeastern United States and other
automotive related services, including retail automobile leasing, retail
installment lending, wholesale floor plan and commercial lending, third party
servicing, warranty and maintenance contracts, direct write and reinsurance of
credit life and accident and health policies. Pursuant to the Shareholders'
Agreement discussed in Note 1 and the Merger Agreement discussed in Note 10,
Enterprises, or its affiliates, has a two year arrangement to be the "preferred"
provider and servicer to the Company of all retail finance products, vehicle
service contracts and insurance products sold by or through the Company and the
preferred provider of wholesale inventory financing to the Company. Enterprises
and its
 
                                      F-70
<PAGE>   197
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
affiliates will continue to be the preferred provider of those products and
services so long as such products and services are provided on terms which are
competitive with those of third-party providers.
 
     Through December 31, 1995, Enterprises had not provided to the Company any
of the products or services described above. During the nine month period ended
September 29, 1996, the Company entered into a financing arrangement with World
Omni Financial Corp., a wholly owned subsidiary of Enterprises. The financing
arrangement provides for up to $50 million in financing at LIBOR plus 2.75% to
be used to finance vehicle inventory and is required to be repaid within a
maximum of 120 days. At September 29, 1996, the Company has borrowed $29,218,219
under this arrangement and for the nine month period ended September 29, 1996,
the Company has incurred $461,283 of interest expense under this financing
arrangement which is included in Cost of Operations in the accompanying
consolidated financial statements.
 
     Prior to the formation and capitalization of the Company, Huizenga and
Enterprises incurred direct expenses in connection with the development of the
business. Such expenses of $774,663 have been reimbursed by the Company and are
included in the accompanying consolidated financial statements.
 
9.  COMMITMENTS AND CONTINGENCIES
 
LEASE AGREEMENTS
 
     As part of its development stage operations, the Company has entered into
various lease agreements for its planned operating locations and corporate
office. Aggregate future minimum lease payments under these leases as of
September 29, 1996 are as follows:
 
<TABLE>
    <S>                                                                       <C>
    1996....................................................................  $   391,717
    1997....................................................................    2,051,668
    1998....................................................................    2,078,128
    1999....................................................................    2,059,471
    2000....................................................................    1,903,012
    Thereafter..............................................................    6,885,051
                                                                              -----------
                                                                              $15,369,047
                                                                              ===========
</TABLE>
 
     Rent expense for the nine months ended September 29, 1996 is $445,092.
 
LAND PURCHASE AGREEMENTS
 
     The Company has entered into commitments to purchase land sites. At
September 29, 1996 these commitments are as follows:
 
<TABLE>
    <S>                                                                      <C>
    1996...................................................................  $ 45,850,711
    1997...................................................................    78,759,384
                                                                             ------------
                                                                             $124,610,095
                                                                             ============
</TABLE>
 
LITIGATION
 
     The Company is involved in certain lawsuits arising since the Company's
Inception. In the opinion of management, the Company is not a party to any
litigation, the probable outcome of which, would have a material adverse effect
upon the Company's financial condition or results of operations.
 
                                      F-71
<PAGE>   198
 
                    AUTONATION INCORPORATED AND SUBSIDIARIES
                       (A DEVELOPMENT STAGE CORPORATION)
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
10.  SUBSEQUENT EVENTS
 
     In May 1996, the Company and the Shareholders entered into a definitive
Merger Agreement (the "Agreement") with Republic Industries, Inc. ("Republic")
and a wholly owned subsidiary of Republic. Republic's Chairman and Chief
Executive Officer and certain other officers and directors of Republic are
shareholders of the Company. Consummation of the transaction is subject to the
final approval of Republic's shareholders and other customary conditions,
including regulatory approvals. Pursuant to the Agreement, an aggregate of
17,467,248 shares of common stock, $.01 par value per share, of Republic will be
issued in exchange for all of the issued and outstanding shares of common stock
of the Company. Based on 80,200,000 shares of the Company's common stock issued
and outstanding as of the Closing, each share of the Company's common stock will
be converted into a 0.217796 fractional share of Republic common stock.
 
     In connection with the Plan of Merger, the Company has entered into a Loan
Agreement with Republic to provide advances to the Company up to the amounts
specified in a cash flow needs projection delivered by the Company to Republic.
Such advances carry an interest rate of LIBOR plus 2%. The advances will be
collateralized by the common stock of AutoNation USA Corporation pledged by the
Company to Republic, all trademarks and other intellectual property of the
Company, and the Company's subscription commitments discussed in Notes 4 and 5.
If the merger transaction is consummated, these subscription commitments will no
longer be required. The advances pursuant to the Loan Agreement mature on June
30, 1997. At September 29, 1996, the Company had outstanding $112,900,000
pursuant to the Loan Agreement and has incurred $1,295,546 of interest expense
since inception of the Loan Agreement.
 
     On October 24, 1996, the Company repaid $40,309,941 to World Omni Financial
Corp., the entire amount due under their vehicle financing arrangement as of
that date. This financing arrangement has been terminated and the Company
intends to finance its vehicle inventory through the Republic Loan Agreement
discussed above.
 
     Pursuant to a management agreement with Republic, the Company manages the
operations of CarChoice, Inc. ("CarChoice") a subsidiary of Republic engaged in
developing and operating used car superstores. In connection with Republic's
acquisition of CarChoice, Republic entered into a Management Agreement with the
Company to manage and operate CarChoice and use the CarChoice facilities for
certain developmental activities until the acquisition of CarChoice was
consummated. Also pursuant to the Management Agreement, the Company is required
to absorb certain expenses relating to the operations of CarChoice. For the
three months ended September 29, 1996, the Company earned $100,000 in management
fees from Republic and absorbed $623,000 of expenses from CarChoice.
 
     The accounts receivable balance of $6,266,234 included in the accompanying
consolidated balance sheets primarily represents amounts due from CarChoice.
Such amounts result from the procurement of vehicles on behalf of CarChoice in
the ordinary course of business.
 
                                      F-72
<PAGE>   199
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Stockholders of
Addington Resources, Inc.:
 
     We have audited the accompanying consolidated balance sheets of Addington
Resources, Inc. (a Delaware corporation) and subsidiaries as of December 31,
1995 and 1994, and the related consolidated statements of operations, changes in
stockholders' equity and cash flows for each of the three years in the period
ended December 31, 1995. These financial statements are the responsibility of
the Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Addington Resources, Inc.
and subsidiaries as of December 31, 1995 and 1994, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1995 in conformity with generally accepted accounting principles.
 
ARTHUR ANDERSEN LLP
 
Louisville, Kentucky,
February 29, 1996.
 
                                      F-73
<PAGE>   200
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                           AS OF DECEMBER 31,
                                                                           -------------------
                                                                             1995       1994
                                                                           --------   --------
<S>                                                                        <C>        <C>
                                            ASSETS
Current Assets:
  Cash and cash equivalents..............................................  $  3,387   $  2,719
  Short-term investments.................................................        --      1,474
  Accounts receivable, net of allowance for doubtful accounts of $1,100
     and $358 for 1995 and 1994, respectively............................     9,090      7,011
  Prepaid expenses and other.............................................     2,626        193
  Deferred tax benefits..................................................       620         --
                                                                           --------   --------
          Total current assets...........................................    15,723     11,397
                                                                           --------   --------
Property, Plant and Equipment, at cost...................................   119,414     89,537
  Less accumulated depreciation..........................................   (13,667)    (8,020)
                                                                           --------   --------
                                                                            105,747     81,517
                                                                           --------   --------
Property, Plant and Equipment and other long-term assets of discontinued
  operations, net........................................................        --     91,490
Deferred Tax Benefits....................................................     4,922         --
Restricted Cash..........................................................        40      4,348
Other....................................................................     1,850      5,569
                                                                           --------   --------
          Total Assets...................................................  $128,282   $194,321
                                                                           ========   ========
                             LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable.......................................................  $  4,743   $  3,183
  Current portion of long-term debt......................................     1,823        880
  Accrued expenses and other.............................................     3,504      5,386
  Net current liabilities of discontinued operations.....................        --        689
                                                                           --------   --------
          Total current liabilities......................................    10,070     10,138
                                                                           --------   --------
Non-Current Liabilities:
  Long-term debt, less current portion...................................    14,407     32,767
  Accrued closure and post-closure costs.................................     5,168      2,784
  Other long-term liabilities............................................     7,451      2,981
  Deferred income taxes..................................................        --        566
  Long-term liabilities of discontinued operations.......................        --     24,864
                                                                           --------   --------
          Total non-current liabilities..................................    27,026     63,962
                                                                           --------   --------
Commitments and Contingencies (Note 11)
Stockholders' Equity:
  Common stock, $1.00 par value; 30,000,000 shares authorized, 16,054,301
     shares and 15,852,851 shares outstanding at December 31, 1995 and
     1994, respectively..................................................    16,054     15,853
  Paid-in capital........................................................    85,934     83,789
  Retained earnings......................................................     2,823     20,579
  Less treasury stock; 1,000,000 shares in 1995, at cost.................   (13,625)        --
                                                                           --------   --------
          Total stockholders' equity.....................................    91,186    120,221
                                                                           --------   --------
          Total liabilities and stockholders' equity.....................  $128,282   $194,321
                                                                           ========   ========
</TABLE>
 
          The accompanying notes to consolidated financial statements
                 are an integral part of these balance sheets.
 
                                      F-74
<PAGE>   201
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                                    YEARS ENDED DECEMBER 31,
                                                                  -----------------------------
                                                                    1995      1994       1993
                                                                  --------   -------   --------
<S>                                                               <C>        <C>       <C>
Revenues........................................................  $ 56,739   $36,057   $ 22,600
Costs and Expenses:
  Cost of operations............................................    30,574    19,665     10,966
  Provision for asset write-down................................        --       670      5,122
  Depreciation and amortization.................................     7,506     4,133      2,728
  Selling, general and administrative...........................     6,631     7,119      6,503
                                                                  --------   -------   --------
                                                                    44,711    31,587     25,319
                                                                  --------   -------   --------
Income (Loss) from Operations...................................    12,028     4,470     (2,719)
                                                                  --------   -------   --------
Interest and Other Income (Expense):
  Interest income...............................................       444       772         --
  Interest expense..............................................      (955)     (277)        --
  Other, net....................................................       (17)   (7,775)    (5,790)
                                                                  --------   -------   --------
                                                                      (528)   (7,280)    (5,790)
                                                                  --------   -------   --------
  Income (loss) before income tax provision (benefit)...........    11,500    (2,810)    (8,509)
Income Tax Provision (Benefit)..................................     4,426    (1,124)    (3,233)
                                                                  --------   -------   --------
          Net income (loss) from continuing operations..........     7,074    (1,686)    (5,276)
                                                                  --------   -------   --------
Discontinued Operations:
  Income (loss) from operations of discontinued segment (less
     applicable income taxes (benefit) of $1,899, $(2,660) and
     $(3,184) for 1995, 1994 and 1993, respectively)............     5,707    (5,448)   (10,913)
  Loss on disposal of segment (less applicable income tax
     benefit of $10,000)........................................   (30,537)       --         --
                                                                  --------   -------   --------
  Loss from discontinued operations.............................   (24,830)   (5,448)   (10,913)
                                                                  --------   -------   --------
          Net Loss..............................................  $(17,756)  $(7,134)  $(16,189)
                                                                  ========   =======   ========
Earnings Per Share:
  Income (loss) from continuing operations......................  $   0.45   $ (0.11)  $  (0.34)
  Income (loss) from discontinued operations....................      0.36     (0.34)     (0.70)
  Loss on disposal of segment...................................     (1.94)       --         --
                                                                  --------   -------   --------
  Net loss per share............................................  $  (1.13)  $ (0.45)  $  (1.04)
                                                                  --------   -------   --------
  Equivalent shares of stock outstanding........................    15,748    15,798     15,563
                                                                  ========   =======   ========
</TABLE>
 
          The accompanying notes to consolidated financial statements
                   are an integral part of these statements.
 
                                      F-75
<PAGE>   202
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                       COMMON STOCK
                               -----------------------------
                                     SHARES
                               -------------------             PAID-IN   RETAINED   TREASURY
                               AUTHORIZED   ISSUED   AMOUNT    CAPITAL   EARNINGS    STOCK      TOTAL
                               ----------   ------   -------   -------   --------   --------   --------
<S>                            <C>          <C>      <C>       <C>       <C>        <C>        <C>
Balance, December 31, 1992...    30,000     15,241   $15,241   $77,668   $ 43,902   $     --   $136,811
  Issuance of common stock
     upon exercise of stock
     options.................        --        434       434     3,877         --         --      4,311
          Net loss...........        --         --        --        --    (16,189)        --    (16,189)
                                 ------     ------   -------   -------   --------   --------   --------
Balance, December 31, 1993...    30,000     15,675   $15,675   $81,545   $ 27,713   $     --   $124,933
  Issuance of common stock
     upon exercise of stock
     options.................        --         29        29       312         --         --        341
  Issuance of common stock
     upon acquisition of
     subsidiary..............        --        149       149     1,932         --         --      2,081
          Net loss...........        --         --        --        --     (7,134)        --     (7,134)
                                 ------     ------   -------   -------   --------   --------   --------
Balance, December 31, 1994...    30,000     15,853   $15,853   $83,789   $ 20,579   $     --   $120,221
  Issuance of common stock
     upon exercise of stock
     options.................        --         75        75       645         --         --        720
  Issuance of common stock
     upon exercise of stock
     grants..................        --        126       126     1,500         --         --      1,626
  Treasury stock received
     upon disposal of
     subsidiary..............        --         --        --        --         --    (13,625)   (13,625)
          Net loss...........        --         --        --        --    (17,756)        --    (17,756)
                                 ------     ------   -------   -------   --------   --------   --------
Balance, December 31, 1995...    30,000     16,054   $16,054   $85,934   $  2,823   $(13,625)  $ 91,186
                                 ======     ======   =======   =======   ========   ========   ========
</TABLE>
 
          The accompanying notes to consolidated financial statements
                   are an integral part of these statements.
 
                                      F-76
<PAGE>   203
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                   YEARS ENDED DECEMBER 31,
                                                                -------------------------------
                                                                  1995       1994        1993
                                                                --------   ---------   --------
<S>                                                             <C>        <C>         <C>
Cash Flows from Operating Activities:
  Net loss....................................................  $(17,756)  $  (7,134)  $(16,189)
                                                                --------   ---------    -------
  Adjustments to reconcile net loss to net cash provided by
     operating activities:
     Depreciation.............................................    11,178       7,535     28,469
     Amortization.............................................       886       1,398      2,089
     (Gain) loss on sale of assets............................       544        (166)      (630)
     Asset write-downs........................................        --      10,495     19,111
     Loss on sale of subsidiaries.............................        --       6,157         --
     Loss on disposal of discontinued operations..............    30,537          --         --
  Change in assets and liabilities, net of effects from
     acquisitions and disposals:
     (Increase) decrease in:
       Cash held for disposal.................................       (91)         --       (103)
       Accounts receivable....................................      (867)    (11,466)   (11,899)
       Inventories............................................      (489)        379     (6,358)
       Prepaid expenses and other.............................    (2,331)      4,053     (5,271)
       Deferred income taxes..................................    (6,200)     (3,149)    (4,510)
       Other assets...........................................    (1,297)     (2,656)       560
     Increase (decrease) in:
       Accounts payable.......................................     5,891       8,291      5,406
       Accrued expenses and other liabilities.................    11,465     (15,371)    12,081
                                                                --------   ---------    -------
          Total adjustments...................................    49,226       5,500     38,945
                                                                --------   ---------    -------
          Net cash provided by (used in) operating
            activities........................................    31,470      (1,634)    22,756
                                                                --------   ---------    -------
Cash Flows from Investing Activities:
  Proceeds from sale of assets, net of disposal costs.........    10,017       1,120      3,846
  Proceeds from sale of discontinued operations, net of
     disposal costs...........................................    34,286     181,641         --
     (Increase) decrease in --
     Other assets.............................................     4,308      (4,000)        --
     Short-term investments...................................    (2,426)     (8,474)        --
     Advance royalties........................................     1,134          --         --
  Additions to property, plant and equipment..................   (56,819)    (63,158)   (51,245)
  Acquisition of environmental companies, net of cash
     acquired.................................................        --      (1,863)        --
                                                                --------   ---------    -------
          Net cash (used in) provided by investing
            activities........................................    (9,500)    105,266    (47,399)
                                                                --------   ---------    -------
Cash Flows from Financing Activities:
  Issuance of long-term debt..................................    16,676      27,620     10,388
  Repayments of long-term debt................................   (36,773)     (3,743)    (7,147)
  Repayments on revolving line of credit......................    (2,400)     (8,321)    (1,593)
  Retirements of senior secured notes, including redemption
     premium..................................................        --    (129,287)        --
  Issuance of common stock....................................       720         341      4,311
  Financing costs incurred....................................      (275)       (517)      (527)
                                                                --------   ---------    -------
          Net cash provided by (used in) financing
            activities........................................   (22,052)   (113,907)     5,432
                                                                --------   ---------    -------
     Decrease in discontinued operations' cash & cash
       equivalents............................................       750      12,195     19,676
          Net increase in cash and cash equivalents...........       668       1,920        465
Cash and Cash Equivalents, beginning of year..................     2,719         799        334
                                                                --------   ---------    -------
Cash and Cash Equivalents, end of year........................  $  3,387   $   2,719   $    799
                                                                ========   =========    =======
</TABLE>
 
          The accompanying notes to consolidated financial statements
                   are an integral part of these statements.
 
                                      F-77
<PAGE>   204
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
FINANCIAL STATEMENT PRESENTATION AND PREPARATION
 
     The accompanying consolidated financial statements as of December 31, 1995,
1994 and 1993 include the accounts of Addington Resources, Inc. (the Company)
and its wholly-owned subsidiary, Addington Holding Company, Inc. and its
wholly-owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated. Certain reclassifications have been made in
the accompanying financial statements to amounts as previously reported that
relate to the presentation of results of operations and cash flows for
continuing and discontinued operations, respectively. In addition, certain 1994
and 1993 amounts have been reclassified to conform to 1995 presentation with no
effect on net loss.
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
COMPANY ENVIRONMENT AND RISKS
 
     The Company's continuing operations are within one segment (Environmental)
and consist of providing waste collection services to residential and commercial
customers and operating landfills for waste disposal. The majority of these
operations (and revenues) are located in the Southeastern United States (U.S.),
with emphasis in Kentucky and North Carolina.
 
     The environmental industry exposes the Company to a number of risks
including: the possibility of the termination of waste service agreements,
fluctuating market and competitive conditions, changing governmental
regulations, loss of key employees and the ability of the Company to obtain the
necessary permits to construct, expand and operate its landfills.
 
     The Company recognizes revenue for its waste collection services as such
services are provided. Services are generally billed in advance and are recorded
as deferred revenues until services are performed. Revenues for the Company's
landfills are recognized as waste is received.
 
     The Company grants credit to its customers based on their creditworthiness
and generally does not secure collateral for its receivables.
 
DEPRECIATION AND AMORTIZATION
 
     Property, plant and equipment are stated at cost. Expenditures for major
additions and improvements are capitalized, while minor replacements,
maintenance and repairs are charged to operations as incurred. Depreciation and
amortization are provided using either the straight-line or units produced or
consumed methods. The following estimated useful lives are used under the
straight-line method:
 
<TABLE>
<CAPTION>
                                                                                   YEARS
                                                                                   -----
    <S>                                                                            <C>
    Buildings and improvements...................................................  10-20
    Machinery and transportation equipment.......................................   3-15
    Furniture, fixtures and office equipment.....................................   5-10
</TABLE>
 
     Capitalized landfill development costs (included in Property, Plant and
Equipment) are amortized as permitted airspace of the landfill or the related
cell, as applicable, is consumed. Units-of-consumption amortization rates
applicable to each of the Company's operating landfills are determined annually.
The rates
 
                                      F-78
<PAGE>   205
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
are based on estimates made by Company and independent engineers, considering
the information provided by aerial surveys which are generally performed
annually.
 
     Financing costs (included in Other Assets) are being amortized using the
straight-line method, over the life of the related debt, which approximates the
effective interest rate method.
 
     Intangible assets (included in Other Assets) primarily consist of customer
lists and covenants not to compete. These assets are amortized over their
estimated useful lives, usually no longer than twenty years and five years,
respectively, using the straight-line method.
 
RESTRICTED CASH
 
     The Company sometimes pays amounts into escrow as required under state
regulations related to closure and post-closure costs of its landfills. The
Company also issues letters of credit as an alternative for securing funding for
the closure and post-closure costs relating to its landfills. During 1995, the
Company issued letters of credit in exchange for reducing or eliminating
virtually all of its escrow accounts.
 
ASSETS HELD FOR SALE (INCLUDED IN OTHER ASSETS)
 
     Assets held for sale at December 31, 1994 represented the Company's
corporate jet. The net book value of the corporate jet approximated $3,200 as of
December 31, 1994. During 1995, the Company sold the corporate jet for $4,125.
 
NET INCOME (LOSS) PER SHARE
 
     Net income (loss) per share is based on the weighted average number of
common shares and common equivalent shares outstanding, as applicable, using the
treasury stock method during the periods. The dilutive effect between primary
and fully-dilutive earning per share is less than 3% or is anti-dilutive for all
periods presented and is therefore not disclosed in the accompanying statements
of operations.
 
STATEMENTS OF CASH FLOWS
 
     For purposes of the statements of cash flows, the Company considers
investments having maturities of three months or less at the time of purchase to
be cash equivalents.
 
     The cash amounts of interest and income taxes paid by the Company in 1995,
1994 and 1993 are as follows:
 
<TABLE>
<CAPTION>
                                                                   1995     1994     1993
                                                                  ------   ------   -------
    <S>                                                           <C>      <C>      <C>
    Interest, net of amounts capitalized of $2,012, $1,464 and
      $2,111....................................................  $  782   $2,156   $16,434
    Income taxes................................................   1,222      785     2,281
</TABLE>
 
     As discussed in Note 3b, during 1995 the Company sold all of its citrus
properties in exchange for 1,000 shares of common stock of the Company, valued
at $13,625. This non-cash activity has been excluded from the 1995 statement of
cash flows.
 
     During 1995, the Company issued 126 shares of common stock upon the
exercise, by their employees, of stock grants (Note 12). This non-cash activity
has been excluded from the 1995 statement of cash flows.
 
     During 1995, 1994 and 1993, the Company acquired certain assets, primarily
property, plant and equipment, by assuming liabilities, primarily notes and
other payables, issuing common stock, and making cash payments. The non-cash
portions of approximately $7,947, $4,440 and $14,788 for the years ended
December 31, 1995, 1994 and 1993, respectively, have been excluded from the
statements of cash flows.
 
                                      F-79
<PAGE>   206
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     During 1994, the Company wrote off certain assets of approximately $10,275
against previously established contingency reserves and other accruals recorded
in connection with the Company's de-emphasis on its mining operations. Such
non-cash activity has been excluded from the 1994 Statements of Cash Flows.
 
LANDFILL CLOSURE COST
 
     The Company estimates its future cost requirements for closure and
post-closure monitoring and maintenance for solid waste operating landfills
based on its interpretation of the technical standards of the U.S. Environmental
Protection Agency's Subtitle D regulations and the proposed air emissions
standards under the Clean Air Act as they are being applied on a state-by-state
basis. Closure and post-closure monitoring and maintenance costs represent the
cash expenditures yet to be incurred when a landfill facility ceases to accept
waste and closes. Accruals for closure and post-closure monitoring and
maintenance requirements consider final capping of the site, site inspections,
groundwater monitoring, leachate management, methane gas control and recovery,
and operation and maintenance costs to be incurred during the period after the
facility closes. The Company provides accruals for these costs as the remaining
permitted airspace of such facilities is consumed. Engineering reviews of the
future cost requirements for closure and post-closure monitoring and maintenance
for the Company's operating landfills are performed at least annually. These
engineering reviews are the basis upon which the Company's estimates of these
future costs and the related accrual rates are revised. Though it is not
expected to be significant, these estimates could change over the life of the
landfill based upon these engineering reviews.
 
INCOME TAXES
 
     Deferred income taxes are recorded based upon temporary differences between
the financial statement and tax bases of assets and liabilities and net
operating loss carryforwards and tax credits available for income tax purposes.
 
2.  DISCONTINUED OPERATIONS
 
     During the third quarter of 1995, the Company implemented a formal plan to
dispose of all of its non-environmental operations. These discontinued
operations consisted primarily of the following: coal mining, mining equipment
manufacturing and licensing, citrus properties in Belize, precious and
industrial metals mining and incidental limestone properties. Accordingly, the
Company's continuing operations are comprised of integrated solid waste
management, which includes landfill operations and waste collection and
recycling services. The Company initially recorded a loss on the disposal of the
discontinued operations of approximately $30,500 (net of income tax benefits of
approximately $10,000) which represents the estimated loss on the disposal of
the non-environmental operations and a provision of approximately $2,000 for
expected operating losses through the final disposition of such operations.
 
     Upon ultimate disposal of its discontinued operations, the Company
determined its initial estimates did not require adjustment.
 
     As discussed in Note 3, as of December 31, 1995, the Company has sold all
of its subsidiaries included in discontinued operations, hence fully disposing
of all non-environmental operations. The recorded transactions reflect the
disposal of all of the Company's non-environmental segments and, accordingly,
the operating results of these segments have been classified as discontinued
operations for all periods presented in the
 
                                      F-80
<PAGE>   207
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
accompanying consolidated financial statements. Operating results from the
discontinued operations for the years ended December 31, were as follows:
 
<TABLE>
<CAPTION>
                                                               1995       1994       1993
                                                             --------   --------   --------
    <S>                                                      <C>        <C>        <C>
    Operating revenues.....................................  $105,056   $115,099   $359,218
                                                             --------   --------   --------
    Income (loss) before income taxes......................     7,606     (8,108)   (14,097)
    Income tax provision (benefit).........................     1,899     (2,660)    (3,184)
                                                             --------   --------   --------
    Income (loss) from discontinued operations.............  $  5,707   $ (5,448)  $(10,913)
                                                             --------   --------   --------
</TABLE>
 
     Included in income from discontinued operations for 1995 is approximately
$14,000 of revenue and $13,000 of pre-tax income from the sale of the Company's
mining technology patent rights in Australia, offset by a $5,300 disposal loss
accrual recorded for Addwest Minerals.
 
     Included in the loss from discontinued operations in 1994 are the following
pretax items: $6,157 loss on disposal in connection with Pittston Minerals
Group, Inc. (Pittston) (Note 3e) and $3,400 loss on limestone project.
 
     Included in the loss from discontinued operations in 1993 are the following
pretax items: $9,384 loss on sulfur project and $4,050 loss on litigation
settlements.
 
     Most of the Company's revenues from discontinued operations have been
generated under long-term coal sales contracts with electric utilities or other
coal-related organizations located in the Eastern U.S. Revenues are recognized
on coal sales in accordance with the sales agreement, which is usually when the
coal is shipped to the customer.
 
     The discontinued operations leased various machinery and equipment. Lease
expense for the discontinued operations was $678, $7,183 and $26,422 for 1995,
1994 and 1993, respectively.
 
     The assets and liabilities of the discontinued operations have been
reclassified in the accompanying consolidated balance sheets from the historical
classification in order to separately identify them as net assets of
discontinued operations. These net assets consist primarily of net working
capital, tangible and intangible noncurrent assets and other long-term
liabilities.
 
3.  SALE OF SUBSIDIARIES (INCLUDED IN DISCONTINUED OPERATIONS)
 
COAL MINING, MINING EQUIPMENT MANUFACTURING AND LICENSING
 
     On September 22, 1995, in a related party transaction, the Company entered
into a stock purchase agreement with Addington Enterprises, Inc. (a company
f/k/a Addington Acquisition Company, Inc., owned by Larry Addington, Robert
Addington and Bruce Addington; collectively, the Addington Brothers) whereby the
Company would receive $30,000, subject to a working capital adjustment, in
exchange for all the issued and outstanding shares of common stock of its
subsidiaries, Addington Mining, Inc., Mining Technologies, Inc., Addwest Mining,
Inc. and Addington Coal Holding, Inc. This agreement closed on November 2, 1995,
at which time the proceeds received were used by the Company to pay down its
revolving line of credit. In addition, the Company retained the right to receive
certain contingent payments due under the Company's technology sale to BHP
Australia Coal Pty. Ltd. (Note 4). As of December 31, 1995, the Company
estimates such payments may aggregate $3,000.
 
     Included in the transaction described above and pursuant to an option
agreement dated August 4, 1995, the Company sold to the Addington Brothers all
the issued and outstanding shares of common stock of its subsidiary, Tennessee
Mining, Inc. According to the terms of the option agreement, the Addington
Brothers will pay the Company a royalty based on tons of coal delivered under a
certain coal sales contract, up to a maximum aggregate royalty of $12,500. The
Company had not received any payments from the Addington
 
                                      F-81
<PAGE>   208
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Brothers under this agreement as of December 31, 1995. Due to contingencies, no
receivable for this royalty has been recorded.
 
CITRUS PROPERTIES
 
     On September 22, 1995, in a related party transaction, the Company entered
into an agreement to sell all of the issued and outstanding shares of common
stock of its subsidiary, Belize River Fruit Co., to Larry and Bruce Addington in
exchange for 1,000 shares of common stock of the Company owned by Larry and
Bruce Addington. This transaction was consummated on November 2, 1995, at which
time the Company acquired the 1,000 shares valued at $13,625 (based on quoted
share market price) and recorded them, at cost, as treasury stock. The Company
retained no obligations in connection with the sale and has fully divested its
investment in citrus operations.
 
ADDWEST MINERALS, INC.
 
     Addwest Minerals, Inc. (Addwest), a wholly-owned subsidiary of the Company,
was organized to mine, extract and market precious and industrial metals. On
November 1, 1995, the Company entered into a letter agreement, which was later
finalized as a Stock Purchase Agreement (the Agreement), that provided for the
sale to an unrelated party of all the capital stock of Addwest. On December 29,
1995, the Company consummated the Agreement to dispose of Addwest.
 
     The terms of the Agreement required the Company to contribute additional
capital to Addwest in an amount sufficient to pay substantially all existing
liabilities of Addwest through the date of the Agreement, with the exception of
the remaining balance on the Rothschild gold loan. The proceeds received from
the sale ($3,525) were used to retire the remaining balance on the Rothschild
gold loan and the Company has been fully released from its obligations under
that loan.
 
     In accordance with the Company's plan to dispose of Addwest, during 1995 it
closed all previously existing hedging positions (i.e. forward sales contracts
and option collars related to gold bullion). A small gain was realized upon
closing these positions and has been reflected within the discontinued
operations' disposal loss.
 
NEW RIVER LIME
 
     On November 17, 1995, the Company sold all of the real property, as well as
all buildings, structures and improvements of its wholly-owned subsidiary, New
River Lime, Inc. (NRL), to an unrelated party for $2,500 in cash. The Company
retained no obligations in connection with the sale and has fully divested its
investment in NRL.
 
PITTSTON DISPOSAL
 
     During September 1993, the Company entered into an agreement to sell the
stock of five of its coal subsidiaries to Pittston. This transaction was
consummated on January 14, 1994 and a loss on disposal was recorded during 1994
of $6,157. In connection with the sale, the Company provided certain guarantees
to Pittston (Note 11g).
 
4.  SALE OF AUSTRALIAN MINING TECHNOLOGY PATENT RIGHTS
 
     During 1995, the Company entered into a mining technology exchange
agreement with BHP Australia Coal Pty Ltd. (BHPAC) whereby the Company sold its
Australian patent right on highwall mining machines and certain other related
technology. In consideration for the sale, the Company received cash during 1995
of $14,000. The agreement also provides for contingent payments to the Company
(estimated to aggregate
 
                                      F-82
<PAGE>   209
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
$3,000) upon the satisfaction of certain production requirements related to
BHPAC's use of a highwall mining system incorporating the sold technology.
 
     The Company's subsidiary which developed the sold patent rights and
technology is one of the subsidiaries which have been sold to Addington
Acquisition Company, Inc. (see Note 3a). However, certain rights to receive
contingent payments from BHPAC under the mining technology exchange agreement
have been retained by the Company.
 
5.  SHORT-TERM INVESTMENTS
 
     At December 31, 1994, the Company's short-term investments, which are
deemed to be available-for-sale, consisted of investments in municipal
obligations. The fair value of these instruments approximate their cost of
$1,474 as of December 31, 1994. As the fair value approximates the cost of these
investments, there are no unrealized holding gains or losses associated with
such investments as of December 31, 1994.
 
     During 1995, the Company sold these investments at fair value. As the fair
value of such investments approximated their cost (using the specific
identification method), there were no realized gains or losses associated with
the sale of such investments in 1995.
 
6.  PROPERTY, PLANT AND EQUIPMENT
 
     Property, plant and equipment are summarized by major classification as
follows:
 
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                                      --------------------
                                                                        1995        1994
                                                                      --------     -------
                                                                         (IN THOUSANDS)
    <S>                                                               <C>          <C>
    Land............................................................  $  2,713     $ 2,450
    Buildings and improvements......................................     1,121       1,073
    Machinery and transportation equipment..........................    18,448      13,383
    Furniture, fixtures and office equipment........................       505         710
    Landfill and other development costs............................    70,867      55,881
    Construction in progress........................................    25,760      16,040
                                                                      --------     -------
                                                                      $119,414     $89,537
                                                                      ========     =======
</TABLE>
 
     Environmental development costs include the costs to develop landfills,
which consist of expenditures for land and related airspace, permitting costs
and preparation costs. Landfill permitting and preparation costs represent only
direct costs related to these activities, including legal, engineering,
construction of landfill improvements, cell development costs and the direct
costs of Company personnel dedicated for these purposes.
 
     Included in property, plant and equipment as of December 31, 1995 and 1994
are approximately $25,760 and $16,040, respectively, related to start-up
development projects for which depreciation and amortization have not yet
commenced. The Company reviews the realization of these projects on a periodic
basis.
 
                                      F-83
<PAGE>   210
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
7.  ACCRUED EXPENSES AND OTHER
 
     As of December 31, 1995 and 1994, accrued expenses and other consisted of:
 
<TABLE>
<CAPTION>
                                                                           DECEMBER 31,
                                                                         -----------------
                                                                          1995       1994
                                                                         ------     ------
                                                                          (IN THOUSANDS)
    <S>                                                                  <C>        <C>
    Payroll and employee benefits......................................  $  697     $1,125
    Workers' compensation costs........................................     314        477
    Deferred revenue...................................................     858        939
    Property taxes.....................................................     106        224
    Disposal reserves and other........................................   1,529      2,621
                                                                         ------     ------
                                                                         $3,504     $5,386
                                                                         ======     ======
</TABLE>
 
8.  OTHER NON-CURRENT LIABILITIES
 
     As of December 31, 1995 and 1994, other non-current liabilities consisted
of:
 
<TABLE>
<CAPTION>
                                                                           DECEMBER 31,
                                                                         -----------------
                                                                          1995       1994
                                                                         ------     ------
                                                                          (IN THOUSANDS)
    <S>                                                                  <C>        <C>
    Accrued royalties..................................................  $  600     $  675
    Accrued income taxes...............................................   3,385        616
    Disposal reserves and other........................................   3,466      1,690
                                                                         ------     ------
                                                                         $7,451     $2,981
                                                                         ======     ======
</TABLE>
 
9.  CLOSURE AND POST-CLOSURE COSTS
 
     The Company, during its normal course of business, is required to expend
funds for environmental protection and remediation. Such expenditures are not
expected to have a materially adverse effect on its financial condition or
results of operations considering its business is based upon compliance with
environmental laws and regulations and its services are priced accordingly.
 
     As of December 31, 1995, the Company operates several solid waste
landfills. The Company is responsible for closure and post-closure monitoring
and maintenance costs at virtually all of these landfills which are currently
operating or are engaged in expansion efforts. Estimated aggregate closure and
post-closure costs are to be fully accrued for these landfills at the time that
such facilities cease to accept waste and are closed. Considering existing
accruals at the end of 1995, approximately $70 million of additional accruals
are to be provided over the remaining lives of these facilities. This estimate
is calculated with the assistance of independent engineers and is based on the
need for significant future capital costs to complete expansion efforts over the
lives of the landfills. Such additional accruals to be provided have been
estimated based on current costs and existing regulatory requirements, and
assume that the landfills will be filled to capacity. Due to uncertainties and
significant judgments used in determining this amount, the actual amount to be
expended may differ substantially.
 
                                      F-84
<PAGE>   211
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
10.  DEBT
 
     As of December 31, 1995 and 1994 the Company's debt consisted of the
following:
 
  Revolving Line of Credit
 
          During 1995, the Company's environmental subsidiaries amended their
     line of credit agreement with a bank. This amended agreement, which is
     secured by virtually all of the assets and common stock of the
     environmental subsidiaries, provides for maximum borrowings of $50 million
     and bears interest at either a rate driven by the bank's base rate plus 0%
     to .75% or the Eurodollar rate plus 1.75% to 2.75%. As of December 31,
     1995, the Company had no outstanding balance under this credit agreement.
     The available balance under the credit agreement is reduced by
     approximately $26,474 in letters of credit issued primarily as security for
     solid waste revenue bonds and the closure and post-closure monitoring and
     maintenance of landfills. Accordingly, borrowings available under the
     credit agreement approximated $23,526 as of December 31, 1995.
 
          As of December 31, 1994, $21,000 was outstanding under the credit
     agreement, of which $6,000 was at the bank's base driven rate (9.25%) and
     $15,000 was at the Eurodollar rate (9.125%). Since no principal payments
     are required under this credit agreement until its expiration in May 1997,
     the outstanding balance as of December 31, 1994, was classified as
     long-term. In January 1996, the expiration was amended to July 31, 1997.
 
          In connection with the credit agreement, which has been guaranteed by
     ARI, the Company has agreed to certain restrictive covenants which, among
     others, limit the amount of dividends that the Company can pay, limit its
     ability to incur additional indebtedness, and require the Company to
     maintain certain financial ratios. The Company is in compliance with these
     covenants as of December 31, 1995.
 
  Revenue Bonds
 
          In June, 1994, one of the Company's environmental subsidiaries,
     Broadhurst Environmental, Inc., together with the Wayne County Solid Waste
     Management Authority, issued $7,400 of tax exempt revenue bonds to finance
     the construction and development of a landfill in Wayne County, Georgia.
     These bonds mature on July 1, 2014 and bear interest at a rate that floats
     on a weekly basis, with a maximum interest rate of 12% per annum. The
     interest rate as of December 31, 1995 and 1994 was 5.55% and 5.95% per
     annum, respectively. The bonds are supported by an irrevocable letter of
     credit issued under the Company's credit agreement (see Note 10a). The fee
     charged for the letter of credit as of December 31, 1995 is 1.75% per
     annum.
 
                                      F-85
<PAGE>   212
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
  Long-term Debt
 
          As of December 31, 1995 and 1994, long-term debt consisted of the
     following:
 
<TABLE>
<CAPTION>
                                                                      1995      1994
                                                                     -------   -------
                                                                      (IN THOUSANDS)
        <S>                                                          <C>       <C>
        Solid waste revenue bonds, see Note 10b....................  $ 7,400   $ 7,400
        Note Payable, revolving line of credit, see Note 10a.......       --    21,000
        Various capital leases, secured by equipment, bearing
          interest ranging from 8.4% to 9.6%, maturing through
          2002, see Note 11a.......................................    8,389        --
        Note payable, secured by aircraft, bearing interest at 6%,
          retired in 1995..........................................       --     3,346
        Note payable, unsecured, with annual payments of $180,000,
          non-interest bearing (imputed at 7%), maturing June 12,
          1997.....................................................      338       472
        Various other notes payable, bearing interest ranging from
          7.5% to 21%..............................................      103     1,429
                                                                     -------   -------
                                                                     $16,230   $33,647
        Less-current portion.......................................    1,823       880
                                                                     -------   -------
                                                                     $14,407   $32,767
                                                                     =======   =======
</TABLE>
 
          Principal payments required for long-term debt after December 31, 1995
     are as follows:
 
<TABLE>
<CAPTION>
                                     YEAR                                    AMOUNT
        ---------------------------------------------------------------  --------------
                                                                         (IN THOUSANDS)
        <S>                                                              <C>
        1996...........................................................      $  192
        1997...........................................................         185
        1998...........................................................          18
        1999...........................................................          19
        2000...........................................................          21
        Thereafter.....................................................       7,406
                                                                             ------
                  Total................................................      $7,841
                                                                             ======
</TABLE>
 
11.  COMMITMENTS AND CONTINGENCIES
 
LEASES
 
     The Company has various operating and capital leases for transportation and
other equipment. Lease expense for continuing operations for the years ending
December 31, 1995, 1994 and 1993 was approximately $2,552, $1,738 and $1,078
respectively. Property under capital leases, included with property, plant and
equipment in the accompanying consolidated balance sheet at December 31, 1995
was $6,174, less accumulated depreciation of $667. Depreciation of assets under
capital leases is included in depreciation expense.
 
                                      F-86
<PAGE>   213
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Approximate noncancelable future minimum payments are as follows:
 
<TABLE>
<CAPTION>
                                   YEAR                                 OPERATING   CAPITAL
    ------------------------------------------------------------------  ---------   -------
                                                                          (IN THOUSANDS)
    <S>                                                                 <C>         <C>
    1996..............................................................   $ 1,834    $ 2,350
    1997..............................................................     1,629      2,350
    1998..............................................................       979      2,181
    1999..............................................................       564      1,675
    2000..............................................................       213        889
    Thereafter........................................................        --      1,124
                                                                          ------    -------
              Total minimum lease payments............................   $ 5,219    $10,569
                                                                          ======
    Less -- amount representing interest..............................                2,180
                                                                                    -------
    Present value of minimum lease payments (Note 10c)................                8,389
    Less -- current portion...........................................                1,631
                                                                                    -------
                                                                                    $ 6,758
                                                                                    =======
</TABLE>
 
LEGAL MATTERS
 
     The Company is named as defendant in various actions in the ordinary course
of its business. These actions generally involve disputes related to contract
performance, personal injuries, as well as other civil actions that could result
in additional litigation or other adversary proceedings.
 
     While the final resolution of any matter may have an impact on the
Company's consolidated financial results for a particular reporting period,
management believes that the ultimate disposition of these matters will not have
a materially adverse effect upon the consolidated financial position of the
Company.
 
ENVIRONMENTAL SERVICE CONTRACTS
 
     The Company has commitments (primarily with municipalities) to operate
landfills and provide waste hauling services under various contracts for terms
of up to 40 years. Revenues for such contracts are generally at stated rates but
may be adjusted periodically for inflation.
 
ENVIRONMENTAL PROCEEDINGS
 
     The Company is involved in various environmental matters and proceedings,
including permit application proceedings, in connection with the establishment,
operation and expansion activities of certain landfill facilities, as well as
other matters or claims that could result in additional environmental
proceedings.
 
     While the final resolution of any matter may have an impact on the
Company's consolidated financial results for a particular reporting period,
management believes that the ultimate disposition of these matters will not have
a material adverse effect upon the consolidated financial position of the
Company.
 
ENVIRONMENTAL INSURANCE
 
     In order to meet existing government requirements, the Company has obtained
environmental impairment liability insurance coverage for certain environmental
risks arising from the operation of their landfill facilities. However, if an
environmental impairment was of a magnitude that exceeded the Company's
coverage, it could have a material adverse effect on the Company's business or
its financial condition and results of operations.
 
                                      F-87
<PAGE>   214
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
EMPLOYMENT CONTRACTS
 
     The Company has employment contracts with certain members of management
which include termination benefits based on the occurrence of certain events.
 
SALE OF CERTAIN SUBSIDIARIES
 
     During January 1994, the Company sold the stock of five of its coal
subsidiaries to Pittston. In connection with the sale, the Company provided
certain guarantees of indemnification to Pittston. In connection with the sale
of coal subsidiaries to the Addington Brothers (see Note 3a), the Company
received indemnification related to its guarantees to Pittston as well as other
matters, including its guaranty of certain mineral lease royalty obligations and
workers' compensation benefits.
 
     In connection with the sale of Addwest (Note 3c), the Company agreed to
remain liable for the performance of an Addwest obligation for $175. Certain
royalty rights are being held in escrow until the buyers pay the Addwest
obligation.
 
12.  STOCK OPTION AND STOCK GRANT PLANS
 
     The Company has a non-qualified stock option plan pursuant to which 1,500
shares of common stock were reserved for issuance and may be granted to
officers, directors, and key employees of the Company and to key independent
contractors of the Company in amounts and upon terms and conditions to be
determined from time to time by the Compensation Committee of the Board of
Directors. Stock options generally are exercisable either three years or five
years from the date of issuance and have historically been issued with an
exercise price equal to fair market value. The following stock options have been
issued, exercised or canceled as of December 31:
 
<TABLE>
<CAPTION>
                                                       1995           1994           1993
                                                   ------------   ------------   ------------
    <S>                                            <C>            <C>            <C>
    Outstanding at beginning of year.............           685            490            924
      Issued.....................................           220            282             --
      Canceled...................................          (369)           (58)            --
      Exercised..................................           (75)           (29)          (434)
                                                   ------------   ------------   ------------
    Outstanding at end of year...................           461            685            490
                                                   ============   ============   ============
    Exercisable at end of year...................           187            101            278
    Available for future grants at end of year...           482            276            500
    Price range per share:
      Issued.....................................  $       9.50   $       9.75   $         --
      Canceled...................................  7.50 - 14.75    7.50 - 9.63             --
      Exercised..................................   7.50 - 9.75   9.75 - 14.75   9.75 - 14.75
      Outstanding at end of year.................  7.50 - 14.75    7.50 -14.75   7.50 - 14.75
</TABLE>
 
     In connection with the sale of subsidiaries discussed in Note 3, the
Company terminated all non-vested stock options previously granted under its
stock option plan to individuals who ceased being employees of the Company as a
result of the transactions.
 
     In 1994, options for a total of 59 shares of the Company's common stock
previously granted to eleven employees were terminated. The Company compensated
each of these employees in the amount of the number of options held by each
employee multiplied by the difference between the per share option exercise
price and $16. The total cost for such terminations was approximately $416.
 
     The Company also has a non-qualified stock grant plan pursuant to which 500
shares of common stock were reserved for issuance to employees of the Company,
except that officers, directors and owners of more
 
                                      F-88
<PAGE>   215
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
than 10% of the Company's common stock are not eligible to receive stock grants.
All stock grants issued to date specify that the recipient of the stock grant
must remain employed by the Company for 5 years from the date of grant in order
to exercise the grant. As of December 31, the following stock grants were issued
or canceled:
 
<TABLE>
<CAPTION>
                                                                         1995   1994   1993
                                                                         ----   ----   ----
    <S>                                                                  <C>    <C>    <C>
    Outstanding at beginning of year...................................   161   174    193
      Issued...........................................................    --    --     --
      Canceled.........................................................    --   (13)   (19) 
      Exercised........................................................  (126)   --     --
                                                                         ----   ---    ---
    Outstanding at end of year.........................................    35   161    174
                                                                         ====   ===    ===
    Available for issue at year end....................................   339   339    326
                                                                         ====   ===    ===
</TABLE>
 
     In connection with the transaction discussed in Note 3e, the Company has
amended the stock grant plan to provide, among other things, that service by an
employee with Pittston or an affiliate as a result of the transaction will be
counted toward the time of service required under the stock grants. Employees
holding stock grants for a total of 92 shares of common stock became employees
of Pittston as a result of the transaction. The Company has included the
compensation related to this matter in its measurement of the loss on the
Pittston transaction (see Note 3e).
 
     Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation" (SFAS 123), issued in October 1995 and effective for
fiscal years beginning after December 15, 1995, encourages, but does not
require, a fair value based method of accounting for employee stock options or
similar equity instruments. It also allows an entity to elect to continue to
measure compensation cost under Accounting Principles Board Opinion No. 25
"Accounting for Stock Issued to Employees" (APB No. 25), but requires pro forma
disclosures of net income and earning per share as if the fair value based
method of accounting had been applied. The Company expects to adopt SFAS 123 in
1996. While the Company is still evaluating SFAS 123, it currently expects it
will continue to measure compensation cost under APB No. 25 and comply with the
pro forma disclosure requirements.
 
13.  INCOME TAXES
 
     The Company follows the accounting for income taxes under SFAS No.
109 -- "Accounting for Income Taxes". A requirement of SFAS No. 109 is that
deferred income tax liabilities or assets at the end of each period will be
determined using the tax rate expected to be in effect when taxes are actually
paid or recovered. Accordingly, income tax provisions will increase or decrease
in the same period in which a change in tax rates is enacted.
 
                                      F-89
<PAGE>   216
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The income tax provision (benefit) for the years ended December 31, 1995,
1994, and 1993 consists of the following:
 
<TABLE>
<CAPTION>
                                                                 YEARS ENDED DECEMBER 31,
                                                                ---------------------------
                                                                 1995      1994      1993
                                                                -------   -------   -------
                                                                      (IN THOUSANDS)
    <S>                                                         <C>       <C>       <C>
    Current:
      Federal.................................................  $(1,901)  $ 1,926   $  (285)
      State...................................................      393       683        34
                                                                 ------    ------   -------
                                                                 (1,508)    2,609      (251)
                                                                 ------    ------   -------
    Deferred:
      Federal.................................................    5,745      (850)     (506)
      State...................................................      189      (163)     (272)
                                                                 ------    ------   -------
                                                                  5,934    (1,013)     (778)
                                                                 ------    ------   -------
                                                                $ 4,426   $ 1,596   $(1,029)
                                                                 ======    ======   =======
</TABLE>
 
     The following is a reconciliation (in thousands) of the income tax
provision (benefit) at the statutory tax rate of 35% to the Company's effective
rate for the years ended December 31, 1995, 1994 and 1993.
 
<TABLE>
<CAPTION>
                                                           YEARS ENDED DECEMBER 31,
                                          ----------------------------------------------------------
                                                1995               1994                  1993
                                          ----------------   -----------------     -----------------
                                          AMOUNT   PERCENT   AMOUNT    PERCENT     AMOUNT    PERCENT
                                          ------   -------   -------   -------     -------   -------
    <S>                                   <C>      <C>       <C>       <C>         <C>       <C>
    Federal taxes at statutory rate.....  $4,025     35.0%   $  (984)   (35.0)%    $(2,978)   (35.0)%
    Other, net..........................      17       .1        101      3.6          238      2.8
    State taxes, net of Federal tax
      benefit...........................     384      3.4       (241)    (8.6)        (493)    (5.8)
                                          ------     ----     ------     ----      -------    -----
                                          $4,426     38.5%   $(1,124)   (40.0)%    $(3,233)   (38.0)%
                                          ======     ====     ======     ====      =======    =====
</TABLE>
 
     Deferred tax assets and liabilities as of December 31, 1995 and 1994
consisted of the following:
 
<TABLE>
<CAPTION>
                                                                           DECEMBER 31,
                                                                         -----------------
                                                                          1995      1994
                                                                         -------   -------
                                                                          (IN THOUSANDS)
    <S>                                                                  <C>       <C>
    Deferred tax assets:
      Alternative minimum tax credits..................................  $ 8,062   $ 7,662
      Accrued expenses and reserves....................................    2,807       491
      Contingent royalty receivable....................................    4,560        --
      Other............................................................       --       375
                                                                         -------   -------
                                                                          15,429     8,528
      Valuation allowance..............................................   (4,000)   (3,600)
                                                                         -------   -------
              Total deferred tax assets................................   11,429     4,928
                                                                         -------   -------
    Deferred tax liabilities:
      Property, plant and equipment....................................   (5,887)   (5,494)
                                                                         -------   -------
              Total deferred tax liabilities...........................   (5,887)   (5,494)
                                                                         -------   -------
      Net deferred tax asset (liability)...............................  $ 5,542   $  (566)
                                                                         =======   =======
</TABLE>
 
     The alternative minimum tax credits and their accompanying valuation
allowance (described above) were generated by the Company's discontinued
operations and, accordingly, they have no effect on the income tax provision
(benefit) from continuing operations. In connection with the disposal
transactions described in
 
                                      F-90
<PAGE>   217
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Note 3, however, the Company retained this deferred tax asset and it will be
available for future use by the continuing operations. The increase (decrease)
in the valuation allowance for the years ended December 31, 1995, 1994 and 1993
was $400, $(198) and $3,788, respectively and is included in discontinued
operations.
 
     As of December 31, 1995 and 1994, the Company's alternative minimum tax
credit carryforwards have an unlimited carryforward period. A valuation
allowance is provided when it is more likely than not that some portion of the
deferred tax asset will not be realized. The Company has recorded a valuation
allowance against these credits due to uncertainties in realization using the
"more likely than not" valuation method.
 
     As of December 31, 1995, the Company has Federal alternative minimum tax
net operating loss carryforwards of $4,700, which if not utilized will expire in
2008.
 
14.  401(K) SAVINGS PLAN
 
     The Company has a qualifying 401(k) savings plan covering substantially all
employees. Under this plan, the Company matches (up to a maximum of 6% gross
wages) 50% of the employee's contributions. The Company's expense under this
plan was approximately $70 and $18 for 1995 and 1994, respectively.
 
15.  PROVISION FOR ASSET WRITE-DOWNS AND OTHER CHARGES
 
     During 1994 and 1993, the Company recorded certain provisions for asset
write-downs and other one-time charges. These charges are reflected in the
Company's 1994 and 1993 consolidated statement of operations as follows:
 
          (a) During 1994, the Company wrote off approximately $670 associated
     with certain environmental projects as they were no longer being pursued by
     the Company.
 
          (b) During 1994, the Company wrote off approximately $1,200 associated
     with the Company's investment in a recycling technologies company. The
     Company wrote off its entire investment in this company in 1994 (included
     in other expense) due to the investee experiencing substantial financial
     difficulties.
 
          (c) During 1993 the Company wrote off approximately $5,122 of assets
     relating to experimental composting and recycling technology.
 
          (d) During April, 1992, the Company sold all of the outstanding stock
     of one of its subsidiaries, Southern Illinois Mining Company, Inc.
     ("SIMC"), to Marion Mining Corporation ("Marion") for $1,000 in cash and an
     approximately $10,400 promissory note (the "SIMC Note"). On February 1,
     1993, both Marion and SIMC filed bankruptcy. On November 5, 1993, the
     Company filed a foreclosure action in state court in Illinois to foreclose
     the security interest in the real property and personal property of SIMC.
     SIMC subsequently filed an adversary proceeding against the Company.
 
          During 1993, the Company established a $5,800 reserve for the SIMC
     assets. Such valuation was determined considering the estimated ultimate
     realizable value of the mining assets that would be recovered from
     bankruptcy. During the third quarter of 1994, the Company determined that
     the net value of the assets to be recovered from bankruptcy would be
     substantially less than previously expected. Accordingly, the Company fully
     reserved for these assets and reserved for certain other costs to be
     incurred in connection with bringing the bankruptcy proceeding to a
     conclusion (total charge of $6,800).
 
          On November 14, 1994, the U.S. Bankruptcy Court approved a settlement
     of all issues between the Company and SIMC. Rights to any property or
     proceeds to be received from this settlement were included with the sale of
     the coal mining, mining equipment manufacturing and licensing operation as
     described in Note 3a.
 
                                      F-91
<PAGE>   218
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
16.  RELATED PARTY TRANSACTIONS
 
     The Company has dealt with certain companies or individuals which are
related parties either by having stockholders/officers in common or because they
are controlled by stockholders/officers or by relatives of stockholders/officers
of the Company. The Company recorded various expenses (included in discontinued
operations) to related parties consisting of approximately $3,809, $7,517 and
$19,296 for trucking services, office rent, flight fees and royalties for the
years ended December 31, 1995, 1994 and 1993, respectively.
 
     The Company had amounts receivable from related parties of $5 as of
December 31, 1995 and amounts payable to related parties of $134 as of December
31, 1994. (See Note 3 for additional related-party transactions).
 
17.  ACQUISITIONS
 
MID STATE ENVIRONMENTAL, INC.
 
     During 1994, one of the Company's subsidiaries, Mid State Environmental,
Inc., acquired a landfill near Macon, Georgia. The purchase price included 149
shares of Addington Resources, Inc. stock, cash of approximately $1,453, future
royalties based on revenue generated from the landfill operations and a
contingent payment of approximately $3,600 upon receipt of a permit allowing the
landfill to accept municipal and solid waste. This acquisition was accounted for
as a purchase.
 
     The landfill, at the date of acquisition, was permitted to accept
construction and demolition waste and certain industrial waste. In October,
1995, a permit allowing the landfill to accept municipal and solid waste became
final and nonappealable. Accordingly, the Company made the $3,600 payment due to
the seller.
 
     During 1995, the seller requested that the Company register the 149 shares
for resale. The sales agreement provided that under certain conditions the
Company is obligated to the seller for the difference, if any, between the per
share market price on the date of receipt of the seller's request for
registration (approximately $13.75 per share) and the per share market price on
the date immediately preceding the effective date of the registration statement
for resale. The Company has not yet filed the requested registration statement.
 
DOZIT COMPANY, INC.
 
     During 1994, one of the Company's subsidiaries, Addington Environmental,
Inc., acquired all of the outstanding stock of Dozit Company, Inc. for
approximately $330, as well as future royalty payments based primarily on tons
of waste received at the landfill. This acquisition was accounted for as a
purchase.
 
     The landfill is located in Union County, Kentucky. The acquisition included
a newly issued contained landfill construction permit. The new facility is
located adjacent to the existing landfill, was built to current federal and
state landfill standards, and opened in November 1994.
 
18.  FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The following disclosures of the estimated fair value of financial
instruments is made in accordance with the requirements of SFAS No. 107,
"Disclosure about Fair Value of Financial Instruments". The Company has used the
following methods and assumptions to estimate the fair value of each class of
financial instrument:
 
CASH AND CASH EQUIVALENTS
 
     The fair value approximates the carrying amount due to the short maturity
(three months or less) of the instruments.
 
                                      F-92
<PAGE>   219
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
SHORT-TERM INVESTMENTS
 
     The fair value is based on quoted market prices for the same or similar
financial instruments.
 
RESTRICTED CASH
 
     The estimated fair value of financial instruments that reprice or mature in
less than three months approximates the carrying amount due to the short
maturities of the instruments. The fair value of financial instruments with
maturities greater than three months are estimated based on quoted market prices
for the same or similar financial instruments.
 
LONG-TERM DEBT
 
     The fair value of the Company's debt maturing within one year approximates
the carrying amount due to the short-term maturities involved.
 
     The fair value of the solid waste revenue bonds approximates the carrying
amount, as the interest rates on the bonds are reset weekly based on the rate of
interest that competitive securities would bear having similar credit and
maturity characteristics.
 
     The fair value of the other debt is estimated by discounting future cash
flows using an interest rate considered market for borrowings of similar credit
quality and maturity.
 
     The carrying and estimated fair values of the Company's financial
instruments are as follows:
 
<TABLE>
<CAPTION>
                                                                   AS OF DECEMBER 31,
                                                      ---------------------------------------------
                                                              1995                    1994
                                                      ---------------------   ---------------------
                                                      CARRYING                CARRYING
                                                       AMOUNT    FAIR VALUE    AMOUNT    FAIR VALUE
                                                      --------   ----------   --------   ----------
                                                                     (IN THOUSANDS)
    <S>                                               <C>        <C>          <C>        <C>
    Cash and cash equivalents.......................  $  3,387    $  3,387    $  2,719    $  2,719
    Short-term investments..........................        --          --       1,474       1,474
    Restricted cash.................................        40          40       4,348       4,348
    Long-term debt (including current portion)......   (16,230)    (16,230)    (33,647)    (33,647)
</TABLE>
 
     The fair value estimates are made at discrete points in time based on
relevant market information and information about the financial instruments.
These estimates may be subjective in nature and involve uncertainties and
matters of significant judgment and, therefore, cannot be determined with
precision.
 
     In the normal course of business, the Company has letters of credit,
performance bonds and other guarantees which are not reflected in the
accompanying consolidated balance sheets. In the past, no significant claims
have been made against these financial instruments. Management believes that the
likelihood of performance under these financial instruments is minimal and
expects no material losses to occur in connection with these financial
instruments.
 
                                      F-93
<PAGE>   220
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
19.  QUARTERLY FINANCIAL DATA
 
<TABLE>
<CAPTION>
                                               FIRST    SECOND     THIRD        FOURTH
                                              QUARTER   QUARTER   QUARTER       QUARTER     YEAR
                                              -------   -------   --------      -------   --------
                                                  (UNAUDITED -- IN THOUSANDS OF DOLLARS EXCEPT
                                                               PER SHARE AMOUNTS)
<S>                                           <C>       <C>       <C>           <C>       <C>
1995
Net revenues................................  $10,748   $14,253   $ 16,578      $15,160   $ 56,739
                                              -------   -------   --------      -------   --------
Income from operations......................    1,511     3,195      3,309        4,013     12,028
Net income from continuing operations.......    1,077     1,926      1,899        2,172      7,074
Income from discontinued operations.........      863     3,066      1,778           --      5,707
Loss on disposal of segment.................       --        --    (30,537)(3)       --    (30,537)(3)
                                              -------   -------   --------      -------   --------
          Net income (loss).................  $ 1,940   $ 4,992   $(26,860)     $ 2,172   $(17,756)
                                              =======   =======   ========      =======   ========
Earnings per share(1):
  Income (loss) from continuing
     operations.............................  $  0.07   $  0.12   $   0.12      $  0.14   $   0.45
  Income (loss) from discontinued
     operations.............................     0.05      0.19       0.11           --       0.36
  Loss on disposal..........................       --        --      (1.91)          --      (1.94)
                                              -------   -------   --------      -------   --------
          Net income (loss).................  $  0.12   $  0.31   $  (1.68)     $  0.14   $  (1.13)
                                              =======   =======   ========      =======   ========
1994
Net revenues................................  $ 6,851   $ 8,867   $  9,942      $10,397   $ 36,057
                                              -------   -------   --------      -------   --------
Income from operations......................    1,094     1,121        674        1,581      4,470
Net income (loss) from continuing
  operations................................      525     1,022     (4,324)(2)    1,091     (1,686)(2)
Income (loss) from discontinued
  operations................................    2,344       521     (7,495)        (818)    (5,448)
                                              -------   -------   --------      -------   --------
          Net income (loss).................  $ 2,869   $ 1,543   $(11,819)     $   273   $ (7,134)
                                              =======   =======   ========      =======   ========
Earnings per share(1):
  Income (loss) from continuing
     operations.............................  $  0.03   $  0.07   $  (0.28)     $  0.07   $  (0.11)
  Income (loss) from discontinued
     operations.............................     0.15      0.03      (0.47)       (0.05)     (0.34)
                                              -------   -------   --------      -------   --------
          Net income (loss).................  $  0.18   $  0.10   $  (0.75)     $  0.02   $  (0.45)
                                              =======   =======   ========      =======   ========
</TABLE>
 
- - ---------------
 
(1) Quarters may not add to annual net income (loss) per share due to changes in
     shares outstanding
(2) Includes the asset write-downs and other charges described in Note 15
(3) Represents sale of discontinued operations as described in Note 2
 
20.  SUBSEQUENT EVENT (UNAUDITED)
 
     During June 1996, the Company entered into an Agreement and Plan of Merger
with Republic Industries, Inc. (Republic), pursuant to which the parties will
enter into a business combination for which each share of the Company's common
stock will be exchanged for 0.9 shares of Republic's common stock. The proposed
transaction, which is intended to be accounted for as a pooling-of-interests
business combination, is subject to the approval of regulators and Company
shareholders and other customary terms and conditions.
 
                                      F-94
<PAGE>   221
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                       SEPTEMBER 30,   DECEMBER 31,
                                                                           1996            1995
                                                                       -------------   ------------
                                                                               (UNAUDITED)
<S>                                                                    <C>             <C>
                                       ASSETS
Current Assets:
  Cash and cash equivalents..........................................    $   1,165       $  3,387
  Accounts receivable, net...........................................        8,567          9,090
  Prepaid expenses and other.........................................        2,882          3,246
                                                                          --------       --------
          Total current assets.......................................       12,614         15,723
                                                                          --------       --------
Property, Plant and Equipment, at cost...............................      140,611        119,414
  Less accumulated depreciation......................................      (18,563)       (13,667)
                                                                          --------       --------
                                                                           122,048        105,747
                                                                          --------       --------
Other................................................................        7,109          6,812
                                                                          --------       --------
          Total assets...............................................    $ 141,771       $128,282
                                                                          ========       ========
                        LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable...................................................    $   3,788       $  4,743
  Current portion of long-term debt..................................        2,710          1,823
  Accrued expenses and other.........................................        5,920          3,504
                                                                          --------       --------
          Total current liabilities..................................       12,418         10,070
                                                                          --------       --------
Non-current Liabilities:
  Long-term debt, less current portion...............................       17,073         14,407
  Accrued closure and post-closure costs.............................        6,738          5,168
  Other long-term liabilities........................................        7,544          7,451
                                                                          --------       --------
          Total non-current liabilities..............................       31,355         27,026
                                                                          ========       ========
Commitments and Contingencies
Stockholders' Equity:
  Common stock, $1.00 par value; 30,000,000 shares authorized,
     16,194,034 shares and 16,054,301 shares outstanding at September
     30, 1996 and December 31, 1995, respectively....................       16,194         16,054
  Paid-in capital....................................................       87,187         85,934
  Retained earnings..................................................        8,242          2,823
  Less treasury stock; 1,000,000 shares, at cost.....................      (13,625)       (13,625)
                                                                          --------       --------
          Total stockholders' equity.................................       97,998         91,186
                                                                          --------       --------
          Total liabilities and stockholders' equity.................    $ 141,771       $128,282
                                                                          ========       ========
</TABLE>
 
                                      F-95
<PAGE>   222
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
 
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED   NINE MONTHS ENDED
                                                            SEPTEMBER 30,        SEPTEMBER 30,
                                                          ------------------   ------------------
                                                           1996       1995      1996       1995
                                                          -------   --------   -------   --------
                                                                        (UNAUDITED)
<S>                                                       <C>       <C>        <C>       <C>
Revenues................................................  $16,317   $ 16,578   $46,012   $ 41,579
                                                          -------   ---------  -------   ---------
Costs and Expenses:
  Cost of operations....................................    9,174      9,377    26,680     23,370
  Depreciation and amortization.........................    1,873      2,081     5,752      5,272
  Selling, general and administrative...................    1,939      1,811     4,100      4,922
                                                          -------   ---------  -------   ---------
                                                           12,986     13,269    36,532     33,564
                                                          -------   ---------  -------   ---------
  Income from operations................................    3,331      3,309     9,480      8,015
                                                          -------   ---------  -------   ---------
Interest and Other Income (Expense):
  Interest income.......................................       11         82        38        366
  Interest expense......................................     (487)      (210)     (629)      (384)
  Other, net............................................     (569)       (16)     (777)       171
                                                          -------   ---------  -------   ---------
                                                           (1,045)      (144)   (1,368)       153
                                                          -------   ---------  -------   ---------
  Income before income tax provision....................    2,286      3,165     8,112      8,168
Income Tax Provisions:
  Federal...............................................      960      1,076     2,191      2,777
  State.................................................      160        190       502        490
                                                          -------   ---------  -------   ---------
                                                            1,120      1,266     2,693      3,267
                                                          -------   ---------  -------   ---------
  Income from continuing operations.....................    1,166      1,899     5,419      4,901
                                                          -------   ---------  -------   ---------
Discontinued Operations:
  Income from operations of discontinued segment (less
     applicable income taxes of $480 and $1,899 for the
     three and nine months ended September 30, 1995)....       --      1,778        --      5,707
  Loss on disposal of segment (less applicable income
     tax benefit of $10,000)............................       --    (30,537)       --    (30,537)
                                                          -------   ---------  -------   ---------
  Loss from discontinued operations.....................       --    (28,759)       --    (24,830)
                                                          -------   ---------  -------   ---------
Net Income (Loss).......................................  $ 1,166   $(26,860)  $ 5,419   $(19,929)
                                                          =======   =========  =======   =========
Earnings Per Share:
  Income from continuing operations.....................  $   .08   $    .12   $   .35   $    .31
  Income (loss) from discontinued operations............       --        .11        --        .36
  Loss on disposal of segment...........................       --      (1.91)       --      (1.92)
                                                          -------   ---------  -------   ---------
  Net income (loss).....................................  $   .08   $  (1.68)  $   .35   $  (1.25)
                                                          =======   =========  =======   =========
  Equivalent shares of stock outstanding................   15,377     15,983    15,348     15,911
                                                          =======   =========  =======   =========
</TABLE>
 
                                      F-96
<PAGE>   223
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                            NINE MONTHS ENDED
                                                                              SEPTEMBER 30,
                                                                           -------------------
                                                                             1996       1995
                                                                           --------   --------
                                                                               (UNAUDITED)
<S>                                                                        <C>        <C>
Cash Flow from Operating Activities:
  Net income(loss).......................................................  $  5,419   $(19,929)
                                                                           ---------  ---------
  Adjustments to reconcile net income to net cash provided by operating
     activities:
     Depreciation........................................................     2,146      9,168
     Amortization........................................................     3,606        662
     Loss on disposal of discontinued operation..........................        --     30,537
     Loss on sale of assets..............................................        --        614
  Change in assets and liabilities, net of effects from acquisitions and
     disposals --
     (Increase) decrease in --
       Cash held for disposal............................................        --        (91)
       Accounts receivable...............................................       523     (5,661)
       Inventories.......................................................        --       (489)
       Prepaid expenses and other........................................       364        925
       Deferred income taxes.............................................        --       (858)
       Other assets......................................................    (1,154)    (3,051)
     Increase (decrease) in --
       Accounts payable..................................................      (955)     5,490
       Accrued expenses and other........................................     3,397      5,310
       Accrued closure and post-closure costs............................     1,570         --
                                                                           ---------  ---------
          Total adjustments..............................................     9,497     42,556
                                                                           ---------  ---------
          Net cash provided by operating activities......................    14,916     22,627
                                                                           ---------  ---------
Cash Flow from Investing Activities:
  Proceeds from sale of assets, net of disposition costs.................        --      5,892
  Decrease in advance royalties..........................................        --      1,134
  Decrease in short term investments.....................................        --      3,871
  Additions to property, plant and equipment.............................   (21,197)   (43,165)
                                                                           ---------  ---------
          Net cash used in investing activities..........................   (21,197)   (32,268)
                                                                           ---------  ---------
Cash Flow from Financing Activities:
  Issuance of long-term debt.............................................        --     11,129
  Repayments of long-term debt...........................................      (334)      (263)
  Issuance of common stock...............................................     1,393        339
  Borrowings (repayments) on revolving line of credit....................     3,000     (2,400)
  Financing cost incurred................................................        --       (275)
                                                                           ---------  ---------
          Net cash provided by financing activities......................     4,059      8,530
                                                                           ---------  ---------
          Less -- decrease in discontinued operations' cash and cash
           equivalents...................................................        --       (692)
                                                                           ---------  ---------
          Net decrease in cash and cash equivalents......................    (2,222)    (1,803)
Cash and cash equivalents, beginning of period...........................     3,387      2,719
                                                                           ---------  ---------
Cash and cash equivalents, end of period.................................  $  1,165   $    916
                                                                           =========  =========
</TABLE>
 
                                      F-97
<PAGE>   224
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)
                 (AMOUNTS IN THOUSANDS, EXCEPT PER SHARE DATA)
 
1.  FINANCIAL STATEMENT PRESENTATION
 
     The accompanying consolidated unaudited financial statements have been
prepared in accordance with the rules and regulations of the Securities and
Exchange Commission for interim financial information. Accordingly, they do not
include all the information and footnotes required by generally accepted
accounting principles for complete financial statements. Therefore, it is
suggested that the accompanying financial statements be read in conjunction with
the financial statements and notes thereto included in the Company's latest
annual report on Form 10-K.
 
     The accompanying consolidated financial statements as of September 30, 1996
and 1995 include the accounts of Addington Resources, Inc. (the Company) and its
wholly-owned direct and indirect subsidiaries.
 
     In the opinion of management, the accompanying consolidated unaudited
financial statements include all adjustments necessary to present fairly the
Company's financial position as of September 30, 1996, and results of operations
for the three and nine months ended September 30, 1996 and 1995. All adjustments
were of a normal recurring nature, except as discussed in Note 2 below. The
results of operations for such interim periods are not necessarily indicative of
the results to be expected for the full year.
 
2.  MERGER TRANSACTION
 
     On June 25, 1996, the Company signed a definitive agreement to merge with
Republic Industries, Inc. ("Republic"). Under the terms of the merger
transaction, each outstanding share of the Company's common stock would be
converted into the right to receive .90 of a share of Republic common stock.
 
     The merger transaction, which will be accounted for on a pooling of
interests basis, is subject to customary terms and conditions, including
compliance with covenants, accuracy of representations by the companies to the
merger agreement, approval by the stockholders of the Company, the clearance of
the Republic registration statement and the Company's related proxy statement by
the Securities and Exchange Commission and the receipt by the Company of
confirmation of the fairness opinion by Oppenheimer & Co., Inc. as of the date
the proxy statement is mailed to Company shareholders. The merger transaction
received HSR clearance on July 31, 1996.
 
     The Company's largest stockholders, HPB Associates, L.P., and Larry, Robert
and Bruce Addington, who collectively own approximately 45% of the Company's
outstanding common stock, have agreed to vote their shares in favor of the
merger transaction, and have delivered to Republic their irrevocable proxies.
 
     During the three and nine months ended September 30, 1996, $750 and $1,500,
respectively, is included in other expense in the accompanying September 30,
1996, Consolidated Statements of Operations in connection with professional fees
and related costs incurred by the Company related to this merger transaction.
 
     The Company anticipates that the merger transaction will be consummated in
the fourth quarter of 1996.
 
3.  DISCONTINUED OPERATIONS
 
     During the third quarter of 1995, the Company implemented a formal plan to
dispose of all of its non-environmental operations. These discontinued
operations consisted primarily of the following: coal mining, mining equipment
manufacturing and licensing, citrus properties in Belize, precious and
industrial metals mining and incidental limestone properties. Accordingly, the
Company's continuing operations are comprised of integrated solid waste
management, which includes landfill operations and waste collection and
recycling services. During the quarter ended September 30, 1995 the Company
recorded a loss on the disposal of the discontinued operations of approximately
$30,500 (net of income tax benefits of approximately $10,000)
 
                                      F-98
<PAGE>   225
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
which represents the estimated loss on the disposal of the non-environmental
operations and a provision of approximately $2,000 for expected operating losses
through the final disposition of such operations.
 
     Upon ultimate disposal of its discontinued operations, the Company
determined its initial estimates did not require adjustment.
 
     As discussed in Note 4, as of December 31, 1995, the Company had sold all
of its subsidiaries included in discontinued operations, hence fully disposing
of all non-environmental operations. The recorded transactions reflect the
disposal of all of the Company's non-environmental segments and, accordingly,
the operating results of these segments have been classified as discontinued
operations for all periods presented in the accompanying consolidated financial
statements. Operating results from the discontinued operations were as follows:
 
<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED   NINE MONTHS ENDED
                                                           SEPTEMBER 30,        SEPTEMBER 30,
                                                                1995                1995
                                                         ------------------   -----------------
    <S>                                                  <C>                  <C>
    Operating revenue..................................       $ 27,811             $92,486
                                                              --------            --------
    Income before income taxes.........................          2,258               7,606
    Income tax provision...............................            480               1,899
                                                              --------            --------
    Net income from discontinued operations............       $  1,778             $ 5,707
                                                              ========            ========
</TABLE>
 
     Most of the Company's revenues from discontinued operations were generated
under long-term coal sales contracts with electric utilities or other
coal-related organizations located in the Eastern U.S. Revenues were recognized
on coal sales in accordance with the sales agreement, which was usually when the
coal was shipped to the customer.
 
4.  SALE OF SUBSIDIARIES (INCLUDED IN DISCONTINUED OPERATIONS)
 
COAL MINING, MINING EQUIPMENT MANUFACTURING AND LICENSING
 
     On September 22, 1995, in a related party transaction, the Company entered
into a stock purchase agreement with Addington Enterprises, Inc. (a company
f/k/a Addington Acquisition Company, Inc., owned by Larry Addington, Robert
Addington and Bruce Addington; collectively, the Addington Brothers) whereby the
Company would receive $30,000, subject to a working capital adjustment, in
exchange for all the issued and outstanding shares of common stock of its
subsidiaries, Addington Mining, Inc., Mining Technologies, Inc., Addwest Mining,
Inc. and Addington Coal Holding, Inc. This sale was consummated on November 2,
1995, at which time the proceeds received were used by the Company to pay down
its revolving line of credit. In addition, the Company retained the right to
receive certain contingent payments due under the Company's technology sale to
BHP Australia Coal Pty. Ltd. As of September 30, 1996, the Company estimates
such payments may aggregate $3,000.
 
     Included in the transaction described above and pursuant to an option
agreement dated August 4, 1995, the Company sold to the Addington Brothers all
the issued and outstanding shares of common stock of its subsidiary, Tennessee
Mining, Inc. According to the terms of the option agreement, the Addington
Brothers will pay the Company a royalty based on tons of coal delivered under a
certain coal sales contract, up to a maximum aggregate royalty of $12,500.
During the nine months ended September 30, 1996, the Company has recorded
royalty income of $613 (included in other income in the accompanying September
30, 1996, Consolidated Statement of Operations) from the Addington Brothers
under this agreement.
 
CITRUS PROPERTIES
 
     On September 22, 1995, in a related party transaction, the Company entered
into an agreement to sell all of the issued and outstanding shares of common
stock of its subsidiary, Belize River Fruit Co., to Larry and
 
                                      F-99
<PAGE>   226
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Bruce Addington in exchange for 1,000 shares of common stock of the Company
owned by Larry and Bruce Addington. This transaction was consummated on November
2, 1995, at which time the Company acquired the 1,000 shares valued at $13,625
(based on quoted share market price) and recorded them, at cost, as treasury
stock. The Company retained no obligations in connection with the sale and has
fully divested its investment in citrus operations.
 
ADDWEST MINERALS, INC.
 
     Addwest Minerals, Inc. (Addwest), a wholly-owned subsidiary of the Company,
was organized to mine, extract and market precious and industrial metals. On
November 1, 1995, the Company entered into a letter agreement, which was later
finalized as a Stock Purchase Agreement (the Agreement), that provided for the
sale to an unrelated party of all the capital stock of Addwest. On December 29,
1995, the Company consummated the sale of Addwest.
 
     The terms of the Agreement required the Company to contribute additional
capital to Addwest in an amount sufficient to pay substantially all existing
liabilities of Addwest through the date of the Agreement, with the exception of
the remaining balance on the Rothschild gold loan. The proceeds received from
the sale ($3,525) were used to retire the remaining balance on the Rothschild
gold loan and the Company has been fully released from its obligations under
that loan.
 
NEW RIVER LIME
 
     On November 17, 1995, the Company sold all of the real property, as well as
all buildings, structures and improvements of its wholly owned subsidiary, New
River Lime, Inc. (NRL), to an unrelated party for $2,500 in cash. The Company
retained no obligations in connection with the sale and has fully divested its
investment in NRL.
 
5.  COMMITMENTS AND CONTINGENCIES
 
LEGAL MATTERS
 
     In the normal course of its operations, the Company may become involved in
a variety of legal disputes. Currently, the Company is a party to certain
litigation, including workers' compensation matters and other minor business
disputes.
 
     While the final resolution of any matter may have an impact on the
Company's consolidated financial results for a particular reporting period,
management believes that the ultimate disposition of these matters will not have
a material adverse effect on the consolidated financial position of the Company.
 
ENVIRONMENTAL PROCEEDINGS
 
     The Company is involved in various environmental matters and proceedings,
including permit application proceedings, in connection with the establishment,
operation and expansion activities of certain landfill facilities, as well as
other matters or claims that could result in additional environmental
proceedings.
 
     While the final resolution of any matter may have an impact on the
Company's consolidated financial results for a particular reporting period,
management believes that the ultimate disposition of these matters will not have
a material adverse effect on the consolidated financial position of the Company.
 
ENVIRONMENTAL SERVICE CONTRACTS
 
     The Company has commitments (primarily with municipalities) to operate
landfills and provide waste hauling services under various contracts for terms
of up to 40 years. Revenues for such contracts are generally at stated rates but
may be adjusted periodically for inflation.
 
                                      F-100
<PAGE>   227
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
ENVIRONMENTAL INSURANCE
 
     In order to meet existing government requirements, the Company has obtained
environmental impairment liability insurance coverage for certain environmental
risks arising from the operation of its landfill facilities. However, if an
environmental impairment were of a magnitude that exceeded the Company's
coverage, it could have a material adverse effect on the Company's business or
its financial condition and results of operations.
 
SALE OF CERTAIN SUBSIDIARIES
 
     During January 1994, the Company sold the stock of five of its coal
subsidiaries to Pittston Minerals Group, Inc. (Pittston). In connection with the
sale, the Company provided certain guarantees of indemnification to Pittston. In
connection with the sale of coal subsidiaries to the Addington Brothers (see
Note 4), the Company received indemnification related to its guarantees to
Pittston as well as other matters, including its guaranty of certain mineral
lease royalty obligations and workers' compensation benefits.
 
6.  RELATED-PARTY TRANSACTIONS
 
     The Company has dealt with certain companies or individuals which are
related parties either by having stockholders in common or because they are
controlled by stockholders/officers or by relatives of stockholders/officers of
the Company. The Company recorded various expenses (included in results of
discontinued operations) to related parties consisting of approximately $2,895
for trucking services, office rent and flight fees for the nine months ended
September 30, 1995. There were no related party transactions during the nine
months ended September 30, 1996.
 
     The Company had amounts receivable from related parties of $5 as of
December 31, 1995.
 
7.  STOCKHOLDERS' EQUITY
 
     During the nine months ended September 30, 1996, and 1995, 124 and 46
respectively, shares of common stock were issued in connection with the exercise
of stock options.
 
     During the nine months ended September 30, 1996 and 1995, 16 and 68
respectively, shares of common stock were issued in connection with stock grants
issued to employees in 1989 and 1990. These stock grants specified that the
recipient of the stock grant remain employed by the Company for five years from
the date of the grant in order to exercise the grant.
 
     As a result of these options and grants being exercised and shares being
issued, common stock increased $140 and $114 respectively, and paid-in capital
increased $1,253 and $1,330 respectively, during the nine months ended September
30, 1996 and 1995.
 
8.  STATEMENT OF CASH FLOWS
 
     For purposes of this statement, the Company considers short-term
investments having maturation of three months or less at the time of purchase to
be cash equivalents. The cash amounts of interest and income taxes paid by the
Company during the nine months ended September 30, 1996 and 1995 are as follows:
 
<TABLE>
<CAPTION>
                                                                            1996    1995
                                                                            ----   ------
    <S>                                                                     <C>    <C>
    Interest, net of amounts capitalized of $1,133 and $1,739.............  $115   $  384
    Income taxes..........................................................  $375   $1,093
</TABLE>
 
                                      F-101
<PAGE>   228
 
                   ADDINGTON RESOURCES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
9.  INCOME TAXES
 
     During the three and nine months ended September 30, 1996, the Company
reduced its deferred tax asset valuation reserve by approximately $0 and $890
respectively. The reason for the change in the valuation allowance is due to the
Company's ongoing evaluation of the realization of its alternative minimum tax
(AMT) credit carryforwards, which are a component of deferred tax assets. A
valuation allowance is provided when it is more likely than not that some
portion of the deferred tax asset will not be realized. The Company has recorded
a valuation allowance against a portion of these AMT credits due to
uncertainties in realization using the "more likely than not" valuation method.
 
10.  NEW ACCOUNTING PRONOUNCEMENTS
 
LONG LIVED ASSETS
 
     In March 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121, "Accounting for the Impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed Of" (SFAS No. 121),
effective for fiscal years beginning after December 15, 1995. The new standard
requires that long-lived assets and certain identified intangibles be reviewed
for impairment whenever events or changes in circumstances indicate that the
carrying amount of an asset may not be recoverable. In performing such
impairment review, companies are required to estimate the sum of future cash
flows from an asset and compare such amount to the asset's carrying amount. Any
excess of carrying amount over expected cash flows will result in a possible
write-down of an asset to its fair value. The Company adopted the provisions of
SFAS No. 121 as of January 1, 1996. The adoption had no effect on the results of
operations or financial position of the Company.
 
STOCK-BASED COMPENSATION
 
     In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" (SFAS No. 123), effective for fiscal years beginning after
December 15, 1995. The new standard encourages, but does not require, a fair
value based method of accounting for employee stock options or similar equity
instruments. It also allows an entity to elect to continue to measure
compensation cost under Accounting Principles Board Opinion No. 25 "Accounting
for Stock Issued to Employees" (APB No. 25), but requires pro forma disclosures
of net income and earnings per share as if the fair value based method of
accounting had been applied. The Company expects to adopt SFAS No. 123 for its
annual 1996 financial statements. In addition, the Company will elect to
continue to measure compensation cost under APB No. 25 and comply with the pro
forma disclosure requirements.
 
ENVIRONMENTAL REMEDIATION LIABILITIES
 
     In October 1996, the American Institute of Certified Public Accountants
issued Statement of Position (SOP) 96-1, "Environmental Remediation
Liabilities," effective for fiscal years beginning after December 15, 1996. This
statement provides that environmental remediation liabilities should be accrued
when the criteria of Statement of Financial Accounting Standards (SFAS) No. 5,
"Accounting for Contingencies," are met, and it includes benchmarks to aid in
the determination of when environmental remediation liabilities should be
recognized in accordance with SFAS No. 5. SOP 96-1 also states that an accrual
for environmental liabilities should include incremental direct costs of the
remediation effort and costs of compensation and benefits for those employees
who are expected to devote a significant amount of time directly to the
remediation effort. The Company believes that implementation of SOP 96-1 will
not have a material adverse effect on its results of operations or financial
position.
 
                                      F-102
<PAGE>   229
 
                          INDEPENDENT AUDITORS' REPORT
 
The Board of Directors
Alamo Rent-A-Car, Inc. and Affiliates:
 
     We have audited the accompanying combined balance sheets of Alamo
Rent-A-Car, Inc. and Affiliates (as defined in note 1 to the combined financial
statements) as of December 31, 1995 and 1994, and the related combined
statements of operations, equity and cash flows for each of the years in the
three-year period ended December 31, 1995. These companies are under common
ownership and common management. These combined financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these combined financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the financial position of Alamo Rent-A-Car,
Inc. and Affiliates as of December 31, 1995 and 1994, and the results of their
operations and their cash flows for each of the years in the three-year period
ended December 31, 1995, in conformity with generally accepted accounting
principles.
 
                                          /s/ KPMG Peat Marwick LLP
 
Fort Lauderdale, Florida
March 8, 1996, except as to the
  second paragraph of Note 13, which
  is as of April 19, 1996 and the second
  paragraph of Note 18, which is as
  of November 26, 1996
 
                                      F-103
<PAGE>   230
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                            COMBINED BALANCE SHEETS
                         (DOLLAR AMOUNTS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                             DECEMBER 31,
                                                                        -----------------------
                                                                           1995         1994
                                                                        ----------   ----------
<S>                                                                     <C>          <C>
                                            ASSETS
Cash and cash equivalents.............................................  $   11,446   $   15,698
Investments, at cost..................................................      63,133       86,243
Receivables:
  Trade, less allowance for doubtful accounts of $5,214 and $2,729 in
     1995 and 1994, respectively......................................      67,418       54,992
  Vehicle.............................................................      94,408      111,519
  Notes, mortgages and other due from affiliates......................       2,409          708
  Other...............................................................       7,775       25,599
                                                                        ----------   ----------
                                                                           172,010      192,818
                                                                        ----------   ----------
Revenue earning vehicles, net.........................................   1,478,409    1,732,515
Property and equipment, net...........................................     213,985      210,951
Other assets..........................................................      61,762       72,223
                                                                        ----------   ----------
                                                                        $2,000,745   $2,310,448
                                                                        ==========   ==========
                                    LIABILITIES AND EQUITY
Notes payable and lines of credit secured by revenue earning
  vehicles............................................................  $1,546,122   $1,794,802
Estimated auto liability claims.......................................     112,448      125,331
Accounts payable to affiliates........................................       1,677           --
Accounts payable......................................................     116,374      104,045
Other debt............................................................     137,266      117,263
Accrued expenses......................................................      11,050       29,112
Customer deposits.....................................................       9,843       11,398
                                                                        ----------   ----------
          Total liabilities...........................................   1,934,780    2,181,951
                                                                        ----------   ----------
Minority interest.....................................................          --          652
Equity (note 9):
  Common stock........................................................           5            4
  Additional paid-in capital..........................................       9,494        8,387
  Retained earnings and partners' capital.............................      53,881      116,674
  Translation adjustment..............................................       2,585        2,780
                                                                        ----------   ----------
          Total equity................................................      65,965      127,845
                                                                        ----------   ----------
Commitments and contingencies
                                                                        ----------   ----------
                                                                        $2,000,745   $2,310,448
                                                                        ==========   ==========
</TABLE>
 
            See accompanying notes to combined financial statements.
 
                                      F-104
<PAGE>   231
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                       COMBINED STATEMENTS OF OPERATIONS
                         (DOLLAR AMOUNTS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                         DECEMBER 31,
                                                             ------------------------------------
                                                                1995         1994         1993
                                                             ----------   ----------   ----------
<S>                                                          <C>          <C>          <C>
Revenue:
  Vehicle rentals..........................................  $1,389,351   $1,311,967   $1,148,251
  Interest.................................................       6,199        4,839        3,764
  Other....................................................       2,303          955          947
                                                             ----------   ----------   ----------
                                                              1,397,853    1,317,761    1,152,962
                                                             ----------   ----------   ----------
Costs and expenses:
  Vehicle depreciation.....................................     398,591      352,523      271,326
  Vehicle interest.........................................     127,227      109,290       88,388
  Vehicle leases...........................................      68,505       34,775       12,041
  Selling, general and administrative......................     840,083      787,036      738,625
  Other interest, net of amounts capitalized of $808, $994
     and $223 in 1995, 1994 and 1993, respectively.........      13,496        9,220       11,086
  Minority interest in net loss of consolidated
     subsidiaries..........................................        (470)          --           --
                                                             ----------   ----------   ----------
                                                              1,447,432    1,292,844    1,121,466
                                                             ----------   ----------   ----------
          Net income (loss)................................  $  (49,579)  $   24,917   $   31,496
                                                             ==========   ==========   ==========
</TABLE>
 
            See accompanying notes to combined financial statements.
 
                                      F-105
<PAGE>   232
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                         COMBINED STATEMENTS OF EQUITY
                         (DOLLAR AMOUNTS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                              ADDITIONAL
                                     COMMON    PAID-IN     PARTNERS'   RETAINED   TRANSLATION    TOTAL
                                     STOCK     CAPITAL      CAPITAL    EARNINGS   ADJUSTMENT     EQUITY
                                     ------   ----------   ---------   --------   -----------   --------
<S>                                  <C>      <C>          <C>         <C>        <C>           <C>
Balance at December 31, 1992........   $3       $6,746     $(111,107)  $214,765     $ 3,015     $113,422
  Contributions.....................   --          590           279         --          --          869
  Dividends and distributions.......   --           --        (1,138)   (34,517)         --      (35,655)
  Net income (loss).................   --           --       (17,528)    49,024          --       31,496
  Translation adjustment............   --           --            --         --         100          100
                                      ---       ------     ---------   --------      ------     --------
Balance at December 31, 1993........    3        7,336      (129,494)   229,272       3,115      110,232
  Contributions.....................    1        1,051           176         --          --        1,228
  Dividends and distributions.......   --           --        (1,518)    (6,679)         --       (8,197)
  Net income (loss).................   --           --       (15,277)    40,194          --       24,917
  Translation adjustment............   --           --            --         --        (335)        (335)
                                      ===       ======     =========   ========      ======     ========
Balance at December 31, 1994........    4        8,387      (146,113)   262,787       2,780      127,845
  Contributions.....................    1        1,107            --         --          --        1,108
  Dividends and distributions.......   --           --        (1,986)   (11,228)         --      (13,214)
  Net income (loss).................   --           --       (14,820)   (34,759)         --      (49,579)
  Translation adjustment............   --           --            --         --        (195)        (195)
                                      ---       ------     ---------   --------      ------     --------
Balance at December 31, 1995........   $5       $9,494     $(162,919)  $216,800     $ 2,585     $ 65,965
                                      ===       ======     =========   ========      ======     ========
</TABLE>
 
            See accompanying notes to combined financial statements.
 
                                      F-106
<PAGE>   233
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                       COMBINED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
                         (DOLLAR AMOUNTS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                             DECEMBER 31,
                                                                                ---------------------------------------
                                                                                   1995          1994          1993
                                                                                -----------   -----------   -----------
<S>                                                                             <C>           <C>           <C>
Cash flows from operating activities:
  Cash received from customers................................................  $ 1,383,717   $ 1,297,998   $ 1,135,295
  Cash paid to vendors and employees..........................................     (872,917)     (792,699)     (692,632)
  Interest received...........................................................        4,338         4,839         3,764
  Interest paid...............................................................     (138,300)     (115,489)     (102,570)
  Income taxes paid, net of refunds...........................................         (238)           (2)       (2,955)
                                                                                -----------   -----------   -----------
        Net cash provided by operating activities.............................      376,600       394,647       340,902
                                                                                -----------   -----------   -----------
Cash flows from investing activities:
  Cash received from sale of revenue earning vehicles.........................    2,182,698     2,673,654     2,214,528
  Cash paid to third party suppliers of revenue earning vehicles..............   (1,961,343)   (2,762,648)   (2,276,065)
  Cash paid to related party suppliers of revenue earning vehicles............     (351,755)     (551,157)     (576,895)
  (Purchase) sale of investments..............................................       23,110        (5,019)       13,545
  Capital expenditures........................................................      (33,534)      (34,183)      (34,825)
  Proceeds from sale of property and equipment................................        8,611         2,746           835
  Payment for business acquired net of cash received..........................           --        (4,683)           --
                                                                                -----------   -----------   -----------
        Net cash used in investing activities.................................     (132,213)     (681,290)     (658,877)
                                                                                -----------   -----------   -----------
Cash flows from financing activities:
  Proceeds from revenue earning vehicle financing.............................    2,348,791     3,348,787     3,048,121
  Principal payments on revenue earning vehicle financing.....................   (2,606,436)   (3,071,250)   (2,674,907)
  Proceeds from other debt....................................................       54,646        18,551         7,000
  Principal payments on other debt............................................      (33,615)       (7,867)      (24,344)
  Dividends and distributions.................................................      (13,214)       (8,197)      (35,655)
  Capital contributions.......................................................        1,100         1,228           869
  Contributions from minority interest........................................           --           652            --
                                                                                -----------   -----------   -----------
        Net cash provided by (used by) financing activities...................     (248,728)      281,904       321,084
                                                                                -----------   -----------   -----------
Effect of exchange rate changes on cash.......................................  $        89   $    (1,344)  $    (1,243)
Net (decrease) increase in cash and cash equivalents..........................       (4,252)       (6,083)        1,866
Cash and cash equivalents at beginning of year................................       15,698        21,781        19,915
                                                                                -----------   -----------   -----------
Cash and cash equivalents at end of year......................................  $    11,446   $    15,698   $    21,781
                                                                                ===========   ===========   ===========
Reconciliation of net income (loss) to net cash provided by operating
  activities:
  Net income (loss)...........................................................      (49,579)       24,917        31,496
  Vehicle depreciation........................................................      398,592       352,523       271,326
  Property and equipment depreciation and amortization........................       22,006        19,415        17,684
  (Loss) on sale of property and equipment....................................         (287)         (248)         (122)
  Amortization of intangible assets...........................................        2,016           606           606
  Other.......................................................................         (469)           --            --
  Bad debt expense............................................................        3,374           865         1,015
  Cash flows from operating activities affecting assets and liabilities:
    Receivables...............................................................          119       (20,297)      (15,458)
    Other assets..............................................................       15,664           212        (9,534)
    Estimated auto liability claims...........................................      (12,871)       (4,315)       23,870
    Accounts payable..........................................................        9,600        15,779        24,344
    Accrued expenses..........................................................       (7,879)        3,878        (5,956)
    Customer deposits.........................................................       (3,686)        1,312         1,631
                                                                                -----------   -----------   -----------
        Net cash provided by operating activities.............................  $   376,600   $   394,647   $   340,902
                                                                                ===========   ===========   ===========
</TABLE>
 
     Supplemental schedule of noncash investing and financing activities (in
thousands):
 
     In December 1994, a subsidiary of GUSA Ltd. purchased approximately 75% of
the outstanding capital stock of Dose and Peters, GmbH for approximately $13.7
million (see note 13). In conjunction with the acquisition, liabilities were
assumed as follows:
 
<TABLE>
    <S>                                                                                                <C>
    Fair value of assets acquired....................................................................  $(30,556)
    Costs in excess of net assets of company acquired................................................   (13,779)
    Liabilities assumed..............................................................................    39,652
                                                                                                       --------
    Cash paid, net of cash received..................................................................  $ (4,683)
                                                                                                       ========
</TABLE>
 
     In 1994, DKBERT sold real property in exchange for $440 of trade credits.
 
            See accompanying notes to combined financial statements.
 
                                      F-107
<PAGE>   234
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
                           DECEMBER 31, 1995 AND 1994
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
BASIS OF PRESENTATION AND PRINCIPLES OF COMBINATION
 
     The accompanying combined financial statements include the accounts of the
following entities, each entity affiliated with each other as a result of common
ownership and common management: (i) Alamo Rent-A-Car, Inc. and Affiliate
(Alamo), (ii) DKBERT, Assoc., (DKBERT or the Partnership), (iii) Guy Salmon USA,
Ltd. and Subsidiaries (GUSA Ltd.), and (iv) Alamo Rent-A-Car (Belgium), Inc.
(Alamo Belgium), Alamo Rent-A-Car (Canada), Inc. (Alamo Canada), Green Corn,
Inc. (Green Corn), Guy Salmon (USA), Inc. (GUSA Inc.), Territory Blue, Inc.
(Territory Blue), and Tower Advertising Group, Inc. (Tower) (collectively, the
Alamo Affiliated Companies). The combined financial statements of each of the
above entities (collectively referred to as the "Companies") include the
accounts of the Companies and their respective majority-owned subsidiaries. All
significant intercompany accounts and transactions are eliminated in
combination. Following is a description of the Companies and their
majority-owned subsidiaries:
 
          (I) The consolidated financial statements of Alamo and Alamo Funding,
     L.P. (AFL). Alamo has a 99 percent limited partnership interest in AFL and
     AFL's 1 percent general partner is a corporation owned by the shareholders
     of Alamo. All significant intercompany balances and transactions have been
     eliminated in consolidation. Alamo is engaged in the car rental business
     throughout the United States, primarily on a daily or weekly basis. AFL
     provides financing to Alamo for the financing or refinancing of revenue
     earning vehicles. AFL and Alamo have separate corporate existences and
     separate financial conditions and records. The assets of AFL will be
     available only to satisfy the claims of its creditors and will not be
     available to any creditors of Alamo or its other affiliates.
 
          (II) The financial statements of DKBERT, a Florida partnership, which
     owns and leases real property.
 
          (III) The consolidated financial statements of GUSA Ltd., a Florida
     limited partnership and the holding company for certain European car rental
     affiliates of Alamo. The subsidiaries of GUSA Ltd. and their respective
     periods of inclusion in these financial statements are (i) Alamo Rent-A-Car
     (UK) Limited (acquired 1990), which conducts the Company's operations in
     the United Kingdom; (ii) Alamo Rent-A-Car, AG, Zurich (organized November
     1992) which conducts the Company's Swiss operations; (iii) Alamo
     Autovermietung GmbH (the surviving entity of the merger between Dose and
     Peters, GmbH (acquired December 1994) and Alamo Rent-A-Car GmbH) (organized
     in February 1994), which conducts the Company's German operations; and (iv)
     Alamo Rent-A-Car (Vienna) GmbH (organized April 1995) which conducts the
     Company's Austrian operations. All significant intercompany balances and
     transactions have been eliminated in consolidation.
 
          (IV) The combined financial statements of the Alamo Affiliated
     Companies, as follows: (i) Alamo Belgium which conducts car rental
     operations in Belgium at one location; (ii) Alamo Canada which conducts car
     rental operations in Canada at two locations; (iii) Green Corn, an entity
     with limited assets; (iv) GUSA Inc., which owns 79% of Alamo Rent-A-Car
     B.V. (which conducts car rental operations in The Netherlands at two
     locations) and a minority interest in Guy Salmon USA, Ltd. (GUSA Ltd.),
     which conducts car rental operations in Europe through its respective
     subsidiaries and combined partnerships; (v) Territory Blue, a management
     company which contracts with certain employees of Alamo Rent-A-Car, Inc.
     (Alamo) and offers management services to certain other entities; and (vi)
     Tower, which provides advertising services to Alamo. The combined financial
     statements include the accounts of the Alamo Affiliated Companies and their
     majority-owned subsidiaries. Minority interest represents GUSA Ltd.'s 21%
     ownership in Alamo Rent-A-Car B.V. All significant intercompany accounts
     and transactions are eliminated in combination.
 
                                      F-108
<PAGE>   235
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Companies operate in one principal industry and geographic
segment -- the rental of automobiles in the United States which represents more
than 90% of combined revenues.
 
CASH EQUIVALENTS AND INVESTMENTS
 
     The Companies consider all highly liquid investments purchased with an
original maturity of three months or less to be cash equivalents, unless the
investments are legally or contractually restricted for longer than three
months. Investments are classified as held-to-maturity securities and are
recorded at amortized cost adjusted for the amortization or accretion of
premiums or discounts, which approximates market value.
 
REVENUE EARNING VEHICLES AND DEPRECIATION
 
     Revenue earning vehicles are stated at cost less accumulated depreciation
and allowances for stolen vehicles. The straight-line method is used to
depreciate revenue vehicles to their estimated residual values over the
anticipated periods of use based on the respective Company's fleet plan,
typically ranging from 4 to 20 months in the United States and from 4 to 9
months in Canada and Europe. Depreciation expense also includes those costs
relating to losses from damaged and wrecked vehicles, and gains and losses on
vehicle sales in the ordinary course of business.
 
PROPERTY AND EQUIPMENT
 
     Property and equipment are stated at cost. Depreciation and amortization
are provided over the estimated useful lives of the respective assets using the
straight-line method. DKBERT capitalizes interest as part of the cost of
constructing car rental and other facilities.
 
OTHER ASSETS
 
     Other assets include goodwill (in thousands) of $18,491 and $17,319 at
December 31, 1995 and 1994. Accumulated amortization of goodwill (in thousands)
was $2,376 and $1,194 at December 31, 1995 and 1994, respectively. Goodwill is
amortized on a straight-line basis combined. The Companies evaluate the
recoverability of intangible assets as well as the amortization periods to
determine whether an adjustment to the carrying value is appropriate. The
primary indicators of recoverability are the associated current and forecasted
operating cash flows.
 
     Debt issuance and origination fees and costs are amortized to interest
expense on a straight-line basis over the terms of the related debt agreements.
The difference in interest expense between the straight-line method and interest
method of amortization, where applicable, is not material.
 
ESTIMATED AUTO LIABILITY CLAIMS
 
     Alamo assumes responsibility for up to $1 million per claim under its auto
liability insurance program for property damage and bodily injury claims. Costs
in excess of $1 million per claim are insured under various contracts with
insurance carriers. Estimated costs for claims up to $1 million are actuarially
determined based on historical claims experience, adjusted for current trends
and changes in claims-handling procedures, and are discounted to the net present
value. The assumptions used have a significant effect on the amounts reported.
During the year ended December 31, 1994, Alamo changed its methodology used to
discount its estimated auto liability claims to a weighted average rate based on
Treasury notes with maturity dates related to the actuarially determined payout
curve. Previously, the rate used for discounting was based on a three-year
average of U.S. Treasury notes with three-year maturities. Management believes
its current methodology better reflects the anticipated payout of Alamo's
claims. The rates used at December 31, 1995 and 1994 were 5.30% and 7.62%,
respectively. The effect of the change in 1994 was a reduction in the accrual of
$3.7 million.
 
     In its foreign car rental operations, the foreign companies assume
responsibility, subject to a deductible, per incident, under the auto liability
insurance programs and for property and bodily injury claims.
 
                                      F-109
<PAGE>   236
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Companies also assume responsibility, subject to a deductible, per
incident, under its vehicle collision damage and theft insurance policy. Losses
are accrued as incurred.
 
REVENUE RECOGNITION
 
     DKBERT recognizes rental income on a straight-line basis over the terms of
the respective leases.
 
INCOME TAXES
 
     Alamo elected "Small Business Corporation" status effective January 1,
1980. Under S corporation status, each stockholder is individually responsible
for reporting his share of taxable income or loss. Accordingly, no provision for
federal income taxes has been reflected in the accompanying financial
statements. A provision for state income taxes is made where applicable.
 
     Each partner of DKBERT is individually responsible for reporting his share
of federal taxable partnership income or loss. Accordingly, no provision for
federal taxes is reflected in the financial statements. A provision for state
income taxes is made where applicable.
 
     Each partner of GUSA Ltd. is individually responsible for reporting his
share of federal taxable partnership income or loss. Subsidiaries operating in
foreign jurisdictions are subject to corporate income tax in their respective
jurisdictions. Accordingly, a provision for foreign corporate income taxes has
been made for each company established in a foreign jurisdiction, where
applicable. A provision for state income taxes is also made where applicable.
 
     Certain of the Alamo Affiliated Companies described in note 1(a)(iv) are
taxed as pass-through entities for U.S. income tax purposes. As a pass-through
company for U.S. income tax purposes, each shareholder is individually
responsible for reporting his share of taxable income or loss. The companies
operating in foreign jurisdictions are subject to corporate income tax in their
respective jurisdictions. Accordingly, a provision for foreign corporate income
taxes has been made for each company established in a foreign jurisdiction. A
provision for state income taxes is also made where applicable.
 
FINANCIAL INSTRUMENTS
 
     Certain of the Companies utilize interest rate swaps in the management of
interest rate risk. The differentials between the amounts paid and received from
these swaps are recognized over the terms of the agreements and are recorded as
adjustments to interest expense. Amounts receivable or payable under the
agreements are included in other receivables or accrued expenses in the combined
balance sheets and were not material at December 31, 1995 or 1994.
 
ENVIRONMENTAL COSTS
 
     Certain of the Companies' operations involve the storage and dispensing of
petroleum products, primarily gasoline. The Companies record as expense, on a
current basis, costs associated with remediation of environmental pollution. The
Companies also accrue for their proportionate share of costs associated with the
remediation of environmental pollution when it becomes probable that a liability
has been incurred and the amount can be reasonably estimated. Estimated costs
include anticipated site testing, consulting, remediation, disposal,
post-remediation monitoring and legal fees, as appropriate. The liability does
not reflect possible recoveries from insurance companies or reimbursement of
remediation costs.
 
FOREIGN CURRENCY TRANSLATION
 
     Assets and liabilities of foreign affiliates are translated into United
States dollars at the current rates of exchange. Income and expenses are
translated at the average rate of exchange in effect during the period. The
 
                                      F-110
<PAGE>   237
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
related translation adjustments are reported as a separate component of equity.
Foreign currency transaction gains and losses are included in determining net
income and are not material.
 
ADVERTISING
 
     The Companies expense the cost of advertising as incurred or the first time
advertising takes place. No advertising costs were capitalized at December 31,
1995 or 1994. Advertising expense (in thousands) was $60,288, $67,565 and
$39,889 for the years ended December 31, 1995, 1994 and 1993, respectively.
 
USE OF ESTIMATES
 
     Management of the Companies have made a number of estimates and assumptions
relating to the reporting of assets and liabilities and the disclosure of
contingent assets and liabilities to prepare these financial statements in
conformity with generally accepted accounting principles. Actual results could
differ from those estimates.
 
NEW ACCOUNTING STANDARD
 
     In March 1995, the Financial Accounting Standards Board issued Statement
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed of," which became effective for fiscal years beginning
after December 15, 1995. This standard establishes accounting standards for the
impairment of long-lived assets, certain identifiable intangibles, and goodwill
related to those assets to be held and used and for long-lived assets and
certain intangibles to be disposed of. The Companies believe that adoption of
this standard will not have a material impact on the financial condition or
operating results of the Companies.
 
RECLASSIFICATIONS
 
     Certain reclassifications have been made to the 1994 financial statements
to conform to the presentation used in 1995.
 
2.  INVESTMENTS
 
     Investments have a maturity of three months or less and are classified as
held-to-maturity securities. Investments consist of the following:
 
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,
                                                                       -------------------
                                                                        1995        1994
                                                                       -------     -------
                                                                         (IN THOUSANDS)
    <S>                                                                <C>         <C>
    Eurodollar deposits..............................................  $26,727     $36,784
    Repurchase agreements............................................   24,000          --
    Certificate of deposit...........................................    9,548      44,358
    Commercial paper.................................................    2,221       3,521
    U.S. treasury bills..............................................      130       1,580
    Money Market.....................................................      507          --
                                                                       -------     -------
                                                                       $63,133     $86,243
                                                                       =======     =======
</TABLE>
 
     Investments serve as collateral for irrevocable letters of credit issued in
favor of the Companies' liability insurance carriers. Collateral equal to the
stated amount of the letter of credit is required. At December 31, 1995, letters
of credit for $23.0, $3.7, $3.5, and $1.6 million expire October 1, 1996. The
Companies also have a $7.6 million irrevocable letter of credit issued in
connection with airport facilities, expiring October 15, 1996, under which no
amounts were outstanding at December 31, 1995. The letter of credit is secured
by
 
                                      F-111
<PAGE>   238
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
investments of $3.8 million. Repurchase agreements are restricted for the
settlement of specific estimated auto liability claims.
 
3.  BUSINESS AND CREDIT CONCENTRATIONS
 
     Business and credit concentrations for each of the Companies included in
the combined financial statements are as follows:
 
          Alamo -- At December 31, 1995, the Company had 133 corporate owned
     vehicle rental facilities at airport, near-airport and downtown locations
     throughout the United States. The industry in which Alamo operates is also
     highly seasonal. For the year ended December 31, 1995, approximately 24% of
     Alamo's revenue was generated in Florida.
 
          Trade receivables (in thousands) include $32,999 and $22,706 from
     travel agents and tour operators at December 31, 1995 and 1994,
     respectively. Alamo holds minimum collateral in the form of cash, letters
     of credit or insurance from most of these vendors. Alamo continually
     evaluates the credit risk of these customers and believes that its
     allowance for doubtful accounts relative to its trade receivables is
     adequate. Vehicle receivables (in thousands) include $52,314 and $82,830
     from manufacturers at December 31, 1995 and 1994, respectively. Vehicle
     receivables also include amounts due from renters for damages incurred on
     revenue earning vehicles. Other receivables (in thousands) include $1,041
     and $8,535 from a manufacturer for vehicle incentives at December 31, 1995
     and 1994, respectively.
 
          Alamo enters into vehicle repurchase programs with one principal
     vehicle manufacturer, as well as other vehicle manufacturers. During model
     year 1995, Alamo purchased approximately 68% of its vehicle fleet under
     repurchase programs with one vehicle manufacturer.
 
          DKBERT -- The majority of DKBERT's property is leased to Alamo, which
     has guaranteed a substantial portion of DKBERT's indebtedness. DKBERT is
     economically dependent on Alamo for rental income sufficient to service its
     indebtedness.
 
          GUSA Ltd. -- At December 31, 1995, GUSA Ltd. had 55 corporate owned
     locations including 28 in the United Kingdom, 22 in Germany, 4 in
     Switzerland and 1 in Austria. In addition to its corporate owned locations,
     GUSA Ltd.'s licensee network operates 102 locations throughout Europe,
     including 86 locations in Germany. The industry in which GUSA Ltd. operates
     is also seasonal.
 
          Trade receivables (in thousands) include $23,677 and $16,703 from
     travel agents and tour operators at December 31, 1995 and 1994,
     respectively. GUSA Ltd. holds minimum collateral in the form of cash,
     letters of credit or insurance from most of these vendors. GUSA Ltd.
     continually evaluates the credit risk of these customers and believes that
     its allowance for doubtful accounts relative to its trade receivables is
     adequate. Vehicle receivables (in thousands) include $12,442 and $7,409
     from manufacturers at December 31, 1995 and 1994, respectively.
 
          During model year 1995, GUSA Ltd. purchased approximately 61% of its
     vehicle fleet under repurchase programs with one vehicle manufacturer.
 
          Alamo Affiliated Companies -- At December 31, 1995, the Alamo
     Affiliated Companies had two corporate owned car rental locations in
     Canada, one in Belgium, and one in The Netherlands.
 
          Trade receivables (in thousands) include $531 and $272 from travel
     agents and tour operators at December 31, 1995 and 1994, respectively. The
     Alamo Affiliated Companies hold minimum collateral in the form of cash,
     letters of credit or insurance from most of these vendors. The Alamo
     Affiliated Companies continually evaluates the credit risk of these
     customers and believes that its allowance for doubtful accounts relative to
     its trade receivables is adequate. Vehicle receivables (in thousands)
     include $259 and $376 from manufacturers at December 31, 1995 and 1994,
     respectively.
 
                                      F-112
<PAGE>   239
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
          During model year 1995, Alamo Canada purchased 100% of its vehicle
     fleet under repurchase programs with one vehicle manufacturer. During model
     year 1995, Alamo Belgium purchased 100% of its vehicle fleet under
     repurchase programs with one vehicle manufacturer.
 
4.  REVENUE EARNING VEHICLES
 
     Revenue earning vehicles consist of the following:
 
<TABLE>
<CAPTION>
                                                                         DECEMBER 31,
                                                                    -----------------------
                                                                       1995         1994
                                                                    ----------   ----------
                                                                        (IN THOUSANDS)
    <S>                                                             <C>          <C>
    Revenue earning vehicles......................................  $1,701,945   $1,870,795
    Less accumulated depreciation.................................    (223,536)    (138,280)
                                                                    ----------   ----------
                                                                    $1,478,409   $1,732,515
                                                                    ==========   ==========
</TABLE>
 
     Revenue earning vehicles with depreciated cost of $1.31 billion and $1.64
billion at December 31, 1995 and 1994, respectively were acquired under programs
that allow the Companies to require counterparties to repurchase vehicles held
for periods of up to 24 months. The Companies estimate the future value of
revenue earning vehicles under such repurchase programs to be $1.0 billion and
$1.2 billion at December 31, 1995 and 1994, respectively. The agreements contain
varying mileage and damage limitations.
 
     The Companies also lease vehicles under operating lease agreements which
require the Companies to provide normal maintenance and liability coverage. The
agreements generally have terms of 4 to 12 months. Many agreements provide for
an option to terminate the leases early and allow the purchase of leased
vehicles subject to certain restrictions. Most leases provide for an initial
minimum monthly charge, with contingent rental charges for changes in interest
rates and adjustments for wear, damage and mileage in excess of stipulated
amounts. Contingent rental charges totaled (in thousands) $13,191, $2,774 and
$1,983 for the years ended December 31, 1995, 1994 and 1993, respectively. Gains
(losses) (in thousands) on sales of revenue earning vehicles was $(6,431),
$(852) and $871 for the years ended December 31, 1995, 1994 and 1993,
respectively.
 
5.  PROPERTY AND EQUIPMENT
 
     Property and equipment consist of the following:
 
<TABLE>
<CAPTION>
                                                          DECEMBER 31,
                                                      ---------------------      ESTIMATED
                                                        1995        1994       USEFUL LIVES
                                                      ---------   ---------   ---------------
                                                         (IN THOUSANDS)
    <S>                                               <C>         <C>         <C>
    Land............................................  $ 103,320   $ 103,133
    Buildings.......................................     64,259      59,247   Up to 18 years
    Lease rights....................................      1,560       1,560         (1)
    Leasehold improvements..........................     83,773      68,953         (1)
    Furniture, fixtures and equipment...............     55,685      49,868   Up to 10 years
    Service vehicles................................     12,581      26,657    Up to 8 years
    Construction in progress........................      1,276       2,521         --
                                                      ---------   ---------
                                                        322,454     311,939
    Less accumulated depreciation and
      amortization..................................   (108,469)   (100,988)
                                                      ---------   ---------
                                                      $ 213,985   $ 210,951
                                                      =========   =========
</TABLE>
 
- - ---------------
 
(1) Shorter of the lease term or life of the assets, ranging from 10 to 20
     years.
 
                                      F-113
<PAGE>   240
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Depreciation expense (in thousands) was $22,006, $19,415 and $17,684 for
the years ended December 31, 1995, 1994 and 1993, respectively. DKBERT has an
option to acquire real property in Fort Lauderdale, Florida for $800,000 through
January 1999, and a purchase agreement to purchase additional real property for
$2,079,000 (subsequently purchased in 1996).
 
6.  LEASES
 
     The Companies lease real property, equipment and software under various
operating leases with terms from 1 to 20 years. The Companies have also entered
into various airport concession and permit agreements which generally provide
for payment of a percentage of gross revenue with a guaranteed minimum.
 
     Expenses under real property, equipment and software leases and airport
concession agreements (excluding amounts charged through to customers) for the
years ended December 31, 1995, 1994 and 1993 were as follows:
 
<TABLE>
<CAPTION>
                                                                      DECEMBER 31,
                                                              -----------------------------
                                                                1995       1994      1993
                                                              --------   --------   -------
                                                                     (IN THOUSANDS)
    <S>                                                       <C>        <C>        <C>
    Real property...........................................  $ 16,783   $ 16,371   $17,980
    Equipment and software..................................    21,961     21,152    20,097
    Airport concession and permit fees:
      Minimum fixed obligations.............................    46,061     36,328    27,912
      Additional amounts, based on gross revenue............    28,397     27,617    24,766
                                                              --------   --------   -------
              Total.........................................  $113,202   $101,468   $90,755
                                                              ========   ========   =======
</TABLE>
 
     Future minimum lease obligations under noncancelable real property and
equipment leases and airport agreements with initial terms in excess of one year
at December 31, 1995 are as follows:
 
<TABLE>
<CAPTION>
                                                   REAL     EQUIPMENT AND    AIRPORT
                                                 PROPERTY     SOFTWARE      AGREEMENTS    TOTAL
                                                 --------   -------------   ----------   --------
                                                                  (IN THOUSANDS)
    <S>                                          <C>        <C>             <C>          <C>
    Year ending December 31:
      1996.....................................  $ 26,210      $15,230       $ 36,865    $ 78,305
      1997.....................................    10,951        3,393         26,833      41,177
      1998.....................................     7,339        2,554         21,446      31,339
      1999.....................................     5,645        1,260         14,151      21,056
      2000.....................................     4,700        1,260         10,685      16,645
      Thereafter...............................    17,819           --         14,270      32,089
                                                  -------      -------       --------    --------
                                                 $ 72,664      $23,697       $124,250    $220,611
                                                  =======      =======       ========    ========
</TABLE>
 
     The Companies have options to acquire or extend its leases through the year
2002 on certain properties and has rights of first refusal on certain other
properties it currently leases.
 
                                      F-114
<PAGE>   241
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
7.  NOTES PAYABLE AND LINES OF CREDIT SECURED BY REVENUE EARNING VEHICLES
 
     Notes payable and lines of credit secured by revenue earning vehicles
consist of the following:
 
<TABLE>
<CAPTION>
                                                                         DECEMBER 31,
                                                                    -----------------------
                                                                       1995         1994
                                                                    ----------   ----------
    <S>                                                             <C>          <C>
                                                                        (IN THOUSANDS)
    ALAMO
      Amounts under $750 million revolving credit agreement and
         predecessor agreements with termination date of June 30,
         1999; secured by eligible vehicle collateral and vehicle
         receivable balances; interest for incremental borrowings
         at formulas based on prime, fed funds or LIBOR at the
         Companies' discretion....................................  $   19,393   $  364,385
      Amounts under $580 million loan agreement with termination
         date of June 17, 1996; secured by eligible vehicle
         collateral and vehicle receivable balances; interest is
         based on market dictated commercial paper rates..........     579,001      575,857
      Senior secured notes payable with interest at fixed rates
         ranging from 5.58% to 7.08% with various maturity dates
         and amounts as follows: December 15, 1996 -- $133
         million; December 15, 1997 -- $25 million; December 15,
         1998 -- $113 million; December 15, 2000 -- $94 million;
         and, December 15, 2003 -- $80.5 million; secured by
         eligible vehicle collateral and vehicle receivable
         balances.................................................     445,500      445,500
      Amounts under $250 million loan agreement with termination
         date of October 2, 1996; secured by eligible vehicle
         collateral and vehicle receivable balances; interest is
         based on market dictated commercial paper rates..........     236,357      247,965
      Amounts under $90 million term loan and predecessor
         agreements with maturity dates and amounts as follows:
         December 1, 1997 -- $15 million; December 1, 1998 -- $75
         million; secured by eligible vehicle collateral and
         vehicle receivable balances; interest at a formula based
         on LIBOR or prime at the Companies' discretion...........      25,000       24,000
      Amounts to be financed after December 31 under various
         revolving credit agreements..............................      41,400       22,969
      Other.......................................................          --        6,806
                                                                    ----------   ----------
              Alamo subtotal......................................   1,346,651    1,687,482
    GUSA LTD.
      Amounts under various uncommitted revolving lease facilities
         with financing institutions in Great Britain; secured by
         eligible vehicle collateral; interest is based on an as
         quoted basis dictated by market competition..............     126,874       37,372
      Amounts outstanding to mature within six months; secured by
         eligible vehicle collateral; interest is based on an as
         quoted basis dictated by marketing competition...........      30,214       35,325
      Amounts under deutsche mark (DM) 20,513,000 term loan and
         predecessor agreements; secured by eligible vehicle
         collateral and vehicle receivable balances; interest is
         based on FIBOR plus 125 basis points or ICM rate plus 150
         basis points.............................................      14,139        9,614
</TABLE>
 
                                      F-115
<PAGE>   242
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                         DECEMBER 31,
                                                                    -----------------------
                                                                       1995         1994
                                                                    ----------   ----------
    <S>                                                             <C>          <C>
                                                                        (IN THOUSANDS)
      Amounts under DM 21,500,000 revolving credit agreement with
         various maturity dates and amounts as follows (in
         thousands): 1995 -- $11,233; 1996 -- $835; 1997 -- $70;
         and, 1998 -- $220; secured by eligible vehicle collateral
         and certain real property; interest ranging from
         4.75% -- 9.0%............................................      11,368        9,439
      Other, including amounts to be financed after December 31,
         under various revolving lease facilities.................      11,341       14,713
                                                                    ----------   ----------
              GUSA Ltd. subtotal..................................     193,936      106,463
                                                                    ----------   ----------
    ALAMO AFFILIATED COMPANIES
    ALAMO BELGIUM
      Amounts under Belgium Franc (BEF) 155,520,000 credit
         facility; secured by eligible vehicle collateral;
         interest at Brussels Interbank offered rate plus 110
         basis points; termination date, June 1996; guaranteed by
         Alamo....................................................  $    1,946   $      857
      Alamo Canada Amounts under Canadian dollar $10,000,000
         credit agreement; secured by eligible vehicle collateral;
         interest at Agent's Bankers Acceptances plus 62.5 basis
         points; termination date, June 1998; guaranteed by
         Alamo....................................................       3,539           --
      Other.......................................................          50           --
                                                                    ----------   ----------
              Alamo Affiliated Companies subtotal.................       5,535          857
                                                                    ----------   ----------
              Combined............................................  $1,546,122   $1,794,802
                                                                     =========    =========
</TABLE>
 
     Certain of the notes payable and lines of credit secured by revenue earning
vehicles contain various restrictive covenants, including provisions relating to
the maintenance of tangible net worth and debt to tangible net worth ratios,
incurrence of additional indebtedness, and limitations on the payment of
dividends and certain investments. The effective economic interest rate on notes
payable and lines of credit secured by revenue earning vehicles was 6.94%, 6.02%
and 5.45% at December 31, 1995, 1994 and 1993, respectively.
 
     The Companies have only limited involvement with derivative financial
instruments and do not use them for trading purposes. Interest protection
agreements with several counterparties are used to manage the impact of interest
rate changes. At December 31, 1995 and 1994, Alamo effectively converted
interest rates on the following notional principal amounts:
 
<TABLE>
<CAPTION>
                                                           DECEMBER 31,
                                                        -------------------
                                                          1995       1994     LATEST MATURITY
                                                        --------   --------   ---------------
                                                          (IN THOUSANDS)
    <S>                                                 <C>        <C>        <C>
    Variable-rate (capped) into fixed-rate
      obligations.....................................  $175,000   $ 75,000   February 1997
    Variable-rate into fixed-rate obligations.........        --    100,000   September 1995
    Fixed-rate into variable-rate obligations.........        --    125,000   December 1995
                                                        --------   --------
    Aggregate notional principal......................  $175,000   $300,000
                                                        ========   ========
</TABLE>
 
     At December 31, 1995, of the aggregate $175 million in interest swap
agreements, $150 million is paying at a fixed rate of 6.94%, receiving at a
variable rate which is capped at 7.75% and $25 million is paying at an average
fixed rate of 7.00%, receiving at a variable rate which is capped at 7.90%.
Alamo has also entered into an interest rate protection agreement, which becomes
effective January 1997, covering a notional principal amount of $50 million,
paying a fixed rate of 5.80%, receiving a floating rate which is capped at 7.50%
and
 
                                      F-116
<PAGE>   243
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
expiring January 1998. The Companies are exposed to credit loss in the event of
nonperformance by the counterparties to the interest protection agreements. The
Companies do not anticipate nonperformance by the counterparties because the
agreements are with counterparties with a short-term rating of no less than A-1
or P-1.
 
8.  OTHER DEBT
 
     Other debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                           -------------------
                                                                             1995       1994
                                                                           --------   --------
                                                                             (IN THOUSANDS)
<S>                                                                        <C>        <C>
ALAMO
  Note payable to bank with interest at a formula based on LIBOR or prime
     paid quarterly; secured by a building; principal payable in
     quarterly installments beginning March 1996 and based on the balance
     outstanding at that date, due December 2003.........................  $  8,700   $  8,700
  Note payable to bank with interest at optional variable rates; secured
     by a portion of outstanding stock of one of the Companies; payable
     in quarterly installments of $464,000 plus interest, paid off and
     terminated in 1995..................................................        --      4,642
  Demand note payable to stockholder.....................................        --        350
                                                                           --------   --------
          Alamo subtotal.................................................     8,700     13,692
                                                                           --------   --------
DKBERT
  Mortgages payable to GMAC and predecessor agreements with interest at
     9.193%; payable in monthly installments, due July 2005; secured by
     real property guaranteed by Alamo...................................   107,840     69,335
  Mortgages payable to bank with interest at 0.75% over prime; due
     December 2000; secured by real property guaranteed by Alamo.........       934      1,136
  Other..................................................................       354     10,076
                                                                           --------   --------
          DKBERT subtotal................................................   109,128     80,547
                                                                           --------   --------
GUSA LTD.
  Note payable to minority shareholder of a combined affiliate, in
     connection with the purchase agreement; secured by a portion of the
     outstanding stock of one of the Companies, due March 1996...........     3,722      5,322
  Term loan agreement with bank, interest at LIBOR plus 125 basis points,
     payable monthly; principal payable in quarterly installments of
     $331,000, due January 1999; secured by non-vehicle equipment, trade
     receivables and leasehold improvements..............................     4,285      5,288
  Amounts under Great Britain pound (GBP) 10,000,000 revolving credit
     commitment to expire December 21, 1996; interest is based on
     Sterling LIBOR plus 125 basis points or Base Rate plus 125 basis
     points; secured by non-vehicle equipment and leaseholds.............    11,431      9,708
  Other..................................................................        --      2,460
                                                                           --------   --------
          GUSA Ltd. subtotal.............................................    19,438     22,778
                                                                           --------   --------
</TABLE>
 
                                      F-117
<PAGE>   244
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                             1995       1994
                                                                           --------   --------
                                                                             (IN THOUSANDS)
<S>                                                                        <C>        <C>
ALAMO AFFILIATED COMPANIES
GUSA INC.
  Note payable issued in connection with asset purchase agreement;
     unsecured, due October 1995.........................................        --        246
                                                                           --------   --------
  Alamo Affiliated Companies subtotal....................................        --        246
                                                                           --------   --------
          Combined.......................................................  $137,266   $117,263
                                                                           ========   ========
</TABLE>
 
     Certain of the other debt contains various restrictive covenants, including
provisions relating to the maintenance of tangible net worth and debt to equity
ratios, incurrence of additional indebtedness, and limitations on the payment of
dividends and certain investments.
 
     The effective economic interest rate on other debt was 8.64%, 7.33% and
6.23% at December 31, 1995, 1994 and 1993, respectively.
 
     The aggregate maturities of other debt at December 31, 1995 are as follows:
 
<TABLE>
<CAPTION>
                                                                                COMBINED
                                                                             --------------
                                                                             (IN THOUSANDS)
    <S>                                                                      <C>
    Year ending December 31:
      1996.................................................................     $ 20,384
      1997.................................................................        5,099
      1998.................................................................        5,312
      1999.................................................................        4,467
      2000.................................................................        4,411
      Thereafter...........................................................       97,593
                                                                                --------
                                                                                $137,266
                                                                                ========
</TABLE>
 
9.  EQUITY
 
     All of the Companies are affiliated through common ownership and common
management and the capital structures of all entities are similar and not
complex. Equity has been combined as follows:
 
<TABLE>
<CAPTION>
                              COMMON     ADDITIONAL      PARTNERS'   RETAINED   TRANSLATION
                              STOCK    PAID-IN CAPITAL    CAPITAL    EARNINGS   ADJUSTMENT     TOTAL
                              ------   ---------------   ---------   --------   -----------   --------
                                                           (IN THOUSANDS)
    <S>                       <C>      <C>               <C>         <C>        <C>           <C>
    DECEMBER 31, 1995
    Alamo US................    $1         $ 9,568       $      --   $ 73,114     $    --     $ 82,683
    DKBERT..................    --              --          11,869         --          --       11,869
    Tower...................     1              --              --       (499)         --         (498)
    GUSA Inc................     1           1,257              --     (3,552)        (47)      (2,341)
    GUSA Ltd................    --              --         (29,326)        --       2,673      (26,653)
    Green Corn..............    --              65              --        480          --          545
    Alamo Belgium...........     1             581              --       (602)        (16)         (36)
    Alamo Canada............     1             199              --     (1,136)        (25)        (961)
    Territory Blue..........    --              --              --         --          --           --
                                --
                                           -------       ---------   --------      ------       ------
                                 5          11,670         (17,457)    67,805       2,585       64,608
    Eliminations............    --          (2,176)       (145,462)   148,995          --        1,357
                                --
                                           -------       ---------   --------      ------       ------
              Total.........    $5         $ 9,494       $(162,919)  $216,800     $ 2,585     $ 65,965
                                ==         =======       =========   ========      ======       ======
</TABLE>
 
                                      F-118
<PAGE>   245
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<CAPTION>
                              COMMON     ADDITIONAL      PARTNERS'   RETAINED   TRANSLATION
                              STOCK    PAID-IN CAPITAL    CAPITAL    EARNINGS   ADJUSTMENT     TOTAL
                              ------   ---------------   ---------   --------   -----------   --------
                                                           (IN THOUSANDS)
    <S>                       <C>      <C>               <C>         <C>        <C>           <C>
    DECEMBER 31, 1994
    Alamo US................    $1         $ 6,492       $      --   $111,842     $    --     $118,335
    DKBERT..................    --              --          15,949         --          --       15,949
    Tower...................     1              --              --        799          --          800
    GUSA Inc................     1           1,257              --     (2,486)        (38)      (1,266)
    GUSA Ltd................    --              --         (10,849)        --       2,859       (7,990)
    Green Corn..............    --              57              --        464          --          521
    Alamo Belgium...........     1             581              --       (257)        (41)         284
                                --         -------       ---------   --------      ------       ------
                                 4           8,387           5,100    110,362       2,780      126,633
    Eliminations............    --              --        (151,213)   152,425          --        1,212
                                --         -------       ---------   --------      ------       ------
              Total.........    $4         $ 8,387       $(146,113)  $262,787     $ 2,780     $127,845
                                ==         =======       =========   ========      ======       ======
</TABLE>
 
10.  PROFIT SHARING AND RETIREMENT PLANS
 
     Certain of the Companies have a defined contribution retirement plan
offered to all employees after twelve months of service. Certain employee
contributions may be matched and additional amounts may be contributed to the
plan at the discretion of the Board of Directors. Contributions by the Companies
(in thousands) were $1,467, $2,994, and $2,838 for the years ended December 31,
1995, 1994 and 1993, respectively.
 
11.  RELATED PARTY TRANSACTIONS
 
     The following table summarizes business transactions (in thousands) with
uncombined affiliates for the years ended December 31, 1995, 1994 and 1993,
respectively:
 
<TABLE>
<CAPTION>
                                                               1995       1994       1993
                                                             --------   --------   --------
    <S>                                                      <C>        <C>        <C>
    Revenue earning vehicle purchases(1)...................  $351,755   $551,157   $576,895
                                                             ========   ========   ========
    Vehicle revenue........................................     8,504      8,151      6,923
                                                             ========   ========   ========
    Vehicle lease expense..................................        --         --      1,618
                                                             ========   ========   ========
    Selling, general and administrative....................     1,021        616        467
                                                             ========   ========   ========
    Interest expense.......................................       499        460        361
                                                             ========   ========   ========
    Legal and consulting services..........................     6,250      6,914      6,008
                                                             ========   ========   ========
</TABLE>
 
- - ---------------
 
(1) Alamo purchases certain of its rental vehicles from a group of dealerships
     owned primarily by a director of Alamo. Pursuant to an automobile purchase
     agreement which expired on December 31, 1995, Alamo-US agreed to purchase
     and/or lease a minimum number of vehicles and pay to these dealerships a
     specific amount (in addition to the manufacturer's sales price) for each
     vehicle purchased. Although Alamo does not expect to renew this agreement
     to purchase and/or lease a minimum number of vehicles, it intends to
     purchase vehicles on an annual basis from these dealerships, and to
     continue its agreement to pay these dealerships a specified amount (in
     addition to the manufacturer's sales price) for any vehicle purchased.
 
                                      F-119
<PAGE>   246
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following table summarizes account balances (in thousands) with
uncombined affiliates at December 31, 1995 and 1994, respectively:
 
<TABLE>
<CAPTION>
                                                                              1995   1994
                                                                              ----   ----
    <S>                                                                       <C>    <C>
    Prepaid expenses and other assets and rent deposits.....................  $ --   $345
                                                                              ====   ====
    Accounts payable........................................................   442    593
                                                                              ====   ====
</TABLE>
 
     Certain of the Companies guarantee the mortgage of Tripperoo Wings, Inc.,
an uncombined affiliate, which had a balance of $7.0 million and $7.8 million at
December 31, 1995 and 1994, respectively.
 
12.  INCOME TAXES
 
     As described in note 1(h), a tax provision is provided for each company
that is subject to corporate income taxes. The tax effects of temporary
differences that give rise to significant portions of the deferred assets and
liabilities are as follows:
 
<TABLE>
<CAPTION>
                                                                       DECEMBER 31,
                                                                ---------------------------
                                                                 1995      1994      1993
                                                                -------   -------   -------
                                                                      (IN THOUSANDS)
    <S>                                                         <C>       <C>       <C>
    Deferred tax assets:
      Net operating loss carryforwards........................  $ 9,969   $ 6,976   $ 5,304
                                                                --------  --------  --------
    Total gross deferred tax assets...........................    9,969     6,976     5,304
    Less valuation allowances.................................   (9,204)   (5,125)   (3,140)
                                                                --------  --------  --------
    Net deferred tax assets...................................      765     1,851     2,164
    Deferred tax liabilities:
      Property and equipment, principally due to differences
         in depreciation......................................      765     1,851     2,164
                                                                --------  --------  --------
    Total gross deferred tax liabilities......................      765     1,851     2,164
                                                                --------  --------  --------
    Net deferred tax liability................................  $    --   $    --   $    --
                                                                ========  ========  ========
</TABLE>
 
     As of December 31, 1995, 1994 and 1993, certain of the Companies had
foreign net operating loss carryforwards available to offset future taxable
income (in thousands) of $25,036, $18,660 and $15,300, respectively. The income
tax benefit associated with the net operating loss carryforwards has been fully
offset by a valuation allowance in the accompanying financial statements. In
assessing the realizability of deferred tax assets, management considers whether
it is more likely than not that some portion or all of the deferred tax assets
will not be realized. The ultimate realization of deferred tax assets is
dependent upon the generation of future taxable income.
 
     For U.S. income tax purposes, certain of the pass-through Companies use
accelerated methods of depreciation for reporting income or loss, which is
passed through to their owners. The tax effect of the cumulative gross temporary
differences at December 31, 1995, 1994 and 1993 was $37.3, $38.5 and $29.4
million, respectively. Although management has no intention to do so, if certain
of the Companies should terminate their pass-through status, additional state
and federal deferred income taxes attributable to the temporary differences at
the time of termination would be recorded as a deferred tax liability with a
corresponding reduction in net income. Assuming termination of their
pass-through status, this amount would be payable in future years as the net
accumulated temporary differences reverse.
 
     State income tax expense recorded by certain of the Companies was (in
thousands) of $200, $985 and $1,600 for the years ended December 31, 1995, 1994
and 1993, respectively.
 
                                      F-120
<PAGE>   247
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     As a matter of policy, the board of directors declares capital
distributions or dividends to allow payments for the owners' income taxes on the
Companies' earnings.
 
13.  ACQUISITION
 
     Effective December 31, 1994, a subsidiary of GUSA Ltd. acquired
approximately 75% of the outstanding capital stock of Dose and Peters, GmbH, a
German company with car rental operations in Germany for DM 21.3 million ($13.7
million). The purchase price consisted of cash in the amount of DM 8.3 million,
($5.4 million), the assumption of net liabilities of DM 7.6 million ($4.9
million) and a note payable due in December 1995 (subsequently extended to April
1996) of DM 5.4 million, ($3.5 million). The acquisition was accounted for using
the purchase method. Accordingly, the purchase price was allocated to assets and
liabilities acquired based on their estimated fair values. The excess of the
purchase price over the fair values of acquired assets and liabilities amounted
to approximately DM 21.3 million ($13.7 million), which has been accounted for
as goodwill and is being amortized over 15 years using the straight-line method.
 
     On April 19, 1996, GUSA Ltd. reached an agreement with the minority
shareholder of Dose and Peters, GmbH whereby the minority shareholder's
obligation to fund his proportionate share of the losses incurred in 1995 was
forgiven in exchange for a dilution of the minority shareholder's investment to
approximately 16%. This resulted in the Company's recognition of DM 17.5 million
($12.2 million) of the Dose and Peters, GmbH 1995 loss. The minority shareholder
has also agreed to fund up to DM 960,000 of 1996 calendar year losses.
 
     Pursuant to the shareholders agreement, if additional funds are required
for the business of the Company, each shareholder, if requested, shall
contribute their respective share. If a shareholder fails to meet required
contributions, the contributing shareholder may either elect to treat his
contribution as a loan or receive additional shares. From the date of the
purchase agreement to December 31, 1997, the value of Dose and Peters is deemed
to be DM 25,000,000, or as may be unanimously agreed to by the shareholders at
least annually. If no value is agreed to by the shareholders for an annual
period when a value must be determined, the value shall continue to be the last
value established by the shareholders.
 
     Pursuant to the purchase agreement, from December 1, 1997 through November
30, 2000, the subsidiary may elect to purchase the minority shareholders'
interests or the minority shareholder may elect to have the subsidiary purchase
his interest. Such agreement provides that the value of the acquired company
will be DM 50,000,000 for purposes of the subsidiary election and will be DM
16,666,667 for purposes of the minority shareholder's election.
 
     Pro forma unaudited combined operating results of the Companies and Dose
and Peters, GmbH for the years ended December 31, 1994 and 1993, assuming the
acquisition had been made as of the beginning of the periods presented, are
summarized below (in thousands):
 
<TABLE>
<CAPTION>
                                                                 1994           1993
                                                              ----------     ----------
        <S>                                                   <C>            <C>
        Revenue.............................................  $1,337,690     $1,174,289
                                                              ==========     ==========
        Net income (loss)...................................  $   22,533     $   30,084
                                                              ==========     ==========
</TABLE>
 
     These pro forma results have been prepared for comparative purposes only
and are not necessarily indicative of the operating results that would have
occurred had the acquisition been consummated as of January 1, 1993, nor are
they necessarily indicative of future operating results.
 
                                      F-121
<PAGE>   248
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
14.  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     The carrying amount of cash and cash equivalents, investments, receivables,
other assets (excluding goodwill, intangibles and deferred costs), accounts
payable, accrued expenses (nonderivatives) and customer deposits, approximates
fair value because of the short maturity of these instruments.
 
     Fair value estimates are made at a specific point in time, based on
relevant market information about the financial instrument. These estimates are
subjective in nature and involve uncertainties and matters of significant
judgment, and therefore cannot be determined with precision. The assumptions
used have a significant effect on the estimated amounts reported.
 
     The Companies have interest protection agreements with several
counterparties to manage the impact of interest rate changes. The estimated fair
values of the interest protection agreements were determined from dealer
quotations and represent the discounted future cash flows through maturity or
expiration using current rates, and are effectively the amounts Alamo would pay
or receive to terminate the agreements. The estimated fair values of the
interest rate protection agreements at December 31, 1995 and 1994 was a net
payable position (in thousands) of $(3,479) and $(2,247), respectively.
 
     The estimated fair value of the Alamo's secured notes payable at December
31, 1995 and 1994 (in thousands) was $440,506 and $401,885, respectively. The
carrying amount (in thousands) was $445,500 for each period. The estimated fair
value of DKBERT's mortgages payable to GMAC at December 31, 1995 and 1994 was
(in thousands) $109,000 and $70,368, respectively. Estimated fair values were
estimated by discounting expected cash flows at the rates currently offered to
Alamo for debt of similar terms and remaining maturities. The carrying amount of
the remaining debt approximates fair value because interest rates are variable
and, accordingly, approximate current market rates.
 
15.  QUARTERLY DATA
 
     The industry in which the Companies operate, particularly the leisure
travel segment, is highly seasonal. The Companies' third quarter, which includes
the peak summer travel months, has historically been the strongest quarter of
the year. During the peak season the Companies increase their fleet and
workforce to accommodate increased rental activity. The Companies' results
during the first and fourth quarters are generally their weakest, when there is
limited leisure family travel and a greater potential for adverse weather
conditions. Many of the Companies' operating expenses such as rent, general
insurance and administrative personnel are fixed and cannot be reduced during
periods of decreased rental demand.
 
     In connection with an agreement dated April 19, 1996, the fourth quarter of
1995 included the recognition of approximately $2.6 million of losses originally
attributable to the minority shareholder of Dose and Peters, GmbH. See note 13.
 
<TABLE>
<CAPTION>
                                                                        QUARTERS
                                                        -----------------------------------------
                                                         FIRST      SECOND     THIRD      FOURTH
                                                        --------   --------   --------   --------
                                                                     (IN THOUSANDS)
                                                                       (UNAUDITED)
<S>                                                     <C>        <C>        <C>        <C>
Revenue:
  1995................................................  $301,721   $340,079   $429,106   $326,947
  1994................................................   271,008    313,710    419,529    313,514
Net income (loss):
  1995................................................   (29,301)   (15,436)    23,164    (28,006)
  1994................................................    (1,304)     2,963     37,695    (14,437)
</TABLE>
 
                                      F-122
<PAGE>   249
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
16.  SUPPLEMENTAL FINANCIAL DATA
 
BALANCE SHEET
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1995
                                             -----------------------------------------------------------
                                                          EUROPEAN OPERATING                   COMBINED
                                             ISSUERS(1)    SUBSIDIARIES(2)     ELIMINATIONS    ISSUERS
                                             ----------   ------------------   ------------   ----------
                                                                   (IN THOUSANDS)
<S>                                          <C>          <C>                  <C>            <C>
Assets.....................................  $1,805,783        $250,334          $(55,372)    $2,000,745
                                             ==========        ========        ==========     ==========
Liabilities................................   1,732,611         264,096           (61,927)     1,934,780
Equity.....................................      73,172         (13,762)            6,555         65,965
                                             ----------        --------        ----------     ----------
                                             $1,805,783        $250,334          $(55,372)    $2,000,745
                                             ==========        ========        ==========     ==========
</TABLE>
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1994
                                             -----------------------------------------------------------
                                                          EUROPEAN OPERATING                   COMBINED
                                             ISSUERS(1)    SUBSIDIARIES(2)     ELIMINATIONS    ISSUERS
                                             ----------   ------------------   ------------   ----------
<S>                                          <C>          <C>                  <C>            <C>
Assets.....................................  $2,165,884        $173,299          $(28,735)    $2,310,448
                                             ==========        ========          ========     ==========
Liabilities................................   2,032,451         168,597           (19,097)     2,181,951
Minority interest..........................          --             652                --            652
Equity.....................................     133,433           4,050            (9,638)       127,845
                                             ----------        --------          --------     ----------
                                             $2,165,884        $173,299          $(28,735)    $2,310,448
                                             ==========        ========          ========     ==========
</TABLE>
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1993
                                             -----------------------------------------------------------
                                                          EUROPEAN OPERATING                   COMBINED
                                             ISSUERS(1)    SUBSIDIARIES(2)     ELIMINATIONS    ISSUERS
                                             ----------   ------------------   ------------   ----------
<S>                                          <C>          <C>                  <C>            <C>
Assets.....................................  $1,882,503        $ 72,017          $(12,303)    $1,942,217
                                             ==========        ========          ========     ==========
Liabilities................................   1,767,108          80,827           (15,950)     1,831,985
Equity.....................................     115,395          (8,810)            3,647        110,232
                                             ----------        --------          --------     ----------
                                             $1,882,503        $ 72,017          $(12,303)    $1,942,217
                                             ==========        ========          ========     ==========
</TABLE>
 
INCOME STATEMENT AND CASH FLOW
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1995
                                             -----------------------------------------------------------
                                                          EUROPEAN OPERATING                   COMBINED
                                             ISSUERS(1)    SUBSIDIARIES(2)     ELIMINATIONS    ISSUERS
                                             ----------   ------------------   ------------   ----------
<S>                                          <C>          <C>                  <C>            <C>
Revenue....................................  $1,268,302        $138,956          $ (9,405)    $1,397,853
                                             ==========        ========          ========     ==========
Net income (loss)..........................  $  (48,201)       $(18,422)         $ 17,044     $  (49,579)
                                             ==========        ========          ========     ==========
Cash flows from operating activities.......  $  359,142        $ 12,090          $  5,368     $  376,600
                                             ==========        ========          ========     ==========
</TABLE>
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1994
                                             -----------------------------------------------------------
                                                          EUROPEAN OPERATING                   COMBINED
                                             ISSUERS(1)    SUBSIDIARIES(2)     ELIMINATIONS    ISSUERS
                                             ----------   ------------------   ------------   ----------
<S>                                          <C>          <C>                  <C>            <C>
Revenue....................................  $1,242,164        $ 79,441          $ (3,844)    $1,317,761
                                             ==========        ========          ========     ==========
Net income.................................  $   25,048        $    611          $   (742)    $   24,917
                                             ==========        ========          ========     ==========
Cash flows from operating activities.......  $  375,811        $ 13,725          $  5,111     $  394,647
                                             ==========        ========          ========     ==========
</TABLE>
 
                                      F-123
<PAGE>   250
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                  DECEMBER 31, 1993
                                             -----------------------------------------------------------
                                                          EUROPEAN OPERATING                   COMBINED
                                             ISSUERS(1)    SUBSIDIARIES(2)     ELIMINATIONS    ISSUERS
                                             ----------   ------------------   ------------   ----------
<S>                                          <C>          <C>                  <C>            <C>
Revenue....................................  $1,103,853        $ 59,348          $(10,239)    $1,152,962
                                             ==========        ========          ========     ==========
Net income.................................  $   31,497        $  3,947          $ (3,948)    $   31,496
                                             ==========        ========          ========     ==========
Cash flows from operating activities.......  $  335,695        $  3,726          $  1,481     $  340,902
                                             ==========        ========          ========     ==========
</TABLE>
 
- - ---------------
 
(1) Represents the entities which are the issuers of the Senior Notes referred
     to in Note 18.
(2) Represents the European operating subsidiaries of certain of the issuers.
 
17.  COMMITMENTS AND CONTINGENCIES
 
     The Companies have entered into agreements with vehicle manufacturers under
which ultimate realization of incentives is dependent on attaining certain
volume purchase and vehicle mix requirements.
 
     The Companies have a $15 million working capital line of credit expiring
April 12, 1996, under which no amounts were outstanding at December 31, 1995.
 
     In August 1995, Alamo entered into a ten-year lease agreement from an
unrelated party for its Fort Lauderdale, Florida corporate headquarters
facility. The lease agreement provides for minimum monthly lease payments of
approximately $227,000 payable from October 1995 through September 2005. The
lease agreement contains an option to purchase the property over the lease term
for a base amount plus the outstanding balance on the lessor's mortgage loan, as
defined in the lease agreement. At the end of the lease term, Alamo must either
purchase the property for $17.4 million or terminate the lease upon payment to
the lessor of approximately $10 million. Under certain conditions, if the lease
is terminated and the property is sold, all or a portion of the $10 million
payment may be refunded to Alamo. In addition, Alamo and DKBERT have guaranteed
a portion of the lessor's mortgage loan, which guarantee totaled $19.7 million
at December 31, 1995.
 
     In 1995, the Companies entered into employment agreements with certain of
its executive officers which provide for aggregate compensation of $6,875,000
for the years from 1996 through 2000. These agreements also provide for minimum
additional aggregate compensation of $1,750,000 through 1997, and provide for
adjustments to salary and bonuses based on certain performance criteria.
 
     Certain of the Companies entered into management agreements with Rising
Moon Inc., an entity controlled by the majority shareholder of Alamo. Commencing
January 1, 1996, Rising Moon Inc. will provide strategic market planning,
executive resource management, oversight and steering, legal consulting and
certain other services to the Companies. In consideration for these services,
certain of the Companies will pay an aggregate base amount of $6 million in 1996
(which amount will be increased annually by 5%), and a payment of 13.4% of
combined net profits before taxes, as defined, subject to certain adjustments.
The agreements will terminate on June 30, 2006, subject to one-year renewals,
and upon certain other events.
 
     The Companies are party to various claims and legal actions involving
automobile liability and personal injury claims, employee grievances, trade
practices and other matters arising in the ordinary course of business. In some
cases, plaintiffs are seeking compensatory and punitive damages. It is the
opinion of management of the Companies that the ultimate disposition of these
matters will not have a material adverse effect on the Companies' financial
condition or results of operations.
 
18.  SUBSEQUENT EVENTS
 
     On February 12, 1996, the Companies completed their offering of $100
million of 11.75% Senior Notes due January 31, 2006 ("Senior Notes") on Form S-1
with the Securities and Exchange Commission. Semiannual interest payments are
due January 31 and July 31 of each year commencing July 31, 1996. The Senior
Notes are unsecured joint and several obligations of each of the Companies.
 
                                      F-124
<PAGE>   251
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     On November 25, 1996, the Companies and certain affiliated entities entered
into a definitive merger agreement with Republic Industries, Inc. The
transaction is valued at $625 million and will be accounted for under the
pooling of interests method of accounting. On November 26, 1996, the Companies
announced a tender offer for all outstanding $100 million Senior Notes due
January 31, 2006.
 
                                      F-125
<PAGE>   252
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                       COMBINED CONDENSED BALANCE SHEETS
                                 (IN THOUSANDS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                       SEPTEMBER 30,   DECEMBER 31,
                                                                           1996            1995
                                                                       -------------   ------------
<S>                                                                    <C>             <C>
                                              ASSETS
Cash and cash equivalents............................................   $    35,289     $   11,953
Investments..........................................................        59,160         62,626
Receivables:
  Trade, less allowance for doubtful accounts of $3,897 and $5,214 in
     1996 and 1995, respectively.....................................       100,666         67,418
  Vehicle............................................................       141,605         94,408
  Notes, mortgages and other due from affiliates.....................         5,468          2,409
  Other..............................................................        12,631          7,775
                                                                         ----------     ----------
                                                                            260,370        172,010
                                                                         ----------     ----------
Revenue earning vehicles, net........................................     2,201,583      1,478,409
Property and equipment, net..........................................       215,800        213,985
Other assets.........................................................       103,007         61,762
                                                                         ----------     ----------
                                                                        $ 2,875,209     $2,000,745
                                                                         ==========     ==========
                                      LIABILITIES AND EQUITY
Notes payable and lines of credit secured by revenue earning
  vehicles...........................................................   $ 2,254,703     $1,546,122
Estimated auto liability claims......................................       125,761        112,448
Accounts payable to affiliates.......................................         3,892          1,677
Accounts payable.....................................................       136,793        116,374
Other debt...........................................................       233,606        137,266
Accrued expenses.....................................................        50,552         11,050
Customer deposits....................................................         9,462          9,843
                                                                         ----------     ----------
          Total liabilities..........................................     2,814,769      1,934,780
                                                                         ----------     ----------
Minority interest (deficiency in assets).............................          (259)            --
Equity:
  Common stock.......................................................             5              5
  Additional paid-in capital.........................................         9,494          9,494
  Retained earnings and partners' capital............................        48,885         53,881
  Cumulative translation adjustment..................................         2,315          2,585
                                                                         ----------     ----------
          Total equity...............................................        60,699         65,965
                                                                         ----------     ----------
                                                                        $ 2,875,209     $2,000,745
                                                                         ==========     ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-126
<PAGE>   253
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                  COMBINED CONDENSED STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                   THREE MONTHS ENDED         NINE MONTHS ENDED
                                                      SEPTEMBER 30,             SEPTEMBER 30,
                                                   -------------------     -----------------------
                                                     1996       1995          1996         1995
                                                   --------   --------     ----------   ----------
<S>                                                <C>        <C>          <C>          <C>
Revenue:
  Vehicle rentals................................  $469,680   $426,429     $1,170,360   $1,065,501
  Interest.......................................     1,577        690          3,551        3,537
  Revenue from affiliates........................       428         --          1,053           --
  Other..........................................     1,432        804          2,784        1,868
                                                   --------   --------     ----------   ----------
                                                    473,117    427,923      1,177,748    1,070,906
                                                   --------   --------     ----------   ----------
Costs and expenses:
  Vehicle depreciation...........................   129,286    118,532        325,144      300,436
  Vehicle interest...............................    37,589     35,846         93,153       97,073
  Vehicle leases.................................     9,554     21,814         19,208       52,884
  Selling, general and administrative............   265,681    227,412        712,410      635,274
  Other interest.................................     6,493      3,335         18,279        8,800
  Minority interest in net loss of consolidated
     subsidiaries................................        --       (827)          (653)      (1,988)
                                                   --------   --------     ----------   ----------
                                                    448,603    406,112      1,167,541    1,092,479
                                                   --------   --------     ----------   ----------
          Net income (loss)......................  $ 24,514   $ 21,811     $   10,207   $  (21,573)
                                                   ========   ========     ==========   ==========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-127
<PAGE>   254
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                  COMBINED CONDENSED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                          NINE MONTHS ENDED
                                                                            SEPTEMBER 30,
                                                                      -------------------------
                                                                         1996          1995
                                                                      -----------   -----------
<S>                                                                   <C>           <C>
Cash flows from operating activities................................  $   341,499   $   301,834
                                                                      -----------   -----------
Cash flows from investing activities:
  Cash received from sale of revenue earning vehicles...............    1,281,044     1,580,650
  Cash paid to suppliers of revenue earning vehicles................   (2,376,575)   (1,961,988)
  Sale of investments...............................................        3,466        22,252
  Capital expenditures..............................................      (19,629)      (27,185)
  Proceeds from sale of property and equipment......................        3,112           855
                                                                      -----------   -----------
          Net cash used in investing activities.....................   (1,108,582)     (385,416)
                                                                      -----------   -----------
Cash flows from financing activities:
  Proceeds from revenue earning vehicle financing...................    2,427,356     2,002,832
  Principal payments on revenue earning vehicle financing...........   (1,717,883)   (1,933,683)
  Proceeds from other debt..........................................      104,529        52,812
  Principal payments on other debt..................................       (8,240)      (28,732)
  Dividends and distributions.......................................      (15,203)      (11,258)
  Contributions.....................................................           --         1,108
                                                                      -----------   -----------
          Net cash provided by financing activities.................      790,559        83,079
                                                                      -----------   -----------
Effect of exchange rate changes on cash.............................         (140)        1,887
Net increase in cash and cash equivalents...........................       23,336         1,384
Cash and cash equivalents at beginning of period....................       11,953        15,698
                                                                      -----------   -----------
Cash and cash equivalents at end of period..........................  $    35,289   $    17,082
                                                                      ===========   ===========
Supplemental disclosures:
  Interest paid.....................................................  $    99,405   $    95,657
                                                                      ===========   ===========
  Income tax payments...............................................  $       399   $       930
                                                                      ===========   ===========
</TABLE>
 
   The accompanying notes are an integral part of these financial statements.
 
                                      F-128
<PAGE>   255
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
                NOTES TO COMBINED CONDENSED FINANCIAL STATEMENTS
                                  (UNAUDITED)
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
INTERIM FINANCIAL STATEMENTS AND BASIS OF PRESENTATION
 
     The accompanying condensed financial statements include the accounts of the
following entities, each entity affiliated with each other as a result of common
ownership and common management: (i) Alamo Rent-A-Car, Inc. and Affiliate
(Alamo), (ii) DKBERT, Assoc., (DKBERT), (iii) Guy Salmon USA, Ltd. and
Subsidiaries (GUSA Ltd.), and (iv) Alamo Rent-A-Car (Belgium), Inc. (Alamo
Belgium), Alamo Rent-A-Car (Canada), Inc. (Alamo Canada), Green Corn, Inc.
(Green Corn), Guy Salmon (USA), Inc. (GUSA Inc.), Territory Blue, Inc.
(Territory Blue), and Tower Advertising Group, Inc. (Tower) (collectively, the
Alamo Affiliated Companies). The combined financial statements of each of the
above entities (collectively referred to as the "Companies") include the
accounts of the Companies and their respective majority-owned subsidiaries. All
significant intercompany accounts and transactions are eliminated in
combination. The following is a description of the financial statements included
in the accompanying combined financial statements:
 
          (i) The consolidated financial statements of Alamo and Alamo Funding,
     L.P. (AFL). Alamo has a 99 percent limited partnership interest in AFL and
     AFL's 1 percent general partner is a corporation owned by the shareholders
     of Alamo. All significant intercompany balances and transactions have been
     eliminated in consolidation. Alamo is engaged in the car rental business
     throughout the United States, primarily on a daily or weekly basis. AFL
     provides financing to Alamo for the financing or refinancing of revenue
     earning vehicles. AFL and Alamo have separate corporate existences and
     separate financial conditions and records. The assets of AFL will be
     available only to satisfy the claims of its creditors and will not be
     available to any creditors of Alamo or its other affiliates.
 
          (ii) The financial statements of DKBERT, a Florida partnership, which
     owns and leases real property. DKBERT is economically dependent on Alamo
     for rental income sufficient to service its indebtedness.
 
          (iii) The consolidated financial statements of GUSA Ltd., a Florida
     limited partnership and the holding company for certain European car rental
     affiliates of Alamo. The subsidiaries of GUSA Ltd. are (i) Alamo Rent-A-Car
     (UK) Limited, which conducts operations in the United Kingdom; (ii) Alamo
     Rent-A-Car, AG, Zurich which conducts Swiss operations; (iii) Alamo
     Autovermietung GmbH, which conducts German operations; and (iv) Alamo
     Rent-A-Car (Vienna) GmbH, organized April 1995 and closed April 1996. All
     significant intercompany balances and transactions have been eliminated in
     consolidation. GUSA Ltd. and its subsidiaries are economically dependent on
     Alamo for administrative support and working capital required to supplement
     its cash flow needs and to provide interim funding for capital
     expenditures.
 
          (iv) The combined financial statements of the Alamo Affiliated
     Companies, as follows: (i) Alamo Belgium which conducts car rental
     operations in Belgium; (ii) Alamo Canada which conducts car rental
     operations in Canada; (iii) Green Corn, an entity with limited assets; (iv)
     GUSA Inc., which owns 79% of Alamo Rent-A-Car B.V. which conducts car
     rental operations in The Netherlands and also owns a minority interest in
     GUSA Ltd.; (v) Territory Blue, a management company which contracts with
     certain employees of Alamo and offers management services to certain other
     entities; and (vi) Tower, which provides advertising services to Alamo. The
     combined financial statements include the accounts of the Alamo Affiliated
     Companies and their majority-owned subsidiaries. Minority interest
     represents GUSA Ltd.'s 21% ownership in Alamo Rent-A-Car B.V. All
     significant intercompany accounts and transactions are eliminated in
     combination. The Alamo Affiliated Companies are economically dependent on
     Alamo for administrative support and working capital required to supplement
     their cash flow needs and to provide interim funding for capital
     expenditures.
 
                                      F-129
<PAGE>   256
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
        NOTES TO COMBINED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
     The accompanying unaudited combined condensed financial statements have
been prepared by the Companies in accordance with the accounting policies
described in the 1995 Annual Report and should be read in conjunction with the
combined financial statements and notes which appear in that report. These
statements do not include all of the information and footnotes required by
generally accepted accounting principles for complete financial statements. In
the opinion of management, all normal recurring adjustments considered necessary
for a fair presentation have been included.
 
RECLASSIFICATIONS
 
     Certain reclassifications have been made to the 1995 financial statements
to conform to the presentation used in 1996.
 
2.  REVENUE EARNING VEHICLES
 
     Revenue earning vehicles consist of the following:
 
<TABLE>
<CAPTION>
                                                                                ALAMO
                                                                              AFFILIATED
                                                       ALAMO      GUSA LTD.   COMPANIES    COMBINED
                                                     ----------   ---------   ---------   ----------
                                                                     (IN THOUSANDS)
<S>                                                  <C>          <C>         <C>         <C>
AS OF SEPTEMBER 30, 1996
  Revenue earning vehicles.........................  $2,228,650   $ 212,207    $18,383    $2,459,240
  Less accumulated depreciation....................    (235,997)    (20,466)    (1,194)     (257,657)
                                                        -------    --------    -------    ----------
                                                     $1,992,653   $ 191,741    $17,189    $2,201,583
                                                        -------    --------    -------    ----------
AS OF DECEMBER 31, 1995
  Revenue earning vehicles.........................  $1,539,814   $ 156,113    $ 6,018    $1,701,945
  Less accumulated depreciation....................    (212,242)    (10,572)      (722)     (223,536)
                                                        -------    --------    -------    ----------
                                                     $1,327,572   $ 145,541    $ 5,296    $1,478,409
                                                        =======    ========    =======    ==========
</TABLE>
 
3.  NOTES PAYABLE AND LINES OF CREDIT SECURED BY REVENUE EARNING VEHICLES
 
     Notes payable and lines of credit secured by revenue earning vehicles
consist of the following:
 
<TABLE>
<CAPTION>
                                                           SEPTEMBER 30, 1996   DECEMBER 31, 1995
                                                           ------------------   -----------------
    <S>                                                    <C>                  <C>
                                                                       (IN THOUSANDS)
    ALAMO
      Amounts under $750 million revolving credit
         agreement and predecessor agreements with
         termination date of June 30, 1999; secured by
         eligible vehicle collateral and vehicle
         receivable balances; interest at formulas based
         on prime, Federal funds or LIBOR at Alamo's
         discretion......................................      $  576,995          $    19,393
      Amounts under $580 million loan agreement with
         termination date of June 10, 1997; secured by
         eligible vehicle collateral and vehicle
         receivable balances; interest based on market
         dictated commercial paper rates.................         576,232              579,001
</TABLE>
 
                                      F-130
<PAGE>   257
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
        NOTES TO COMBINED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                           SEPTEMBER 30, 1996   DECEMBER 31, 1995
                                                           ------------------   -----------------
    <S>                                                    <C>                  <C>
                                                                       (IN THOUSANDS)
      Senior secured notes payable with interest at fixed
         rates ranging from 5.58% to 7.08% with various
         maturity dates and amounts as follows: December
         15, 1996 -- $133 million; December 15,
         1997 -- $25 million; December 15, 1998 -- $113
         million; December 15, 2000 -- $94 million; and,
         December 15, 2003 -- $80.5 million; secured by
         eligible vehicle collateral and vehicle
         receivable balances.............................  $        445,500     $       445,500
      Amounts under $250 million loan agreement with
         termination date of September 19, 1997; secured
         by eligible vehicle collateral and vehicle
         receivable balances; interest based on market
         dictated commercial paper rates.................           246,982             236,357
      Amounts under $175 million revolving credit
         agreement and predecessor agreements with
         termination date of December 1, 1997; secured by
         eligible vehicle collateral and vehicle
         receivable balances; interest at formulas based
         on prime or LIBOR at Alamo's discretion.........           134,000                  --
      Amounts to be financed after period end under
         various revolving credit agreements.............            46,038              66,400
                                                                 ----------          ----------
              Alamo subtotal.............................  $      2,025,747     $     1,346,651
                                                                 ----------          ----------
    GUSA LTD.
      Amounts under various uncommitted revolving lease
         facilities with financing institutions in Great
         Britain; secured by eligible vehicle collateral;
         interest based on an as quoted basis dictated by
         market competition; no stated expiration dates,
         reviewed annually...............................  $        167,998     $       157,088
      Amounts under deutsche mark (DM) 27.5 million
         credit agreement; secured by eligible vehicle
         collateral and vehicle receivable balances;
         interest based on LIBOR; termination date,
         February 1997...................................            17,351                  --
      Amounts under DM 23.0 million revolving credit
         agreement with various maturity dates; secured
         by eligible vehicle collateral and certain real
         property; interest ranging from 3.8%-9.0%.......            13,100              11,368
      Amounts under DM term loan and predecessor
         agreements; secured by eligible vehicle
         collateral and vehicle receivable balances;
         interest based on FIBOR plus 125 basis points or
         ICM rate plus 150 basis points..................                --              14,139
      Other, including amounts to be financed after
         period end, under various revolving lease
         facilities......................................             9,932              11,341
                                                                 ----------          ----------
              GUSA Ltd. subtotal.........................  $        208,381     $       193,936
                                                                 ----------          ----------
</TABLE>
 
                                      F-131
<PAGE>   258
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
        NOTES TO COMBINED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                           SEPTEMBER 30, 1996   DECEMBER 31, 1995
                                                           ------------------   -----------------
    <S>                                                    <C>                  <C>
                                                                       (IN THOUSANDS)
    ALAMO AFFILIATED COMPANIES
      Amounts under Belgium franc (BEF) 155.52 million
         credit facility; secured by eligible vehicle
         collateral; interest at Brussels Interbank
         offered rate plus 110 basis points; termination
         date, June 1997; guaranteed by Alamo............  $          4,326     $         1,946
      Amounts under Canadian dollar C$20.0 million credit
         agreement; secured by eligible vehicle
         collateral; interest at Agent's Bankers
         Acceptances plus 62.5 basis points; termination
         date, June 1998; guaranteed by Alamo............            11,791               3,539
      Other, including amounts to be financed after
         period end, under various revolving credit
         agreements......................................             4,458                  50
                                                                 ----------          ----------
              Alamo Affiliated Companies subtotal........  $         20,575     $         5,535
                                                                 ----------          ----------
              Combined...................................  $      2,254,703     $     1,546,122
                                                                 ==========          ==========
</TABLE>
 
4.  OTHER DEBT
 
     Other debt consists of the following:
 
<TABLE>
<CAPTION>
                                                           SEPTEMBER 30, 1996   DECEMBER 31, 1995
                                                           ------------------   -----------------
                                                                       (IN THOUSANDS)
    <S>                                                    <C>                  <C>
    ALAMO
      11 3/4% Senior Notes due 2006, interest payable
         semi-annually on January 31 and July 31 of each
         year, commencing July 31, 1996; unsecured.......      $   90,000          $        --
      Note payable to bank with interest at a formula
         based on LIBOR or prime paid quarterly; secured
         by a building; principal payable in quarterly
         installments beginning March 1996 and based on
         the balance outstanding at that date, due
         December 2003...................................           7,800                8,700
                                                           ------------------   -----------------
              Alamo subtotal.............................          97,800                8,700
                                                           ------------------   -----------------
    DKBERT
      Mortgages payable to GMAC and predecessor
         agreements with interest at 9.193%; payable in
         monthly installments, due July 2005; secured by
         real property; guaranteed by Alamo..............         108,169              107,840
      11 3/4% Senior Notes due 2006, interest payable
         semi-annually on January 31 and July 31 of each
         year, commencing July 31, 1996; unsecured.......          10,000                   --
      Mortgages payable to bank with interest at 0.75%
         over prime; variable principal payments due
         December 2000; secured by real property;
         guaranteed by Alamo.............................             779                  934
      Other mortgages payable............................              --                  354
                                                           ------------------   -----------------
              DKBERT subtotal............................      $  118,948          $   109,128
                                                           ------------------   -----------------
</TABLE>
 
                                      F-132
<PAGE>   259
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
        NOTES TO COMBINED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                           SEPTEMBER 30, 1996   DECEMBER 31, 1995
                                                           ------------------   -----------------
                                                                       (IN THOUSANDS)
    <S>                                                    <C>                  <C>
    GUSA LTD.
      Term loan agreement with bank, interest at LIBOR
         plus 125 basis points, payable monthly;
         principal payable in quarterly installments of
         $331,000, due January 1999; secured by
         non-vehicle equipment, trade receivables and
         leasehold improvements..........................      $    3,295          $     4,285
      Amounts under Great Britain pound (GBP) 10 million
         revolving credit commitment to expire December
         21, 1996; interest based on Sterling LIBOR plus
         125 basis points or base rate plus 125 basis
         points; secured by non-vehicle equipment and
         leaseholds......................................          13,563               11,431
      Note payable to minority shareholder of combined
         affiliate, paid April 1996......................              --                3,722
                                                           ------------------   -----------------
              GUSA Ltd. subtotal.........................      $   16,858          $    19,438
                                                           ------------------   -----------------
              Combined...................................      $  233,606          $   137,266
                                                           ==============        =============
</TABLE>
 
     The 11 3/4% Senior Notes due 2006 (the "Senior Notes") were issued by the
entities described in Note 1 (the "Issuers") in connection with a registration
statement on Form S-1 with the Securities and Exchange Commission. The Senior
Notes are unsecured, joint and several obligations of each of the Issuers and
rank pari passu in right of payment with all existing and future debt (as
defined) of the Issuers. The Senior Notes are effectively subordinated to all
existing and future secured indebtedness of each of the Issuers.
 
5.  SUPPLEMENTAL FINANCIAL DATA:
 
<TABLE>
<CAPTION>
                                                 EUROPEAN OPERATING                COMBINED
                                            ----------------------------   -------------------------
                                            ISSUERS(1)   SUBSIDIARIES(2)   ELIMINATIONS    ISSUERS
                                            ----------   ---------------   ------------   ----------
                                                                 (IN THOUSANDS)
    <S>                                     <C>          <C>               <C>            <C>
    Balance Sheet:
      September 30, 1996
         Assets...........................  $2,626,061      $ 276,661        $(27,513)    $2,875,209
                                            ==========       ========        ========     ==========
         Liabilities......................  $2,565,330      $ 299,888         (50,449)    $2,814,769
         Minority interest................          --           (259)             --           (259)
         Equity...........................      60,731        (22,968)        (22,936)        60,699
                                            ----------       --------        --------     ----------
                                            $2,626,061      $ 276,661         (27,513)    $2,875,209
                                            ==========       ========        ========     ==========
      December 31, 1995
         Assets...........................  $1,805,783      $ 250,334        $(55,372)    $2,000,745
                                            ==========       ========        ========     ==========
         Liabilities......................  $1,732,611      $ 264,096        $(61,927)    $1,934,780
         Equity...........................      73,172        (13,762)          6,555         65,965
                                            ----------       --------        --------     ----------
                                            $1,805,783      $ 250,334        $(55,372)    $2,000,745
                                            ==========       ========        ========     ==========
</TABLE>
 
                                      F-133
<PAGE>   260
 
                     ALAMO RENT-A-CAR, INC. AND AFFILIATES
 
        NOTES TO COMBINED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                 EUROPEAN OPERATING                COMBINED
                                            ISSUERS(1)   SUBSIDIARIES(2)   ELIMINATIONS    ISSUERS
                                            ----------      --------         --------     ----------
                                                                 (IN THOUSANDS)
    <S>                                     <C>          <C>               <C>            <C>
    Income Statement and Cash Flows:
      Nine months ended September 30, 1996
         Revenue..........................  $1,066,674      $ 114,423        $ (3,349)    $1,177,748
         Net income (loss)................      23,840         (9,394)         (4,239)        10,207
         Cash flows from operating
           activities.....................     304,736         44,157          (7,394)       341,499
      September 30, 1995
         Revenue..........................  $  969,155      $ 104,033        $ (2,282)    $1,070,906
         Net income (loss)................     (22,837)        (4,695)          5,959        (21,573)
         Cash flows from operating
           activities.....................     295,480          2,308           4,046        301,834
</TABLE>
 
- - ---------------
 
(1) Represents the entities which are the issuers of the Senior
     Notes -- referred to in note 4.
(2) Represents the European operating subsidiaries of certain of the issuers.
 
6.  SUBSEQUENT EVENT
 
     On November 25, 1996, the Companies and certain affiliated entities entered
into a definitive merger agreement with Republic Industries, Inc. The
transaction is valued at $625 million and will be accounted for under the
pooling of interests method of accounting. On November 26, 1996, the Companies
announced a tender offer for all $100 million Senior Notes due January 31, 2006.
 
                                      F-134
<PAGE>   261
 
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
To the Boards of Directors of
Hudson Management Corporation and Envirocycle, Inc.:
 
     We have audited the accompanying combined balance sheets of Hudson
Management Corporation and subsidiaries and Envirocycle, Inc. (a Florida
corporation and a Florida S-corporation, respectively, affiliated through common
ownership) as of September 30, 1994 and 1993, and the related combined
statements of income, stockholders' equity and cash flows for each of the three
years in the period ended September 30, 1994. These combined financial
statements are the responsibility of the Companies' management. Our
responsibility is to express an opinion on these combined financial statements
based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Hudson Management
Corporation and subsidiaries and Envirocycle, Inc. as of September 30, 1994 and
1993, and the results of their operations and their cash flows for each of the
three years in the period ended September 30, 1994 in conformity with generally
accepted accounting principles.
 
ARTHUR ANDERSEN LLP
 
Fort Lauderdale, Florida,
June 1, 1995 (except with respect to the
  matter discussed in Note 10, as to
  which the date is August 3, 1995).
 
                                      F-135
<PAGE>   262
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
                            COMBINED BALANCE SHEETS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                  SEPTEMBER 30,
                                                                   JUNE 30,     -----------------
                                                                     1995        1994      1993
                                                                  -----------   -------   -------
                                                                  (UNAUDITED)
<S>                                                               <C>           <C>       <C>
                                             ASSETS
Current Assets:
  Cash..........................................................    $   630     $   538   $ 2,007
  Accounts receivable, less allowance for doubtful accounts of
     $510 (unaudited), $330 and $220, respectively..............      5,765       5,371     4,400
  Prepaid expenses and other....................................      1,353       1,179       634
  Deferred income taxes.........................................        864         845       911
                                                                    -------     -------   -------
          Total current assets..................................      8,612       7,933     7,952
Property and equipment, net.....................................     18,589      14,088    11,405
Intangible assets, net..........................................      2,679       2,557     2,669
Other assets....................................................         51          58        50
                                                                    -------     -------   -------
          Total assets..........................................    $29,931     $24,636   $22,076
                                                                    =======     =======   =======
                              LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Accounts payable..............................................    $ 2,725     $ 2,556   $ 2,170
  Current portion of long-term debt.............................      3,596       2,736     3,263
  Deferred revenue and other credits............................      2,316       1,930     1,702
  Accrued liabilities...........................................      4,294       3,243     3,291
  Customer deposits.............................................        135         145       135
                                                                    -------     -------   -------
          Total current liabilities.............................     13,066      10,610    10,561
Deferred income taxes...........................................      1,320       1,471     1,369
Long-term debt, less current portion............................      8,937       7,022     4,570
                                                                    -------     -------   -------
          Total liabilities.....................................     23,323      19,103    16,500
                                                                    -------     -------   -------
Commitments and Contingencies (Notes 5, 6, 7 and 10)
Stockholders' Equity:
  Capital stock.................................................         --          --        --
  Additional paid-in capital....................................         73          73        73
  Retained earnings.............................................      6,535       5,460     5,503
                                                                    -------     -------   -------
          Total stockholders' equity............................      6,608       5,533     5,576
                                                                    -------     -------   -------
          Total liabilities and stockholders' equity............    $29,931     $24,636   $22,076
                                                                    =======     =======   =======
</TABLE>
 
            The accompanying notes to combined financial statements
                   are an integral part of these statements.
 
                                      F-136
<PAGE>   263
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
                         COMBINED STATEMENTS OF INCOME
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                     FOR THE NINE
                                                        MONTHS             FOR THE YEAR ENDED
                                                    ENDED JUNE 30,            SEPTEMBER 30,
                                                   -----------------   ---------------------------
                                                    1995      1994      1994      1993      1992
                                                   -------   -------   -------   -------   -------
                                                      (UNAUDITED)
<S>                                                <C>       <C>       <C>       <C>       <C>
Revenue..........................................  $41,439   $34,055   $48,003   $45,582   $38,788
Operating Expenses:
  Cost of operations.............................   29,957    24,154    35,048    32,025    27,738
  Selling, general and administrative............    7,328     7,377     9,444     8,573     8,305
Interest Expense.................................      474       329       505       552       737
                                                   -------   -------   -------   -------   -------
                                                    37,759    31,860    44,997    41,150    36,780
                                                   -------   -------   -------   -------   -------
  Income before income taxes.....................    3,680     2,195     3,006     4,432     2,008
Income Tax Provision.............................      455       254       377       901       874
                                                   -------   -------   -------   -------   -------
          Net income.............................    3,225     1,941     2,629     3,531     1,134
Unaudited Pro Forma Adjustment to Reflect Income
  Taxes for Envirocycle, Inc. (Note 1)...........    1,014       608       892       952        54
                                                   -------   -------   -------   -------   -------
  Unaudited pro forma net income (Note 1)........  $ 2,211   $ 1,333   $ 1,737   $ 2,579   $ 1,080
                                                   =======   =======   =======   =======   =======
</TABLE>
 
            The accompanying notes to combined financial statements
                   are an integral part of these statements.
 
                                      F-137
<PAGE>   264
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
                  COMBINED STATEMENTS OF STOCKHOLDERS' EQUITY
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                 CAPITAL     ADDITIONAL      RETAINED
                                                                  STOCK    PAID-IN CAPITAL   EARNINGS
                                                                 -------   ---------------   ---------
<S>                                                              <C>       <C>               <C>
Balance, September 30, 1991....................................   $   --         $73          $ 1,893
  Net income...................................................       --          --            1,134
  Stockholder distributions....................................       --          --             (220)
                                                                     ---         ---          -------
Balance, September 30, 1992....................................       --          73            2,807
  Net income...................................................       --          --            3,531
  Stockholder distributions....................................       --          --             (835)
                                                                     ---         ---          -------
Balance, September 30, 1993....................................       --          73            5,503
  Net income...................................................       --          --            2,629
  Stockholder distributions....................................       --          --           (2,672)
                                                                     ---         ---          -------
Balance, September 30, 1994....................................   $   --         $73          $ 5,460
                                                                     ===         ===          =======
</TABLE>
 
            The accompanying notes to combined financial statements
                   are an integral part of these statements.
 
                                      F-138
<PAGE>   265
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
                       COMBINED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                               FOR THE NINE
                                                             MONTHS ENDED JUNE       FOR THE YEARS ENDED
                                                                    30,                 SEPTEMBER 30,
                                                             -----------------   ---------------------------
                                                              1995      1994      1994      1993      1992
                                                             -------   -------   -------   -------   -------
                                                                (UNAUDITED)
<S>                                                          <C>       <C>       <C>       <C>       <C>
Cash Flows From Operating Activities:
  Net income...............................................  $ 3,225   $ 1,941   $ 2,629   $ 3,531   $ 1,134
  Adjustments to reconcile net income to net cash provided
    by operating activities -- Depreciation and
    amortization...........................................    2,013     1,950     2,614     2,495     2,642
    Deferred income tax provision (benefit)................     (170)      134       168      (156)      115
    Gain on disposition of property and equipment..........       (8)       --       (82)       (2)       --
    Changes in assets and liabilities -- (increase)
      decrease in:
      Accounts receivable..................................     (686)     (583)     (971)     (488)     (563)
      Prepaid expenses and other...........................     (180)   (1,282)     (545)      (15)      (11)
      Other assets.........................................        7        (3)       (8)       42        58
    Increase (decrease) in:
      Accounts payable.....................................      542      (250)      386      (447)      930
      Deferred revenue and other credits...................      446       185       228        59       529
      Accrued liabilities..................................    1,025       960       (48)       44       867
      Customer deposits....................................       (7)        4        10         2         2
                                                             -------   -------   -------   -------   -------
         Total adjustments.................................    2,982     1,115     1,752     1,534     4,569
                                                             -------   -------   -------   -------   -------
         Net cash provided by operating activities.........    6,207     3,056     4,381     5,065     5,703
                                                             -------   -------   -------   -------   -------
Cash Flows from Investing Activities:
  Proceeds from the disposition of property and
    equipment..............................................        6       294       327        35        --
  Purchases of property and equipment......................   (6,502)   (4,625)   (5,380)   (2,759)   (4,303)
  Purchases of intangible assets...........................     (201)      (50)      (50)       --       (11)
                                                             -------   -------   -------   -------   -------
         Net cash used in investing activities.............   (6,697)   (4,381)   (5,103)   (2,724)   (4,314)
                                                             -------   -------   -------   -------   -------
Cash Flows From Financing Activities:
  Proceeds from debt.......................................    5,386     5,917     6,441     2,396     3,261
  Principal repayments on debt.............................   (2,626)   (4,353)   (4,516)   (4,262)   (3,216)
Stockholder distributions..................................   (2,922)   (1,230)   (2,672)     (835)     (220)
                                                             -------   -------   -------   -------   -------
         Net cash used in financing activities.............     (162)      334      (747)   (2,701)     (175)
                                                             -------   -------   -------   -------   -------
Effect of Envirocycle, Inc. Change in Cash for the Period
  October 1-December 31 (Note 1)...........................      744      (109)       --        --        --
                                                             -------   -------   -------   -------   -------
         Net increase (decrease) in cash...................       92    (1,100)   (1,469)     (360)    1,214
Cash, beginning of period..................................      538     2,007     2,007     2,367     1,153
                                                             -------   -------   -------   -------   -------
Cash, end of period........................................  $   630   $   907   $   538   $ 2,007   $ 2,367
                                                             =======   =======   =======   =======   =======
Supplemental Disclosure of Cash Paid For:
  Interest.................................................  $   575   $   420   $   591   $   658   $   804
  Income taxes.............................................  $    58   $   404   $   730   $   948   $   824
</TABLE>
 
            The accompanying notes to combined financial statements
                   are an integral part of these statements.
 
                                      F-139
<PAGE>   266
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
 (INFORMATION WITH RESPECT TO THE JUNE 30, 1995 AND 1994 PERIODS IS UNAUDITED)
 
1.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
PRINCIPLES OF COMBINATION
 
     The combined financial statements include the accounts of Hudson Management
Corporation and its wholly-owned subsidiaries and Envirocycle, Inc. (together,
the "Companies"), which are affiliated through common ownership. All material
intercompany transactions between Hudson Management Corporation, its
subsidiaries and Envirocycle, Inc. have been eliminated.
 
     The accounts of Envirocycle, Inc. have been combined on the basis of a
calendar year and include the years ended December 31, 1994 and 1993 and the
period from commencement of operations (March 23, 1992) through December 31,
1992. For comparative purposes, the unaudited combined statements of income and
cash flows for the nine month periods ended June 30, 1995 and 1994 include the
accounts of Envirocycle, Inc. for the periods from October 1 through June 30.
 
     In the opinion of management, the unaudited combined financial statements
contain all adjustments, consisting of only normal recurring adjustments,
necessary to present fairly the combined financial position of the Companies at
June 30, 1995, and the combined results of their operations and cash flows for
the nine months ended June 30, 1995 and 1994.
 
REVENUE RECOGNITION
 
     Collection services may be billed up to four months in advance. Revenue on
such advance billings is deferred until services are performed. Such amounts are
included in deferred revenue and other credits in the accompanying combined
balance sheets.
 
PROPERTY AND EQUIPMENT
 
     The Companies provide for depreciation using the straight-line method over
the following estimated useful lives:
 
<TABLE>
    <S>                                                                     <C>
    Vehicles..............................................................       5-7 years
    Containers and compactors.............................................        10 years
    Equipment.............................................................       5-7 years
    Leasehold improvements................................................       5-7 years
    Buildings.............................................................   31.5-40 years
</TABLE>
 
     Maintenance and repairs are charged to expense when incurred. Additions and
major renewals are capitalized.
 
     Depreciation and amortization expense for property and equipment for the
years ended September 30, 1994, 1993 and 1992 was $2,452,000, $2,216,000 and
$2,039,000, respectively.
 
INTANGIBLE ASSETS
 
     Intangible assets consist of the cost of purchased businesses in excess of
the market value of net assets acquired (goodwill), the costs of certain
franchise service areas obtained as part of businesses acquired, and noncompete
agreements obtained from former owners and management of businesses acquired.
 
     Intangible assets are amortized using the straight-line method over their
estimated useful lives and are comprised of the following as of September 30,
1994 and 1993 (in thousands):
 
                                      F-140
<PAGE>   267
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<CAPTION>
                                                                USEFUL LIVES    1994     1993
                                                                ------------   ------   ------
    <S>                                                         <C>            <C>      <C>
    Goodwill..................................................      40 years   $2,585   $2,585
    Franchise agreements......................................    4-16 years      666      674
    Customer lists............................................       5 years       10       10
    Noncompete agreements.....................................    5-15 years       51      311
                                                                               ------   ------
                                                                                3,312    3,580
    Less accumulated amortization.............................                   (755)    (911)
                                                                               ------   ------
                                                                               $2,557   $2,669
                                                                               ======   ======
</TABLE>
 
     The Companies continually evaluate whether events and circumstances have
occurred that may warrant revision of the estimated useful life of intangible
assets or whether the remaining balance of intangible assets should be evaluated
for possible impairment. The Companies use an estimate of the related
undiscounted net income over the remaining life of intangible assets in
measuring whether the intangible assets are recoverable.
 
     Amortization expense for intangible assets was $162,000, $279,000 and
$603,000 in 1994, 1993 and 1992, respectively.
 
ACCRUED LIABILITIES
 
     The Companies accrue estimated insurance claims for the self-funded portion
of their workers' compensation and health insurance plans. At September 30, 1994
and 1993, insurance claim reserves of $2,101,000 and $2,199,000, respectively,
were included in accrued liabilities.
 
INCOME TAXES
 
     Hudson Management Corporation accounts for income taxes in accordance with
Statement of Financial Accounting Standards ("SFAS") No. 109, "Accounting for
Income Taxes". Accordingly, deferred income taxes have been provided for the
effect of temporary differences between the income tax bases of assets and
liabilities and their reported amounts in the combined financial statements.
 
     For the nine months ended June 30, 1995 and 1994, income taxes have been
provided based upon Hudson Management Corporation's anticipated effective annual
income tax rate.
 
     Envirocycle, Inc. has elected S-corporation status for income tax reporting
purposes since its inception in 1992. Therefore, since that date, net income and
the related differences that arise in the recording of income and expense items
for financial reporting and income tax reporting purposes are included in the
individual tax returns of the stockholders of Envirocycle, Inc.
 
     Upon closing of the merger transactions described in Note 10, Envirocycle,
Inc. will no longer be eligible for S-corporation status. At that time, deferred
income taxes will be recorded in accordance with SFAS No. 109 and an adjustment
to record Envirocycle, Inc. retained earnings as a capital contribution will be
recorded. Although the ultimate amount is not presently determinable, if
deferred taxes were recorded at June 30, 1995, retained earnings would be
decreased by approximately $46,000 (unaudited). In addition, $1,453,000
(unaudited) of retained earnings at June 30, 1995 would have been reclassified
to additional paid-in capital.
 
                                      F-141
<PAGE>   268
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The unaudited pro forma effect of converting Envirocycle, Inc. from
S-corporation status is as follows:
 
<TABLE>
<CAPTION>
                                                                         ADDITIONAL
                                                                COMMON    PAID-IN     RETAINED
                                                                STOCK     CAPITAL     EARNINGS
                                                                ------   ----------   --------
                                                                        (IN THOUSANDS)
    <S>                                                         <C>      <C>          <C>
    Balance, June 30, 1995 (unaudited)........................  $  --      $   73      $6,535
    Recording of deferred tax liability.......................     --          --         (46)
    Reclassification of retained earnings to additional
      paid-in capital.........................................     --       1,453      (1,453)
                                                                ------     ------      ------
                                                                $  --      $1,526      $5,036
                                                                ======     ======      ======
</TABLE>
 
     The unaudited pro forma adjustment to reflect income taxes for Envirocycle,
Inc. included in the accompanying combined statements of income is for
informational purposes only. Income taxes have been provided at an estimated
effective tax rate of 40%.
 
ENVIRONMENTAL COSTS
 
     The Companies are subject to environmental laws and regulations that have
been enacted in response to technological advances and increased concern over
environmental issues. These regulations are administered by the Environmental
Protection Agency and various other federal, state and local environmental,
transportation, health and safety agencies. The Companies have not incurred any
material environmental costs nor experienced any significant regulatory problems
in the past and believe that they are in substantial compliance with all
applicable rules and regulations. Future environmental liabilities, if any,
would be recorded in the period in which they become probable and can be
reasonably estimated.
 
CONCENTRATIONS OF CREDIT RISK
 
     The Companies provide solid waste collection and recycling services to
commercial, industrial and residential customers located in the State of Florida
primarily through franchise agreements with municipalities. Depending on the
terms of the franchise agreements, the Companies either bill services to the
municipality or directly to the customer. Deposits are generally received from
residential customers billed directly by the Companies. As of September 30, 1994
and 1993, approximately 33% and 44% of outstanding accounts receivable,
respectively, were due directly from municipalities while the remainder was due
directly from individual customers. The Companies continually evaluate the
collectibility of accounts receivable and maintain allowances for potential
credit losses. Overall, the Companies believe their credit exposure is minimal
given the creditworthiness of municipal customers and the wide dispersion of
non-municipal bill customers.
 
     Additionally, the Companies provide services to a major municipality
customer which comprised 25%, 23% and 26% of combined revenues in 1994, 1993 and
1992, respectively.
 
                                      F-142
<PAGE>   269
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
2.  PROPERTY AND EQUIPMENT
 
     A summary of property and equipment is shown below:
 
<TABLE>
<CAPTION>
                                                                          SEPTEMBER 30,
                                                                       -------------------
                                                                         1994       1993
                                                                       --------   --------
                                                                         (IN THOUSANDS)
    <S>                                                                <C>        <C>
    Land.............................................................  $    505   $    510
    Vehicles.........................................................    13,328     12,337
    Containers and compactors........................................     8,495      7,006
    Equipment........................................................     1,546      1,189
    Leasehold improvements...........................................     1,109        938
    Buildings........................................................     1,268      1,183
                                                                       --------   --------
                                                                         26,251     23,163
    Less accumulated depreciation and amortization...................   (12,163)   (11,758)
                                                                       --------   --------
                                                                       $ 14,088   $ 11,405
                                                                       ========   ========
</TABLE>
 
3.  LONG-TERM DEBT:
 
     Long-term debt consists of the following:
 
<TABLE>
<CAPTION>
                                                                            SEPTEMBER 30,
                                                                           ---------------
                                                                            1994     1993
                                                                           ------   ------
                                                                           (IN THOUSANDS)
    <S>                                                                    <C>      <C>
    Notes payable to banks, interest adjusts based on fluctuations in the
      banks' prime lending rate (7.75% at September 30, 1994), due
      1994-2000, collateralized by substantially all property and
      equipment and other assets, publicly traded common stock owned by
      the Companies' stockholders and the personal guarantee of a
      stockholder........................................................  $7,642   $6,813
    Mortgage note payable monthly at $3,350 principal plus interest at
      10% through January 1999, at which time the remaining principal
      balance is due. This note is collateralized by the Company's real
      property with a net book value of approximately $1,161,000 and
      $1,091,000 as of September 30, 1994 and 1993, respectively.........     566      606
    Note payable to stockholder, unsecured, interest only at 9% payable
      semi-annually, principal balance due December 1997.................   1,154       --
    Note payable to stockholder, unsecured, payable at $1,478 per month
      principal plus interest at the prime lending rate (7.75% at
      September 30, 1994) through February 1997, at which time the
      remaining principal balance is due.................................     216      234
    Other notes payable..................................................     180      180
                                                                           ------   ------
                                                                            9,758    7,833
    Less current portion of long-term debt...............................  (2,736)  (3,263)
                                                                           ------   ------
                                                                           $7,022   $4,570
                                                                           ======   ======
</TABLE>
 
     The Companies had a $2.0 million working capital line of credit with a bank
which expired February 28, 1995. Borrowings under the line of credit were
immediately converted to term notes payable. At September 30, 1994, the
Companies had approximately $380,000 available under the line of credit. Upon
expiration of the line of credit on February 28, 1995, the Companies obtained a
$1.5 million line of credit expiring February 28, 1996.
 
                                      F-143
<PAGE>   270
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following are estimated aggregate future debt principal payments as of
September 30, 1994:
 
<TABLE>
<CAPTION>
                                  YEAR ENDING
                                 SEPTEMBER 30,                           (IN THOUSANDS)
                                ---------------
        <S>                                                              <C>
        1995...........................................................      $2,736
        1996...........................................................       1,936
        1997...........................................................       2,102
        1998...........................................................       2,197
        1999...........................................................         787
                                                                             ------
                                                                             $9,758
                                                                             ======
</TABLE>
 
4.  RELATED PARTY TRANSACTIONS
 
     The Companies lease various office and garage space and land from a
stockholder. The operating leases expire at various dates through September 1998
and provide for monthly rentals of approximately $30,000 with a provision for a
rental increase each year based on the consumer price index.
 
     During the years presented, there were funds advanced to and received from
a stockholder. At September 30, 1994 and 1993, there were notes payable to such
stockholder totaling $1,370,000 and $234,000, respectively (see Note 3).
 
     Hudson Management Corporation has utilized the personal guarantee and
certain assets of a stockholder as well as certain assets of a person related to
the Companies' stockholders as additional collateral on a significant portion of
their debt (see Notes 3 and 10).
 
5.  LEASES
 
     In addition to the related party leases discussed above, the Companies
lease corporate office space at a base rental amount of $4,300 per month through
September 1995. Also, the Companies must pay their share of the operating
expenses for the building which were estimated to be $1,300 per month through
September 1995. Subsequent to September 30, 1994, this lease was renewed (and
additional space was obtained) for a base rental amount of $4,700 per month
through January 2000, plus a share of building operating expenses estimated to
be $2,900 per month. Total rent expense for the years ended September 30, 1994,
1993 and 1992 was approximately $482,000, $384,000 and $372,000, respectively
(including related party leases of approximately $350,000, $317,000 and
$304,000, respectively).
 
     The approximate future minimum lease payments (including related party
leases and the lease renewal described above) are as follows:
 
<TABLE>
<CAPTION>
                                  YEAR ENDING
                                 SEPTEMBER 30,                           (IN THOUSANDS)
                                ---------------
        <S>                                                              <C>
        1995...........................................................      $  436
        1996...........................................................         304
        1997...........................................................         304
        1998...........................................................         304
        1999...........................................................          91
        Thereafter.....................................................          30
                                                                             ------
                                                                             $1,469
                                                                             ======
</TABLE>
 
                                      F-144
<PAGE>   271
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
6.  INCOME TAXES
 
     The components of the income tax provision are as follows:
 
<TABLE>
<CAPTION>
                                                                            YEAR ENDED
                                                                          SEPTEMBER 30,
                                                                        ------------------
                                                                        1994   1993   1992
                                                                        ----   ----   ----
                                                                          (IN THOUSANDS)
    <S>                                                                 <C>    <C>    <C>
    Current:
      Federal.........................................................  $182   $945   $677
      State...........................................................    27    112     82
                                                                        ----   ----   ----
                                                                         209   1,057   759
                                                                        ----   ----   ----
    Deferred:
      Federal.........................................................   143   (139)    14
      State...........................................................    25    (17)   101
                                                                        ----   ----   ----
                                                                         168   (156)   115
                                                                        ----   ----   ----
                                                                        $377   $901   $874
                                                                        ====   ====   ====
</TABLE>
 
     A reconciliation of the statutory federal income tax rate to the Companies'
actual and pro forma effective tax rates as reported in the accompanying
combined statements of income is shown below:
 
<TABLE>
<CAPTION>
                                                               YEAR ENDED SEPTEMBER 30,
                                                       -----------------------------------------
                                                              ACTUAL              PRO FORMA
                                                       --------------------   ------------------
                                                       1994    1993    1992   1994   1993   1992
                                                       -----   -----   ----   ----   ----   ----
                                                                                 (UNAUDITED)
    <S>                                                <C>     <C>     <C>    <C>    <C>    <C>
    Statutory federal income tax rate................   34.0%   34.0%  34.0%  34.0%  34.0%  34.0%
    Amortization of goodwill.........................    0.8     0.6    1.0    0.8    0.6    1.0
    State income taxes, net of federal benefit.......    1.1     1.4    6.0    4.1    3.5    6.1
    Nondeductible expenses...........................    2.0     1.4    3.0    2.0    1.4    3.0
    Envirocycle, Inc. earnings (S-corporation).......  (25.2)  (18.3)  (2.3)    --     --     --
    Other, net.......................................   (0.2)    1.2    1.8    1.3    2.3    2.1
                                                        ----    ----   ----   ----   ----   ----
      Effective tax rate.............................   12.5%   20.3%  43.5%  42.2%  41.8%  46.2%
                                                        ====    ====   ====   ====   ====   ====
</TABLE>
 
     In 1993, Hudson Management Corporation adopted SFAS No. 109 with no
material impact. Under SFAS No. 109, deferred tax assets or liabilities at the
end of each period are determined by applying the current tax rate to the
difference between the financial reporting and income tax bases of assets and
liabilities.
 
                                      F-145
<PAGE>   272
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Components of the net deferred income tax liability are shown below:
 
<TABLE>
<CAPTION>
                                                                           SEPTEMBER 30,
                                                                         -----------------
                                                                          1994      1993
                                                                         -------   -------
                                                                          (IN THOUSANDS)
    <S>                                                                  <C>       <C>
    Deferred income tax liability:
      Book basis in property over tax basis............................  $(1,471)  $(1,369)
                                                                         -------   -------
    Deferred income tax assets:
      Non-deductible self insurance reserves...........................      779       816
      Non-deductible allowance for doubtful accounts...................       57        83
      Other, net.......................................................        9        12
                                                                         -------   -------
                                                                             845       911
                                                                         -------   -------
         Net deferred income tax liability.............................  $  (626)  $  (458)
                                                                         =======   =======
</TABLE>
 
     Prepaid expenses and other as of September 30, 1994 include current income
taxes receivable totaling approximately $464,000.
 
     The Companies' federal income tax returns for 1993 are currently under
examination by the Internal Revenue Service. In the opinion of the Companies'
management, the outcome of such examination will not have a material impact on
the combined financial position and results of operations of the Companies.
 
7.  COMMITMENTS AND CONTINGENCIES
 
     The Companies provide commercial, industrial and residential waste
collection and recycling services under terms of contracts or franchise
agreements with several governmental agencies (municipalities and counties).
Among other things, these contracts and agreements specify the terms and
conditions of performance, rates, geographical boundaries and types of services
to be provided. The contracts and agreements expire at various times through
September 2002 and, in most cases, must be competitively bid for renewal.
 
     The Companies have adopted a maximum premium group health insurance plan.
The plan calls for the Companies to pay approximately $65 per employee each
month to a third party administrator. This payment is used to purchase stop loss
insurance, group life insurance, and pay the fees of the third party
administrator, who processes all claims. The Companies are then responsible for
paying all claims up to the stop loss limits which are $30,000 per year per
individual or an aggregate amount equal to a maximum premium amount per
employee, per year. The Companies have accrued their estimate of the claims
liability under the plan which management believes is adequate to cover claims
incurred as of September 30, 1994 and 1993.
 
     The Companies participate in a workers' compensation employers' self
insurance plan. The Companies' maximum liability under the self insurance plan
is limited to a percentage of the standard premium, as defined. Reserves are
estimated for both reported and unreported claims using industry loss
development factors. Revisions to estimated reserves are recorded in the period
in which they become known. The estimated workers' compensation reserves as of
September 30, 1994 and 1993 totaling $2,071,000 and $2,169,000, respectively,
represent management's best estimate, and in the opinion of the Companies'
management, any future adjustments to estimated reserves will not have a
material impact on the combined financial statements.
 
     At September 30, 1994, the Companies had a $2.0 million letter of credit
line with a bank of which $1.0 million has been used to guarantee the payment of
claims under the Companies' workers' compensation self insurance plan.
 
                                      F-146
<PAGE>   273
 
                 HUDSON MANAGEMENT CORPORATION AND SUBSIDIARIES
                             AND ENVIROCYCLE, INC.
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In the normal course of business, the Companies have performance and surety
bonds which are not reflected in the accompanying combined balance sheets. The
aggregate value of these off balance sheet financial instruments totaled
approximately $5.3 million at September 30, 1994. The Companies' management
believes that the likelihood of performance under these financial instruments is
minimal and expects no material losses to occur in connection with these
financial instruments.
 
     The Companies are involved in certain legal actions and claims arising in
the ordinary course of business. Based on advice of legal counsel, it is the
opinion of management that such litigation and claims will be resolved without
material effect on the Companies' combined financial position.
 
8.  401(K) SAVINGS PLAN
 
     Employees of the Companies may participate in a Section 401(k) savings
plan, whereby the employees may elect to make contributions pursuant to a salary
reduction agreement upon meeting certain age and length-of-service requirements.
Effective January 1, 1995, the Companies elected to provide an employer matching
contribution of 10% of each employee's contribution for fiscal 1995. The
Companies made no matching contribution to the plan in 1994, 1993 or 1992.
 
9.  STOCKHOLDERS' EQUITY
 
     Capital stock consists of the following authorized, issued and outstanding
shares as of September 30, 1994 and 1993:
 
<TABLE>
<CAPTION>
                                                       SHARES      SHARES ISSUED     PAR
                                                     AUTHORIZED   AND OUTSTANDING   VALUE   AMOUNT
                                                     ----------   ---------------   -----   ------
    <S>                                              <C>          <C>               <C>     <C>
    Hudson Management Corporation..................       500           200          $ 1     $200
    Envirocycle, Inc...............................     1,000           100            1      100
                                                                                             ----
                                                                                             $300
                                                                                             ====
</TABLE>
 
10.  SUBSEQUENT EVENT
 
     On May 21, 1995, the Companies entered into merger agreements with Republic
Industries, Inc. ("Republic") whereby Republic would acquire all of the
outstanding capital stock of the Companies for sixteen million shares of
Republic common stock. The merger agreements were consummated on August 3, 1995
upon approval by Republic's stockholders and regulatory agencies and completion
of other customary closing conditions.
 
                                      F-147
<PAGE>   274
 
                          INDEPENDENT AUDITOR'S REPORT
 
Republic Industries, Inc.
Ft. Lauderdale, Florida
 
     We have audited the accompanying combined balance sheet of Acquired Solid
Waste Companies as of December 31, 1995, and the related combined statements of
operations, equity, and cash flows for the year then ended. These combined
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these combined financial statements
based on our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the combined financial statements are free of
material misstatement. An audit includes examining, on a test basis evidence
supporting the amounts and disclosures in the combined financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.
 
     In our opinion, the combined financial statements referred to above present
fairly, in all material respects, the financial position of Acquired Solid Waste
Companies as of December 31, 1995, and the results of their operations and their
cash flows for the year then ended in conformity with generally accepted
accounting principles.
 
     The combined balance sheets and related statements of operations, equity,
and cash flows for the three months ended March 31, 1995 and 1996, are
unaudited. We did not audit or review those financial statements, and,
accordingly, we express no opinion or other form of assurance on them.
 
                                          MUNSON, CRONICK & ASSOCIATES
 
Fullerton, California,
July 18, 1996
 
                                      F-148
<PAGE>   275
 
                         ACQUIRED SOLID WASTE COMPANIES
 
                            COMBINED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                       MARCH 31,    DECEMBER 31,
                                                                         1996           1995
                                                                      -----------   ------------
                                                                      (UNAUDITED)
<S>                                                                   <C>           <C>
                                             ASSETS
Current:
  Cash..............................................................  $ 2,680,000   $  2,377,000
  Certificates of deposit and marketable securities.................    1,265,000      1,265,000
  Accounts receivable, net..........................................    2,272,000      2,602,000
  Deferred taxes....................................................       15,000         15,000
  Prepaid expenses and other........................................      127,000        291,000
                                                                      -----------    -----------
          Total current assets......................................    6,359,000      6,550,000
Property and equipment, net.........................................    3,853,000      3,891,000
Long-term note receivable from related party........................      605,000        612,000
Long-term portion of deferred taxes.................................       61,000         61,000
Intangible assets, net..............................................    2,889,000      2,968,000
Other assets........................................................      698,000        432,000
                                                                      -----------    -----------
          Total assets..............................................  $14,465,000   $ 14,514,000
                                                                      ===========    ===========
                                     LIABILITIES AND EQUITY
Current:
  Accounts payable..................................................  $ 1,042,000   $  1,150,000
  Accrued liabilities...............................................      768,000        722,000
  Current portion of long-term debt.................................    1,016,000      1,095,000
  Deferred income...................................................           --        108,000
  Income taxes payable..............................................           --         53,000
                                                                      -----------    -----------
          Total current liabilities.................................    2,826,000      3,128,000
Long-term debt, net of current portion..............................    3,325,000      3,834,000
Other liabilities...................................................      721,000        724,000
                                                                      -----------    -----------
          Total liabilities.........................................    6,872,000      7,686,000
Commitments and contingencies
Equity..............................................................    7,593,000      6,828,000
                                                                      -----------    -----------
          Total liabilities and equity..............................  $14,465,000   $ 14,514,000
                                                                      ===========    ===========
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-149
<PAGE>   276
 
                         ACQUIRED SOLID WASTE COMPANIES
 
                       COMBINED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                            THREE MONTHS ENDED
                                                                 MARCH 31,             YEAR ENDED
                                                          -----------------------     DECEMBER 31,
                                                             1996         1995            1995
                                                          ----------   ----------     ------------
                                                                (UNAUDITED)
<S>                                                       <C>          <C>            <C>
Revenues................................................  $7,838,000   $7,731,000     $ 31,488,000
                                                          ----------   ----------      -----------
Expenses:
  Cost of operations....................................   5,041,000    4,765,000       21,225,000
  General and administrative............................   1,618,000    1,856,000        6,558,000
  Interest expense......................................      78,000       50,000          428,000
                                                          ----------   ----------      -----------
          Total expenses................................   6,737,000    6,671,000       28,211,000
                                                          ----------   ----------      -----------
Other income............................................      56,000       68,000          845,000
                                                          ----------   ----------      -----------
  Income before income taxes............................   1,157,000    1,128,000        4,122,000
Provision for income taxes..............................          --           --          104,000
                                                          ----------   ----------      -----------
          Net income....................................  $1,157,000   $1,128,000     $  4,018,000
                                                          ==========   ==========      ===========
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-150
<PAGE>   277
 
                         ACQUIRED SOLID WASTE COMPANIES
 
                    COMBINED STATEMENTS OF CHANGES IN EQUITY
 
<TABLE>
<CAPTION>
                                                              ADDITIONAL
                                                               PAID-IN        C-CORP       S-CORP       PARTNERS'
                                      COMMON    PREFERRED      CAPITAL       RETAINED    ACCUMULATED     CAPITAL
                                      STOCK       STOCK      CORPORATIONS    EARNINGS     EARNINGS     PARTNERSHIPS      TOTAL
                                     --------   ----------   ------------   ----------   -----------   ------------   -----------
<S>                                  <C>        <C>          <C>            <C>          <C>           <C>            <C>
Balance, December 31, 1994.......... $193,000   $1,317,000     $504,000     $2,022,000   $ 2,119,000   $    (79,000)  $ 6,076,000
Distribution to owners..............                                                      (2,044,000)    (1,091,000)   (3,135,000)
Dividends...........................                                          (131,000)                                  (131,000)
Net income..........................                                            35,000     2,674,000      1,309,000     4,018,000
                                     --------   ----------     --------     ----------   -----------    -----------   -----------
Balance, December 31, 1995..........  193,000    1,317,000      504,000      1,926,000     2,749,000        139,000     6,828,000
Distribution to owners
  (unaudited).......................                                                        (392,000)                    (392,000)
Net income (unaudited)..............                                           179,000       851,000        127,000     1,157,000
                                     --------   ----------     --------     ----------   -----------    -----------   -----------
Balance, March 31, 1996
  (unaudited)....................... $193,000   $1,317,000     $504,000     $2,105,000   $ 3,208,000   $    266,000   $ 7,593,000
                                     ========   ==========     ========     ==========   ===========    ===========   ===========
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-151
<PAGE>   278
 
                         ACQUIRED SOLID WASTE COMPANIES
 
                       COMBINED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED MARCH
                                                                     31,               YEAR ENDED
                                                          -------------------------   DECEMBER 31,
                                                             1996          1995           1995
                                                          -----------   -----------   ------------
                                                          (UNAUDITED)   (UNAUDITED)
<S>                                                       <C>           <C>           <C>
Cash flows from operating activities:
  Net income............................................  $ 1,157,000   $ 1,128,000   $  4,018,000
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation and amortization......................      189,000       179,000      1,110,000
     Gain on disposal of property and equipment.........       (8,000)           --       (120,000)
     Changes in assets and liabilities:
     (Increase) decrease in:
       Accounts receivable..............................      330,000        48,000        102,000
       Prepaid expenses.................................           --       (47,000)         2,000
       Deferred taxes...................................           --            --        (76,000)
       Other assets.....................................       63,000       211,000        (13,000)
     Increase (decrease) in:
       Accounts payable and accrued liabilities.........      (61,000)       22,000        819,000
       Income taxes payable.............................      (72,000)           --         48,000
                                                           ----------    ----------     ----------
          Net cash provided by operating activities.....    1,598,000     1,541,000      5,890,000
                                                           ----------    ----------     ----------
Cash flows from investing activities:
  Acquisition of route purchase.........................      (10,000)      (85,000)      (885,000)
  Payments of note receivable to related party..........        5,000            --       (650,000)
  Acquisition of property and equipment.................      (81,000)     (186,000)    (1,257,000)
  Collection of loans and other.........................        8,000            --        121,000
                                                           ----------    ----------     ----------
          Net cash (used in) investing activities.......      (78,000)     (271,000)    (2,671,000)
                                                           ----------    ----------     ----------
Cash flows from financing activities:
  Proceeds from long-term debt..........................  $        --   $ 1,687,000   $  2,274,000
  Payment of shareholder loans..........................     (151,000)     (937,000)    (1,399,000)
  Payment of notes payable..............................     (675,000)     (381,000)      (955,000)
  Payment of shareholder distribution...................     (391,000)   (1,286,000)    (3,135,000)
                                                           ----------    ----------     ----------
          Net cash (used in) financing activities.......   (1,217,000)     (917,000)    (3,215,000)
                                                           ----------    ----------     ----------
Net increase in cash and cash equivalents...............      303,000       353,000          4,000
Cash, beginning of period...............................    2,377,000     1,649,000      2,373,000
                                                           ----------    ----------     ----------
Cash, end of period.....................................  $ 2,680,000   $ 2,002,000   $  2,377,000
                                                           ==========    ==========     ==========
Supplemental disclosure
  Cash paid for:
     Interest...........................................           --            --   $    428,000
     Taxes..............................................           --            --         66,000
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-152
<PAGE>   279
 
                         ACQUIRED SOLID WASTE COMPANIES
 
                     NOTES TO COMBINED FINANCIAL STATEMENTS
                               DECEMBER 31, 1995
 
1.  ACQUIRED SOLID WASTE COMPANIES
 
     Republic Industries, Inc. (the Company) acquired nine solid waste and
related businesses during April and May 1996. The acquisitions were accounted
for using the pooling of interests method of accounting except for Cal Waste
Industries, Inc. which was accounted for as a purchase. The following table
summarizes these acquisitions:
 
<TABLE>
<CAPTION>
                            COMPANY                                     BUSINESS
    -------------------------------------------------------  -------------------------------
    <S>                                                      <C>
    Cal Waste Industries, Inc..............................  Refuse Collection And Disposal
    Expert Disposal Service, Inc...........................  Refuse Collection And Disposal
    Fat Man, Inc...........................................  Refuse Collection And Disposal
    ASA Leasing, Inc.......................................  Equipment Leasing
    M-G Disposal Services, Inc.............................  Refuse Collection And Disposal
    Solid Waste Equipment Maintenance, Inc.................  Equipment Maintenance
    RWP Services, Inc......................................  Recycling
    Oillag.................................................  Land And Building Owner
    ET Leasing.............................................  Equipment Leasing
</TABLE>
 
     These companies are collectively referred to as the Acquired Solid Waste
Companies.
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
PRINCIPLES OF COMBINATION
 
     The accompanying combined financial statements include the accounts of the
Acquired Solid Waste Companies, as defined in Note 1. All significant
intercompany accounts and transactions have been eliminated.
 
PROPERTY, EQUIPMENT AND INTANGIBLE ASSETS
 
     Property and equipment are recorded at cost. Depreciation is provided using
straight-line and accelerated methods over estimated useful lives ranging from
three to thirty-nine years.
 
     Certain intangible assets are amortized using the straight-line method over
periods ranging from five to fifteen years. Repairs and maintenance costs are
charged to operations as incurred.
 
INCOME TAXES
 
     The Acquired Solid Waste Companies (nine entities) include two partnerships
and five corporations that have elected to be taxed as S corporations for
federal and state purposes. Income tax liabilities for these seven entities are
the responsibility of the owners.
 
CASH AND CASH EQUIVALENTS
 
     Highly liquid debt instruments with a maturity of three months or less are
considered cash equivalents.
 
     Cash balances are maintained at various institutions that are in excess of
FDIC insurance limits of $100,000.
 
INVESTMENTS
 
     Investments in debt securities and investments in equity securities that
have readily determinable fair values are classified into one of three
categories: trading, held-to-maturity, and available-for-sale. These categories
are based on the type of security and the company's ability and intent to hold
the security.
 
                                      F-153
<PAGE>   280
 
                         ACQUIRED SOLID WASTE COMPANIES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
Certificates of deposit and marketable securities held by the Company are
considered trading investments and are carried at fair value.
 
INTERIM FINANCIAL INFORMATION
 
     The unaudited combined financial statements as of March 31, 1995 and 1996,
and for the three months ended March 31, 1995 and 1996, reflect, in the opinion
of management, all adjustments (which include only normal recurring adjustments)
necessary to fairly state the financial position and results of operations for
the respective periods. Operating results for interim periods are not
necessarily indicative of the results which can be expected for a full year.
 
ACCOUNTING ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect certain reported amounts and disclosures. Accordingly,
actual results could differ from those estimates.
 
3.  PROPERTY, EQUIPMENT AND INTANGIBLE ASSETS
 
     Property, equipment and the related accumulated depreciation as of December
31, 1995, are comprised of:
 
<TABLE>
    <S>                                                                       <C>
    Buildings...............................................................  $ 1,403,000
    Transportation equipment................................................    6,515,000
    Bins and boxes..........................................................    3,025,000
    Equipment...............................................................    1,192,000
    Leasehold improvements..................................................      363,000
    Land....................................................................      956,000
                                                                              -----------
                                                                               13,454,000
    Less, accumulated depreciation and amortization.........................   (9,563,000)
                                                                              -----------
                                                                              $ 3,891,000
                                                                              ===========
</TABLE>
 
     Depreciation expense for the year ended December 31, 1995, totalled
$679,000.
 
     Intangible assets of December 31, 1995, consisted of the following:
 
<TABLE>
    <S>                                                                       <C>
    Covenants...............................................................  $ 4,850,000
    Routes..................................................................    3,347,000
    Goodwill................................................................      256,000
                                                                              -----------
                                                                                8,453,000
    Less, accumulated amortization..........................................   (5,485,000)
                                                                              -----------
                                                                              $ 2,968,000
                                                                              ===========
</TABLE>
 
     Amortization expense for the year ended December 31, 1995, totalled
$431,000.
 
                                      F-154
<PAGE>   281
 
                         ACQUIRED SOLID WASTE COMPANIES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
4.  LONG-TERM DEBT:
 
     Long-term debt as of December 31, 1995, is comprised of:
 
<TABLE>
    <S>                                                                       <C>
    Note payable, City National Bank, collateralized by company assets and
      personal guarantees by two shareholders. Payable in monthly
      installments of $54,103 including interest at the bank prime rate.....  $   762,000
    Note payable, City National Bank, collateralized by company assets and
      personal guarantees by two shareholders. Payable in monthly
      installments of $2,332 plus interest at the bank's prime rate plus
      1.5%, maturing May 31, 1998...........................................      128,000
    Note payable, City National Bank, collateralized by company assets and
      personal guarantees by two shareholders. Payable in monthly
      installments of $3,533 plus interest at the bank's prime rate plus
      1.25%, maturing June 30, 1998.........................................      200,000
    Note payable, A One Disposal, collateralized by letter of credit issued
      through City National Bank, payable in monthly installments including
      interest on portion of note related to lost route at 13%, maturing
      September 1, 2003.....................................................      266,000
    Note payable, AB Disposal, payable in monthly installments of $2,592
      including interest at 5%, maturing April 1, 1998......................      129,000
    Note payable, City National Bank collateralized by company assets and
      personal guarantees by two shareholders. Payable in monthly
      installments of $8,515 plus interest at the bank's prime rate plus
      1.5%, maturing June 1, 2000...........................................      868,000
    Note payable, related party, payable in quarterly installments of
      $10,767 including interest at 5%......................................      783,000
    Note payable, TransAmerica, collateralized by transportation equipment
      purchased. Payable in monthly installments of $9,034 including
      interest at 10.5%, final installment due June, 2000...................      387,000
    Mortgage note payable, Fullerton Savings and Loan, collateralized by
      land. Payable in monthly installments of $9,685 plus interest of
      8.375%................................................................      896,000
    Other...................................................................      510,000
                                                                              -----------
                                                                                4,929,000
    Less, current portion...................................................   (1,095,000)
                                                                              -----------
              Long-term debt, net...........................................  $ 3,834,000
                                                                              ===========
</TABLE>
 
5.  RELATED PARTY TRANSACTIONS
 
     Note receivable from related party is collateralized by a second trust deed
for a percentage interest in two properties located in the City of Los Angeles.
 
     The long-term receivable at December 31, 1995, matures as follows:
 
<TABLE>
<CAPTION>
                             YEAR ENDING DECEMBER 31,                            AMOUNT
    --------------------------------------------------------------------------  --------
    <S>                                                                         <C>
    1996......................................................................  $ 26,000
    1997......................................................................    28,000
    1998......................................................................    30,000
    1999......................................................................    32,000
    2000 and thereafter.......................................................   522,000
                                                                                --------
                                                                                $638,000
                                                                                ========
</TABLE>
 
     Interest received on this note receivable was $23,000 for 1995.
 
                                      F-155
<PAGE>   282
 
                         ACQUIRED SOLID WASTE COMPANIES
 
             NOTES TO COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Notes payable to related parties are included in Note 4. Interest expense
on these notes totalled $90,000 for 1995.
 
6.  LEASE COMMITMENTS
 
     Cal Waste Industries, Inc. rents its main office and two storage yards from
two shareholders for $12,700 per month with a consumer price index adjustment
each January in years three, four, and five. This is a five year lease, expiring
in January, 2001.
 
     Expert Disposal Service, Inc., Fat Man, Inc., and ASA Leasing, Inc. rent
facilities and equipment from a company owned by a shareholder on a month to
month basis. The main facility is leased from an unrelated party for $11,000 per
month with a consumer price index adjustment each September. This lease expires
in March, 1997, but can be extended for an additional two and one-half years.
 
     Rent expense for the year ended December 31, 1995, was $333,436.
 
7.  OTHER INCOME
 
     Other income at December 31, 1995, consists of the following:
 
<TABLE>
    <S>                                                                         <C>
    Interest income...........................................................  $271,000
    Dividend income...........................................................    90,000
    Unrealized gains on investments...........................................    95,000
    Gain on sale of assets....................................................   119,000
    Cash surrender value, life insurance......................................    13,000
    Forfeited customer deposits...............................................   241,000
    Miscellaneous.............................................................    16,000
                                                                                --------
              Total other income..............................................  $845,000
                                                                                ========
</TABLE>
 
                                      F-156
<PAGE>   283
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
 
To the Board of Directors and Stockholders of
Continental Waste Industries, Inc.:
 
     We have audited the accompanying consolidated balance sheets of CONTINENTAL
WASTE INDUSTRIES, INC. (a Delaware corporation) and SUBSIDIARIES as of December
31, 1995 and 1994, and the related consolidated statements of income,
stockholders' equity and cash flows for each of the three years in the period
ended December 31, 1995, as restated-see Note 1. These consolidated financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these consolidated financial
statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Continental
Waste Industries, Inc. and Subsidiaries as of December 31, 1995 and 1994, and
the results of their operations and their cash flows for each of the three years
in the period ended December 31, 1995 in conformity with generally accepted
accounting principles.
 
ARTHUR ANDERSEN LLP
 
Chicago, Illinois,
February 20, 1996 (except with
respect to the matter discussed
in Note 1, as to which the
date is December 11, 1996)
 
                                      F-157
<PAGE>   284
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
                        AS OF DECEMBER 31, 1995 AND 1994
 
<TABLE>
<CAPTION>
                                                                                   1995          1994
                                                                               ------------   -----------
                                                                                 (RESTATED-SEE NOTE 1)
<S>                                                                            <C>            <C>
                                                 ASSETS
Current Assets:
  Cash and cash equivalents..................................................  $  3,483,154   $ 4,677,237
  Accounts receivable, net...................................................     8,169,121     5,295,770
  Prepaid expenses...........................................................     2,458,141     3,214,902
  Deferred income taxes......................................................       377,447       523,752
                                                                               ------------   -----------
         Total current assets................................................    14,487,863    13,711,661
                                                                               ------------   -----------
Property and Equipment, at cost:
  Land, landfill sites and improvements......................................    59,427,605    48,472,232
  Buildings and improvements.................................................     4,423,169     2,426,922
  Vehicles and equipment.....................................................    32,827,833    19,127,148
  Office furniture and equipment.............................................       618,413       692,514
                                                                               ------------   -----------
                                                                                 97,297,020    70,718,816
  Less -- Accumulated depreciation and amortization..........................    14,215,696     7,941,916
                                                                               ------------   -----------
         Net property and equipment..........................................    83,081,324    62,776,900
                                                                               ------------   -----------
Other Assets:
  Excess cost over fair value of net assets acquired, net....................    14,614,475     6,471,632
  Agreements not to compete, net.............................................     1,164,493     1,245,368
  Cash held in escrow........................................................     3,749,038     1,121,220
  Land purchase option.......................................................     1,000,000     1,000,000
  Other......................................................................     6,124,138     2,551,247
                                                                               ------------   -----------
         Total other assets..................................................    26,652,144    12,389,467
                                                                               ------------   -----------
                                                                               $124,221,331   $88,878,028
                                                                               ============   ===========
                                  LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Notes payable..............................................................  $  2,117,500   $        --
  Current maturities of long-term debt.......................................     2,528,741       856,731
  Accounts payable...........................................................     2,543,768     2,908,686
  Income taxes payable.......................................................     3,244,662     1,454,678
  Other accrued liabilities..................................................     6,042,677     3,338,848
                                                                               ------------   -----------
         Total current liabilities...........................................    16,477,348     8,558,943
                                                                               ------------   -----------
Long-Term Liabilities:
  Long-term debt, less current maturities....................................    20,774,991    24,491,315
  Deferred income taxes......................................................     7,160,625     8,432,804
  Accrued landfill closure costs, less current portion.......................     6,748,474     6,647,577
  Other long-term liabilities................................................     2,788,640     3,722,788
                                                                               ------------   -----------
         Total long-term liabilities.........................................    37,472,730    43,294,484
                                                                               ------------   -----------
Commitments and Contingencies:
Stockholders' Equity:
  Common stock, $.0006 par value, 40,000,000 and 16,666,666 shares authorized
    in 1995 and 1994, respectively, 14,089,742 and 10,335,540 shares issued
    in 1995 and 1994, respectively...........................................         8,454         6,201
  Additional paid-in capital.................................................    63,063,241    32,455,361
  Retained earnings..........................................................     7,671,657     4,669,588
  Treasury stock (79,375 and 18,450 common shares at cost in 1995 and 1994,
    respectively)............................................................      (472,099)     (106,549)
                                                                               ------------   -----------
         Total stockholders' equity..........................................    70,271,253    37,024,601
                                                                               ------------   -----------
                                                                               $124,221,331   $88,878,028
                                                                               ============   ===========
</TABLE>
 
          The accompanying Notes to Consolidated Financial Statements
                 are an integral part of these balance sheets.
 
                                      F-158
<PAGE>   285
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                       CONSOLIDATED STATEMENTS OF INCOME
              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
 
<TABLE>
<CAPTION>
                                                             1995          1994          1993
                                                          -----------   -----------   -----------
                                                          (RESTATED-SEE NOTE 1)
<S>                                                       <C>           <C>           <C>
Revenue.................................................  $47,815,275   $28,728,298   $16,203,848
Costs and Expenses:
  Operating expenses....................................   22,181,707    13,421,788     8,603,304
  General and administrative expenses...................    7,915,790     4,736,856     2,066,668
  Depreciation and amortization.........................    6,863,120     3,802,461     2,605,576
  Office closing charge.................................    3,264,000            --            --
                                                          -----------   -----------   -----------
     Income from operations.............................    7,590,658     6,767,193     2,928,300
                                                          -----------   -----------   -----------
Other Income (Expenses):
  Interest expense......................................   (2,658,912)   (1,881,173)   (1,303,110)
  Other, net............................................      205,006      (125,878)       48,671
                                                          -----------   -----------   -----------
     Other income (expense), net........................   (2,453,906)   (2,007,051)   (1,254,439)
                                                          -----------   -----------   -----------
     Income before income taxes and extraordinary
       gain.............................................    5,136,752     4,760,142     1,673,861
Provision for Income Taxes..............................   (2,134,683)   (2,131,659)     (721,070)
                                                          -----------   -----------   -----------
  Income before extraordinary gain......................    3,002,069     2,628,483       952,791
Extraordinary Gain, net of $280,280 of income taxes.....           --       356,720            --
                                                          -----------   -----------   -----------
          Net income....................................  $ 3,002,069   $ 2,985,203   $   952,791
                                                          ===========   ===========   ===========
Earnings Per Share:
  Primary:
     Income before extraordinary gain...................  $      0.25   $      0.39   $      0.21
     Extraordinary gain.................................           --          0.05            --
                                                          -----------   -----------   -----------
          Net income....................................  $      0.25   $      0.44   $      0.21
                                                          ===========   ===========   ===========
  Fully diluted:
     Income before extraordinary gain...................  $      0.25   $      0.34   $      0.19
     Extraordinary gain.................................           --          0.05            --
                                                          -----------   -----------   -----------
          Net income....................................  $      0.25   $      0.39   $      0.19
                                                          ===========   ===========   ===========
</TABLE>
 
          The accompanying Notes to Consolidated Financial Statements
                   are an integral part of these statements.
 
                                      F-159
<PAGE>   286
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
 
<TABLE>
<CAPTION>
                                      SERIES A      SERIES B              ADDITIONAL
                                      PREFERRED     PREFERRED    COMMON     PAID-IN      RETAINED    TREASURY
                                        STOCK         STOCK      STOCK      CAPITAL      EARNINGS      STOCK
                                     -----------   -----------   ------   -----------   ----------   ---------
<S>                                  <C>           <C>           <C>      <C>           <C>          <C>
Balance, December 31, 1992.........  $ 2,642,120   $ 2,379,000   $2,178   $   664,595   $  861,584   $      --
  Net income.......................           --            --      --             --      952,791          --
  Preferred stock dividends
    declared.......................           --            --      --             --     (129,990)         --
  Finet Acquisition................           --            --     267        698,225           --          --
  Exchange of common stock for
    preferred stock................     (243,992)           --      43        243,949           --          --
  Additional common stock issued in
    Finet Acquisition..............           --            --     133        745,447           --          --
  Issuance of common stock.........           --            --      44        244,001           --          --
                                     -----------   -----------   ------   -----------   ----------   ---------
Balance, December 31, 1993.........    2,398,128     2,379,000   2,665      2,596,217    1,684,385          --
  Net income (Restated-See Note
    1).............................           --            --      --             --    2,985,203          --
  Issuance of common stock, net of
    offering costs.................           --            --   2,184     16,517,493           --          --
  Conversion of preferred stock
    into common stock..............   (2,398,128)           --     425      2,397,703           --          --
  Redemption of preferred stock....           --    (2,379,000)     --             --           --          --
  Warrants exercised for common
    stock..........................           --            --     137      1,233,673           --          --
  Victory Waste Acquisition........           --            --     746      9,230,769           --          --
  Issuance of warrants and options
    as obligation settlements......           --            --      --        165,000           --          --
  Purchase of treasury stock.......           --            --      --             --           --    (106,549)
  Common stock issued for acquired
    businesses.....................           --            --      44        314,506           --          --
                                     -----------   -----------   ------   -----------   ----------   ---------
Balance, December 31, 1994
  (Restated-See Note 1)............           --            --   6,201     32,455,361    4,669,588    (106,549)
  Net income (Restated-See Note
    1).............................           --            --      --             --    3,002,069          --
  Issuance of common stock, net of
    offering costs.................           --            --   2,007     30,376,294           --          --
  Common stock issued for acquired
    businesses and investment......           --            --      99      1,099,671           --          --
  Cancellation of previously
    recorded stock options.........           --            --      --     (2,016,000)          --          --
  Issuance of common stock and
    warrants as obligation
    settlements....................           --            --     108        925,193           --          --
  Purchase of treasury stock.......           --            --      --             --           --    (365,550)
  Warrants and options exercised
    for common stock...............           --            --      39        222,722           --          --
                                     -----------   -----------   ------   -----------   ----------   ---------
Balance, December 31, 1995
  (Restated-See Note 1)............  $        --   $        --   $8,454   $63,063,241   $7,671,657   $(472,099)
                                     ===========   ===========   ======   ===========   ==========   =========
</TABLE>
 
          The accompanying Notes to Consolidated Financial Statements
                   are an integral part of these statements.
 
                                      F-160
<PAGE>   287
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993
 
<TABLE>
<CAPTION>
                                                                      1995           1994          1993
                                                                  ------------   ------------   -----------
                                                                     (RESTATED-SEE NOTE 1)
<S>                                                               <C>            <C>            <C>
Cash Flows from Operating Activities:
  Net income....................................................  $  3,002,069   $  2,985,203   $   952,791
  Adjustments to reconcile net income to net cash provided by
    operating activities:
    Depreciation................................................     6,219,778      3,418,506     2,336,288
    Amortization................................................       643,342        383,955       269,288
    Office closing charge.......................................     3,264,000             --            --
    Extraordinary gain, net of income taxes.....................            --       (356,720)           --
    Provision (benefit) for deferred income taxes...............    (1,218,365)       845,404       552,786
    Compensatory options, warrants and common shares............     1,063,819        364,836            --
    Changes in operating assets and liabilities, net of effect
      of business acquisitions:
      Accounts receivable, net..................................    (2,261,776)    (1,283,722)     (891,621)
      Prepaid expenses..........................................    (1,406,557)      (289,984)     (116,310)
      Other assets..............................................    (1,208,643)      (480,112)     (207,065)
      Accounts payable..........................................      (829,354)       483,638       656,657
      Income taxes payable......................................     1,789,984        650,544        68,797
      Accrued landfill closure costs............................    (1,302,103)       712,941       129,586
      Other accrued liabilities.................................       834,240     (2,229,541)      (14,543)
                                                                  ------------   ------------   -----------
         Net cash provided by operating activities..............     8,590,434      5,204,948     3,736,654
                                                                  ------------   ------------   -----------
Cash Flows from Investing Activities:
  Capital expenditures..........................................   (19,680,791)   (12,826,591)   (3,485,177)
  Landfill development project additions........................      (296,937)    (1,514,547)           --
  Cash paid for businesses and investment, net of cash
    acquired....................................................    (6,664,520)      (475,000)      (18,087)
  Cash paid for common and preferred stock of minority
    interest....................................................      (948,482)            --            --
  Cash acquired in businesses purchased with stock..............            --        323,633       699,707
  (Increase) decrease in cash held in escrow, net of effect of
    business acquisitions.......................................    (2,627,818)      (483,873)      324,410
                                                                  ------------   ------------   -----------
         Net cash used in investing activities..................   (30,218,548)   (14,976,378)   (2,479,147)
                                                                  ------------   ------------   -----------
Cash Flows from Financing Activities:
  Net (payments) borrowings under revolving lines of credit.....    16,400,000       (240,000)     (160,000)
  Issuance of long-term debt....................................       782,000     13,496,468     4,030,355
  Payments on long-term debt....................................   (26,074,009)   (14,659,801)   (5,105,108)
  Issuance of common stock, net of offering costs...............    30,378,301     16,369,800        64,015
  Deferred financing costs paid.................................      (909,472)      (119,946)     (133,565)
  Redemption of Series B preferred stock........................            --     (2,379,000)           --
  Preferred stock dividends paid................................            --       (208,164)      (44,620)
  Warrants and options exercised for common stock...............       222,761      1,233,810            --
  Purchase of treasury stock....................................      (365,550)      (106,549)           --
                                                                  ------------   ------------   -----------
         Net cash provided by (used in) financing activities....    20,434,031     13,386,618    (1,348,923)
                                                                  ------------   ------------   -----------
         Net increase (decrease) in cash and cash equivalents...    (1,194,083)     3,615,188       (91,416)
Cash and Cash Equivalents, beginning of year....................     4,677,237      1,062,049     1,153,465
                                                                  ------------   ------------   -----------
Cash and Cash Equivalents, end of year..........................  $  3,483,154   $  4,677,237   $ 1,062,049
                                                                  ============   ============   ===========
</TABLE>
 
          The accompanying Notes to Consolidated Financial Statements
                   are an integral part of these statements.
 
                                      F-161
<PAGE>   288
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993
 
1.  ORGANIZATION
 
BASIS OF PRESENTATION
 
     On September 9, 1993, Continental Waste Industries, Inc. ("Former
Continental") was acquired by (the "Finet Acquisition") Finet, Inc. ("Finet").
Finet was a public corporation which had no operations. The acquisition has been
recorded in accordance with generally accepted accounting principles as a
reverse acquisition under the purchase method. The consolidated financial
statements presented herein for the year ended December 31, 1993, include only
the financial results of Former Continental through September 8, 1993, with all
Former Continental share and per share information being adjusted by the
conversion rate at which such shares were converted into Finet shares. The
consolidated financial information for the periods subsequent to September 8,
1993 include the results of both Continental Waste Industries, Inc. and Finet in
their consolidated form. As part of the acquisition, Finet changed its name to
Continental Waste Industries, Inc. (the "Company"). The Company changed its
state of incorporation from New York to Delaware on February 28, 1994.
 
     On December 28, 1995, the Company effected a 5 for 3 stock split of its
common stock. All common share information has been restated for all periods to
reflect the 5 for 3 stock split. As a result of the restatement, presented per
share and weighted average share information is not comparable to amounts
disclosed in documents previously filed with the Securities and Exchange
Commission. The Company's $.0006 par value common stock is hereinafter referred
to as Shares.
 
     The Company's previously filed 1995 and 1994 consolidated financial
statements have been restated herein to reflect certain costs as compensatory
rather than as consideration paid in a business combination. The income
statement effect of this restatement was as follows:
 
<TABLE>
<CAPTION>
                                                      1995                          1994
                                           ---------------------------   ---------------------------
                                           AS PREVIOUSLY                 AS PREVIOUSLY
                                               FILED       AS RESTATED       FILED       AS RESTATED
                                           -------------   -----------   -------------   -----------
<S>                                        <C>             <C>           <C>             <C>
General and administrative expenses......   $ 6,882,790    $7,915,790     $ 4,484,856    $4,736,856
Office closing charge....................   $ 1,500,000    $3,264,000              --            --
Income from operations...................    10,387,658     7,590,658       7,019,193     6,767,193
Income before income taxes and
  extraordinary gain.....................     7,933,752     5,136,752       5,012,142     4,760,142
Net income...............................     4,636,636     3,002,069       3,124,357     2,985,203
Primary earnings per share...............          0.38          0.25            0.45          0.44
Fully-diluted earnings per share.........          0.38          0.25            0.41          0.39
</TABLE>
 
     The restatement's effect on total stockholders' equity was a decrease of
$1,773,721 to $70,271,253 as of December 31, 1995 and a decrease of $121,154 to
$37,024,601 as of December 31, 1994.
 
     In addition to the above restatement, the Company also reclassified certain
landfill cell development costs which were previously reflected as a component
of prepaid expenses into land, landfill site and improvements. Such amounts were
$4,420,587 and $3,763,908 as of December 31, 1995 and 1994.
 
OPERATIONS
 
     The Company provides integrated solid waste management services to
residential, commercial and industrial customers concentrated primarily in the
eastern half of the United States. These services include non-hazardous landfill
disposal, solid waste collection, transfer station operations and recycling
programs. The Company also provides solid waste management services in Costa
Rica.
 
                                      F-162
<PAGE>   289
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company conducts its domestic solid waste operations in Indiana,
Michigan, Missouri, Illinois, Kentucky, Tennessee, South Carolina, Mississippi
and West Virginia. The Company operates primarily in smaller metropolitan
markets and in rural areas, although some sites are economically accessible from
Chicago and other large cities. At December 31, 1995, the Company owned and
operated a total of nine landfills, eight waste collection operations, thirteen
transfer stations and three municipal recycling facilities.
 
2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
PRINCIPLES OF CONSOLIDATION
 
     The accompanying consolidated financial statements include the accounts of
the Company and its majority-owned subsidiaries. All significant intercompany
accounts and transactions have been eliminated.
 
CASH EQUIVALENTS
 
     The Company considers those investments which are highly liquid in nature
and have an original maturity of three months or less at the date of purchase to
be cash equivalents.
 
REVENUE AND RECEIVABLES
 
     The Company recognizes revenue upon receipt of waste at the Company's
facilities. Landfill revenues are reported net of certain governmental taxes
which are collected from customers and remitted to the governments primarily to
assure proper closure and post-closure of the landfill sites. The Company grants
credit to the majority of its customers on terms which range from fifteen to
forty days. Potential loss amounts associated with the granting of credit are
included in management's estimate of the allowance for doubtful accounts. It is
not the policy of the Company to require collateral from its customers in order
to obtain credit.
 
PROPERTY AND EQUIPMENT
 
     Property and equipment is stated at cost less accumulated depreciation and
amortization. Depreciation and amortization is computed on a straight-line basis
over the estimated useful lives as follows:
 
<TABLE>
<CAPTION>
                                                                              ESTIMATED
                              ASSET DESCRIPTION                              USEFUL LIVES
    ----------------------------------------------------------------------  --------------
    <S>                                                                     <C>
    Buildings and improvements............................................   19 to 32 Yrs.
    Vehicles and equipment................................................    2 to 12 Yrs.
    Office furniture and equipment........................................     5 to 7 Yrs.
</TABLE>
 
     Repairs and maintenance costs are expensed as incurred, while major
renewals and betterments are capitalized. Repair and maintenance costs in 1995,
1994 and 1993 were $2,091,625, $1,046,946 and $569,480, respectively. Gains or
losses on retirements and disposals of property and equipment are reflected in
current operations.
 
     Landfill sites represent costs to develop individual landfill cells for
usage which are capitalized as incurred and are amortized as the airspace in
each cell is consumed. Fully amortized cells are written off in the period in
which the cell accepts its last receipt of waste. Landfill site improvement
costs include design, licensing and construction costs necessary to make the
cell ready for receipt of waste. Pursuant to current Subtitle D Regulations
which govern the construction of landfills, such costs, and their related
amortization, continue to grow. Interest costs are also capitalized while
development activities are undertaken to prepare cells for their intended use.
Interest costs capitalized in 1995, 1994 and 1993 were $457,250, $224,345 and
$114,240, respectively.
 
                                      F-163
<PAGE>   290
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
EXCESS COST OVER THE FAIR VALUE OF NET ASSETS ACQUIRED
 
     The excess cost over the fair value of net assets acquired ("goodwill") is
amortized on a straight-line basis over twenty-five to thirty years. Such costs
are reflected net of accumulated amortization of $1,395,054 and $831,642 at
December 31, 1995 and 1994, respectively. Amortization expense was $563,412,
$317,026 and $255,428 in 1995, 1994 and 1993, respectively. Should events or
circumstances occur subsequent to the acquisition of a business which bring into
question the realizable value or impairment of the related goodwill, the Company
will evaluate the remaining useful life and balance of goodwill and make
appropriate adjustments. The Company's principal considerations in determining
impairment include the strategic benefit to the Company of the particular
business and the current and expected future operating income levels of that
particular business.
 
AGREEMENTS NOT TO COMPETE
 
     Agreements not to compete represent the cost of obtaining such agreements
pursuant to various business acquisitions. Such costs are amortized over the
term of the related agreement, typically five to ten years. Some such terms do
not commence until after certain consulting arrangements have terminated. Such
costs are reflected net of amortization of $250,758 and $204,205 at December 31,
1995 and 1994, respectively. Amortization expense in 1995, 1994 and 1993 was
$55,248, $57,899 and $64,674, respectively.
 
LANDFILL CLOSURE COSTS
 
     It is the policy of the Company to accrue the estimated landfill closure
and post-closure maintenance costs expected to be incurred upon and subsequent
to the closing of existing operating landfill areas ratably in relation to the
airspace consumed. Such costs will principally include costs for the final cap
and cover of the landfill area, management of leachate, groundwater monitoring
and general area maintenance.
 
     The Company constructs landfill cells with an average useful disposal life
of two to three years. This construction policy usually results in partial or
total cell closure within two to five years of a cell first accepting waste.
Closure requirements and post-closure care requirements are governed by various
state regulatory agencies and are typically a component of the landfill's
operating permit. All of the Company's operating landfills are required to
provide 30 years of post-closure care. Closure costs are determined by many
factors including total acreage to be closed, composition of the closure cap,
on-site availability of materials and others. While management estimates such
future costs for each landfill site, such estimates of the amount and timing of
such costs are fixed or reliably determinable. Accordingly, the Company's
estimate of these costs in current dollars is inflated at a rate of 4% until the
expected time of payment and then discounted to present value at 8%.
 
     The Company provides for such discounted costs ratably as the airspace in
each cell is consumed. The resulting accrued landfill closure costs are not
reduced by funds set aside by the Company, either voluntarily or by statute, to
pay for such costs. Such funding, if appropriate, is recorded as a long-term
asset. Had the Company not discounted this liability, the amounts recorded would
have been increased by approximately $12.8 million as of December 31, 1995.
Total estimated closure and post-closure costs to be spent after December 31,
1995, inflated as described above, are approximately $50.4 million of which
approximately $1.6 million, on average, is expected to be expended each year
over the next five years.
 
TRANSLATION OF FOREIGN CURRENCY
 
     The Company translates the financial statements of its foreign subsidiaries
in accordance with Statement of Financial Accounting Standards ("SFAS") No. 52,
"Foreign Currency Translation." The cumulative translation adjustment and
translation loss were immaterial to the consolidated financial statements.
 
                                      F-164
<PAGE>   291
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
LAND PURCHASE OPTION
 
     The $1,000,000 land purchase option is an option to purchase 200 acres of
land adjacent to the Company's Forest Lawn Landfill in Three Oaks, Michigan.
Forty acres of the 200 acres have already been approved by Berrien County for
landfill use and 110 acres have been similarly approved for composting of waste
and various other related activities. The expiration date of the option is
October 16, 2000. The option must be exercised prior to the expiration date or
the date on which the 40 acres of the 200 acres is licensed by the State of
Michigan to receive solid waste for disposal, whichever occurs first. The
exercise price of this option is $4,250,000.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reporting amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
NEW ACCOUNTING PRONOUNCEMENTS
 
     SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to Be Disposed Of" was issued in March 1995 and is to be
adopted by the Company in 1996. This new pronouncement establishes standards on
when to review long-lived assets and certain identifiable intangible assets for
impairment and how to measure that impairment. Management has not determined the
impact, if any, that adoption of this standard will have on the Company's
financial position or results of operations.
 
     SFAS No. 123, "Accounting for Stock-Based Compensation" was issued in
October 1995 and is to be adopted by the Company in 1996. This new pronouncement
establishes financial accounting and reporting standards for stock-based
employee compensation plans and requires a fair value based method to determine
the compensation cost of such plans. Management has not determined if the
Company will adopt the accounting method prescribed by the new standard or if it
will, as allowed by the standard, only provide supplemental pro forma disclosure
of the effect of such adoption. Management has not determined the effect of
adopting the prescribed accounting on the Company's financial position or
results of operations.
 
RECLASSIFICATIONS
 
     Certain amounts in previously issued financial statements have been
reclassified to conform to 1995 classifications.
 
3.  BUSINESS COMBINATIONS
 
     In January 1993, the Company purchased a landfill disposal business from a
current stockholder and Chairman of the Company's Board of Directors, Thomas A.
Volini, for one Share and the assumption of $214,000 notes payable by Mr. Volini
to the previous business owner.
 
     On September 9, 1993, the Company completed the Finet Acquisition. Finet
issued 3,660,050 Shares in exchange for all of Former Continental's issued and
outstanding common shares, 72,107 Shares in exchange for certain Former
Continental Series A preferred shares and 196,708 Shares and a cash payment of
$44,620 as payment of accrued dividends on Former Continental Series A preferred
shares and indebtedness to certain stockholders. Finet sold 25,000 Shares for
$.0006 per share and issued 425,200 Series A preferred shares and 118,950 Series
B preferred shares in exchange for certain issued and outstanding Former
Continental Series A and Series B preferred shares.
 
     Former Continental common shares were converted into Finet common shares at
a 1 for 4.458705 per share conversion rate. Former Continental Series A
preferred stock was converted into Finet Series A
 
                                      F-165
<PAGE>   292
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
preferred stock at a 1 for 2.675223 per share conversion rate. Former
Continental Series B preferred stock was converted into Finet Series B preferred
stock on a 1 for 1 basis.
 
     In July 1994, the Company acquired approximately 73% of the issued and
outstanding stock of Victory Waste Incorporated ("Victory") for 831,425 Shares.
Since July 1994, the Company has issued 482,854 Shares and $948,482 in cash to
acquire the remaining interest in Victory and its subsidiary.
 
     In conjunction with the Victory acquisition, two former directors and
officers of Victory entered into employment agreements with the Company which
included a provision for payment in Shares contingent upon the net income of
Victory for the year ended December 31, 1995. Based on such income, management
estimates the Company will issue 22,740 Shares to each officer. Such Shares are
reflected as outstanding as of December 31, 1995. Such deemed issuance increased
general and administrative expenses by $529,000. The officers will also receive
52,778 Shares each if certain permits are issued for a certain landfill.
 
     These employment agreements also provided for the annual issuance of stock
options with an aggregate fair market value of $2,520,000. As these options were
contractually issuable, the Company recorded prepaid compensation costs for
their full value and an increase to additional paid-in capital as of the
acquisition date. The prepaid compensation costs were to be amortized ratably
over the five-year term of the employment agreements. In June 1995, $504,000 of
such value was granted in the form of stock options. On December 31, 1995, both
employees terminated their agreements with the Company each in exchange for
$600,000 of cash paid in January 1996 and a $500,000 non-interest bearing note
due in two installments maturing in January 1997 and 1998. The termination of
these agreements prompted the Company to close its administrative office in
Indianapolis, Indiana, and to write-off certain related Victory contracts as
described in Note 4 -- Office Closing Charge. Due to the cancellation of the
employment agreements under which the aforementioned stock options were to be
issued, the Company included the unissued value of such options as an offset to
the office closing charge and fully expensed the $1,764,000 unamortized balance
of the prepaid compensation costs in such charge.
 
     In August 1994, for $700,000, the Company purchased the only
privately-owned, non-hazardous waste landfill operation in Costa Rica. The
definitive agreements provide for the assumption of the residential and
commercial collection contracts of certain cities. The Company paid half of the
purchase price during the first year following the acquisition with the
remainder payable over a seven year period in equal quarterly payments without
interest.
 
     From January 1, 1995 to August 15, 1995, the Company expanded its
operations through the acquisition of six businesses engaged in waste management
operations. The aggregate of these business acquisitions was significant to the
Company. These entities included ASCO Sanitation, Inc., Larry's Disposal, Inc.,
Terre Haute Recycling, Inc., Gilliam Sanitation, Inc./Gilliam Transfer, Inc.,
Anderson Refuse Company, Inc./M.V. Dulworth, and a 72% interest in Procesa
Continental S.A., de C.V. The aggregate purchase price of these businesses was
$8.9 million, plus the assumption or refinancing of $2.1 million of debt and
$0.6 million of future contingent payments. The purchase prices were paid by
issuing 164,846 Shares with a market value of $1.1 million at the time of
issuance, paying $5.8 million of cash obtained from the Company's $45 million
credit facility (the "Credit Facility") and issuing $2.0 million of notes
payable to the sellers.
 
     In October 1995, the Company purchased, through one of its subsidiaries, a
sanitary landfill in Richland County, South Carolina ("Richland"). The acquiring
subsidiary, which is 85% owned by the Company, was organized recently to make
acquisitions of landfills and related solid waste management operations and to
pursue privatization and public-private partnership opportunities in the
Southeastern United States. The Company has an option to acquire the remaining
15% of the subsidiary for approximately $2.4 million of common stock of the
Company. The Company, on behalf of its subsidiary, paid $2.4 million in cash and
notes, and assumed $1.1 million of debt for Richland. As a condition of the
landfill purchase, a South Carolina collection company has entered into, among
other things, a 10-year put-or-pay disposal contract with the
 
                                      F-166
<PAGE>   293
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Company to provide a minimum of 300 tons of waste per day, and a 120-day
disposal contract for 500 tons of waste per day, with a right of first refusal
to the Company for a long-term extension.
 
     The following table summarizes the pro forma operating results in 1994 and
1993 as if Victory had been acquired as of the beginning of the applicable year
(and as if Victory acquired G.E.M. Environmental Management, Inc. ("GEM") and
GEM acquired several businesses as of January 1, 1993), and the pro forma
operating results in 1995 and 1994 as if the 1995 business acquisitions
(including the acquisition of the minority interests in Victory and GEM and
excluding Richland) occurred on January 1, 1994.
 
<TABLE>
<CAPTION>
                                                         1995          1994          1993
                                                      -----------   -----------   -----------
    <S>                                               <C>           <C>           <C>
    Pro forma revenue...............................  $54,167,940   $46,866,140   $28,913,757
                                                      ===========   ===========   ===========
    Pro forma income before extraordinary gain......  $ 2,877,875   $ 2,461,386   $   577,890
                                                      ===========   ===========   ===========
    Pro forma net income............................  $ 2,877,875   $ 2,818,106   $   577,890
                                                      ===========   ===========   ===========
    Pro forma primary earnings per share before
      extraordinary gain............................  $      0.24   $      0.36   $      0.08
                                                      ===========   ===========   ===========
    Pro forma fully diluted earnings per share
      before extraordinary gain.....................  $      0.24   $      0.33   $      0.08
                                                      ===========   ===========   ===========
</TABLE>
 
     The pro forma operating results include each acquiree's pre-acquisition
results of operations for the indicated years with adjustments to reflect
amortization of goodwill, additional depreciation on the increases to the fair
market value of fixed assets, interest expense on the acquisition borrowings,
the effect of income taxes thereon and the issuance of Shares in such
acquisitions. The pro forma information given above does not purport to be
indicative of the results that actually would have been obtained if the
operations were combined during the periods presented and is not intended to be
a projection of future results or trends.
 
     Excluding the acquisitions described above, the Company also acquired in
1994 and 1993 the common stock, net assets (consisting primarily of hauling
equipment) or customer routes of various independent hauling operations for
cash, notes and Shares. The effect on consolidated operating results and
financial condition from these acquisitions was not material.
 
     All of the above acquisitions were accounted for as purchases and,
accordingly, the purchase price, in some cases based on the estimated market
value of the Shares issued as consideration, was allocated to the related assets
acquired and liabilities assumed based upon their estimated fair values at the
date of acquisition. Those estimated fair values have been adjusted as of
December 31, 1995. Future adjustments, if any, as a result of pending analyses
of certain judgmental reserves and functionality of certain equipment will be
made prior to the one year anniversary of the related acquisition and are not
expected to be material. Operating results of acquired businesses have been
included in the consolidated financial statements from the date of acquisition.
 
     In March 1996, the Company purchased two construction and demolition
landfills in central Florida for approximately $5.3 million.
 
     In March 1996, the Company sold its 72% interest in Procesa Continental
S.A. de C.V., which encompassed all of the Company's Mexico City operations, for
approximately $2.6 million in cash.
 
4.  OFFICE CLOSING CHARGE
 
     Concurrent with the termination of the two officers' employment agreements,
the Company closed its Victory headquarters in Indianapolis, Indiana and
recorded a related $3,264,000 pretax charge for such closing. The major
components of the charge include approximately (i) $2,237,000 of severance
package costs for the two officers (including the write-off of unamortized
prepaid compensation costs and net of the reversal
 
                                      F-167
<PAGE>   294
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
of the value of previously recorded stock options to be issued pursuant to the
employment agreements), (ii) $917,000 of costs related to future contractual
payments to be made under several agreements in place at the time the Company
acquired Victory, (iii) $110,000 of the write-off of certain office equipment
and (iv) other costs, such as lease obligations and severance pay to office
employees, related to the physical closure of the office.
 
5.  EARNINGS PER SHARE
 
     Earnings per share information presented herein for 1993 reflect the
conversions described in Note 3 related to the Finet Acquisition and for all
years reflect the effect of the stock split described in Note 1.
 
     Earnings per share for the years ended December 31, 1995 and 1994 were
computed based on the following weighted average common and common equivalent
shares:
 
<TABLE>
<CAPTION>
                                                                          1995          1994
                                               1995          1994         FULLY        FULLY
                                              PRIMARY      PRIMARY       DILUTED      DILUTED
                                            -----------   ----------   -----------   ----------
    <S>                                     <C>           <C>          <C>           <C>
    Weighted average common and common
      equivalent shares:
      Shares outstanding..................   11,277,572    6,275,485    11,277,572    6,275,485
      Dilutive stock options, warrants and
         convertible Series A preferred
         stock............................      701,828      530,918       731,735    1,197,605
      Contingent shares and options
         related to the Victory
         acquisition......................           --       51,347       105,556      140,031
                                            -----------   ----------   -----------   ----------
                                             11,979,400    6,857,750    12,114,863    7,613,121
                                            ===========   ==========   ===========   ==========
</TABLE>
 
     Primary earnings per share for the year ended December 31, 1993 was based
upon the weighted average number of common and common equivalent shares
outstanding during such year and income available to common stockholders. Common
equivalent shares for that year resulted from dilutive stock options and
warrants. Primary weighted average common and common equivalent shares for the
year ended December 31, 1993 was 3,950,085. Income available to common
stockholders excludes dividends declared on the Company's preferred stock. No
such dividends were declared in 1995 or 1994.
 
     Fully diluted earnings per share for 1993 are similarly computed but
include the dilutive effect of the Company's convertible Series A preferred
stock. Fully dilutive weighted average common and common equivalent shares were
4,739,270 for the year ended December 31, 1993. The Series A preferred stock
converted into Shares in November 1994.
 
6.  ALLOWANCE FOR DOUBTFUL ACCOUNTS
 
     The following table reflects the activity of the allowance for doubtful
accounts for the years ended December 31, 1995, 1994 and 1993:
 
<TABLE>
<CAPTION>
                                                              CHARGED TO
                                                   BALANCE    COSTS AND
                                                  BEGINNING    EXPENSE                    BALANCE
                                                   OF YEAR     ACCOUNTS    DEDUCTIONS   END OF YEAR
                                                  ---------   ----------   ----------   -----------
    <S>                                           <C>         <C>          <C>          <C>
    Year ended December 31, 1995................  $ 360,000    $ 95,000    $  (59,000)   $ 396,000
    Year ended December 31, 1994................  $ 102,000    $368,000    $ (110,000)   $ 360,000
    Year ended December 31, 1993................  $  77,000    $ 50,000    $  (25,000)   $ 102,000
</TABLE>
 
                                      F-168
<PAGE>   295
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
7.  ACCRUED LIABILITIES
 
     Current accrued liabilities as of December 31, 1995 and 1994, consisted of
the following:
 
<TABLE>
<CAPTION>
                                                                       1995         1994
                                                                    ----------   ----------
    <S>                                                             <C>          <C>
    Accrued landfill closure costs................................  $1,769,823   $  221,174
    Accrued local landfill taxes..................................     819,866      904,143
    Unearned revenue..............................................   1,507,019      766,423
    Other accrued liabilities.....................................   1,945,969    1,447,108
                                                                    ----------   ----------
                                                                    $6,042,677   $3,338,848
                                                                    ==========   ==========
</TABLE>
 
     Unearned revenue primarily represents quarterly or monthly billings in
advance of service.
 
8.  DEBT
 
     The $2,117,500 of notes payable as of December 31, 1995, consist of
non-interest bearing promissory notes of $1,537,000 (paid on January 1, 1996) to
the sellers of three of the 1995 acquired businesses and a $580,500 note due in
March 1996 which was assumed in one of the 1995 business acquisitions. This note
has an interest rate of 9.75%.
 
     Long-term debt, including capital lease obligations which are not material,
at December 31, 1995 and 1994 consisted of the following:
 
<TABLE>
<CAPTION>
                                                                     1995          1994
                                                                  -----------   -----------
    <S>                                                           <C>           <C>
    Credit Facility.............................................  $16,400,000   $        --
    Notes payable to LaSalle National Bank ("LNB")..............           --     8,843,750
    Notes payable to banks and finance companies................    2,124,370     9,107,310
    Notes payable to individuals and companies..................    4,779,362     7,396,986
                                                                  -----------   -----------
                                                                   23,303,732    25,348,046
              Less current maturities...........................    2,528,741       856,731
                                                                  -----------   -----------
                                                                  $20,774,991   $24,491,315
                                                                  ===========   ===========
</TABLE>
 
     Of the various notes payable to LNB as of December 31, 1994, the proceeds
from one such loan were used to retire $3.5 million of notes and accrued
interest due to certain individuals at a discount. This early retirement of debt
resulted in an extraordinary gain, net of related expenses and income taxes of
$356,720. Related to this transaction, the Company also issued warrants to
purchase 33,333 shares of common stock currently at a price of $5.40 per share
to the note holders. The warrants expire in 1997.
 
     On March 28, 1995, the Company entered into the Credit Facility with LNB
which expires in March 1998. Borrowing under the Credit Facility refinanced
certain existing indebtedness and provided additional funds for the operation of
the Company. The Credit Facility has been subsequently syndicated to include the
Bank of America and the First National Bank of Boston. Borrowings under the
Credit Facility bore a weighted average interest rate of 9.18% during 1995 with
a weighted average interest rate of 9.05% on outstanding loans as of December
31, 1995.
 
     The Company deferred approximately $909,000 of costs incurred in obtaining
the Credit Facility. Such costs are being amortized over the term of the
Facility. Such accumulated amortization was $258,000 as of December 31, 1995.
 
     In the first quarter of 1996, the Company and the lenders amended the
Credit Facility (the "Amended Credit Facility") effective as of January 1, 1996
with covenants effective as of December 31, 1995. The Amended Credit Facility
expires in January 1999 and is secured by all corporate assets and a pledge of
the
 
                                      F-169
<PAGE>   296
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
stock of all subsidiaries. As amended, each borrowing under the Amended Credit
Facility bears interest based on the Company's leverage ratio, as defined, of
funded debt to earnings before interest, taxes, depreciation and amortization.
If the leverage ratio is 2.0 to 1 or less, then the interest rate is, at the
Company's option, prime or LIBOR plus 1.5% and the fee on outstanding letters of
credit is .75%. If the leverage ratio falls between 2.01 to 2.5 compared to 1,
then the interest rate is prime plus 0.5% or LIBOR plus 1.75% and the fee on
outstanding letters of credit is 1.0%. If the leverage ratio falls between 2.51
and 3.0 compared to 1, then the interest rate is prime plus 1.0% or LIBOR plus
2.0% and the fee on outstanding letters of credit is 1.5%. If the leverage ratio
is greater than 3.0 to 1, then the interest rate is prime plus 1% or LIBOR plus
2.5% and the fee on outstanding letters of credit is 2.0%. The Amended Credit
Facility includes provisions for letters of credit up to $10.0 million. The
Company will also pay a 0.5% fee on the average unused portion of the Amended
Credit Facility. As of December 31, 1995, $23.6 million of unused credit under
this facility remained available.
 
     Notes payable to banks and finance companies have principal amounts payable
monthly through May 1999, bear interest at rates from 4.8% to 26.6% and are
secured by certain land and buildings, vehicles, equipment and accounts
receivable.
 
     Notes payable to individuals and companies have principal amounts payable
monthly, quarterly, semi-annually and annually through February 2002, bear
interest at rates from 0% to 9.75% and are secured by certain land, vehicles and
equipment.
 
     Under the terms of the Amended Credit Facility, the Company is required to
meet certain covenants regarding, among other things, financial position and
results of operations. Based on the Company's December 31, 1995 financial
position and results of operations, the Company was in compliance with such
covenants. The terms of the Amended Credit Facility impose restrictions that
affect, among other things, the Company's ability to (i) incur additional
indebtedness, (ii) create liens on assets, (iii) sell assets, (iv) engage in
mergers, acquisitions or consolidations, (v) make investments, (vi) pay
dividends or make distributions and (vii) engage in certain transactions with
affiliates and subsidiaries.
 
     The Amended Credit Facility also contains subjective covenants providing
that the Company would be in default if, in the judgment of the lenders, there
is a material adverse change in the financial condition of the Company.
Management is not aware of, nor does it anticipate, any facts, events or
occurrences which could reasonably be expected to have a material adverse effect
on the operations of the Company that would cause the lenders to demand
repayment of the amounts borrowed under the Amended Credit Facility prior to its
termination.
 
     Principal payments on long-term debt, based on scheduled maturities after
the amendment described above, are due as follows during the years ending
December 31:
 
<TABLE>
    <S>                                                                       <C>
    1996....................................................................  $ 2,528,741
    1997....................................................................    2,362,055
    1998....................................................................    1,134,542
    1999....................................................................   16,832,576
    2000....................................................................      231,005
    After 2001..............................................................      214,813
                                                                              -----------
                                                                              $23,303,732
                                                                              ===========
</TABLE>
 
9.  COMMON STOCK
 
     In June 1993, Former Continental issued 12,988 Shares with an aggregate
value of $6,236 in settlement of outstanding liabilities and sold 17,593 Shares
to current stockholders for $64,000.
 
                                      F-170
<PAGE>   297
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     On October 12, 1993, as a result of the Finet Acquisition, the Company
issued 4,398,310 Shares in replacement of previously outstanding Finet common
shares, including the 3,953,865 Shares issued to Former Continental stockholders
in the Finet Acquisition. Subsequent to the Finet Acquisition in 1993, an
additional 43,217 Shares with an aggregate value of $173,810 were issued as
settlement of outstanding liabilities. Pursuant to the 5 for 3 stock split, on
December 28, 1995 the Company's authorized Shares were increased to 40,000,000
from 10,000,000 (unadjusted).
 
     In November 1994, the Company and certain stockholders completed a public
offering of 2,556,027 Shares (2,333,333 Shares were sold by the Company and
222,694 Shares were sold by certain stockholders of the Company). The Company
received approximately $11.6 million of net proceeds from the sale of which
approximately $3.1 million was used to redeem all of the outstanding Series B
preferred shares and pay related accrued interest and dividends. The remaining
$8.5 million became available for general corporate purposes.
 
     Concurrent with the public offering, in order to eliminate the accrual of
any further dividends on the Series A preferred stock, the Series A preferred
stockholders agreed to and have converted the 425,200 Series A preferred shares
into 708,667 Shares. The Company, in consideration of the conversion, issued
warrants to purchase 71,093 Shares at an exercise price of $5.70 to the holders
of the Series A preferred shares. The warrants expire in 1999.
 
     Had this public offering, the redemption of the Series B preferred shares
and payment of related accrued interest and dividends and the conversion of the
Series A preferred stock and related issuance of warrants occurred on January 1,
1994, earnings per share after the extraordinary gain in 1994 would have been
$0.38. Only the portion of the public offering (605,373 Shares) which was
necessary to fund the redemption and related payment was considered for purposes
of this pro forma earnings per share disclosure.
 
     During 1995 and 1994, the Company issued 179,448 Shares and 1,308,203
Shares, respectively, in private placements or in settlement of certain
compensation, debt or service fee obligations. The aggregate value of such
issuances was $925,301 in 1995 and $4,919,946 in 1994. In 1995, the Company
issued 164,846 Shares as consideration paid in two business acquisitions and an
investment purchase with an aggregate value of $1,099,770. In 1994, the Company
also issued 72,458 Shares as consideration paid in two business acquisitions
with an aggregate value of $314,550. The value of such issuances was determined
based on the quoted market price on or near the date of the respective
transactions.
 
     See Note 3 for a description of the Victory Waste acquisition and the
resulting 1,314,279 Shares issued at an aggregate value of $6,696,999 over 1995
and 1994.
 
     In October 1995, the Company and certain of its stockholders completed a
public offering of 3,780,680 Shares (3,292,760 Shares were sold by the Company
and 487,920 Shares were sold by certain stockholders of the Company). The
Company received approximately $30.1 million of net proceeds from the sale. The
proceeds were used to reduce the outstanding indebtedness under the Credit
Facility which provided the Company with renewed borrowing capacity under the
Credit Facility for future acquisitions, capital expenditures and general
corporate purposes. Had this public offering and reduction in outstanding
indebtedness occurred on January 1, 1995, earnings per share would have been
$0.38.
 
10.  PREFERRED STOCK
 
     On October 27, 1993, as a result of the Finet Acquisition, the Company
authorized 644,200 new shares of preferred stock of which 425,200 of such shares
were designated as Series A preferred stock with a par value of $5.64 per share,
119,000 of such shares were designated as Series B preferred stock with a par
value of $20.00 per share, and 100,000 of such shares were designated as
additional preferred stock with a par value of $.001 per share. The 425,200
shares of Series A preferred stock and 118,950 shares of Series B preferred
stock were issued in replacement of the then outstanding shares of Former
Continental Series A and Series B preferred stock, respectively. By agreement of
the holders of the preferred stock, dividends on such stock had been
 
                                      F-171
<PAGE>   298
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
suspended since April 1, 1993. None of the 100,000 shares of additional
preferred stock has been issued as of December 31, 1995.
 
     In November 1994, all of the Series A preferred stock was converted into
Shares and all of the Series B preferred stock, including related accrued
interest and dividends, were retired with a portion of the proceeds from the
public offering described in Note 9.
 
11.  STOCK OPTIONS AND WARRANTS
 
INCENTIVE STOCK OPTIONS
 
     Prior to June 1995, the Board of Directors adopted a policy of issuing
annual stock options to selected employees. The issuance and amount of such
stock option grants were reviewed annually by the Board of Directors and such
grants were solely in its discretion. Options were granted at an exercise price
equal to the then prevailing market value as determined by the Board of
Directors. Granted options vest in equal percentages over a three year period
commencing on the date of the grant and expire five years from such date. No
future options will be granted under this arrangement.
 
     In June 1995, the Company adopted a 1995 Employee Stock Option Plan (the
"1995 Plan") for all officers and employees. The 1995 Plan provides for the
granting of options to purchase not more than an aggregate of 166,667 Shares.
The 1995 Plan is administered by the Stock Option Committee appointed by the
Board of Directors. Upon granting options under the 1995 Plan, the Stock Option
Committee, at its discretion, determines the type of option (incentive or
non-qualified), the exercise price (not less than 100% of the fair market value
for incentive stock options), the vesting period and manner, and the expiration
(not to exceed five years from the date of grant) of such option. As of December
31, 1995, no options have been granted under the 1995 Plan.
 
DIRECTOR STOCK OPTIONS
 
     Prior to December 31, 1995, the Board of Directors adopted a policy of
issuing stock options to certain directors. Granted options vest immediately and
expire from 5 to 10 years from date of grant. The options were granted at an
exercise price equal to the then prevailing market value as determined by the
Board of Directors except for certain issuances in May 1994 which were granted
at less than market value and resulted in a $57,150 charge.
 
     In December 1995, the Company adopted a 1995 Stock Option Plan for Outside
Directors (the "Director Plan"). The Director Plan provides for the granting of
options to purchase not more than an aggregate of 166,667 Shares. Upon election
to the Company's Board of Directors, each new outside director will receive an
option to purchase 8,334 Shares. Upon adoption of the Director Plan, all three
outside directors received an option to purchase an additional 8,334 Shares.
Three days following the date of each Annual Meeting of the Stockholders of the
Company, each outside director will receive an option to purchase an additional
8,334 Shares. Options are granted at an exercise price equal to the then
prevailing market value. All options vest after one year from the date of grant
and expire on the earlier of 10 years from such date or 1 year from the date the
director ceases to be an outside director of the Company. As of December 31,
1995, there were 141,665 Shares available under this plan.
 
                                      F-172
<PAGE>   299
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following table summarizes certain information regarding stock options
during the years ended December 31, 1995, 1994 and 1993:
 
<TABLE>
<CAPTION>
                                                    EMPLOYEE PLANS               DIRECTOR PLANS
                                              --------------------------   ---------------------------
                                                 SHARES      PRICE RANGE      SHARES      PRICE RANGE
                                              UNDER OPTION    PER SHARE    UNDER OPTION    PER SHARE
                                              ------------   -----------   ------------   ------------
<S>                                           <C>            <C>           <C>            <C>
Balance, December 31, 1992..................      31,367           $1.12        2,230            $3.38
  Granted...................................      98,086           $1.34      319,752      $2.36-$3.38
  Cancelled.................................      (2,969)    $1.12-$1.34           --
                                                  ------      ----------      -------       ----------
Balance, December 31, 1993..................     126,484     $1.12-$1.34      321,982      $2.36-$3.38
  Granted...................................      77,340     $4.50-$5.40       25,000            $6.15
  Cancelled.................................      (6,756)    $1.34-$4.50           --
                                                  ------      ----------      -------       ----------
Balance, December 31, 1994..................     197,068     $1.12-$5.40      346,982      $2.36-$6.15
  Granted...................................      25,000           $5.70       25,000           $11.14
  Exercised.................................     (14,842)    $1.12-$1.34           --
  Cancelled.................................      (1,237)    $1.34-$4.50           --
                                                  ------      ----------      -------       ----------
Balance, December 31, 1995..................     205,989     $1.12-$5.70      371,982     $2.36-$11.14
                                                  ======      ==========      =======       ==========
Vested options:
December 31, 1993...........................      54,812                      321,982
                                                  ======                      =======
December 31, 1994...........................     106,760                      346,982
                                                  ======                      =======
December 31, 1995...........................     155,453                      371,982
                                                  ======                      =======
</TABLE>
 
WARRANTS
 
     In connection with the Finet initial public offering, Finet sold detachable
redeemable warrants to purchase up to 333,333 Shares. A majority of those
warrants were exercised in the fourth quarter of 1994 or the first quarter of
1995. Remaining warrants have expired.
 
     Also in connection with the Finet initial public offering, Finet sold to
its underwriter, for $20.00, warrants to purchase from Finet an aggregate of
33,333 Shares. These warrants are exercisable at a price of $3.60 per share for
a four-year period which commenced in October 1992. During 1995, 26,667 warrants
have been exercised into 26,667 Shares. As of December 31, 1995, 6,666 warrants
remain outstanding.
 
     In January 1994, the Company issued warrants to purchase 33,333 Shares at
an exercise price of $5.40 per share. See Note 8 for further description. No
such warrants have been exercised or cancelled.
 
     In November 1994, the Company issued warrants to purchase 71,093 Shares at
an exercise price of $5.70 per share. See Note 9 for further description. No
such warrants have been exercised or cancelled.
 
     In November 1994, the Company issued warrants to its primary underwriter in
connection with the public offering described in Note 9. The warrants allow for
the purchase of 83,334 Shares at an exercise price of $7.98 per share and expire
in 1999. No such warrants have been exercised or cancelled.
 
     During 1994, the Company issued warrants to certain officers as
consideration for compensatory services, as settlement of outstanding debt and
as payment for certain equipment purchases. The warrants issued in 1994 allow
for the purchase of an aggregate of 92,593 Shares at an exercise price of $2.36
per share and expire in 1999. Compensation expense of $30,819 and $12,850 was
recorded as these warrants vested in 1995 and 1994, respectively. No such
warrants have been exercised or cancelled.
 
                                      F-173
<PAGE>   300
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
12.  LANDFILL DEVELOPMENT PROJECT
 
     In March 1994, the Company purchased from WPP Services, Inc. a landfill
development project located in Gila Bend, Arizona. This development project
currently involves, among other things, various geological studies on the site
and work on permitting portions of the site. In connection with this project,
the Company has obtained: (i) an option to purchase approximately 1,200 acres of
land to construct a solid waste landfill; (ii) an annexation agreement for the
option land with the City of Gila Bend; and (iii) a Host Community Agreement
with the City of Gila Bend. Upon final permitting of the landfill project, the
Company has a put option to sell the project to USA Waste Services, Inc. ("USA")
for the sum of $5.0 million plus reimbursement for land purchase costs.
 
13.  INCOME TAXES
 
     The Company, except for its two-thirds owned subsidiary, Prichard Landfill
Corporation ("Prichard"), reports taxes on a consolidated basis for federal tax
purposes and by legal entity for state income tax purposes. Income taxes are
provided at statutory rates based on income reported for financial statement
purposes. A summary of income tax expense is shown below:
 
<TABLE>
<CAPTION>
                                                             1995         1994        1993
                                                          ----------   ----------   --------
    <S>                                                   <C>          <C>          <C>
    Taxes currently payable:
      Federal...........................................  $2,604,903   $1,052,016   $125,884
      State.............................................     748,145      234,239     42,400
    Prepaid and deferred taxes..........................  (1,218,365)     845,404    552,786
                                                          ----------   ----------   --------
                                                          $2,134,683   $2,131,659   $721,070
                                                          ==========   ==========   ========
</TABLE>
 
     The table below reconciles the differences between the statutory federal
income tax rate and the Company's effective income tax rate:
 
<TABLE>
<CAPTION>
                                                             1995         1994        1993
                                                          ----------   ----------   --------
    <S>                                                   <C>          <C>          <C>
    Statutory federal income tax........................  $1,746,496   $1,657,983   $559,861
    State income taxes, net of the federal income tax
      benefit...........................................     304,088      290,188     76,865
    Nondeductible amortization..........................     146,741       90,331     73,619
    Change in valuation allowance.......................      39,807      (25,020)    47,165
    Others, net.........................................    (102,449)     118,177    (36,440)
                                                          ----------   ----------   --------
    Reported provision for income taxes.................  $2,134,683   $2,131,659   $721,070
                                                          ==========   ==========   ========
</TABLE>
 
     Deferred tax benefits and obligations result from the differences in the
timing of the recognition of certain income and expense items for financial and
tax accounting purposes. The sources of these differences and the related tax
effects were as follows:
 
<TABLE>
<CAPTION>
                                              DECEMBER 31, 1995           DECEMBER 31, 1994
                                           ------------------------   -------------------------
                                            BENEFITS    OBLIGATIONS    BENEFITS    OBLIGATIONS
                                           ----------   -----------   ----------   ------------
    <S>                                    <C>          <C>           <C>          <C>
    Property basis differences...........  $       --   $(9,547,449)  $       --   $(10,736,103)
    Reserves for landfill site closure
      costs..............................   1,928,361            --    1,976,134             --
    Office closing charge accrual........     409,365            --           --             --
    Credit carryforwards.................      92,930            --      175,543             --
    Nondeductible bonus accruals.........      68,163            --      136,325             --
    Other nondeductible accruals.........     372,716            --      524,509             --
    Other, net...........................          --      (107,264)      14,539             --
                                           ----------    ----------   ----------     ----------
              Total......................  $2,871,535   $(9,654,713)  $2,827,050   $(10,736,103)
                                           ==========    ==========   ==========     ==========
</TABLE>
 
                                      F-174
<PAGE>   301
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     In the consolidated balance sheets, these deferred benefits and deferred
obligations are classified as deferred income tax assets or deferred income tax
liabilities based on the classification of the related asset or liability for
financial reporting. A deferred tax liability or asset that is not related to an
asset or liability for financial reporting, including deferred tax assets
related to carryforwards, are classified according to the expected reversal date
of the temporary difference. Credit carryforwards primarily consist of net
operating losses subject to various limitations under the current tax laws.
Credit carryforwards as of December 31, 1995 expire, if unused, in 2008.
 
     Valuation allowances of $139,094 and $99,287 as of December 31, 1995 and
1994, respectively, have been recorded to offset credit carryforwards and the
entire net deferred tax assets related to Prichard. As of December 31, 1995, no
other valuation allowances are deemed necessary as management expects to be able
to benefit from all other recognizable future tax deductions.
 
14.  COMMITMENTS AND CONTINGENCIES
 
     The Company is subject to extensive and evolving environmental and land use
laws and regulations which have become increasingly stringent in recent years as
a result of greater public interest in protecting the environment. These laws
and regulations affect the Company's business in many ways and will continue to
impose substantial costs on the Company. Such laws and regulations dictate
extensive permitting, landfill design, operation and closure requirements,
impose civil or criminal penalties on the Company for violations thereof, impose
liability on the Company for environmental damage caused by the Company and in
certain circumstances, limit the type, quantity and source of the waste streams
that the Company manages. Additionally, any reduction in enforcement or
relaxation of environmental regulations could have a material adverse effect on
the Company's business and financial condition.
 
     The Company is sometimes required to post bid and/or performance bonds in
connection with contracts or projects with government entities and, to a lesser
extent, private sector customers. In addition to bid and performance bond
requirements, existing legislation in various jurisdictions requires or will
require the posting of substantial bonds or the provision of other financial
assurances covering the closure, post-closure monitoring and corrective
activities of certain waste disposal facilities. In this respect, the Company
has various performance bonds and letters of credit outstanding as of December
31, 1995, aggregating to $6.0 million. These instruments are not reflected in
the accompanying consolidated financial statements.
 
     The Company also maintains five separate escrow funds to accumulate money
necessary to pay for estimated future closure and post-closure costs. These
funds are reflected as long-term assets on the accompanying consolidated balance
sheets. In some cases, a regulatory agency controls the escrow account and will
release withdrawals to the Company upon written evidence of permitted closure or
post-closure or of expenditures paid in such an effort. In the fourth quarter of
1995, the Company recorded $460,000 of revenue at its Forest Lawn Landfill in
Three Oaks, Michigan upon receiving clarification of certain state regulations.
The State of Michigan will return to the Company half of the dump taxes
collected upon the Company fulfilling all closure and post-closure requirements.
These costs were previously subtracted from revenue.
 
     A local citizens' group has filed objections to issuance of a renewal
permit for the Company's United Refuse landfill near Fort Wayne, Indiana. The
Company believes the objections are without merit and intends to vigorously
defend the permit. However, if the Company is not successful in such defense, it
could result in revocation or adverse modification of the permit, and this could
have a material adverse effect on the Company's business and financial
condition.
 
     The Company is involved in various legal proceedings and litigation arising
in the ordinary course of business. In the opinion of the Company's management
and legal counsel, the outcome of such proceedings and litigation will not
materially affect the Company's financial position or results of operations.
 
                                      F-175
<PAGE>   302
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company does not carry, and does not expect to carry for the
foreseeable future, significant insurance coverage for environmental liability
because the Company believes that the cost for such insurance is not economical.
Accordingly, if the Company were to incur liability for environmental damage,
its financial condition could be materially adversely affected.
 
     Rental expense amounted to $692,794, $503,005 and $168,325 in 1995, 1994
and 1993, respectively. Future minimum payments under noncancellable leases are
less than $250,000 annually. The Company's Union City, Tennessee collection and
hauling business property was purchased for $450,000 in April 1995 from Obion
Realty, Inc. ("Obion"). The Company leased this property on a month-to-month
basis, at the rate of $3,100 per month prior to purchasing it. Obion is owned
primarily by certain officers of the Company.
 
     The Company purchases material from Mid-America Lining Co. which is
partially owned by certain officers of the Company. Such purchases aggregated
$1,755,091 in 1995 and $391,278 in 1994.
 
15.  SUPPLEMENTAL CASH FLOWS AND NON-CASH TRANSACTIONS DISCLOSURE
 
<TABLE>
<CAPTION>
                                                              1995          1994          1993
                                                           -----------   -----------   ----------
<S>                                                        <C>           <C>           <C>
Cash paid during year for:
  Interest, net of interest capitalized..................  $ 2,440,379   $ 1,969,891   $1,308,792
  Income taxes...........................................    1,218,011       441,105       46,206
                                                           ===========   ===========   ==========
Business acquisitions and investment (excluding Finet):
  Shares issued..........................................  $ 1,099,770   $ 6,476,049   $       --
  Issuable common stock and options......................           --       550,008           --
  Notes and other payables issued to sellers.............    3,796,240     1,222,500      290,091
  Receivables forgiven...................................           --       100,000           --
  Cash paid..............................................    6,664,520       475,000       81,846
                                                           -----------   -----------   ----------
     Total consideration paid............................   11,560,530     8,823,557      371,937
     Assets received.....................................   17,518,297    33,658,649    1,108,784
                                                           -----------   -----------   ----------
     Liabilities assumed.................................  $ 5,957,767   $24,835,092   $  736,847
                                                           ===========   ===========   ==========
Conversion of Series A preferred stock into shares.......  $        --   $ 2,398,128   $       --
                                                           ===========   ===========   ==========
Shares and warrants issued in settlement of certain
  obligations............................................  $   925,301   $   314,885   $  180,000
                                                           ===========   ===========   ==========
Property received in settlement of accounts receivable...  $        --   $        --   $  716,000
                                                           ===========   ===========   ==========
Finet Acquisition:
  Cash acquired..........................................  $        --   $        --   $  856,212
  Shares issued in replacement of preferred stock........           --            --      243,992
  Shares issued in settlement of amounts due to certain
     stockholders........................................           --            --      750,000
                                                           ===========   ===========   ==========
</TABLE>
 
                                      F-176
<PAGE>   303
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
16.  FAIR MARKET VALUE OF FINANCIAL INSTRUMENTS
 
     Unless otherwise indicated below, the fair value of the Company's financial
instruments approximates their carrying value. No quoted market values are
available unless otherwise indicated.
 
<TABLE>
<CAPTION>
                                                                    ESTIMATED FAIR
                           DESCRIPTION                               MARKET VALUE    CARRYING VALUE
- - ------------------------------------------------------------------  --------------   --------------
<S>                                                                 <C>              <C>
Investment in unaffiliated company................................   $     597,750    $     561,382
Cash held in escrow...............................................       3,749,038        3,749,038
Land purchase option -- Francis Property..........................       1,000,000        1,000,000
Option to acquire remaining 15% of South Carolina subsidiary......              --               --
Notes payable.....................................................      (2,117,500)      (2,117,500)
Long-term debt, with current maturities...........................     (23,303,732)     (23,303,732)
</TABLE>
 
     The estimated fair market value of (i) the investment in unaffiliated
company is based on that company's quoted market price per share, (ii) the cash
held in interest-bearing escrow accounts is based on current rates of interest
available to the Company for similar cash investments on similar terms, (iii)
the land purchase option is based on management's estimate of the current value
of similar land in similar geographical areas and (iv) debt is based on
borrowing rates currently available to the Company for borrowings with similar
terms and maturities.
 
     The option to acquire the remaining 15% of the South Carolina subsidiary
was granted to the Company in conjunction with the original formation of such
subsidiary. As the option price approximates the value of the remaining 15%
interest (estimated by management), no market value is assigned to the option.
 
17.  SUBSEQUENT EVENT (UNAUDITED)
 
     During June 1996, the Company entered into an Agreement and Plan of Merger
with Republic Industries, Inc. (Republic), pursuant to which the parties will
enter into a business combination for which each share of the Company's common
stock will be exchanged for 0.8 shares of Republic's common stock. The proposed
transaction, which is intended to be accounted for as a pooling-of-interests
business combination, is subject to the approval of regulators and Company
shareholders and other customary terms and conditions.
 
                                      F-177
<PAGE>   304
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                     CONDENSED CONSOLIDATED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,     DECEMBER 31,
                                                                      1996              1995
                                                                  -------------     ------------
                                                                           (UNAUDITED)
                                                                                     (RESTATED-
                                                                                    SEE NOTE 1)
<S>                                                               <C>               <C>
                                             ASSETS
Current assets:
  Cash and cash equivalents.....................................  $   1,601,079     $  3,483,154
  Accounts receivable -- net....................................     11,881,059        8,169,121
  Other current assets..........................................      3,871,616        2,835,588
                                                                   ------------     ------------
          Total current assets..................................     17,353,754       14,487,863
Landfill sites, property and equipment -- net...................    110,029,274       83,081,324
Excess cost over the fair value of net assets acquired -- net...     23,526,951       14,614,475
Other assets....................................................     12,585,432       12,037,669
                                                                   ------------     ------------
          Total assets..........................................  $ 163,495,411     $124,221,331
                                                                   ============     ============
                              LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Notes payable and current maturities of long-term debt........  $   5,198,782     $  4,646,241
  Accounts payable..............................................      3,089,624        2,543,768
  Other accrued liabilities.....................................     11,945,405        9,287,339
                                                                   ------------     ------------
          Total current liabilities.............................     20,233,811       16,477,348
Long-term debt, less current maturities.........................     45,096,996       20,774,991
Accrued landfill closure costs, less current portion............      7,369,475        6,748,474
Other long-term liabilities.....................................     15,251,684        9,949,265
Stockholders' equity:
  Common stock, $.0006, authorized 40,000,000 shares, 15,428,210
     and 14,089,742 shares issued in 1996 and 1995,
     respectively...............................................          9,257            8,454
  Additional paid-in capital....................................     74,808,221       63,063,241
  Retained earnings.............................................      1,198,066        7,671,657
  Treasury stock (79,375 common shares at cost).................       (472,099)        (472,099)
                                                                   ------------     ------------
          Total stockholders' equity............................     75,543,445       70,271,253
                                                                   ------------     ------------
          Total liabilities and stockholders' equity............  $ 163,495,411     $124,221,331
                                                                   ============     ============
</TABLE>
 
     The accompanying Notes to Condensed Consolidated Financial Statements
                 are an integral part of these balance sheets.
 
                                      F-178
<PAGE>   305
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
 
<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                     --------------------------
                                                                         1996          1995
                                                                     ------------   -----------
                                                                            (UNAUDITED)
                                                                                    (RESTATED-
                                                                                    SEE NOTE 1)
<S>                                                                  <C>            <C>
Revenue............................................................  $ 20,899,082   $12,964,500
Costs and expenses:
  Operating expenses...............................................    18,027,449     5,974,828
  General and administrative expenses..............................     3,377,587     2,085,693
  Depreciation and amortization....................................     3,045,930     1,807,220
  Special charge...................................................     7,623,124            --
                                                                      -----------   -----------
Income (loss) from operations......................................   (11,175,008)    3,096,759
                                                                      -----------   -----------
Other income (expenses):
  Interest expense.................................................    (1,166,738)     (913,875)
  Other, net.......................................................       779,672        72,653
                                                                      -----------   -----------
     Other income (expenses), net..................................      (387,066)     (841,222)
                                                                      -----------   -----------
Income before income taxes.........................................   (11,562,074)    2,255,537
(Provision) benefit for income taxes...............................     1,946,029      (885,893)
                                                                      -----------   -----------
Net income (loss)..................................................  $ (9,616,045)  $ 1,369,644
                                                                      ===========   ===========
Earnings (loss) per share..........................................  $      (0.63)  $      0.12
                                                                      ===========   ===========
</TABLE>
 
     The accompanying Notes to Condensed Consolidated Financial Statements
                   are an integral part of these statements.
 
                                      F-179
<PAGE>   306
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
 
<TABLE>
<CAPTION>
                                                                         NINE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                    ---------------------------
                                                                       1996            1995
                                                                    -----------     -----------
                                                                            (UNAUDITED)
                                                                                    (RESTATED-
                                                                                    SEE NOTE 1)
<S>                                                                 <C>             <C>
Revenue...........................................................  $53,708,980     $33,442,798
Costs and expenses:
  Operating expenses..............................................   36,049,688      15,351,100
  General and administrative expenses.............................    7,489,697       5,586,128
  Depreciation and amortization...................................    8,080,115       4,566,201
  Special charge..................................................    7,623,124              --
                                                                    -----------     -----------
Income (loss) from operations.....................................   (5,533,644)      7,939,369
                                                                    -----------     -----------
Other income (expenses):
  Interest expense................................................   (2,293,831)     (2,126,457)
  Other, net......................................................    1,129,655         (13,005)
                                                                    -----------     -----------
     Other income (expenses), net.................................   (1,164,176)     (2,139,462)
                                                                    -----------     -----------
Income (loss) before income taxes.................................   (6,697,820)      5,799,907
Provision for income taxes........................................     (207,711)     (2,394,206)
                                                                    -----------     -----------
Net income (loss).................................................  $(6,905,531)    $ 3,405,701
                                                                    ===========     ===========
Earnings (loss) per share.........................................  $     (0.45)    $      0.30
                                                                    ===========     ===========
</TABLE>
 
     The accompanying Notes to Condensed Consolidated Financial Statements
                   are an integral part of these statements.
 
                                      F-180
<PAGE>   307
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                          NINE MONTHS ENDED
                                                                            SEPTEMBER 30,
                                                                      -------------------------
                                                                         1996          1995
                                                                      -----------   -----------
                                                                      (UNAUDITED)
                                                                                    (RESTATED-
                                                                                    SEE NOTE 1)
<S>                                                                   <C>           <C>
Cash flows from operating activities:
  Net income (loss).................................................  $(6,905,531)  $ 3,405,701
  Adjustments to reconcile net income (loss) to net cash provided by
     operating activities:
     Depreciation...................................................    7,489,064     4,125,948
     Amortization...................................................      986,659       440,253
     Non-cash components of special charge..........................    6,298,735            --
  Changes in operating assets and liabilities, net of effect of
     acquired businesses:
     Accounts receivables, net......................................   (1,351,477)   (1,281,920)
     Other current assets...........................................     (523,307)     (261,326)
     Accounts payable...............................................     (327,991)      324,631
     Other current liabilities......................................   (1,559,313)     (674,713)
     Other long-term liabilities....................................    2,810,986        31,413
     Other long-term assets.........................................     (417,316)     (897,088)
                                                                      -----------   -----------
          Net cash provided by operating activities.................    6,500,509     5,212,899
                                                                      -----------   -----------
Cash flows from investing activities:
  Proceeds from sale of Mexico operations...........................    2,574,089            --
  Capital expenditures..............................................  (19,043,729)  (15,412,583)
  Cash paid for businesses, net of cash acquired....................  (11,139,535)   (5,328,309)
  Cash paid for common and preferred stock of minority interest.....           --    (1,219,739)
  Increase in cash held in escrow...................................     (662,080)   (1,901,355)
                                                                      -----------   -----------
          Net cash used in investing activities.....................  (28,271,255)  (23,861,986)
                                                                      -----------   -----------
Cash flows from financing activities:
  Net borrowings under revolving line of credit.....................   22,200,000    41,550,000
  Issuance of long-term debt........................................    4,078,716       262,968
  Payments on long-term debt........................................   (6,991,746)  (24,767,867)
  Deferred financing costs paid.....................................      (90,505)     (607,877)
  Issuance of common stock..........................................       80,930       305,479
  Purchase of treasury stock........................................           --      (365,550)
  Exercise of warrants for common stock.............................      688,997       218,715
  Other.............................................................      (77,721)           --
                                                                      -----------   -----------
          Net cash provided by financing activities.................   19,888,671    16,595,868
                                                                      -----------   -----------
Net decrease in cash and cash equivalents...........................   (1,882,075)   (2,053,219)
Cash and cash equivalents, beginning of year........................    3,483,154     4,677,237
                                                                      -----------   -----------
Cash and cash equivalents, end of period............................  $ 1,601,079   $ 2,624,018
                                                                      ===========   ===========
</TABLE>
 
     The accompanying Notes to Condensed Consolidated Financial Statements
                   are an integral part of these statements.
 
                                      F-181
<PAGE>   308
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)
 
1.  BASIS OF PRESENTATION
 
     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and Article
10 of Regulation S-X. Accordingly, they do not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, all adjustments considered
necessary for a fair presentation (consisting of normal recurring accruals) have
been included. Operating results for the three and nine months ended September
30, 1996 are not necessarily indicative of the results that may be expected for
the year ending December 31, 1996. For further information, refer to the
financial statements and footnotes thereto included in Continental Waste
Industries, Inc.'s (the "Company") Form 10-KSB for the year ended December 31,
1995.
 
     On December 28, 1995, the Company effected a 5 for 3 stock split of its
common stock (the "Shares"). All common share information has been restated for
all periods to reflect the 5 for 3 stock split. The Company's $0.0006 par value
common stock is hereinafter referred to as Shares.
 
     On June 27, 1996, the Company signed a definitive agreement to be acquired
by Republic Industries, Inc. ("Republic"). Under the terms of the agreement,
each Share of the Company's common stock would be converted into .8 of a share
of Republic's common stock.
 
     The proposed transaction would be accounted for on a pooling of interests
basis and is subject to final approval by the stockholders of the Company, the
filing and clearance of the Republic registration statement and the Company's
related proxy statement by the Securities and Exchange Commission. The Company
anticipates that the merger with Republic will be consummated in the fourth
quarter of 1996.
 
     Certain amounts in previously issued financial statements have been
reclassified to conform to 1996 classifications.
 
     The Company's previously filed consolidated balance sheet as of December
31, 1995 (restated) and condensed consolidated statements of income and cash
flows for the nine months ended September 30, 1995 have been restated herein to
reflect certain costs as compensatory rather than as consideration paid in a
business combination. The income statement effect of this restatement was as
follows:
 
<TABLE>
<CAPTION>
                                                                    NINE MONTHS ENDED
                                                                   SEPTEMBER 30, 1995
                                                              -----------------------------
                                                              AS PREVIOUSLY
                                                                  FILED         AS RESTATED
                                                              -------------     -----------
    <S>                                                       <C>               <C>
    General and administrative expenses.....................   $ 4,811,381      $5,586,128
    Income from operations..................................     8,714,116       7,939,369
    Net income..............................................     3,858,463       3,405,701
    Earnings per share......................................          0.34            0.30
</TABLE>
 
     The restatement's effect on total stockholders' equity was a decrease of
$1,773,721 to $70,271,253 as of December 31, 1995.
 
     In addition to the above restatement, the Company also reclassified certain
landfill cell development costs which were previously reflected as a component
of prepaid expenses into land, landfill site and improvements. Such costs were
$4,048,465 and $4,420,587 as of September 30, 1996 and December 31, 1995,
respectively.
 
2.  BUSINESS COMBINATIONS AND DISPOSITIONS
 
     From January 1, 1995 to August 15,1995, the Company expanded its operations
through the acquisition of six businesses engaged in waste management
operations. The aggregate of these business acquisitions (the "1995
Acquisitions") was significant to the Company. These entities included ASCO
Sanitation, Inc., Larry's
 
                                      F-182
<PAGE>   309
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
Disposal, Inc., Terre Haute Recycling, Inc., Gilliam Sanitation, Inc./Gilliam
Transfer, Inc., Anderson Refuse Company, Inc./M.V. Dulworth, and a 72% interest
in Procesa Continental S.A., de C.V. The aggregate purchase price of these
businesses was $8.9 million, plus the assumption or refinancing of $2.1 million
of debt and $0.6 million of future contingent payments. The purchase prices were
paid by issuing 164,846 Shares with a market value of $1.1 million at the time
of issuance, paying $5.8 million of cash obtained from the Company's credit
facility (the "Credit Facility") with LaSalle National Bank ("LNB") and issuing
$2.0 million of notes payable to the sellers.
 
     In October 1995, the Company purchased, through one of its subsidiaries, a
sanitary landfill in Richland County, South Carolina ("Richland"). The acquiring
subsidiary, which is 85% owned by the Company, was organized recently to make
acquisitions of landfills and related solid waste management operations and to
pursue privatization and public-private partnership opportunities in the
Southeastern United States. The Company has an option to acquire the remaining
15% of the subsidiary for approximately $2.4 million of common stock of the
Company. The Company, on behalf of its subsidiary, paid $2.4 million in cash and
notes, and assumed $1.1 million of debt for Richland. As a condition of the
landfill purchase, a South Carolina collection company has entered into, among
other things, a 10-year put-or-pay disposal contract with the Company to provide
a minimum of 300 tons of waste per day.
 
     In March 1996, the Company purchased two construction and demolition
landfills in central Florida for approximately $2.1 million in Shares (195,864
Shares) and $2.3 million in cash.
 
     In March 1996, the Company sold its 72% interest in Procesa Continental
S.A., de C.V., which encompassed all of the Company's Mexico City operations,
for approximately $2.6 million in cash resulting in a pre-tax gain of
approximately $500,000 which was recorded in the first quarter of 1996.
 
     In March 1996, the Company ceased operations at its West Virginia landfill.
The site had been experiencing declining volumes and was not in a position to
effectively compete with two Kentucky landfills which were less than 25 miles
away. Management began an evaluation of the sale of the assets or the marketing
of special waste into the facility to allow for reopening. As a result of the
suspension, the Company recorded an approximate $500,000 charge. The charge
consisted primarily of costs to place a temporary cap on the active cell and
identified severance and miscellaneous costs. During the third quarter of 1996,
the Company completed its evaluation and recorded additional charges related to
the suspension of this operation. See Note 4 for a description of these
additional charges.
 
     In May 1996, the Company purchased a residential and commercial collection
business for $1.2 million in cash, which was combined into the Company's Jamax
division in Terre Haute, Indiana.
 
     On July 1, 1996, the Company completed its acquisition of Statewide
Environmental Contractors, Inc. and its affiliated companies, Recycling
Industries, Inc. and Lomac Realty (collectively, "Statewide"). These three
companies are engaged in the waste management business in central New Jersey.
The purchase price of Statewide was $18.6 million and consisted of $7.5 million
in cash, 555,512 Shares (valued at $8.1 million based on the quoted market price
as of the date of the definitive letter of intent to acquire Statewide) and $3.0
million in notes payable to the sellers. The cash portion of the purchase price
was financed from borrowings under the Company's Credit Facility. The total
purchase price of Statewide was allocated to various assets and liabilities
based on management's best estimate using the latest information as possible.
The major categories of the purchase price are as follows:
 
<TABLE>
        <S>                                                               <C>
        Property and equipment..........................................  $12,315,000
        Accounts receivable.............................................    1,546,000
        Goodwill........................................................    8,680,000
        Other insignificant assets......................................    1,030,000
        Accruals........................................................   (4,971,000)
                                                                          -----------
                                                                          $18,600,000
                                                                           ==========
</TABLE>
 
     All of the business acquisitions described above were accounted for under
the purchase method.
 
                                      F-183
<PAGE>   310
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following summarizes the pro forma operating results of the Company for
the nine months ended September 30, 1996 and 1995 as if the 1995 Acquisitions
(for 1995) and the Statewide acquisition had occurred at the beginning of the
applicable period:
 
<TABLE>
<CAPTION>
                                                                         NINE MONTHS ENDED
                                                                           SEPTEMBER 30,
                                                                         -----------------
                                                                          1996      1995
                                                                         -------   -------
                                                                            (IN 000'S)
    <S>                                                                  <C>       <C>
    Pro forma revenue..................................................  $59,799   $49,011
                                                                         =======   =======
    Pro forma net income (loss)........................................  $(7,245)  $ 3,745
                                                                         =======   =======
    Pro forma earnings (loss) per share................................  $ (0.46)  $  0.50
                                                                         =======   =======
</TABLE>
 
     The pro forma operating results include each acquiree's pre-acquisition
results of operations for the indicated periods with adjustments to reflect
amortization of goodwill, additional depreciation on the increases to the fair
market value of fixed assets, interest expense on the acquisition borrowings,
the effect of income taxes thereon and the effect of the issuance of Shares.
Future adjustments, if any as a result of pending analyses of certain judgmental
reserves and functionality of certain equipment, will be made prior to the one
year anniversary of the related acquisition and are not expected to be material.
Operating results of acquired businesses have been included in the condensed
consolidated financial statements from the date of acquisition. The pro forma
information given above does not purport to be indicative of the results that
actually would have been obtained if the operations were combined during the
periods presented and is not intended to be a projection of future results or
trends.
 
     On September 13, 1996, the Company acquired Reliable Disposal, Inc.,
Reliable Recycle (a partnership) and various properties owned by certain
shareholders of Reliable Disposal, Inc. or their wholly-owned partnership
(collectively, "Reliable"). All entities and properties of Reliable were
commonly owned and integral to the Reliable business. The Company exchanged
457,001 Shares for all of the outstanding shares and interests and for the
properties of Reliable. The acquisition was accounted for as a pooling of
interests. Accordingly, Continental's historical statement of income for the
nine months ended September 30, 1996 includes the operating results of Reliable
for the entire nine month period. The acquisition of Reliable was not
significant and, as a consequence, prior period financial statements were not
restated. Separate financial data of the Company and Reliable for the nine
months ended September 30, 1996 are as follows:
 
<TABLE>
<CAPTION>
                                                                CONTINENTAL   RELIABLE    TOTAL
                                                                -----------   --------   -------
                                                                  (IN 000'S, EXCEPT PER SHARE
                                                                             DATA)
    <S>                                                         <C>           <C>        <C>
    Revenue...................................................    $48,791      $4,918    $53,709
    Net loss..................................................     (6,880)        (25)    (6,905)
    Loss per share............................................      (0.45)         --      (0.45)
</TABLE>
 
3.  EARNINGS PER SHARE
 
     Earnings per share for the three and nine months ended September 30, 1996
and 1995 was based on the following:
 
<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED           NINE MONTHS ENDED
                                          -------------------------   -------------------------
                                            9/30/96       9/30/95       9/30/96       9/30/95
                                          -----------   -----------   -----------   -----------
    <S>                                   <C>           <C>           <C>           <C>
    Weighted average common and common
      equivalent shares:
      Shares outstanding................   15,297,000    10,612,000    14,819,000    10,462,000
      Dilutive stock options and
         warrants.......................           --       687,000       398,000       751,000
                                          -----------   -----------   -----------   -----------
                                           15,297,000    11,299,000    15,217,000    11,213,000
                                          ===========   ===========   ===========   ===========
</TABLE>
 
                                      F-184
<PAGE>   311
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
4.  SPECIAL CHARGE
 
     The Company recorded a $7.6 million charge during the third quarter of 1996
for costs related to (a) the pending purchase of the Company by Republic, (b)
the suspended operations at the Company's West Virginia landfill and (c) an
impaired agreement not to compete.
 
     The costs related to Republic's acquisition of the Company ($1.3 million)
primarily relate to obtaining an opinion from the Company's financial advisor
regarding the fairness of the consideration offered by Republic for the
Company's Shares and various legal, accounting and printing fees incurred in
filing the required information regarding the Republic transaction with the
Securities and Exchange Commission. In addition to this $1.3 million, the
Company expects to incur another $1.1 million in completing the Republic deal in
the fourth quarter of 1996. The majority of such additional costs relate to a
fee payable at closing to a significant shareholder of the Company for services
related to the deal.
 
     As described in Note 2, during the first quarter of 1996, the Company
ceased operations at its West Virginia landfill and began evaluating its options
regarding the facility. The evaluation was completed in the third quarter of
1996 after a critical analysis of current and expected future market conditions
and various failed attempts to sell the facility. Accordingly, management
decided to write-off the Company's investment in the facility which consisted
primarily of land, unamortized landfill costs and equipment. Additionally, since
a sale was no longer being considered, the Company recorded the full amount of
the estimated closure and post-closure costs related to the facility. The total
charge related to this matter amounted to $5.3 million.
 
     The remaining portion of the special charge ($1.0 million) related to the
write-off of the unamortized costs of an agreement not to compete entered into
with the prior owner of a previously-acquired business. With the acquisitions
completed during the third quarter of 1996, the Company believes that any new
competition in the area covered by the agreement not to compete is remote.
 
     Of the $7.6 million charge, $6.3 million represents the non-cash write-off
of assets and accrual of closure/post-closure costs. The remaining $1.3 million
(the Republic deal costs) have been spent or will be spent as the related
invoices become due during the fourth quarter of 1996.
 
5.  SUPPLEMENTAL CASH FLOWS DISCLOSURE
 
<TABLE>
<CAPTION>
                                                                          NINE MONTHS ENDED
                                                                            SEPTEMBER 30,
                                                                       ------------------------
                                                                          1996          1995
                                                                       -----------   ----------
<S>                                                                    <C>           <C>
Cash paid during the period for:
  Interest, net of interest capitalized..............................  $ 1,684,663   $2,069,170
                                                                       ===========   ==========
  Income taxes.......................................................  $ 2,820,215   $1,233,011
                                                                       ===========   ==========
  Business acquisitions:
     Shares issued...................................................  $10,212,351   $  496,688
     Notes issued to sellers.........................................    3,000,000    2,034,284
     Cash paid.......................................................   11,228,806    5,328,309
                                                                       -----------   ----------
          Total consideration paid...................................   24,441,157    7,859,281
          Assets received............................................   34,149,798   10,789,901
                                                                       -----------   ----------
          Liabilities assumed........................................  $ 9,708,641   $2,930,620
                                                                       ===========   ==========
</TABLE>
 
                                      F-185
<PAGE>   312
 
              CONTINENTAL WASTE INDUSTRIES, INC. AND SUBSIDIARIES
 
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
6.  OTHER INFORMATION
 
     Selected balance sheet account disclosures follow:
 
<TABLE>
<CAPTION>
                                                                  SEPTEMBER 30,   DECEMBER 31,
                                                                      1996            1995
                                                                  -------------   ------------
    <S>                                                           <C>             <C>
    Allowance for doubtful accounts.............................   $  1,102,575   $    396,000
                                                                    ===========    ===========
    Accumulated depreciation and amortization of property and
      equipment.................................................   $ 19,883,121   $ 14,215,696
                                                                    ===========    ===========
    Accumulated amortization of excess cost over the fair value
      of net assets acquired....................................   $  1,898,171   $  1,395,054
                                                                    ===========    ===========
</TABLE>
 
7.  DEBT
 
     In the first quarter of 1996, the Company and its lenders amended the
Credit Facility effective as of January 1, 1996. As amended, each borrowing
under the Credit Facility bears interest based on the Company's leverage ratio,
as defined, of funded debt to earnings before interest, taxes, depreciation and
amortization. If the leverage ratio is 2.0 to 1 or less, then the interest rate
is, at the Company's option, prime or LIBOR plus 1.5% and the fee on outstanding
letters of credit is .75%. If the leverage ratio falls between 2.01 to 2.5
compared to 1, then the interest rate is prime plus 0.5% or LIBOR plus 1.75% and
the fee on outstanding letters of credit is 1.0%. If the leverage ratio falls
between 2.51 and 3.0 compared to 1, then the interest rate is prime plus 1.0% or
LIBOR plus 2.0% and the fee on outstanding letters of credit is 1.5%. If the
leverage ratio is greater than 3.0 to 1, then the interest rate is prime plus 1%
or LIBOR plus 2.5% and the fee on outstanding letters of credit is 2.0%. The
Company and its lenders amended the Credit Facility again during the second
quarter of 1996 to increase the line of credit from $45 million to $70 million.
The Credit Facility now expires in June 1999 and is secured by all corporate
assets and a pledge of the stock of all subsidiaries. The Credit Facility
includes provisions for letters of credit up to $15.0 million. The Company will
also pay a 0.5% fee on the average unused portion of the Credit Facility. As of
September 30, 1996, $23.3 million of unused credit under this facility remained
available. Borrowings under the Credit Facility bore a weighted average interest
rate of 7.0% on outstanding loans as of September 30, 1996.
 
     In April 1996, the Company entered into a $10.0 million facility ("Lease
Agreement") with B.A. Leasing and Capital Corporation which has provided funds
for capital expenditures. The capital equipment financed must be delivered to
and accepted by the Company no later than December 31, 1997. As of September 30,
1996, $6.3 million of unused credit under this facility remained available. Each
lease the Company enters into has a term of six years. Such borrowings will bear
interest at the prevalent market rates. As of September 30, 1996, the
outstanding borrowings bore a weighted average interest rate of 8.51%.
 
     Under the Credit Facility and the Lease Agreement, the Company is required
to meet certain financial covenants. As of September 30, 1996, the Company was
in violation of such covenants. LNB and B.A. Leasing and Capital Corporation
have issued waivers of non-compliance regarding these covenant violations.
 
8.  EXCESS COST OVER THE FAIR VALUE OF NET ASSETS ACQUIRED
 
     Prior to 1996, the excess cost over the fair value of assets acquired
("goodwill") was amortized on a straight-line basis over twenty-five to thirty
years. In the first quarter of 1996, the Company changed the amortization period
for goodwill generated from all non-landfill acquisitions to 40 years consistent
with industry trend and due to the life of operating conditions at such
businesses not being dependent on the capacity of available landfill airspace.
This change in accounting estimate is applied prospectively from January 1, 1996
for non-landfill acquisitions through that date. The effect of the change in the
third quarter and first nine months of 1996 was to decrease amortization expense
by approximately $59,000 and $177,000, respectively.
 
                                      F-186
<PAGE>   313
 
                          INDEPENDENT AUDITOR'S REPORT
 
To the Board of Directors and Stockholders of
Statewide Environmental Contractors, Inc.
 
     We have audited the accompanying balance sheet of Statewide Environmental
Contractors, Inc. as of December 31, 1995 and the related statement of income,
and stockholders' impairment and cash flows for the year then ended. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. These standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Statewide Environmental
Contractors, Inc. as of December 31, 1995, and the results of their operations
and their cash flows for the year then ended in conformity with generally
accepted accounting principles.
 
                                          ROSENBERG RICH BAKER BERMAN & COMPANY
 
Bridgewater, New Jersey
July 30, 1996
 
                                      F-187
<PAGE>   314
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                                 BALANCE SHEET
                               DECEMBER 31, 1995
 
<TABLE>
<S>                                                                                         <C>
                                                ASSETS
Current Assets:
  Cash....................................................................................  $   209,561
  Accounts receivable, net of allowance for doubtful accounts of $118,832.................    1,050,124
  Note receivable -- related company......................................................      100,743
  Prepaid expenses........................................................................       45,129
  Mortgage receivable, current portion, related party.....................................        4,081
  Deferred tax asset......................................................................       40,000
  Bid deposit.............................................................................        3,012
                                                                                            -----------
         Total Current Assets.............................................................    1,452,650
                                                                                            -----------
Fixed Assets
  Vehicles................................................................................    2,526,959
  Containers..............................................................................    1,421,984
  Machinery and equipment.................................................................      153,569
  Leasehold improvements..................................................................      274,936
  Furniture and fixtures..................................................................      257,506
                                                                                            -----------
         Subtotal.........................................................................    4,634,954
  Less: accumulated depreciation and amortization.........................................    3,642,247
                                                                                            -----------
         Total............................................................................      992,707
                                                                                            -----------
Other Assets
  Mortgage receivable -- non-current portion..............................................      161,302
  Customer accounts (net of amortization of $608,273).....................................      133,979
  Security deposits.......................................................................        3,215
                                                                                            -----------
         Total Other Assets...............................................................      298,496
                                                                                            -----------
         Total Assets.....................................................................  $ 2,743,853
                                                                                            ===========
                               LIABILITIES AND STOCKHOLDERS' IMPAIRMENT
Current Liabilities:
  Current maturities of long-term debt....................................................  $   287,668
  Current maturities of capital lease obligations.........................................       74,526
  Accounts payable........................................................................       97,284
  Accrued expenses........................................................................      178,674
  Payroll taxes payable...................................................................       17,260
  Due to related companies................................................................      334,476
  Income taxes payable....................................................................       17,000
                                                                                            -----------
         Total Current Liabilities........................................................    1,006,888
                                                                                            -----------
Long-Term Liabilities:
  Notes payable, less current maturities..................................................    3,239,298
  Capital lease obligations, less current maturities......................................      187,312
  Deferred income taxes...................................................................      182,000
                                                                                            -----------
         Total Long-Term Liabilities......................................................    3,608,610
                                                                                            -----------
         Total Liabilities................................................................    4,615,498
                                                                                            -----------
Stockholders' Impairment
  8% noncumulative convertible preferred stock, $1,000 par value, 7,050 shares authorized
    and issued; 5,875 outstanding.........................................................    5,875,000
  Class A common stock, $1.00 par value; 3,000 shares authorized and issued; 2,500
    outstanding...........................................................................        2,500
  Class B nonvoting common stock, no par value, 3,000 shares authorized and issued; 2,500
    outstanding...........................................................................        2,500
  Accumulated deficit.....................................................................   (6,927,645)
                                                                                            -----------
                                                                                             (1,047,645)
  Less: treasury stock....................................................................      824,000
                                                                                            -----------
         Total Stockholders' Impairment...................................................   (1,871,645)
                                                                                            -----------
         Total Liabilities and Stockholders' Impairment...................................  $ 2,743,853
                                                                                            ===========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-188
<PAGE>   315
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                              STATEMENT OF INCOME
                          YEAR ENDED DECEMBER 31, 1995
 
<TABLE>
<S>                                                                                <C>
Sales............................................................................  $9,416,042
                                                                                   ----------
Operating expenses (includes related party expenses of $2,612,209)...............   6,706,466
Depreciation.....................................................................     255,425
                                                                                   ----------
          Total Operating Expenses...............................................   6,961,891
                                                                                   ----------
Gross Profit.....................................................................   2,454,151
                                                                                   ----------
General and administrative expenses (includes related party expenses of
  $207,684)......................................................................   1,933,486
Depreciation and amortization....................................................     195,795
                                                                                   ----------
          Total General and Administrative Expenses..............................   2,129,281
                                                                                   ----------
Income From Operations...........................................................     324,870
                                                                                   ----------
Other Income (Expenses)
  Interest expense, net of interest income of $22,806............................    (281,265)
  Gain on sale of fixed assets...................................................      17,191
  Miscellaneous income...........................................................       3,866
                                                                                   ----------
          Total Other Income (Expense)...........................................    (260,208)
                                                                                   ----------
Income Before Income Taxes.......................................................      64,662
Income Taxes.....................................................................      16,701
                                                                                   ----------
Net Income.......................................................................  $   47,961
                                                                                   ==========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-189
<PAGE>   316
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                     STATEMENT OF STOCKHOLDERS' IMPAIRMENT
                          YEAR ENDED DECEMBER 31, 1995
 
<TABLE>
<CAPTION>
                                8% NONCUMULATIVE          CLASS A             CLASS B
                                 PREFERRED STOCK        COMMON STOCK       COMMON STOCK
                               -------------------   ------------------   ---------------   TREASURY    ACCUMULATED
                               SHARES   $1,000 PAR   SHARES   $1.00 PAR   SHARES   NO PAR     STOCK       DEFICIT        TOTAL
                               ------   ----------   ------   ---------   ------   ------   ---------   -----------   -----------
<S>                            <C>      <C>          <C>      <C>         <C>      <C>      <C>         <C>           <C>
Balance -- January 1, 1995,
  as previously reported.....   7,050   $  616,770   3,000     $ 1,000    3,000    $1,000   $      --   $  (215,289)  $   403,481
Capital stock conversions
  prior period adjustment....      --    6,433,230      --       2,000       --    2,000           --    (6,437,230)           --
                               ------   ----------   -----      ------    -----    ------   ---------   -----------   -----------
Other prior period
  adjustments................      --           --      --          --       --       --           --      (323,087)     (323,087)
                               ------   ----------   -----      ------    -----    ------   ---------   -----------   -----------
Balance at January 1, 1995,
  as restated................   7,050    7,050,000   3,000       3,000    3,000    3,000           --    (6,975,606)       80,394
Purchase of 1,000 shares of
  its common and 1,175 shares
  of its preferred stock from
  deceased shareholder.......  (1,175)  (1,175,000)   (500)       (500)    (500)    (500)    (824,000)           --    (2,000,000)
Net income year ended
  December 31, 1995..........      --           --      --          --       --       --           --        47,961        47,961
                               ------   ----------   -----      ------    -----    ------   ---------   -----------   -----------
Balance --  December 31,
  1995.......................   5,875   $5,875,000   2,500     $ 2,500    2,500    $2,500   $(824,000)  $(6,927,645)  $(1,871,645)
                               ======   ==========   =====      ======    =====    ======   =========   ===========   ===========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-190
<PAGE>   317
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                            STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 1995
 
<TABLE>
<S>                                                                                <C>
Cash Flows From Operating Activities
Net Income.......................................................................  $  47,961
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities
  Depreciation...................................................................    376,990
  Amortization...................................................................     74,230
  Gain on sale of fixed assets...................................................    (17,191)
  Deferred income taxes..........................................................    (77,000)
  Provision for losses on accounts receivable....................................     33,339
Changes in Assets and Liabilities
  Accounts receivable............................................................    (95,731)
  Prepaid expenses...............................................................    122,131
  Employee loan..................................................................      1,200
  Bid deposit....................................................................     (3,013)
  Accounts payable...............................................................   (235,887)
  Accrued expenses...............................................................     (2,753)
  Payroll taxes payable..........................................................     10,380
  Due to related companies.......................................................    (57,657)
  Income taxes payable...........................................................     12,828
                                                                                   ---------
          Net Cash Provided by Operating Activities..............................    189,827
                                                                                   ---------
Cash Flows From Investing Activities
  Purchase of containers.........................................................    (46,399)
  Proceeds from sale of fixed assets.............................................     31,656
  Purchase of equipment..........................................................    (16,407)
  Principal payments on mortgage receivable, related party.......................      3,730
  Loan to related company........................................................   (100,743)
                                                                                   ---------
          Net Cash Used in Investing Activities..................................   (128,163)
                                                                                   ---------
Cash Flows From Financing Activities
  Principal payments, capitalized lease obligations..............................   (101,858)
  Principal payments on notes payable............................................   (498,457)
  Officer loan repayments........................................................    (45,070)
  Proceeds from notes payable....................................................    239,000
                                                                                   ---------
          Net Cash Used in Financing Activities..................................   (406,385)
                                                                                   ---------
Net (Decrease) in Cash...........................................................   (344,721)
Cash, January 1, 1995............................................................    554,282
                                                                                   ---------
Cash, December 31, 1995..........................................................  $ 209,561
                                                                                   =========
Supplemental Disclosure of Cash Flow Information
  Cash paid during the year for:
     Interest....................................................................  $ 304,071
     Income taxes................................................................     82,172
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
  The Company purchased 1,000 and 1,175 shares of its common and preferred stock
     in January 1995 which was financed with a $2,000,000 note.
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-191
<PAGE>   318
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                       NOTES TO THE FINANCIAL STATEMENTS
 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
NATURE OF ORGANIZATION
 
     Statewide Environmental Contractors, Inc. (the "Company") was incorporated
in the state of New Jersey in February, 1963. The Company is licensed by the
State of New Jersey Board of Public Utilities to engage in the business of solid
waste collection and disposal. The Company services commercial businesses
throughout central New Jersey.
 
DEPRECIATION AND AMORTIZATION
 
     The cost of property, plant and equipment is depreciated for financial
reporting purposes on a straight-line basis over the estimated useful lives of
the assets: 7 years for vehicles, 10 years for containers and 5-10 years for
furniture and equipment. Leasehold improvements are amortized over the shorter
of the estimated useful lives or the underlying lease term. Repairs and
maintenance expenditures which do not extend the useful lives of the related
assets are expensed as incurred.
 
     For Federal income tax purposes, depreciation is computed under accelerated
methods over the asset's class life.
 
AMORTIZATION
 
     Customer accounts are being amortized over 10 years on a straight-line
basis.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.
 
CONCENTRATION OF BUSINESS AND CREDIT RISK
 
     The Company provides credit in the normal course of business to customers
located in New Jersey. The Company performs ongoing credit evaluations of its
customers and maintains allowances for doubtful accounts based on factors
surrounding the credit risk of specific customers, historical trends, and other
information.
 
     As of the balance sheet date, cash at the Company's financial banking
institution exceeded the federally insured limit of $100,000 by $237,000.
 
                                      F-192
<PAGE>   319
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
LONG-TERM DEBT
 
     Long-term debt consists of the following installment notes:
 
<TABLE>
<S>                            <C>                                            <C>
Charles Macaluso               Under an agreement dated August 10, 1992,
                               Statewide Environmental Contractors, Inc.
                               will pay $586,941 to Charles Macaluso in 144
                               equal monthly installments (beginning August
                               15, 1992 at $6,515) with interest at 8.5% for
                               the first 60 payments and prime plus 1% for
                               the next 84 payments subject to a minimum
                               rate of 8.5% and a maximum rate of 10%. Real
                               estate, owned by Lomac Realty shall act as
                               collateral, under a fourth mortgage. Certain
                               officers of Statewide Environmental
                               Contractors, Inc. have guaranteed payment of
                               this obligation. This loan was paid off in
                               July 1996 by the officers....................  $  475,221
Joseph Macaluso                Under an agreement dated October 23, 1992,
                               Statewide Environmental Contractors, Inc.
                               will pay $112,838 to Joseph Macaluso in 99
                               equal monthly installments of $1,561 which
                               will include interest at 8% beginning
                               November 25, 1992. Macaluso accepted this
                               note as full and complete settlement of all
                               deferred obligations due to Macaluso under a
                               January 2, 1984 stock transfer and sale of
                               partnership interest. This note is secured
                               with a second mortgage in real property owned
                               by Lomac Realty. This loan was paid off in
                               July, 1996 by the officers...................  $   78,009
Joseph Macaluso                Under a January 1984 agreement for stock
                               transfer and sale of partnership interest,
                               Statewide Environmental Contractors, Inc.
                               agreed to pay $445,384 to Macaluso in 120
                               equal monthly installments of $5,642 with
                               interest at 9%, beginning February 1, 1991
                               until January 1, 2001. This note is secured
                               with a second mortgage in real property owned
                               by Lomac Realty. This loan was paid off in
                               July 1996 by the officers....................     275,368
Margaret Macaluso              Under a January 1984 agreement for stock
                               transfer and sale of partnership interest,
                               Statewide Environmental Contractors, Inc.
                               agreed to pay Robert Macaluso (which was
                               subsequently assigned to Margaret Macaluso)
                               $445,480 beginning February 1, 1991 in 120
                               equal monthly installments of $5,642
                               including interest at 9% per annum. This note
                               is secured with a third mortgage interest in
                               real property owned by Lomac Realty. This
                               loan was paid off in July, 1996 by the
                               officers.....................................     275,388
</TABLE>
 
                                      F-193
<PAGE>   320
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<S>                            <C>                                            <C>
Margaret Macaluso              Under an agreement dated November 1, 1993
                               Statewide Environmental Contractors, Inc.
                               agreed to pay Margaret Macaluso $107,197 in
                               settlement of all unpaid obligations under
                               the original January 1984 stock transfer and
                               sale of partnership interest agreement. The
                               $107,197 is payable in 88 equal monthly
                               installments of $1,358, including interest at
                               3%, beginning November 5, 1993 until February
                               5, 2001. This note is secured with a third
                               mortgage interest in real property owned by
                               Lomac Realty. The loan was paid off in July,
                               1996 by the officers.........................      77,930
State of New Jersey            $400,000 damage claim settlement payable in
                               60 monthly installments beginning January
                               1992 with a $25,000 down payment. The initial
                               12 monthly installments were $4,583 principal
                               only with no interest. The remaining 48
                               monthly installments are $8,051 (principal of
                               $6,667 and interest of $1,385) with the final
                               payment in February, 1997. The loan was paid
                               off in July, 1996 by the officers............      93,334
Valley National Bank           $239,000 vehicle note payable in 60 monthly
                               installments of $3,983 plus interest at the
                               bank's prime lending rate, plus 1%. This loan
                               is secured by Valley National's lien and
                               right of set-off on twelve (12) trucks listed
                               in the loan agreement. This loan was paid off
                               in July 1996 by the officers.................     239,000
Estate of Former Shareholder   Under the Company's shareholders' agreement
                               the Company was obligated to purchase all
                               shares (common and preferred) of a deceased
                               shareholder (December 1994). The sale and
                               loan agreement was executed in 1996, with an
                               effective date of January 11, 1995 at an
                               agreed price of $2,000,000. The note requires
                               payments of interest only at 6% from January
                               1995 to March 1996 and 2% above the one year
                               treasury bill rate thereafter until January
                               1, 2000 at which time the principal will be
                               paid in 120 equal monthly installments
                               including interest at 2% above the one year
                               treasury bill rate. The loan is secured by a
                               mortgage and collateral assignment of leases
                               on real property located in South Plainfield
                               (owned by Lomac Realty, a related company).
                               Lomac Realty and Recycling Industries, Inc.
                               also guaranteed payment on the loan. The loan
                               was paid off in July, 1996 by Continental
                               Waste Industries in closing of the
                               acquisition (see subsequent event note)......  $2,000,000
</TABLE>
 
                                      F-194
<PAGE>   321
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<S>                            <C>                                            <C>
Ford Motor Credit              Vehicle note payable in 48 monthly
                               installments including interest at 9.9%, of
                               $422. Final payment is due November 1, 1988.
                               The note was paid off in July 1996 by the
                               officers of the Company......................      12,716
                                                                              ----------
Total.......................................................................   3,526,966
Less: current portion.......................................................     287,668
                                                                              ----------
Long-Term Portion...........................................................  $3,239,298
                                                                              ==========
</TABLE>
 
     Following are maturities of long-term debt as of December 31, 1995 for each
of the next five years:
 
<TABLE>
        <S>                                                                <C>
        1996.............................................................  $  287,668
        1997.............................................................     234,789
        1998.............................................................     235,962
        1999.............................................................     247,502
        2000.............................................................     477,547
        Thereafter.......................................................   2,043,498
                                                                           ----------
                                                                           $3,526,966
                                                                           ==========
</TABLE>
 
CAPITAL LEASE OBLIGATIONS
 
     The Company leases certain vehicles under capital leases expiring in
various years through 1999. The assets and liabilities under capital leases are
recorded at the lower of the present value of the minimum lease payments or the
fair value of the asset at the inception of the lease. The assets are amortized
over their estimated productive lives. Amortization of assets under capital
leases is included in depreciation expense.
 
     Properties under capital leases are as follows:
 
<TABLE>
    <S>                                                                         <C>
    Vehicles..................................................................  $227,932
    Office equipment..........................................................    36,997
    Machinery and equipment...................................................   139,101
                                                                                --------
                                                                                 404,030
    Less: accumulated depreciation............................................    94,923
                                                                                --------
                                                                                $309,107
                                                                                ========
</TABLE>
 
     The Company is the lessee of vehicles, communication equipment and computer
equipment under capital leases expiring in various years through December 1999.
The assets and liabilities under capital leases are recorded at the lower of the
present value of the minimum lease payments or the fair value of the asset. The
assets are depreciated over the lower of their related lease terms or their
estimated productive lives. Depreciation of assets under capital leases is
included in depreciation expense.
 
                                      F-195
<PAGE>   322
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
     The Company is obligated under the following capital leases:
 
<TABLE>
<CAPTION>
                                         NET PRESENT
                                          VALUE OF
                                           MINIMUM      FINAL
                             ORIGINAL       LEASE      PAYMENT    MONTHLY LEASE                       CAPITALIZED
            LESSOR          LEASE DATE    PAYMENTS       DATE      OBLIGATION     CAPITALIZED COST   INTEREST RATE
    ----------------------  ----------   -----------   --------   -------------   ----------------   -------------
    <S>                     <C>          <C>           <C>        <C>             <C>                <C>
    RDL Leasing...........      7-93      $   7,179     7-01-97     $  437.84         $ 14,842             19%
    Bell Atlantic
      Tricon..............      8-91          2,519     5-01-96        308.19           11,355             24
    Bell Atlantic
      Tricon..............      8-93          5,349     7-01-97        306.80           10,800             17
    Texton Financial......      6-94         56,261     3-15-98      2,417.00           91,832             13
    Texton Financial......      7-94         84,505     7-01-99      2,444.00          136,100             13
    Texton Financial......     12-94        106,025    12-15-99      2,825.60          139,101             13
                                           --------                 ---------         --------
                                          $ 261,838                 $8,739.43         $404,030
                                           ========                 =========         ========
</TABLE>
 
     Minimum future lease payments under capital leases as of December 31, 1995
for the next five years are:
 
<TABLE>
    <S>                                                                         <C>
    1996......................................................................  $102,716
    1997......................................................................    97,452
    1998......................................................................    70,486
    1999......................................................................    51,015
    2000......................................................................        --
                                                                                --------
    Total Minimum Lease Payments..............................................   321,669
    Less: Amount representing interest........................................    59,831
                                                                                --------
    Present Value of Net Minimum Lease Payments...............................   261,838
    Less: current maturities of capital lease obligations.....................    74,526
                                                                                --------
    Obligations under capital leases, excluding current maturities............  $187,312
                                                                                ========
</TABLE>
 
RELATED PARTY TRANSACTIONS
 
     Statewide Environmental Contractors, Inc. rents office, yard and garage
space from the entities listed below whose owners are officers and shareholders
of Statewide Environmental Contractors, Inc. For the years ended December 31,
1995 rent expense was paid to the following related entities under operating
leases:
 
<TABLE>
    <S>                                                                         <C>
    Lomac Realty..............................................................  $ 25,308
    Lincoln Blvd. Associates..................................................    34,308
    Nick Lemmo................................................................    19,200
    Dilex Realty..............................................................   128,868
                                                                                --------
              Total...........................................................  $207,684
                                                                                ========
</TABLE>
 
DISPOSAL COSTS
 
     For the year ended December 31, 1995, Statewide Environmental Contractors,
Inc. was charged $3,029,203 by Recycling Industries, Inc. a company controlled
by officers/shareholders of Statewide Environmental Contractors, Inc. for
disposal at Recycling Industries' material recovery facility.
 
REVENUE
 
     For the year ended December 31, 1995, Statewide Environmental Contractors,
Inc. charged Recycling Industries, Inc. $82,500 for outbound hauling from
Recycling Industries material recovery facility.
 
                                      F-196
<PAGE>   323
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
EQUIPMENT REPAIRS
 
     For the year ended December 31, 1995, Statewide Environmental Contractors,
Inc. was charged $237,798 by Recycling Industries, Inc. for its vehicle and
equipment repairs.
 
INSURANCE
 
     Statewide Environmental Contractors, Inc.'s insurance policies included
Recycling Industries, Inc. operations. For the year ended December 31, 1995,
Statewide charged Recycling Industries, Inc. $96,696 for workers' compensation
coverage.
 
     The liability due to related companies of $334,476 is to Recycling
Industries, Inc.
 
MORTGAGE RECEIVABLE
 
     Statewide Environmental Contractors, Inc. assumed a mortgage receivable
from Edison Disposal, Inc. under the plan of merger adopted July 20, 1993. The
original note, dated July 1983, of $194,700 calls for 360 monthly payments of
$1,566 including interest at 9% per annum. The balance as of December 31, 1995
was $165,383. The note is due from a shareholder and is secured by real estate
located in South Plainfield, NJ.
 
NOTE RECEIVABLE, RELATED COMPANY
 
     In August 1995, Statewide advanced $100,743 to Lomac Realty which includes
interest at 8% calculated through December 31, 1995.
 
OPERATING LEASE COMMITMENTS
 
     The Company leases certain space and equipment under operating leases.
 
     The following is a schedule of future minimum rental payments (exclusive of
common area charges) required under operating leases that have initial or
remaining non-cancelable lease terms in excess of one year as of December 31,
1995.
 
<TABLE>
<CAPTION>
                             YEAR ENDING DECEMBER 31,
    --------------------------------------------------------------------------
    <S>                                                                         <C>
      1996....................................................................  $201,624
      1997....................................................................   201,624
      1998....................................................................   201,624
      1999....................................................................    84,010
                                                                                --------
              Total Minimum Lease Payments....................................  $688,882
                                                                                ========
</TABLE>
 
     The leases also contain provisions for the Company to pay a proportionate
share of real estate taxes and utilities.
 
INCOME TAXES
 
     The income tax provision consists of the following:
 
<TABLE>
<CAPTION>
                                                              FEDERAL     STATE     TOTAL
                                                              --------   -------   --------
    <S>                                                       <C>        <C>       <C>
    Current.................................................  $ 77,000   $16,701   $ 93,701
    Deferred................................................   (77,000)       --    (77,000)
                                                              --------   -------   --------
                                                              $     --   $16,701   $ 16,701
                                                              ========   =======   ========
</TABLE>
 
                                      F-197
<PAGE>   324
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
     A reconciliation of the provision for income taxes at the federal statutory
rates, with the provision reflected in the financial statement follows.
 
     Provision of federal statutory income tax rates, with the provision
reflected as follows:
 
<TABLE>
    <S>                                                                         <C>
    Provision of federal statutory income tax rate............................  $ 21,985
    State taxes, net of federal provision.....................................    16,701
    Provision for accounts receivable.........................................    11,300
    Other, net................................................................   (33,285)
                                                                                --------
                                                                                $ 16,701
                                                                                ========
</TABLE>
 
     The tax effect of the primary temporary differences giving rise to the
Company's deferred tax liability are as follows:
 
<TABLE>
    <S>                                                                         <C>
    Provision for accounts receivable reserves................................  $(40,000)
                                                                                ========
    Depreciation..............................................................  $182,000
                                                                                ========
</TABLE>
 
     Deferred taxes are recognized for temporary differences between the basis
of assets and liabilities for financial statement and income tax purposes. The
differences relate primarily to depreciable assets (using accelerated
depreciation methods for income tax purposes) and to the allowance for doubtful
accounts (deductible for financial statement purposes but not for income tax
purposes).
 
PENSION
 
     The Company has adopted a pension plan under IRC Section 401(k).
Contributions are discretionary and determined annually by management up to a
maximum of 6%. This plan covers all non-union employees. Company contributions
totaled $47,390 for the year ended December 31, 1995.
 
FAIR VALUE OF FINANCIAL INSTRUMENTS
 
     For cash, accounts receivable, notes receivable, mortgages receivable,
accounts payable and accrued expenses, the carrying value amount approximates
fair value because of the short maturity of these instruments. Based on
borrowing rates currently available to the Company for borrowings with similar
terms and maturities, the fair value of the Company's notes payable was
approximately $3.1 million as of December 31, 1995. No quoted market value is
available.
 
COMMITMENTS AND CONTINGENCIES
 
     The Company is contingently liable for claims made for union health
benefits. A hearing assessing these benefits was subsequently overturned by an
arbitrator and two subsequent hearings have been cancelled by the Union's
counsel. The range of potential liability is from $0 to $75,000. Management
believes that the outcome of this action will not have a material adverse effect
on the Company's financial position or results of operations.
 
                                      F-198
<PAGE>   325
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
PRIOR PERIOD ADJUSTMENT
 
     Accumulated deficit at the beginning of 1995 has been adjusted to correct
errors made in 1994 and prior. The errors made were as follows:
 
          Per a July 20, 1993 agreement, the Company converted shares of its
     preferred stock from a stated value to stock with a par value of $1,000 per
     share. The prior period adjustment increases the value of the preferred
     stock to a par value with a corresponding offset to retained earnings.
 
<TABLE>
    <S>                                                                        <C>
    Conversion of preferred and common stock.................................  $6,437,230
                                                                               ----------
    Overstatement of assets..................................................     527,139
    Understatement of accounts receivable provision..........................     127,078
    Understatement of deferred tax liability.................................     219,000
    Under accrual of accrued expenses........................................      84,933
    Adjustment of depreciation from accelerated methods to the straight-line
      method.................................................................    (635,063)
                                                                               ----------
      Other prior period adjustments.........................................     323,087
                                                                               ----------
              Total prior period adjustments.................................  $6,760,317
                                                                               ==========
</TABLE>
 
SUBSEQUENT EVENT
 
     On April 11, 1996 Statewide executed an agreement of sale for all the
issued and outstanding shares of its capital stock of the Company for an amount
not to be less than $5,500,000. The purchaser, Continental Waste Industries,
Inc. (CWI) shall issue to stockholders of Statewide shares of CWI common stock
with a value of $3,500,000 and $2,000,000 in cash.
 
     The transaction closed and shares of common and preferred stock were
exchanged on July 1, 1996. Proceeds of $2,000,000 were used to pay off the
treasury stock note. The original shareholders of Statewide paid off all
remaining note and capital lease obligations with proceeds from sale of the
common stock of Recycling Industries and real estate held by Lomac Realty
(related parties), which was also purchased by CWI on July 1, 1996.
 
                                      F-199
<PAGE>   326
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                            UNAUDITED BALANCE SHEET
 
<TABLE>
<CAPTION>
                                                                                             JUNE 30,
                                                                                               1996
                                                                                            -----------
<S>                                                                                         <C>
                                                ASSETS
Current Assets
  Cash....................................................................................  $     9,993
  Accounts receivable, net of allowance for doubtful accounts of $107,124.................    1,197,296
  Note receivable -- related company......................................................      100,743
  Prepaid expenses........................................................................       75,383
  Mortgage receivable, current portion....................................................        4,267
  Deferred tax asset......................................................................       91,000
  Bid deposit.............................................................................        3,012
                                                                                            -----------
         Total Current Assets.............................................................    1,481,694
                                                                                            -----------
Fixed Assets
  Vehicles................................................................................    2,677,070
  Containers..............................................................................    1,424,452
  Machinery and equipment.................................................................      153,569
  Leasehold improvements..................................................................      274,936
  Furniture and fixtures..................................................................      257,506
                                                                                            -----------
         Subtotal.........................................................................    4,787,533
  Less: accumulated depreciation and amortization.........................................    3,785,884
                                                                                            -----------
         Total............................................................................    1,001,649
                                                                                            -----------
Other Assets
  Mortgage receivable, non-current portion................................................      159,121
  Customer accounts, net of amortization of $645,827......................................       96,875
  Security deposits.......................................................................        3,215
                                                                                            -----------
         Total Other Assets...............................................................      259,211
                                                                                            -----------
         Total Assets.....................................................................  $ 2,742,554
                                                                                            ===========
                               LIABILITIES AND STOCKHOLDERS' IMPAIRMENT
Current Liabilities
  Current maturities of long-term debt....................................................  $   316,651
  Current maturities of capital lease obligations.........................................       78,688
  Accounts payable........................................................................       92,740
  Accrued expenses........................................................................      320,306
  Payroll taxes payable...................................................................       13,830
  Due to related company..................................................................      687,744
  Income taxes payable....................................................................       13,000
                                                                                            -----------
         Total Current Liabilities........................................................    1,522,959
                                                                                            -----------
Long-Term Liabilities
  Long-term debt, less current maturities.................................................    3,224,316
  Capital lease obligations, less current maturities......................................      147,304
  Deferred tax liability..................................................................      176,000
                                                                                            -----------
         Total Long-Term Liabilities......................................................    3,547,620
                                                                                            -----------
         Total Liabilities................................................................    5,070,579
                                                                                            -----------
Stockholders' Impairment
  8% noncumulative convertible preferred stock, $1,000 par value, 7,050 shares authorized
    and issued; 5,875 shares outstanding..................................................    5,875,000
  Class A common stock, $1 par value; 3,000 shares authorized and issued; 2,500 shares
    outstanding...........................................................................        2,500
  Class B nonvoting common stock, no par value, 3,000 shares authorized and issued; 2,500
    shares outstanding....................................................................        2,500
  Accumulated deficit.....................................................................   (7,384,025)
                                                                                            -----------
                                                                                             (1,504,025)
  Less: treasury stock....................................................................      824,000
                                                                                            -----------
         Total Stockholders' Impairment...................................................   (2,328,025)
                                                                                            -----------
         Total Liabilities And Stockholders' Impairment...................................  $ 2,742,554
                                                                                            ===========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-200
<PAGE>   327
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                       UNAUDITED STATEMENT OF OPERATIONS
                    SIX MONTHS ENDED JUNE 30, 1996 AND 1995
 
<TABLE>
<CAPTION>
                                                                           1996         1995
                                                                        ----------   ----------
<S>                                                                     <C>          <C>
Revenue...............................................................  $4,694,555   $4,762,276
                                                                        ----------   ----------
Operating expenses (includes related party expenses of $1,896,544 and
  $1,110,622 in 1996 and 1995, respectively)..........................   3,856,158    3,066,083
Depreciation..........................................................     126,501      139,470
                                                                        ----------   ----------
          Total Operating Expenses....................................   3,982,659    3,205,553
                                                                        ----------   ----------
Gross Profit..........................................................     711,896    1,556,723
                                                                        ----------   ----------
General and administrative expenses (includes related party expenses
  of $103,842 and $107,137 in 1996 and 1995, respectively)............     938,664      808,953
Depreciation and amortization.........................................      54,240       60,966
                                                                        ----------   ----------
          Total General and Administrative Expenses...................     992,904      869,919
                                                                        ----------   ----------
Income (Loss) From Operations.........................................    (281,008)     686,804
                                                                        ----------   ----------
Other Income (Expense)
  Interest expense, net of interest income of $8,776 and $11,385 in
     1996 and 1995, respectively......................................    (121,627)    (148,425)
  Prepayment penalties................................................    (113,537)          --
  Miscellaneous income................................................       2,792       17,933
                                                                        ----------   ----------
          Total Other (Expense).......................................    (232,372)    (130,492)
                                                                        ----------   ----------
Income (Loss) Before Income Taxes.....................................    (513,380)     556,312
Benefit (Provision) for Income Taxes..................................      57,000     (200,000)
                                                                        ----------   ----------
Net Income (Loss).....................................................  $ (456,380)  $  356,312
                                                                        ==========   ==========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-201
<PAGE>   328
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                UNAUDITED STATEMENT OF STOCKHOLDERS' IMPAIRMENT
                         SIX MONTHS ENDED JUNE 30, 1996
 
<TABLE>
<CAPTION>
                              8% NONCUMULATIVE
                              PREFERRED STOCK            CLASS A           CLASS B
                          ------------------------    COMMON STOCK      COMMON STOCK
                          CONVERTIBLE                ---------------   ---------------   TREASURY    ACCUMULATED
                            SHARES      $1,000 PAR   SHARES   $1 PAR   SHARES   NO PAR     STOCK       DEFICIT        TOTAL
                          -----------   ----------   ------   ------   ------   ------   ---------   -----------   -----------
<S>                       <C>           <C>          <C>      <C>      <C>      <C>      <C>         <C>           <C>
Balance -- January 1,
  1996..................     5,875      $5,875,000   2,500    $2,500   2,500    $2,500   $(824,000)  $(6,927,645)  $(1,871,645)
Six Months Ended
  June 30, 1996.........        --             --       --       --       --       --           --     (456,380)      (456,380)
                             -----      ----------   -----    ------   -----    ------   ---------   -----------   -----------
Balance -- June 30,
  1996..................     5,875      $5,875,000   2,500    $2,500   2,500    $2,500   $(824,000)  $(7,384,025)  $(2,328,025)
                             =====      ==========   =====    ======   =====    ======   =========   ===========   ===========
Balance -- January 1,
  1995..................     5,875      $5,875,000   2,500    $2,500   2,500    $  --    $      --   $(6,975,695)  $(1,095,695)
Six Months Ended
  June 30, 1995.........        --             --       --       --       --       --     (824,000)     356,312       (467,688)
                             -----      ----------   -----    ------   -----    ------   ---------   -----------   -----------
Balance -- June 30,
  1995..................     5,875      $5,875,000   2,500    $2,500   2,500    $  --    $(824,000)  $(6,619,383)  $(1,563,383)
                             =====      ==========   =====    ======   =====    ======   =========   ===========   ===========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-202
<PAGE>   329
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                       UNAUDITED STATEMENT OF CASH FLOWS
                         SIX MONTHS ENDED JUNE 30, 1996
 
<TABLE>
<CAPTION>
                                                                           1996        1995
                                                                         ---------   ---------
<S>                                                                      <C>         <C>
Cash Flows From Operating Activities
Net Income (Loss)......................................................  $(456,380)  $ 356,312
Adjustments to Reconcile Net Income (Loss) to Net Cash Used in
  Operating Activities
  Depreciation and amortization........................................    180,741     200,436
  Deferred income taxes................................................    (57,000)    (34,000)
Changes in Assets and Liabilities
  Accounts receivable..................................................   (147,172)   (115,371)
  Employee loan........................................................         --       1,200
  Prepaid expenses.....................................................    (30,254)   (131,926)
  Accounts payable.....................................................     (4,544)   (208,424)
  Accrued expenses.....................................................    138,845     (13,882)
  Payroll taxes payable................................................     (3,430)      8,219
  Due to related company...............................................    353,268     (23,518)
  Income taxes payable.................................................     (4,000)    193,503
                                                                         ---------   ---------
          Net Cash Used in Operating Activities........................    (29,926)    232,549
                                                                         ---------   ---------
Cash Flows From Investing Activities
  Purchase of containers...............................................     (2,468)    (40,000)
  Purchase of equipment................................................         --     (55,560)
  Payments on officer loans............................................         --     (45,200)
  Principal payments on mortgage receivable............................      1,995       1,823
                                                                         ---------   ---------
          Net Cash Used in Investing Activities........................       (473)   (138,937)
                                                                         ---------   ---------
Cash Flows From Financing Activities
  Principal payments on capitalize lease obligations...................    (35,847)    (52,489)
  Principal payments on notes payable..................................   (133,322)   (143,615)
                                                                         ---------   ---------
          Net Cash Used in Financing Activities........................   (169,169)   (196,104)
                                                                         ---------   ---------
Net Decrease in Cash...................................................   (199,568)   (102,492)
Cash, January 1........................................................    209,561     554,282
                                                                         ---------   ---------
Cash, June 30..........................................................  $   9,993   $ 451,790
                                                                         =========   =========
Supplemental Disclosure of Cash Flow Information
  Cash paid for:
     Interest..........................................................  $ 129,774   $ 159,809
     Income taxes......................................................  $   6,650   $  30,000
Supplemental Disclosure of Non-Cash Investing and Financing Activities:
  The Company purchased equipment in January, 1996 which was financed
     with a $150,111 promissory note.
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-203
<PAGE>   330
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
                  NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
NATURE OF ORGANIZATION
 
     Statewide Environmental Contractors, Inc. (the Company) was incorporated in
the state of New Jersey in February, 1963. The company is licensed by the State
of New Jersey Board of Public Utilities to engage in the business of solid waste
collection and disposal. The Company services commercial businesses throughout
central New Jersey.
 
DEPRECIATION AND AMORTIZATION
 
     The cost of property, plant and equipment is depreciated for financial
reporting purposes on a straight line basis over the estimated useful lives of
the assets: 7 years for vehicles, 10 years for containers and 5-10 years for
furniture and equipment. Leasehold improvements are amortized over the shorter
of the estimated useful lives or the underlying lease term. Customer accounts
are amortized over 10 years on a straight-line basis. Repairs and maintenance
expenditures which do not extend the useful lives of the related assets are
expensed as incurred. For Federal income tax purposes, depreciation is computed
under accelerated methods over the asset's class life.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.
 
CONCENTRATION OF BUSINESS AND CREDIT RISK
 
     The Company provides credit in the normal course of business to customers
located in New Jersey. The Company performs ongoing credit evaluations of its
customers and maintains allowances for doubtful accounts based on factors
surrounding the credit risk of specific customers, historical trends, and other
information.
 
LONG-TERM DEBT
 
     Long-term debt consists of the following installment notes:
 
<TABLE>
<S>                             <C>                                                  <C>
Charles Macaluso                Under an agreement dated August 10, 1992, Statewide
                                Environmental Contractors, Inc. will pay $586,941
                                to Charles Macaluso in 144 equal monthly
                                installments (beginning August 15, 1992 at $6,515)
                                with interest at 8.5% for the first 60 payments and
                                prime plus 1% for the next 84 payments subject to a
                                minimum rate of 8.5% and a maximum rate of 10%.
                                Real estate, owned by Lomac Realty shall act as
                                collateral, under a fourth mortgage. Certain
                                officers of Statewide Environmental Contractors,
                                Inc. have guaranteed payment of this obligation.
                                This loan was paid off in July, 1996 by the
                                officers...........................................  $  453,312
</TABLE>
 
                                      F-204
<PAGE>   331
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<S>                             <C>                                                  <C>
Joseph Macaluso                 Under an agreement dated October 23, 1992,
                                Statewide Environmental Contractors, Inc. will pay
                                $112,838 to Joseph Macaluso in 99 equal monthly
                                installments of $1,561 which will include interest
                                at 8% beginning November 25, 1992. Macaluso
                                accepted this note as full and complete settlement
                                of all deferred obligations due to Macaluso under a
                                January 2, 1984 stock transfer and sale of
                                partnership interest. This note is secured with a
                                second mortgage in real property owned by Lomac
                                Realty. This loan was paid off in July, 1996 by the
                                officers...........................................      73,805
Joseph Macaluso                 Under a January, 1984 agreement for stock transfer
                                and sale of partnership interest, Statewide
                                Environmental Contractors, Inc. agreed to pay
                                $445,384 to Macaluso in 120 equal monthly
                                installments of $5,642 with interest at 9%,
                                beginning February 1, 1991 until January 1, 2001.
                                This note is secured with a second mortgage in real
                                property owned by Lomac Realty. This loan was paid
                                off in July, 1996 by the officers..................     260,899
Margaret Macaluso               Under a January, 1984 agreement for stock transfer
                                and sale of partnership interest, Statewide
                                Environmental Contractors, Inc. agreed to pay
                                Robert Macaluso (which was subsequently assigned to
                                Margaret Macaluso) $445,480 beginning February 1,
                                1991 in 120 equal monthly installments of $5,642
                                including interest at 9% per annum. This note is
                                secured with a third mortgage interest in property
                                owned by Lomac Realty. This loan was paid off in
                                July, 1996 by the officers.........................     257,243
Margaret Macaluso               Under an agreement dated November 1, 1993 Statewide
                                Environmental Contractors, Inc. agreed to pay
                                Margaret Macaluso $107,197 in settlement of all
                                unpaid obligations under the original January, 1984
                                stock transfer and sale of partnership interest
                                agreement. The $107,197 is payable in 88 equal
                                monthly installments of $1,358, including interest
                                at 3%, beginning November 5, 1993 until February 5,
                                2001. This note is secured with a third mortgage
                                interest in real property owned by Lomac Realty.
                                The loan was paid off in July, 1996 by the
                                officers...........................................      72,080
State of New Jersey             $400,000 damage claim settlement payable in 60
                                monthly installments beginning January, 1992 with a
                                $25,000 down payment. The initial 12 monthly
                                installments were $4,583 principal only with no
                                interest. The remaining 48 monthly installments are
                                $8,051 (principal of $6,667 and interest of $1,385)
                                with the final payment in February, 1997. The loan
                                was paid off in July, 1996 by the officers.........      60,000
</TABLE>
 
                                      F-205
<PAGE>   332
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
<TABLE>
<S>                             <C>                                                  <C>
Valley National Bank            $239,000 vehicle note payable in 60 monthly
                                installments of $3,983 plus interest at the bank's
                                prime lending rate plus 1%. This loan is secured by
                                Valley National's lien and right of set-off on
                                twelve (12) trucks listed in the loan agreement.
                                This loan was paid off in July, 1996 by the
                                officers...........................................     215,201
Estate of Former Shareholder    Under the Company's shareholders' agreement, the
                                Company was obligated to purchase all shares
                                (common and preferred) of a deceased shareholder
                                (December 1994). The sale and loan agreement was
                                executed in 1996, with an effective date of January
                                11, 1995 at an agreed price of $2,000,000. The note
                                requires payments of interest only at 6% from
                                January, 1995 to March, 1996, and 2% above the one
                                year treasury bill rate thereafter, until January
                                1, 2000 at which time the principal will be paid in
                                120 equal monthly installments including interest
                                at 2% above the one year treasury bill rate. The
                                loan is secured by a mortgage and collateral
                                assignment of leases on real property located in
                                South Plainfield (owned by Lomac Realty, a related
                                company). Lomac Realty and Recycling Industries,
                                Inc. also guaranteed payment on the loan. The loan
                                was paid off in July, 1996 by Continental Waste
                                Industries in closing of the acquisition (See
                                Subsequent Event note).............................   2,000,000
Ford Motor Credit               Vehicle note payable in 48 monthly installments of
                                $422 including interest at 9.9%. Final payment is
                                due November 1, 1998. The note was paid off by the
                                officers of the Company............................      10,772
Associates Commercial           $150,931 vehicle note payable in 60 monthly
                                installments of $3,064 including interest at 8.06%
                                beginning 1996. The note is secured by a vehicle...     137,655
                                                                                     ----------
          Total....................................................................   3,540,967
Less: current portion..............................................................     316,651
                                                                                     ----------
Long-Term Portion..................................................................  $3,224,316
                                                                                      =========
</TABLE>
 
     Following are maturities of long-term debt as of June 30, 1996 for each of
the next five years:
 
<TABLE>
    <S>                                                                        <C>
    1997.....................................................................  $  316,651
    1998.....................................................................     257,269
    1999.....................................................................     272,187
    2000.....................................................................     389,465
    2001.....................................................................     400,289
    Thereafter...............................................................   1,905,106
                                                                               ----------
                                                                               $3,540,967
                                                                               ==========
</TABLE>
 
                                      F-206
<PAGE>   333
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
CAPITAL LEASE OBLIGATIONS
 
     The Company leases certain vehicles under capital leases expiring in
various years through 1999. The assets and liabilities under capital leases are
recorded at the lower of the present value of the minimum lease payments or the
fair value of the asset at the inception of the lease. The assets are amortized
over their estimated productive lives. Amortization of assets under capital
leases is included in depreciation expense.
 
     Properties under capital leases included within fixed assets as of June 30,
1996, are as follows:
 
<TABLE>
    <S>                                                                         <C>
    Vehicles..................................................................  $227,932
    Office equipment..........................................................    36,997
    Machinery and equipment...................................................   139,101
                                                                                --------
                                                                                 404,030
    Less: accumulated amortization............................................   129,355
                                                                                --------
                                                                                $274,675
                                                                                ========
</TABLE>
 
     The Company is the lessee of vehicles, communication equipment and computer
equipment under capital leases expiring in various years through March, 1999.
The assets and liabilities under capital leases are recorded at the lower of the
present value of the minimum lease payments or the fair value of the asset. The
assets are depreciated over the lower of their related lease terms or their
estimated productive lives. Amortization of assets under capital leases is
included in depreciation expense.
 
     The Company is obligated under the following capital leases:
 
<TABLE>
<CAPTION>
                                             NET PRESENT
                                              VALUE OF
                                  ORIGINAL     MINIMUM      FINAL      MONTHLY                   CAPITALIZED
                                   LEASE        LEASE      PAYMENT      LEASE      CAPITALIZED    INTEREST
               LESSOR               DATE      PAYMENTS       DATE     OBLIGATION      COST          RATES
    ----------------------------  --------   -----------   --------   ----------   -----------   -----------
    <S>                           <C>        <C>           <C>        <C>          <C>           <C>
    RDL Leasing.................     7-93     $   9,050     7-01-97     $  438      $  14,842         19%
    Bell Atlantic Tricon........     8-91         3,970     5-01-96        308         11,355         24
    Bell Atlantic Tricon........     8-93         6,694     7-01-97        307         10,800         17
    Texton Financial............     6-94        81,985     3-15-98      2,417         91,832         13
    Texton Financial............     7-94        93,599     7-01-99      2,444        136,100         13
    Texton Financial............    12-94       115,909    12-15-99      2,826        139,101         13
                                               --------                 ------       --------
                                              $ 311,207                 $8,740      $ 404,030
                                               ========                 ======       ========
</TABLE>
 
     All leases were paid in July, 1996.
 
     Minimum future lease payments under capital leases as of June 30, 1996 for
the next five years are:
 
<TABLE>
    <S>                                                                         <C>
    1997......................................................................  $102,099
    1998......................................................................    86,784
    1999......................................................................    63,235
    2000......................................................................    19,398
    2001......................................................................        --
                                                                                --------
    Total Minimum Lease Payments..............................................   271,516
    Less: Amount representing interest........................................    45,524
                                                                                --------
    Present Value of Net Minimum Lease Payments...............................   225,992
    Less: current maturities of capital lease obligations.....................    78,688
                                                                                --------
    Obligations under capital leases, excluding current maturities............  $147,304
                                                                                ========
</TABLE>
 
                                      F-207
<PAGE>   334
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
RELATED PARTY TRANSACTIONS
 
     Statewide Environmental Contractors, Inc. rents office, yard and garage
space from the entities and individuals listed below whose owners are officers
and shareholders of Statewide Environmental Contractors, Inc. For the six months
ended June 30, 1996 and 1995, rent expense was paid to the following related
entities under operating leases:
 
<TABLE>
<CAPTION>
                                                                         1996       1995
                                                                       --------   --------
    <S>                                                                <C>        <C>
    Lomac Realty.....................................................  $ 12,654   $ 15,949
    Lincoln Blvd. Associates.........................................    17,154     17,154
    Nick Lemmo.......................................................     9,600      9,600
    Dilex Realty.....................................................    64,434     64,434
                                                                       ---------- ----------
              Total..................................................  $103,842   $107,137
                                                                       ========== ==========
</TABLE>
 
DISPOSAL COSTS
 
     For the six months ended June 30, 1996 and 1995, Statewide Environmental
Contractors, Inc. was charged $2,090,704 and $1,328,360, respectively, by
Recycling Industries, Inc., a company controlled by officers/shareholders of
Statewide Environmental Contractors, Inc. for disposal at Recycling Industries,
Inc.'s material recovery facility.
 
REVENUE
 
     For the six months ended June 30, 1996 and 1995, Statewide Environmental
Contractors, Inc. charged Recycling Industries, Inc. $23,100 and $47,700,
respectively, for outbound hauling from Recycling Industries, Inc.s' material
recovery facility.
 
EQUIPMENT REPAIRS
 
     For the six months ended June 30, 1996 and 1995, Statewide Environmental
Contractors, Inc. charged Recycling Industries, Inc. $99,556 and $119,790,
respectively, for its vehicle and equipment repairs.
 
INSURANCE
 
     Statewide Environmental Contractors, Inc.'s insurance policies included
Recycling Industries, Inc. operations. For the six months ended June 30, 1996
and 1995, Statewide charged Recycling Industries, Inc. $71,504 and $50,248,
respectively, for workers' compensation coverage.
 
     The liability due to related companies of $687,744 as of June 30, 1996 is
to Recycling Industries, Inc.
 
SHARES REPURCHASE
 
     In 1995, the Company purchased 1,175 shares of preferred stock and 1,000
shares of common stock from a shareholder financed by a $2,000,000 note payable
to the seller.
 
MORTGAGE RECEIVABLE
 
     Statewide Environmental Contractors, Inc. assumed a mortgage receivable
from Edison Disposal, Inc. under the plan of merger adopted July 20, 1993. The
original note, dated July, 1983, of $194,700 calls for 360 monthly payments of
$1,566 including interest at 9% per annum. The balance as of June 30, 1996 was
$163,388. The note is due from a shareholder and is secured by real estate
located in South Plainfield, NJ.
 
                                      F-208
<PAGE>   335
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
NOTE RECEIVABLE -- RELATED COMPANY
 
     Statewide advanced $100,743 to Lomac Realty which included interest at 8%
calculated through June 30, 1996.
 
OPERATING LEASE COMMITMENTS
 
     The Company leases certain space and equipment under operating leases.
 
     The following is a schedule of future minimum rental payments (exclusive of
common area charges) required under operating leases that have initial or
remaining non-cancelable lease terms in excess of one year as of June 30, 1996.
 
<TABLE>
<CAPTION>
                               YEAR ENDING JUNE 30,
    --------------------------------------------------------------------------
    <S>                                                                         <C>
    1997......................................................................  $201,624
    1998......................................................................   201,624
    1999......................................................................   184,822
                                                                                --------
              Total Minimum Lease Payments....................................  $588,070
                                                                                ========
</TABLE>
 
     The leases also contain provisions for Statewide to pay a proportionate
share of real estate taxes and utilities.
 
INCOME TAXES
 
     The benefit (provision) for income taxes consists of the following:
 
<TABLE>
<CAPTION>
                                             1996                             1995
                                  ---------------------------   --------------------------------
                                  FEDERAL    STATE     TOTAL     FEDERAL     STATE       TOTAL
                                  -------   -------   -------   ---------   --------   ---------
    <S>                           <C>       <C>       <C>       <C>         <C>        <C>
    Current.....................  $    --   $    --   $    --   $(178,000)  $(52,000)  $(230,000)
    Deferred....................   46,000    11,000    57,000      20,000     10,000      30,000
                                  -------   -------   -------   ---------   --------   ---------
                                  $46,000   $11,000   $57,000   $(158,000)  $(42,000)  $(200,000)
                                  =======   =======   =======   =========   ========   =========
</TABLE>
 
     A reconciliation of the provision for income taxes at the federal statutory
rates, with the provision reflected in the financial statement follows.
 
     Provision of federal statutory income tax rates, with the provision
reflected as follows:
 
<TABLE>
<CAPTION>
                                                                      1996         1995
                                                                     -------     ---------
    <S>                                                              <C>         <C>
    Provision of federal statutory income tax rate.................  $46,000     $(158,000)
    State taxes, net of federal provision..........................   11,000       (42,000)
                                                                     -------     ---------
                                                                     $57,000     $(200,000)
                                                                     =======     =========
</TABLE>
 
     The tax effect of the primary temporary differences giving rise to the
Company's deferred taxes at June 30, 1996 are as follows:
 
<TABLE>
    <S>                                                                         <C>
    Tax effect of net operating loss..........................................  $ 51,000
    Provision for accounts receivable reserves................................    40,000
                                                                                --------
    Deferred Tax Asset........................................................  $ 91,000
                                                                                ========
    Deferred Tax Liability -- Depreciation....................................  $176,000
                                                                                ========
</TABLE>
 
     Deferred taxes are recognized for temporary differences between the basis
of assets and liabilities for financial statement and income tax purposes. The
differences relate primarily to depreciable assets (using
 
                                      F-209
<PAGE>   336
 
                   STATEWIDE ENVIRONMENTAL CONTRACTORS, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
accelerated depreciation methods for income tax purposes), the allowance for
doubtful accounts (deductible for financial statement purposes but not for
income tax purposes), and the net operating losses.
 
PENSION
 
     The Company has adopted a pension plan under IRC Section 401(k).
Contributions are discretionary and are determined annually by management up to
a maximum of 6% of qualifying salaries. This plan covers all non-union
employees. Company contributions totaled $26,475 for the six months ended June
30, 1996.
 
COMMITMENT AND CONTINGENCIES
 
     The Company is contingently liable for claims made for union health
benefits. A hearing assessing these benefits was subsequently overturned by an
arbitrator and two subsequent hearings have been canceled by the Union's
counsel. The range of potential liability is from $0 to $75,000. Management
believes that the outcome of this action will not have a materially adverse
effect on the Company's financial position or results of operations.
 
SUBSEQUENT EVENT
 
     On April 11, 1996, Statewide executed an agreement of sale for all the
issued and outstanding shares of its capital stock of the Company for an amount
not to be less than $5,500,000. The purchaser, Continental Waste Industries,
Inc. (CWI) shall issue to stockholders of Statewide shares of CWI common stock
with a value of $3,500,000 and $2,000,000 in cash.
 
     The transaction closed and shares of its common and preferred stock were
exchanged on July 1, 1996. Proceeds of $2,000,000 were used to pay off the
treasury stock note. The original shareholders of Statewide paid off all
remaining note and capital lease obligations with proceeds from sale of the
common stock of Recycling Industries, Inc. and real estate held by Lomac Realty
(related parties), which were also purchased by CWI on July 1, 1996. The early
retirement of these debt obligations resulted in a $113,537 charge which was
recorded on June 30, 1996.
 
                                      F-210
<PAGE>   337
 
                          INDEPENDENT AUDITOR'S REPORT
 
To the Board of Directors and Stockholders of
Recycling Industries, Inc.
 
     We have audited the accompanying balance sheet of Recycling Industries,
Inc. as of March 31, 1996 and the related statements of operations,
stockholder's equity and cash flows for the year then ended. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. These standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Recycling Industries, Inc.
as of March 31, 1996, and the results of their operations and their cash flows
for the year then ended in conformity with generally accepted accounting
principles.
 
                                        ROSENBERG RICH BAKER BERMAN & COMPANY
 
Bridgewater, New Jersey
July 30, 1996
 
                                      F-211
<PAGE>   338
 
                           RECYCLING INDUSTRIES, INC.
 
                                 BALANCE SHEET
                                 MARCH 31, 1996
 
<TABLE>
<S>                                                                                <C>
                                           ASSETS
Current Assets
  Cash...........................................................................  $   26,201
  Accounts receivable trade, net of allowance for doubtful accounts of $35,965...     237,688
  Accounts receivable, related party.............................................     439,580
  Prepaid expenses...............................................................       1,500
                                                                                   ----------
          Total Current Assets...................................................     704,969
                                                                                   ----------
Fixed Assets
  Containers.....................................................................     727,021
  Vehicles.......................................................................     134,462
  Computers......................................................................      13,189
  Leasehold improvements.........................................................         810
                                                                                   ----------
          Total..................................................................     875,482
Less: accumulated depreciation...................................................     427,687
                                                                                   ----------
          Net Fixed Assets.......................................................     447,795
                                                                                   ----------
          Total Assets...........................................................   1,152,764
                                                                                   ==========
                            LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
  Current maturities of capital lease obligations................................      13,928
  Accounts payable...............................................................      57,743
  Accrued expenses...............................................................     125,005
  Payroll taxes payable..........................................................      24,074
  Deferred income taxes..........................................................     198,000
                                                                                   ----------
          Total Current Liabilities..............................................     418,750
                                                                                   ----------
Long-Term Liabilities
  Obligations under capital lease................................................      37,301
  Deferred income taxes..........................................................     103,000
                                                                                   ----------
          Total Long-Term Liabilities............................................     140,301
                                                                                   ----------
Stockholders' Equity
  Common stock -- no par value 100 shares authorized; 100 shares issued and
     outstanding.................................................................       3,000
  Retained earnings..............................................................     590,713
                                                                                   ----------
          Total Stockholders' Equity.............................................     593,713
                                                                                   ----------
          Total Liabilities and Stockholders' Equity.............................  $1,152,764
                                                                                   ==========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-212
<PAGE>   339
 
                           RECYCLING INDUSTRIES, INC.
 
                            STATEMENT OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                                                   YEAR ENDED
                                                                                   MARCH 31,
                                                                                      1996
                                                                                   ----------
<S>                                                                                <C>
Revenue (includes related party revenue of $3,188,370)...........................  $5,600,611
                                                                                   ----------
Operating expenses (includes related party expenses of $448,810).................   5,359,692
Depreciation.....................................................................      85,500
                                                                                   ----------
          Total Operating Expenses...............................................   5,445,192
                                                                                   ----------
Gross Profit.....................................................................     155,419
General and Administrative Expenses (includes related party expenses of
  $43,560).......................................................................     471,687
                                                                                   ----------
Loss From Operations.............................................................    (316,268)
                                                                                   ----------
Other Income (Expense)
  Interest income................................................................         871
  Interest expense...............................................................      (5,137)
                                                                                   ----------
          Total..................................................................      (4,266)
                                                                                   ----------
Loss Before Income Taxes.........................................................    (320,534)
Benefit From Income Taxes........................................................     123,000
                                                                                   ----------
Net Loss.........................................................................  $ (197,534)
                                                                                   ==========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-213
<PAGE>   340
 
                           RECYCLING INDUSTRIES, INC.
 
                       STATEMENT OF STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                                   YEAR ENDED MARCH 31, 1996
                                                             -------------------------------------
                                                                               RETAINED
                                                             SHARES   NO PAR   EARNINGS    TOTAL
                                                             ------   ------   --------   --------
<S>                                                          <C>      <C>      <C>        <C>
Balance -- April 1, 1995 as originally reported............    100    $3,000   $699,751   $702,751
Prior period adjustments...................................     --        --     88,496     88,496
                                                               ---    ------   --------   --------
Balance -- April 1, 1995 as restated.......................    100     3,000    788,247    791,247
Net Loss -- Year Ended March 31, 1996......................     --        --   (197,534)  (197,534)
                                                               ---    ------   --------   --------
Balance -- March 31, 1996..................................    100    $3,000   $590,713   $593,713
                                                               ===    ======   ========   ========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-214
<PAGE>   341
 
                           RECYCLING INDUSTRIES, INC.
 
                            STATEMENT OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                                                   YEAR ENDED
                                                                                   MARCH 31,
                                                                                      1996
                                                                                   ----------
<S>                                                                                <C>
Cash Flows From Operating Activities
Net Loss.........................................................................  $ (197,534)
Adjustments to Reconcile Net Loss to Net Cash Provided by Operating Activities
  Depreciation...................................................................      85,500
  Deferred income taxes..........................................................    (182,000)
Changes in Assets and Liabilities
  Decrease in accounts receivable -- trade.......................................     389,120
  Increase in accounts receivable -- related party...............................    (102,472)
  Decrease in prepaid expenses...................................................       1,500
  Decrease in security deposits..................................................       3,664
  Increase in accounts payable...................................................      27,449
  Increase in accrued expenses...................................................      31,992
  (Decrease) in payroll taxes payable............................................     (21,030)
  (Decrease) in income taxes payable.............................................      (9,479)
                                                                                    ---------
          Net Cash Provided by Operating Activities..............................      26,710
                                                                                    ---------
Cash Flows From Investing Activities
  Purchase of vehicles...........................................................     (43,036)
                                                                                    ---------
          Net Cash (Used) in Investing Activities................................     (43,036)
                                                                                    ---------
Cash Flows From Financing Activities
  Principal payments on vehicle equipment notes..................................     (17,785)
                                                                                    ---------
          Net Cash (Used) in Financing Activities................................     (17,785)
                                                                                    ---------
Net Decrease in Cash.............................................................     (34,111)
Cash at Beginning of Year........................................................      60,312
                                                                                    ---------
Cash at End of Year..............................................................  $   26,201
                                                                                    =========
Supplemental Disclosures Of Cash Flow Information
  Cash paid during the year for
     Interest....................................................................  $    5,137
     Income taxes................................................................         100
Supplemental Disclosure Of Non-Cash Transactions
  Purchase of vehicle through issuance of capital lease..........................  $   29,125
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-215
<PAGE>   342
 
                           RECYCLING INDUSTRIES, INC.
 
                       NOTES TO THE FINANCIAL STATEMENTS
 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
NATURE OF ORGANIZATION
 
     Recycling Industries, Inc. operates a material recovery facility to process
recyclable material under licensing granted by the State of New Jersey.
 
DEPRECIATION
 
     The cost of property and equipment is depreciated for financial reporting
purposes on a straight-line basis over the estimated useful lives of the assets:
5 years for containers, vehicles, and computers and 10 years for leasehold
improvements. Repairs and maintenance expenditures which do not extend the
useful lives of the related assets are expensed as incurred.
 
INCOME TAXES
 
     Income taxes are provided for the tax effects of transactions reported in
financial statements and consist of deferred taxes related to differences of
reporting depreciation differently for financial and income tax reporting. In
addition, the Company reports its income tax returns on a cash basis accounting
method. The deferred tax liabilities represent the future tax return
consequences of those differences, which will either be taxable or deductible
when the liabilities are recovered or settled.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.
 
CONCENTRATION OF BUSINESS AND CREDIT RISK/ECONOMIC DEPENDENCY
 
     The Company provides credit in the normal course of business to customers
located in New Jersey. The Company performs ongoing credit evaluations of its
customers and maintains allowances for doubtful accounts based on factors
surrounding the credit risk of specific customers, historical trends, and other
information.
 
     The Company's primary customer is Statewide Environmental Contractors, Inc.
a related party.
 
CAPITAL LEASES
 
     The Company leases certain vehicles under capital leases expiring in
various years through 1999. The assets and liabilities under capital leases are
recorded at the lower of the present value of the minimum lease payments or the
fair value of the asset at the inception of the lease. The assets are amortized
over their estimated productive lives. Amortization of assets under capital
leases is included in depreciation expense.
 
     Properties under capital leases are as follows:
 
<TABLE>
    <S>                                                                          <C>
    Vehicles...................................................................  $66,355
    Less: accumulated depreciation.............................................   23,585
                                                                                 -------
                                                                                 $42,770
                                                                                 =======
</TABLE>
 
                                      F-216
<PAGE>   343
 
                           RECYCLING INDUSTRIES, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following is a schedule of minimum lease payments due under capital
leases as of March 31, 1996.
 
<TABLE>
<CAPTION>
                               YEAR ENDING MARCH 31,
    ---------------------------------------------------------------------------
    <S>                                                                          <C>
    1997.......................................................................  $19,130
    1998.......................................................................   19,130
    1999.......................................................................   17,456
    2000.......................................................................    6,058
                                                                                 -------
              Total Net Minimum Capital Lease Payments.........................   61,774
    Less: amounts representing interest........................................   10,545
                                                                                 -------
    Present value of net minimum capital lease obligations.....................   51,229
    Less: current maturities of capital leases.................................   13,928
                                                                                 -------
    Obligations under capital leases, excluding current maturities.............  $37,301
                                                                                 =======
</TABLE>
 
OPERATING LEASE COMMITMENTS
 
     The Company leases certain office and warehouse space and vehicles under
operating leases.
 
     The following is a schedule of future minimum rental payments required
under operating leases that have initial or remaining non-cancelable lease terms
in excess of one year as of March 31, 1996.
 
<TABLE>
<CAPTION>
                         YEAR ENDING MARCH 31,                        OFFICE SPACE   EQUIPMENT
    ----------------------------------------------------------------  ------------   ---------
    <S>                                                               <C>            <C>
           1997.....................................................    $ 64,176     $  72,000
           1998.....................................................      64,176        32,000
           1999.....................................................      26,740            --
                                                                        --------      --------
                                                                        $155,092     $ 104,000
                                                                        ========      ========
</TABLE>
 
INCOME TAXES
 
     The income tax benefit is comprised of the following:
 
<TABLE>
<CAPTION>
                                                            FEDERAL     STATE       TOTAL
                                                           ---------   --------   ---------
    <S>                                                    <C>         <C>        <C>
    Current..............................................  $  40,000   $ 19,000   $  59,000
    Deferred.............................................   (134,000)   (48,000)   (182,000)
                                                           ---------   --------   ---------
                                                           $ (94,000)  $(29,000)  $(123,000)
                                                           =========   ========   =========
</TABLE>
 
     The components of the deferred tax liability consists of the following:
 
<TABLE>
    <S>                                                                         <C>
    Cash basis for tax reporting..............................................  $198,000
    Depreciation..............................................................   103,000
                                                                                --------
                                                                                $301,000
                                                                                ========
</TABLE>
 
RELATED PARTY TRANSACTIONS
 
     The following transactions occurred between the Company and Statewide
Environmental Contractors, Inc. and Lomac Realty, related parties.
 
EQUIPMENT REPAIRS AND MAINTENANCE
 
     Amounts incurred for equipment maintenance to Statewide Environmental
Contractors, Inc. for the year ended March 31, 1996 totaled $277,729.
 
                                      F-217
<PAGE>   344
 
                           RECYCLING INDUSTRIES, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
DISPOSAL INCOME
 
     The Company bills Statewide Environmental Contractors, Inc. monthly for
disposal of refuse and recyclable materials collected at the recycling facility
operated by Recycling Industries, Inc., in South Plainfield, New Jersey. For the
year ended March 31, 1996, the Company billed $3,188,370 to Statewide
Environmental Contractors, Inc. for disposal of waste and recyclable materials.
 
HAULING EXPENSE
 
     The Company subcontracts hauling of processed materials to Statewide
Environmental Contractors, Inc. During the year ended March 31, 1996, these
costs incurred amounted to $66,900.
 
FACILITY RENTAL
 
     The Company leases office and warehouse space in South Plainfield, New
Jersey from Lomac Realty and Maurice Kirchoffer. During the year ended March 31,
1996, these costs incurred amounted to $43,560.
 
INSURANCE EXPENSE
 
     Statewide Environmental Contractors, Inc. pays insurance premiums on behalf
of Recycling Industries, Inc. The Company is charged its pro rata share of
premiums based upon the coverages allocable. For the year ended March 31, 1996
these premiums totaled $104,181.
 
     Amounts due from related companies at March 31, 1996 are $439,580.
 
FAIR VALUE OF FINANCIAL STATEMENTS
 
     For cash, accounts receivable, accounts payable and accrued expenses, the
carrying value amounts approximates fair value because of the short maturity of
these instruments. The fair value of capital lease obligations approximate their
carrying value.
 
PRIOR PERIOD ADJUSTMENT
 
     Retained earnings at the beginning of the audit period has been adjusted to
correct errors made in prior periods.
 
     These errors are comprised of the following:
 
<TABLE>
    <S>                                                                         <C>
    Adjustment of depreciation from accelerated methods to the straight-line
      method..................................................................  $289,278
    Understatement of allowance for doubtful accounts.........................   (33,563)
    Understatement of accrued expenses........................................   (75,067)
    Understatement of deferred tax liability..................................   (92,152)
                                                                                --------
                                                                                $ 88,496
                                                                                ========
</TABLE>
 
COMMITMENTS AND CONTINGENCIES
 
     The Company is contingently liable for claims made for union health
benefits. A hearing assessing these benefits was subsequently overturned by an
arbitrator and two subsequent hearings have been cancelled by the Union's
counsel. The range of potential liability is from $0 to $42,000. Management
believes that the outcome of this action will not have a material adverse effect
on the Company's financial position or results of operations.
 
                                      F-218
<PAGE>   345
 
                           RECYCLING INDUSTRIES, INC.
 
                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)
 
SUBSEQUENT EVENTS
 
     On April 11, 1996, Recycling Industries, Inc. executed an agreement of sale
for all the issued and outstanding shares of its capital stock of the Company
for $6,400,000. The transaction closed on July 1, 1996. The purchaser,
Continental Waste Industries, Inc. (CWI) paid $4,900,000 and issued a note of
$1,500,000 for one year with an option to renew the note for an additional year.
The shareholders were to retain current assets to pay off any remaining current
liabilities.
 
                                      F-219
<PAGE>   346
 
                           RECYCLING INDUSTRIES, INC.
 
                            UNAUDITED BALANCE SHEET
 
<TABLE>
<CAPTION>
                                                                                  JUNE 30, 1996
                                                                                  -------------
<S>                                                                               <C>
                                            ASSETS
Current Assets
  Cash..........................................................................   $       356
  Accounts receivable -- trade, net of allowance for doubtful accounts of
     $35,965....................................................................       265,543
  Accounts receivable -- related parties........................................       687,744
  Prepaid expenses..............................................................         1,500
                                                                                    ----------
          Total Current Assets..................................................       955,143
                                                                                    ----------
Fixed Assets
  Containers....................................................................       747,688
  Vehicles......................................................................       134,462
  Computers.....................................................................        13,189
  Leasehold improvements........................................................           810
                                                                                    ----------
          Total.................................................................       896,149
  Less: accumulated depreciation................................................       449,998
                                                                                    ----------
          Net Fixed Assets......................................................       446,151
                                                                                    ----------
          Total Assets..........................................................     1,401,294
                                                                                    ==========
                             LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
  Current maturities of capital lease obligations...............................        14,845
  Accounts payable..............................................................       336,068
  Accrued expenses..............................................................        66,399
  Payroll taxes payable.........................................................        13,805
  Deferred income taxes.........................................................       215,000
                                                                                    ----------
          Total Current Liabilities.............................................       646,117
                                                                                    ----------
Long-Term Liabilities
  Obligations under capital leases..............................................        33,560
  Deferred income taxes.........................................................       115,000
                                                                                    ----------
          Total Long-Term Liabilities...........................................       148,560
                                                                                    ----------
Stockholders' Equity
  Capital stock -- no par value, 100 shares authorized, issued and
     outstanding................................................................         3,000
  Retained earnings.............................................................       603,617
                                                                                    ----------
          Total Stockholders' Equity............................................       606,617
                                                                                    ----------
          Total Liabilities And Stockholders' Equity............................   $ 1,401,294
                                                                                    ==========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-220
<PAGE>   347
 
                           RECYCLING INDUSTRIES, INC.
 
              UNAUDITED STATEMENT OF INCOME AND RETAINED EARNINGS
                   THREE MONTHS ENDED JUNE 30, 1996 AND 1995
 
<TABLE>
<CAPTION>
                                                                           1996         1995
                                                                        ----------   ----------
<S>                                                                     <C>          <C>
Revenue (includes related party revenue of $1,161,793 and $538,621 for
  1996 and 1995, respectively)........................................  $2,000,985   $1,394,390
                                                                        ----------   ----------
Operating expenses (includes related party expenses of $88,463 and
  $110,481 for 1996 and 1995, respectively)...........................   1,865,059    1,402,154
Depreciation..........................................................      22,310       21,144
                                                                        ----------   ----------
          Total Operating Expenses....................................   1,887,369    1,423,298
                                                                        ----------   ----------
Gross Profit (Loss)...................................................     113,616      (28,908)
General and Administrative Expenses (includes related party expenses
  of $13,840 and $17,490 for 1996 and 1995, respectively).............      70,518     (151,022)
                                                                        ----------   ----------
Income (Loss) From Operations.........................................      43,098     (179,930)
                                                                        ----------   ----------
Other Income (Expense)
  Miscellaneous.......................................................           7           --
  Interest expense, net of interest income............................      (1,201)        (491)
                                                                        ----------   ----------
          Total Other (Expense).......................................      (1,194)        (491)
                                                                        ----------   ----------
Income (Loss) Before Income Taxes.....................................      41,904     (180,421)
Income Taxes..........................................................     (29,000)      87,000
                                                                        ----------   ----------
Net Income (Loss).....................................................      12,904      (93,421)
Retained Earnings -- Beginning........................................     590,713      788,248
                                                                        ----------   ----------
Retained Earnings -- Ending...........................................  $  603,617   $  694,827
                                                                        ==========   ==========
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-221
<PAGE>   348
 
                           RECYCLING INDUSTRIES, INC.
 
                       UNAUDITED STATEMENT OF CASH FLOWS
                   THREE MONTHS ENDED JUNE 30, 1996 AND 1995
 
<TABLE>
<CAPTION>
                                                                           1996        1995
                                                                         ---------   ---------
<S>                                                                      <C>         <C>
Cash Flows From Operating Activities
Net Income (Loss)......................................................  $  12,904   $ (93,421)
Adjustments to Reconcile Net Income (Loss) to Net Cash Used in
  Operating Activities
  Depreciation.........................................................     22,311      21,114
  Deferred income taxes................................................     29,000    (127,000)
Changes in Assets and Liabilities
  Accounts receivable -- trade.........................................    (27,855)     28,865
  Accounts receivable -- related party.................................   (248,164)    163,376
  Prepaid expenses.....................................................         --     (18,058)
  Accounts payable.....................................................    278,325      12,295
  Accrued expenses.....................................................    (58,606)     83,376
  Payroll taxes payable................................................    (10,269)    (26,319)
                                                                         ---------   ---------
          Net Cash Provided by (Used in) Operating Activities..........     (2,354)     44,228
                                                                         ---------   ---------
Cash Flows From Investing Activities
  Purchase of containers...............................................    (20,667)    (14,311)
                                                                         ---------   ---------
          Net Cash Used in Investing Activities........................    (20,667)    (14,311)
                                                                         ---------   ---------
Cash Flows From Financing Activities
  Principal payments on capital lease obligations......................     (2,824)     (8,120)
                                                                         ---------   ---------
  Net Cash Used in Financing Activities................................     (2,824)     (8,120)
                                                                         ---------   ---------
Net Change in Cash.....................................................    (25,845)     21,797
Cash -- Beginning of Period............................................     26,201      60,312
                                                                         ---------   ---------
Cash -- End of Period..................................................  $     356   $  82,109
                                                                         =========   =========
Supplemental Disclosures of Cash Flow Information
  Cash paid during the six months for Interest.........................  $   1,194   $     891
</TABLE>
 
                     See notes to the financial statements.
 
                                      F-222
<PAGE>   349
 
                           RECYCLING INDUSTRIES, INC.
 
                  NOTES TO THE UNAUDITED FINANCIAL STATEMENTS
 
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
NATURE OF ORGANIZATION
 
     Recycling Industries, Inc. operates a material recovery facility to process
recyclable material under licensing granted by the State of New Jersey.
 
DEPRECIATION
 
     The cost of property and equipment is depreciated for financial reporting
purposes on a straight-line basis over the estimated useful lives of the assets:
5 years for containers, vehicle, and computers and 10 years for leasehold
improvements. Repairs and maintenance expenditures which do not extend the
useful lives of the related assets are expensed as incurred.
 
INCOME TAXES
 
     Income taxes are provided for the tax effects of transactions reported in
financial statements and consist of deferred taxes related to differences of
reporting depreciation differently for financial and income tax reporting. In
addition, the Company reports its income tax returns on a cash basis accounting
method. The deferred tax liabilities represent the future tax return
consequences of those differences, which will either be taxable or deductible
when the liabilities are recovered or settled.
 
USE OF ESTIMATES
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the
reported amounts of revenues and expenses during the reporting period. Actual
results could differ from those estimates.
 
CONCENTRATION OF BUSINESS AND CREDIT RISK / ECONOMIC DEPENDENCY
 
     The Company provides credit in the normal course of business to customers
located in New Jersey. The Company performs ongoing credit evaluations of its
customers and maintains allowances for doubtful accounts based on factors
surrounding the credit risk of specific customers, historical trends, and other
information.
 
     The Company's primary customer is Statewide Environmental Contractors, Inc.
a related party.
 
CAPITAL LEASES
 
     The Company leases certain vehicles under capital leases expiring in
various years through 1999. The assets and liabilities under capital leases are
recorded at the lower of the present value of the minimum lease payments or the
fair value of the asset at the inception of the lease. The assets are amortized
over their estimated productive lives. Amortization of assets under capital
leases is included in depreciation expense.
 
     Properties under capital leases included within fixed assets at June 30,
1996, are as follows:
 
<TABLE>
    <S>                                                                          <C>
    Vehicles...................................................................  $66,355
    Less: accumulated depreciation.............................................   25,955
                                                                                 -------
                                                                                 $40,400
                                                                                 =======
</TABLE>
 
                                      F-223
<PAGE>   350
 
                           RECYCLING INDUSTRIES, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The following is a schedule of minimum lease payments due under capital
leases as of June 30, 1996.
 
<TABLE>
<CAPTION>
                               YEAR ENDING JUNE 30,
    ---------------------------------------------------------------------------
    <S>                                                                          <C>
    1997.......................................................................  $19,887
    1998.......................................................................   19,130
    1999.......................................................................   15,782
    2000.......................................................................    3,786
                                                                                 -------
    Total Net Minimum Capital Lease Payments...................................   58,585
    Less: amounts representing interest........................................   10,180
                                                                                 -------
    Present value of net minimum capital lease obligations.....................   48,405
    Less: current maturities of capital lease obligations......................   14,845
                                                                                 -------
    Obligations under capital leases, excluding current maturities.............  $33,560
                                                                                 =======
</TABLE>
 
OPERATING LEASE COMMITMENTS
 
     The Company leases certain office and warehouse space and vehicles under
operating leases.
 
     The following is a schedule of future minimum rental payments required
under operating leases that have initial or remaining non-cancelable lease terms
in excess of one year as of June 30, 1996.
 
<TABLE>
<CAPTION>
                     YEAR ENDING JUNE 30,                    RENTAL SPACE   VEHICLES    TOTAL
    -------------------------------------------------------  ------------   --------   --------
    <S>                                                      <C>            <C>        <C>
    1997...................................................    $ 64,176     $ 78,000   $142,176
    1998...................................................      64,176       14,000     78,176
    1999...................................................      10,696           --     10,696
                                                               --------      -------   --------
                                                               $139,048     $ 92,000   $231,048
                                                               ========      =======   ========
</TABLE>
 
INCOME TAXES
 
     The income tax benefit (provision) is comprised of the following:
 
<TABLE>
<CAPTION>
                                              1996                             1995
                                  -----------------------------   ------------------------------
                                  FEDERAL     STATE     TOTAL     FEDERAL     STATE      TOTAL
                                  --------   -------   --------   --------   --------   --------
    <S>                           <C>        <C>       <C>        <C>        <C>        <C>
    Current.....................  $     --   $    --   $     --   $(28,000)  $(12,000)  $(40,000)
    Deferred....................   (20,300)   (8,700)   (29,000)    89,000     38,000    127,000
                                  --------   -------   --------   --------   --------   --------
                                  $(20,300)  $(8,700)  $(29,000)  $ 61,000   $ 26,000   $ 87,000
                                  ========   =======   ========   ========   ========   ========
</TABLE>
 
     The components of the deferred tax liability at June 30, 1996 consist of
the following:
 
<TABLE>
    <S>                                                                         <C>
    Cash basis for tax reporting..............................................  $215,000
    Depreciation..............................................................   115,000
                                                                                ----------
                                                                                $330,000
                                                                                ==========
</TABLE>
 
RELATED PARTY TRANSACTIONS
 
     The following transactions occurred between the Company and Statewide
Environmental Contractors, Inc. and Lomac Realty, related parties.
 
                                      F-224
<PAGE>   351
 
                           RECYCLING INDUSTRIES, INC.
 
           NOTES TO THE UNAUDITED FINANCIAL STATEMENTS -- (CONTINUED)
 
EQUIPMENT REPAIRS AND MAINTENANCE
 
     Amounts incurred for equipment maintenance to Statewide Environmental
Contractors, Inc. for the three months ended June 30, 1996 and 1995, totaled
$53,092 and $63,257, respectively.
 
DISPOSAL INCOME
 
     The Company bills Statewide Environmental Contractors, Inc. monthly for
disposal of refuse and recyclable materials collected at the recycling facility
operated by Recycling Industries, Inc., in South Plainfield, New Jersey. For the
three months ended June 30, 1996 and 1995, the Company billed $1,161,793 and
$538,621, respectively, to Statewide Environmental Contractors, Inc. for
disposal of waste and recyclable materials.
 
HAULING EXPENSE
 
     The Company subcontracts hauling of processed materials to Statewide
Environmental Contractors, Inc. For the three months ended June 30, 1996 and
1995, the Company incurred costs of $14,100 and $23,100, respectively, to
Statewide Environmental Contractors, Inc.
 
FACILITY RENTAL
 
     The Company leases office and warehouse space in South Plainfield, New
Jersey from Lomac Realty and Maurice Kirchoffer. For the three months ended June
30, 1996 and 1995, these costs incurred amounted to $13,840 and $17,490,
respectively.
 
INSURANCE EXPENSE
 
     Statewide Environmental Contractors, Inc. pays insurance premiums on behalf
of the Recycling Industries, Inc. Recycling Industries, Inc. is charged its pro
rata share of premiums based upon the coverages allocable to that company. For
the three months ended June 30, 1996 and 1995, these premiums totaled $21,271
and $24,124, respectively.
 
     Accounts receivable from related companies at June 30, 1996 totalled
$687,744.
 
COMMITMENTS AND CONTINGENCIES
 
     The Company is contingently liable for claims made for union health
benefits. A hearing assessing these benefits was subsequently overturned by an
arbitrator and two subsequent hearings have been cancelled by the Union's
counsel. The range of potential liability is from $0 to $42,000. Management
believes that the outcome of this action will not have a materially adverse
effect on the Company's financial position or results of operations.
 
SUBSEQUENT EVENTS
 
     On April 11, 1996, Recycling Industries, Inc. executed an agreement of sale
for all the issued and outstanding capital stock of the Company for $6,400,000.
The transaction closed on July 1, 1996. The purchaser, Continental Waste
Industries, Inc. (CWI) paid $4,900,000 and issued a note of $1,500,000 for one
year with an option to renew the note for an additional one year. Recycling
Industries, Inc. shareholders were to retain current assets to pay off any
remaining current liabilities.
 
                                      F-225
<PAGE>   352
 
                                                                         ANNEX A
 
                          AGREEMENT AND PLAN OF MERGER
 
                           DATED AS OF JUNE 27, 1996
                                  BY AND AMONG
                 REPUBLIC INDUSTRIES, INC, RI/CW MERGER CORP.,
                     AND CONTINENTAL WASTE INDUSTRIES, INC.
 
                                     INDEX
 
<TABLE>
<CAPTION>
   PROVISION                                                                             PAGE
- - ---------------                                                                          ----
<S>              <C>                                                                     <C>
ARTICLE 1 -- THE MERGER................................................................   A-4
  Section 1.1    The Merger............................................................   A-4
  Section 1.2    Closing...............................................................   A-4
  Section 1.3    Effective Time........................................................   A-4
  Section 1.4    Effect of the Merger..................................................   A-5
  Section 1.5    Certificate of Incorporation: By-Laws.................................   A-5
  Section 1.6    Directors and Officers................................................   A-5
ARTICLE II -- CONVERSION OF SECURITIES: EXCHANGE OF CERTIFICATES.......................   A-5
  Section 2.1    Conversion of Securities..............................................   A-5
  Section 2.2    Exchange of Certificates..............................................   A-6
  Section 2.3    Stock Transfer Books..................................................   A-7
  Section 2.4    Stock Options and Warrants............................................   A-7
ARTICLE III -- REPRESENTATIONS AND WARRANTIES OF THE COMPANY AND MANAGEMENT
               STOCKHOLDERS............................................................   A-8
  Section 3.1    Organization and Good Standing........................................   A-8
  Section 3.2    Subsidiaries..........................................................   A-8
  Section 3.3    Capital Structure.....................................................   A-8
  Section 3.4    Authority: Noncontravention...........................................   A-9
  Section 3.5    SEC Documents and Financial Statements................................  A-10
  Section 3.6    Information Supplied..................................................  A-10
  Section 3.7    Absence of Certain Changes or Events..................................  A-11
  Section 3.8    Litigation............................................................  A-11
  Section 3.9    Compliance With Laws: Permits.........................................  A-11
  Section 3.10   Environmental Matters.................................................  A-12
  Section 3.11   Benefit Plan Compliance...............................................  A-14
  Section 3.12   Taxes.................................................................  A-15
  Section 3.13   No Excess Parachute Payments..........................................  A-16
  Section 3.14   Contracts.............................................................  A-16
  Section 3.15   Voting Requirements...................................................  A-17
  Section 3.16   Real Estate...........................................................  A-17
  Section 3.17   Good Title To Condition and Adequacy of Assets........................  A-18
  Section 3.18   Labor and Employment Matters..........................................  A-18
  Section 3.19   Insurance.............................................................  A-18
  Section 3.20   Related Party Transactions............................................  A-19
  Section 3.21   Names: Prior Acquisitions.............................................  A-19
  Section 3.22   State Takeover Statutes...............................................  A-19
  Section 3.23   Brokers...............................................................  A-19
  Section 3.24   Accounting Matters....................................................  A-19
  Section 3.25   Tax Matters...........................................................  A-19
</TABLE>
 
                                       A-1
<PAGE>   353
 
<TABLE>
<CAPTION>
   PROVISION                                                                             PAGE
- - ---------------                                                                          ----
<S>              <C>                                                                     <C>
ARTICLE IV -- REPRESENTATIONS AND WARRANTIES OF REPUBLIC...............................  A-19
  Section 4.1    Organization and Good Standing........................................  A-19
  Section 4.2    Capital Structure.....................................................  A-20
  Section 4.3    Authority: Noncontravention...........................................  A-20
  Section 4.4    SEC Documents and Financial Statements................................  A-21
  Section 4.5    Information Supplied..................................................  A-21
  Section 4.6    Absence of Certain Changes or Events..................................  A-21
  Section 4.7    Litigation............................................................  A-22
  Section 4.8    Compliance With Laws..................................................  A-22
  Section 4.9    Contracts.............................................................  A-22
  Section 4.10   Brokers...............................................................  A-22
  Section 4.11   Accounting Matters....................................................  A-22
  Section 4.12   Tax Matters...........................................................  A-22
  Section 4.13   Ownership of Company Common Stock.....................................  A-22
  Section 4.14   Interim Operations of Mergersub.......................................  A-23
ARTICLE V -- COVENANTS OF THE COMPANY..................................................  A-23
  Section 5.1    Conduct of Business of the Company....................................  A-23
  Section 5.2    No Solicitation: Competing Transactions...............................  A-24
  Section 5.3    Approval by the Company's Stockholders................................  A-25
  Section 5.4    Access to Information.................................................  A-26
  Section 5.5    Affiliate Letters.....................................................  A-26
  Section 5.6    Letter of the Company's Accountants...................................  A-27
  Section 5.7    Covenant Not to Compete...............................................  A-27
  Section 5.8    Indemnification by Management Stockholders............................  A-27
  Section 5.9    Certain Pending Transactions..........................................  A-27
  Section 5.10   Irrevocable Proxies...................................................  A-28
  Section 5.11   Landfill Operations...................................................  A-28
ARTICLE VI -- COVENANTS OF REPUBLIC AND MERGERSUB......................................  A-28
  Section 6.1    Certain Actions.......................................................  A-28
  Section 6.2    Access to Information.................................................  A-28
  Section 6.3    Letter of Republic's Accountants......................................  A-28
  Section 6.4    Compliance with NASDAQ and SEC Requirements...........................  A-28
  Section 6.5    Benefit Plans.........................................................  A-28
ARTICLE VII -- COVENANTS OF THE COMPANY, REPUBLIC AND MERGERSUB........................  A-29
  Section 7.1    Legal Conditions to Merger............................................  A-29
  Section 7.2    Preparation of Proxy Statement and Registration Statement.............  A-29
  Section 7.3    Best Efforts..........................................................  A-30
  Section 7.4    Notification of Certain Matters.......................................  A-30
  Section 7.5    Brokers or Finders....................................................  A-30
  Section 7.6    Public Announcements..................................................  A-30
  Section 7.7    Tax Treatment.........................................................  A-30
  Section 7.8    Indemnification and Insurance of Company Officers and Directors.......  A-30
  Section 7.9    Further Assurances....................................................  A-31
ARTICLE VIII -- CONDITIONS TO CLOSING..................................................  A-31
  Section 8.1    Conditions to Obligations of the Company, Republic and Mergersub......  A-31
  Section 8.2    Conditions to Obligations of the Company..............................  A-32
  Section 8.3    Conditions to Obligations of Republic and Mergersub...................  A-33
ARTICLE IX -- TERMINATION..............................................................  A-34
  Section 9.1    Termination...........................................................  A-34
  Section 9.2    Effect of Termination.................................................  A-35
  Section 9.3    Covenant not to Purchase..............................................  A-35
</TABLE>
 
                                       A-2
<PAGE>   354
 
<TABLE>
<CAPTION>
   PROVISION                                                                             PAGE
- - ---------------                                                                          ----
<S>              <C>                                                                     <C>
ARTICLE X -- MISCELLANEOUS PROVISIONS..................................................  A-35
  Section 10.1   Amendment and Modification............................................  A-35
  Section 10.2   Waiver of Compliance: Consents........................................  A-35
  Section 10.3   Fees and Expenses.....................................................  A-35
  Section 10.4   No Third-Party Beneficiaries..........................................  A-36
  Section 10.5   Survival of and Reliance on Representations and Warranties............  A-36
  Section 10.6   Notices...............................................................  A-36
  Section 10.7   Assignment............................................................  A-37
  Section 10.8   Governing Law.........................................................  A-37
  Section 10.9   Headings..............................................................  A-37
  Section 10.10  Entire Agreement......................................................  A-37
  Section 10.11  Severability..........................................................  A-37
  Section 10.12  Counterparts..........................................................  A-37
</TABLE>
 
                                       A-3
<PAGE>   355
 
                          AGREEMENT AND PLAN OF MERGER
 
     AGREEMENT AND PLAN OF MERGER, dated as of June 27, 1996 (this "Agreement"),
by and among REPUBLIC INDUSTRIES, INC., a Delaware corporation ("Republic"),
RI/CW MERGER CORP., a Delaware corporation and wholly-owned subsidiary of
Republic ("Mergersub"), CONTINENTAL WASTE INDUSTRIES, INC., a Delaware
corporation (the "Company"), and THOMAS A. VOLINI and CARLOS E. AGUERO (the
"Management Stockholders").
 
                                  WITNESSETH:
 
     WHEREAS, upon the terms and subject to the conditions of this Agreement and
in accordance with the General Corporation Law of the State of Delaware
("Delaware Law"), the parties desire to enter into a business combination
transaction pursuant to which Mergersub will be merged with and into the Company
(the "Merger");
 
     WHEREAS, the Board of Directors of the Company has determined that the
Merger is fair to, and in the best interests of, the Company and its
stockholders, has approved and adopted this Agreement and the Merger, and has
recommended approval and adoption of this Agreement and the Merger by the
stockholders of the Company;
 
     WHEREAS, the Board of Directors of Republic has determined that the Merger
is fair to, and in the best interests of, Republic and its stockholders and has
approved and adopted this Agreement and the Merger;
 
     WHEREAS, for federal income tax purposes, it is intended that the Merger
shall qualify as a reorganization within the meaning of Section 368(a) of the
Internal Revenue Code of 1986, as amended (the "Code"); and
 
     WHEREAS, for accounting purposes, it is intended that the Merger shall be
accounted for as a pooling-of-interests business combination.
 
     NOW, THEREFORE, in consideration of the foregoing and the respective
representations, warranties, covenants and agreements set forth in this
Agreement, the parties hereto agree as follows:
 
                                   ARTICLE I
 
                                   THE MERGER
 
     Section 1.1. The Merger.  Upon the terms and subject to the conditions set
forth in this Agreement, and in accordance with Delaware Law, at the Effective
Time (as defined in Section 1.3), Mergersub shall be merged with and into the
Company, with the Company being the surviving corporation in the Merger (the
"Surviving Corporation") and thereby becoming a wholly-owned subsidiary of
Republic, and the separate corporate existence of Mergersub shall cease.
 
     Section 1.2. Closing.  Unless this Agreement shall have been terminated and
the transactions herein contemplated shall have been abandoned pursuant to
Section 9.1 and subject to the satisfaction or waiver of the conditions set
forth in Article VIII, the closing of the Merger (the "Closing") will take place
at a date and time determined by the parties as promptly as practicable (and in
any event within two business days) after satisfaction or waiver of the
conditions precedent set forth in Article VIII at the offices of Akerman,
Senterfitt & Eidson, P.A., One S.E. Third Avenue, Miami, Florida, unless another
date, time or place is agreed to in writing by the parties hereto.
 
     Section 1.3. Effective Time.  As promptly as practicable after the
satisfaction or, if permissible, waiver of the conditions set forth in Article
VIII, the parties hereto shall cause the Merger to be consummated by filing a
certificate of merger (the "Certificate of Merger") with the Secretary of State
of the State of Delaware in such form as required by, and executed in accordance
with the relevant provisions of, Delaware Law (the date and time of such filing,
or such later date or time as set forth therein, being the "Effective Time").
 
                                       A-4
<PAGE>   356
 
     Section 1.4. Effect of the Merger.  At the Effective Time, the effect of
the Merger shall be as provided in Section 259 of the Delaware Law. Without
limiting the generality of the foregoing, and subject thereto, at the Effective
Time, except as otherwise provided herein, all property, rights, privileges,
powers and franchises of the Company and Mergersub shall vest in the Surviving
Corporation, and all debts, liabilities and duties of the Company and Mergersub
shall become the debts, liabilities and duties of the Surviving Corporation.
 
     Section 1.5. Certificate of Incorporation: By-Laws.  At the Effective Time,
the Certificate of Incorporation and the By-Laws of the Company, as in effect
immediately prior to the Effective Time, shall be the Certificate of
Incorporation and the By-Laws of the Surviving Corporation thereafter, unless
and until amended in accordance with their terms and as provided by law.
 
     Section 1.6. Directors and Officers.  At the Effective Time, the directors
of Mergersub at such time shall be the directors of the Surviving Corporation,
and the officers of the Company at such time shall be the officers of the
Surviving Corporation, each to hold a directorship or office in accordance with
the Certificate of Incorporation and By-Laws of the Surviving Corporation, until
their respective successors are duly elected and qualified.
 
                                   ARTICLE II
 
               CONVERSION OF SECURITIES; EXCHANGE OF CERTIFICATES
 
     Section 2.1. Conversion of Securities.  At the Effective Time, by virtue of
the Merger and without any action on the part of the Company, Mergersub or the
stockholders of the Company or Mergersub:
 
          (a) Each share of common stock, par value $0.0006 per share, of the
     Company ("Company Common Stock") issued and outstanding immediately prior
     to the Effective Time (other than any shares of Company Common Stock to be
     canceled pursuant to Section 2.1(b)) shall be converted, subject to Section
     2.2(d), into the right to receive 4/5 of one share (the "Exchange Ratio")
     of common stock, par value $0.01 per share, of Republic ("Republic Common
     Stock"); provided, however, that if between the date of this Agreement and
     the Effective Time the outstanding shares of Company Common Stock or
     Republic Common Stock shall have been changed into a different number of
     shares or a different class, by reason of any stock dividend, subdivision,
     reclassification, recapitalization, split, combination or exchange of
     shares, the Exchange Ratio shall be correspondingly adjusted to reflect
     such stock dividend, subdivision, reclassification, recapitalization,
     split, combination or exchange of shares. Nothing stated in the immediately
     preceding sentence shall be construed as providing the holders of Company
     Common Stock any preemptive or antidilutive rights other than in the case
     of a stock dividend, subdivision, reclassification, recapitalization,
     split, combination or exchange of shares, and there shall be no adjustment
     to the Exchange Ratio in the event that Republic issues or agrees to issue
     any shares of Republic Common Stock between the date hereof and the
     Effective Time, whether for cash, through option grants, option or warrant
     exercises, in acquisitions, or in other transactions. At the Effective
     Time, all shares of Company Common Stock issued and outstanding immediately
     prior thereto shall no longer be outstanding and shall automatically be
     canceled and retired and shall cease to exist, and each certificate
     previously evidencing any such shares shall thereafter represent the right
     to receive, upon the surrender of such certificate in accordance with the
     provisions of Section 2.2, certificates evidencing such number of whole
     shares of Republic Common Stock into which such Company Common Stock was
     converted in accordance with the Exchange Ratio and any cash in lieu of
     fractional shares of Republic Common Stock paid in consideration therefor
     pursuant to Section 2.2(d). The holders of such certificates previously
     evidencing such shares of Company Common Stock outstanding immediately
     prior to the Effective Time shall cease to have any rights with respect to
     such shares of Company Common Stock except as otherwise provided herein or
     by law.
 
          (b) Each share of Company Common Stock held in the treasury of the
     Company and each share of Company Common Stock owned by Republic or any
     direct or indirect wholly owned subsidiary of Republic or of the Company
     immediately prior to the Effective Time shall automatically be canceled and
     extinguished without any conversion thereof and no payment shall be made
     with respect thereto.
 
                                       A-5
<PAGE>   357
 
          (c) Each share of common stock of Mergersub issued and outstanding at
     the Effective Time shall be converted into one share of the common stock,
     $0.0006 par value per share, of the Surviving Corporation.
 
     Section 2.2. Exchange of Certificates.  (a) Exchange Agent.  Republic shall
deposit, or shall cause to be deposited, with Wells Fargo Bank (Texas), National
Association, or such other bank or trust company as may be designated by
Republic (the "Exchange Agent"), for the benefit of the holders of shares of
Company Common Stock, for exchange in accordance with this Article II, through
the Exchange Agent, at the Effective Time, (i) certificates evidencing the
shares of Republic Common Stock issuable pursuant to Section 2.1 in exchange for
outstanding shares of Company Common Stock and (ii) upon the request of the
Exchange Agent, cash in an amount sufficient to make any cash payment in lieu of
fractional shares of Republic Common Stock pursuant to Section 2.2(d) (such
certificates for shares of Republic Common Stock, together with any dividends or
distributions with respect thereto, and cash in lieu of fractional shares of
Republic Common Stock being hereafter collectively referred to as the "Exchange
Fund"). The Exchange Agent shall, pursuant to irrevocable instructions, deliver
the Republic Common Stock contemplated to be issued pursuant to Section 2.1 out
of the Exchange Fund to holders of shares of Company Common Stock. Except as
contemplated by Section 2.2(e) hereof, the Exchange Fund shall not be used for
any other purpose. Any interest, dividends or other income earned on the
investment of cash or other property held in the Exchange Fund shall be for the
account of Republic.
 
     (b) Exchange Procedures.  Republic shall instruct the Exchange Agent to
mail, within five (5) business days after the Effective Time, to each holder of
record of a certificate or certificates which immediately prior to the Effective
Time evidenced outstanding shares of Company Common Stock (the "Certificates")
(i) a letter of transmittal (which shall specify that delivery shall be
effected, and risk of loss and title to the Certificates shall pass, only upon
proper delivery of the Certificates to the Exchange Agent and shall be in such
form and have such other provisions as Republic may reasonably specify) and (ii)
instructions to effect the surrender of the Certificates in exchange for the
certificates evidencing shares of Republic Common Stock and cash (if any). Upon
surrender of a Certificate for cancellation to the Exchange Agent together with
such letter of transmittal, duly executed, and such other customary documents as
may be required pursuant to such instructions, the holder of such Certificate
shall be entitled to receive in exchange therefor (A) certificates evidencing
that number of whole shares of Republic Common Stock that such holder has the
right to receive in accordance with the Exchange Ratio in respect of the shares
of Company Common Stock formerly evidenced by such Certificate, (B) any
dividends or other distributions to which such holder is entitled pursuant to
Section 2.2(c), and (C) cash in lieu of fractional shares of Republic Common
Stock to which such holder is entitled pursuant to Section 2.2(d) (the shares of
Republic Common Stock, and the dividends, distributions and cash described in
clauses (A), (B) and (C) being, collectively, the "Merger Consideration"), and
the Certificate so surrendered shall forthwith be canceled. In the event of a
transfer of ownership of shares of Company Common Stock that is not registered
in the transfer records of the Company, Merger Consideration may be issued and
paid in accordance with this Article II to a transferee if the Certificate
evidencing such shares of Company Common Stock is presented to the Exchange
Agent, accompanied by all documents required to evidence and effect such
transfer and by evidence that any applicable stock transfer taxes have been paid
or by the transferee requesting such payment paying to the Exchange Agent any
such transfer tax. Until surrendered as contemplated by this Section 2.2, each
Certificate shall be deemed at any time after the Effective Time to evidence
only the right to receive upon such surrender the Merger Consideration.
 
     (c) Distributions with Respect to Unexchanged Shares of Republic Common
Stock.  No dividends or other distributions declared or made after the Effective
Time with respect to Republic Common Stock with a record date after the
Effective Time shall be paid to the holder of any unsurrendered Certificate with
respect to the shares of Republic Common Stock represented thereby and no cash
payment in lieu of fractional shares of Republic Common Stock shall be paid to
any such holder pursuant to Section 2.2(d), until the holder of such Certificate
shall surrender such Certificate. Upon such surrender, there shall be paid to
the person or entity (hereinafter, any person or entity being referred to as a
"Person") in whose name the certificates representing the shares of Republic
Common Stock into which such Certificates were converted and
 
                                       A-6
<PAGE>   358
 
registered, all dividends and other distributions payable in respect of such
Republic Common Stock on a date after, and in respect of a record date after,
the Effective Time.
 
     (d) Fractional Shares.  No fraction of a share of Republic Common Stock
shall be issued in the Merger and any such fractional share interest shall not
entitle the owner thereof to vote or to any other rights of a stockholder of
Republic. In lieu of any such fractional shares, each holder of Company Common
Stock upon surrender of a Certificate for exchange pursuant to this Section 2.2
shall be paid an amount in cash (without interest), rounded to the nearest cent,
determined by multiplying (i) the per share closing price on The Nasdaq Stock
Market-National Market ("Nasdaq") of Republic Common Stock on the date of the
Effective Time (or, if shares of Republic Common Stock are not quoted on the
Nasdaq on such date, the first date of trading of such Republic Common Stock on
the Nasdaq after the Effective Time) by (ii) the fractional interest to which
such holder would otherwise be entitled (after taking into account all shares of
Company Common Stock then held of record by such holder).
 
     (e) Termination of Exchange Fund.  Any portion of the Exchange Fund that
remains undistributed to the holders of Company Common Stock for six months
after the Effective Time shall be delivered to Republic, upon demand, and any
holders of Company Common Stock who have not theretofore complied with this
Article II shall thereafter look only to Republic for the Merger Consideration
to which they are entitled pursuant to this Article II.
 
     (f) No Liability.  Neither Republic nor the Company shall be liable to any
holder of shares of Company Common Stock for any such shares of Republic Common
Stock (or dividends or distributions with respect thereto) from the Exchange
Fund delivered to a public official pursuant to any applicable abandoned
property, escheat or similar law.
 
     (g) Withholding Rights.  Republic or the Exchange Agent shall be entitled
to deduct and withhold from the Merger Consideration otherwise payable pursuant
to this Agreement to any holder of shares of Company Common Stock such amounts
as Republic or the Exchange Agent is required to deduct and withhold with
respect to the making of such payment under the Code or any provision of state,
local or foreign tax law. To the extent that amounts are so withheld by Republic
or the Exchange Agent, such withheld amounts shall be treated for all purposes
of this Agreement as having been paid to the holder of the shares of Company
Common Stock in respect of which such deduction and withholding was made by
Republic or the Exchange Agent.
 
     (h) Lost Certificates.  If any Certificate shall have been lost, stolen or
destroyed, upon the making of an affidavit of that fact by the Person claiming
such Certificate to be lost, stolen or destroyed and, if required by the
Surviving Corporation, the posting by such Person of a bond in such reasonable
amount as the Surviving Corporation may direct as indemnity against any claim
that may be made against it with respect to such Certificate, the Exchange Agent
will issue in exchange for such lost, stolen or destroyed Certificate the shares
of Republic Common Stock, any cash in lieu of fractional shares and any unpaid
dividends and distributions on shares of Republic Common Stock deliverable in
respect thereof, pursuant to this Agreement.
 
     Section 2.3. Stock Transfer Books.  At the Effective Time, the stock
transfer books of the Company shall be closed, and there shall be no further
recordation of transfers of shares of the Company Common Stock thereafter on the
stock transfer books of the Company. On or after the Effective Time, any
Certificates presented to the Exchange Agent or Republic in accordance with
Section 2.2(b) shall be converted into the Merger Consideration.
 
     Section 2.4. Stock Options and Warrants.  At the Effective Time, the
Company's obligations with respect to each outstanding Company Stock Option (as
defined in Section 3.3) and each outstanding Company Warrant (as defined in
Section 3.3), in each case to purchase shares of Company Common Stock, as
amended in the manner described in the following sentence, shall be assumed by
Republic. The Company Stock Options and Company Warrants so assumed by Republic
shall continue to have, and be subject to, the same terms and conditions as set
forth in the stock option plans and agreements pursuant to which such Company
Stock Options were issued and any other agreements evidencing such options and
warrants, as in effect immediately prior to the Effective Time, except that from
and after the Effective Time each such
 
                                       A-7
<PAGE>   359
 
Company Stock Option and Company Warrant shall be exercisable for that number of
whole shares of Republic Common Stock equal to the product of the number of
shares of Company Common Stock covered by such option or warrant immediately
prior to the Effective Time multiplied by the Exchange Ratio and rounded up to
the nearest whole number of shares of Republic Common Stock, with an exercise
price per share equal to the exercise price per share of such option or warrant
immediately prior to the Effective Time divided by the Exchange Ratio; provided,
however, that in the case of any option to which Section 421 of the Code applies
by reason of its qualification under any of the requirements of Section 421 of
the Code, the option price, the number of shares purchasable pursuant thereto
and the terms and conditions of exercise thereof shall be determined in order to
comply with Section 424(a) of the Code. Republic shall (i) reserve for issuance
the number of shares of Republic Common Stock that will become issuable upon the
exercise of such Company Stock Options and Company Warrants pursuant to this
Section 2.4 and (ii) promptly after the Effective Time issue to each holder of
an outstanding Company Stock Option or Company Warrant a document evidencing the
assumption by Republic of the Company's obligations with respect thereto under
this Section 2.4.
 
                                  ARTICLE III
 
                       REPRESENTATIONS AND WARRANTIES OF
                    THE COMPANY AND MANAGEMENT STOCKHOLDERS
 
     The Company and the Management Stockholders, jointly and severally,
represent and warrant to Republic that:
 
     Section 3.1. Organization and Good Standing.  Each of the Company and its
subsidiaries is a corporation duly organized, validly existing and in good
standing under the laws of the jurisdiction in which it is incorporated and has
the requisite corporate power and authority to carry on its business as now
being conducted. Each of the Company and its subsidiaries is duly qualified or
licensed to do business and is in good standing in each jurisdiction in which
the nature of its business or the ownership or leasing of its properties makes
such qualification or licensing necessary, other than in such jurisdictions
where the failure to be so qualified or licensed or to be in good standing
(individually or in the aggregate) would not have a material adverse effect on
the Company. The Company has delivered to Republic complete and correct copies
of its Certificate of Incorporation and By-Laws and the certificates of
incorporation and by-laws (or similar organizational documents) of its
subsidiaries, in each case as amended to the date hereof.
 
     Section 3.2. Subsidiaries.  Schedule 3.2 lists each subsidiary of the
Company, together with its jurisdiction of incorporation or organization. Except
as set forth on Schedule 3.2, all the outstanding shares of capital stock of
each such subsidiary have been validly issued and are fully paid and
nonassessable and are owned by the Company or by another subsidiary of the
Company, free and clear of all pledges, claims, liens, charges, encumbrances and
security interests of any kind or nature whatsoever (collectively, "Liens").
Except for the capital stock of its subsidiaries set forth on Schedule 3.2, the
Company does not own, directly or indirectly, any capital stock or other
ownership interest in any corporation, partnership, joint venture or other
entity.
 
     Section 3.3. Capital Structure.  The authorized capital stock of the
Company consists of: (a) 40,000,000 shares of Company Common Stock, and (b) an
aggregate total of 644,200 shares of preferred stock (the "Company Preferred
Stock"), consisting of (1) 425,200 shares of preferred stock, $5.64 par value,
(2) 119,000 shares of preferred stock, $20.00 par value, and (3) 100,000 shares
of preferred stock, $0.001 par value. At the close of business on June 17, 1996:
(i) 14,243,748 shares of Company Common Stock were issued and outstanding; (ii)
79,375 shares of Company Common Stock were held by the Company in its treasury;
(iii) an aggregate total of 619,941 shares of Company Common Stock were reserved
for issuance upon the exercise of outstanding stock options ("Company Stock
Options") granted pursuant to the Company 1995 Employee Stock Option Plan, the
Company 1995 Stock Option Plan for Outside Directors, the Company's prior stock
option plans, and certain employment agreements and other contracts with
officers and key employees of the Company; (iv) 287,023 shares of Company Common
Stock were reserved for issuance
 
                                       A-8
<PAGE>   360
 
upon exercise of outstanding warrants, all of which warrants are presently
exercisable ("Company Warrants"); and (v) no shares of Company Preferred Stock
are issued and outstanding. Except as set forth above, as of the date of this
Agreement, no shares of capital stock or other voting securities of the Company
were issued, reserved for issuance or outstanding. A list of the names of the
holders of all outstanding Company Stock Options and Company Warrants, with the
respective amounts of shares, exercise prices, vesting dates and expiration
dates thereof, is set forth on Schedule 3.3, as are descriptions of other
obligations to issue shares of Company Common Stock, and copies of the Company
Warrants, Company 1995 Employee Stock Option Plan and Company 1995 Stock Option
Plan for Outside Directors are attached to Schedule 3.3. All outstanding shares
of capital stock of the Company are, and all shares which may be issued pursuant
to the Company Stock Options and Company Warrants will be, when issued against
payment therefor in accordance with the terms thereof, duly authorized, validly
issued, fully-paid and nonassessable and not subject to preemptive rights. There
are no bonds, debentures, notes or other indebtedness of the Company having the
right to vote (or convertible into securities having the right to vote) on any
matters on which stockholders of the Company may vote. Except as set forth above
and except for the matters listed on Schedule 5.9, as of the date of this
Agreement, there are no securities, options, warrants, calls, rights,
commitments, agreements, arrangements or undertakings of any kind to which the
Company or any of its subsidiaries is a party or by which any of them is bound,
obligating the Company or any of its subsidiaries to issue, deliver or sell, or
cause to be issued, delivered or sold, additional shares of capital stock or
other voting securities of the Company or of any of its subsidiaries, or
obligating the Company or any of its subsidiaries to issue, grant, extend or
enter into any such security, option, warrant, call, right, commitment,
agreement, arrangement or undertaking. As of the date hereof, there are no
outstanding contractual obligations which require or will require or obligate
the Company or any of its subsidiaries to repurchase, redeem or otherwise
acquire any shares of capital stock of the Company or any of its subsidiaries.
 
     Section 3.4. Authority; Noncontravention.  Each of the Company and the
Management Stockholders has the requisite corporate or other power and authority
to execute and deliver this Agreement and, subject, in the case of the Company,
to approval of this Agreement by the holders of a majority of the outstanding
shares of the Company Common Stock, to consummate the transactions contemplated
by this Agreement. The execution and delivery of this Agreement by the Company
and the Management Stockholders and the consummation by the Company and the
Management Stockholders of the transactions contemplated by this Agreement have
been duly authorized by all necessary corporate or other action on their
respective parts, subject, in the case of the Company, to approval of this
Agreement by the holders of a majority of the outstanding shares of the Company
Common Stock. This Agreement has been duly executed and delivered by the Company
and the Management Stockholders and constitutes a valid and binding obligation
of the Company and the Management Stockholders, enforceable against them in
accordance with its terms, except as enforceability may be limited by
bankruptcy, insolvency, reorganization or similar laws affecting creditors'
generally and general equitable principles. Except as set forth on Schedule 3.4,
the execution and delivery of this Agreement does not, and performance of the
respective obligations hereunder by the Company and the Management Stockholders
will not, conflict with, or result in any violation of, or constitute a default
(with or without notice or lapse of time, or both) under, or give rise to a
right of termination, cancellation or acceleration of any obligation or to loss
of a material benefit under, or result in the creation of any Lien upon any of
the properties or assets of the Company or any of its subsidiaries under, any
provision of (a) the Certificate of Incorporation or By-laws of the Company or
any provision of the comparable charter or organizational documents of any of
its subsidiaries, (b) any loan or credit agreement, note, bond, mortgage,
indenture, lease or other agreement, instrument, permit, concession, franchise,
or license to which the Company or any of its subsidiaries is a party or by
which their respective properties or assets are bound, or (c) subject to the
governmental filings and other matters referred to in the following sentence,
any (A) statute, law, ordinance, rule or regulation or (B) judgment, order or
decree applicable to the Company or any of its subsidiaries or their respective
properties or assets, other than, in the case of clause (b) and clause (c), any
such conflicts, violations, defaults, rights, losses or Liens that individually
or in the aggregate would not (x) have a material adverse effect on the Company
or its subsidiaries, (y) impair in any material respect the ability of the
Company to perform its obligations under this Agreement, or (z) prevent or
materially delay the consummation of any of the transactions contemplated by
this Agreement. No consent, approval, order or
 
                                       A-9
<PAGE>   361
 
authorization of, or registration, declaration or filing with, any federal,
state or local government or any court, tribunal, administrative agency or
commission or other governmental authority or agency, domestic or foreign (a
"Governmental Authority"), is required by or with respect to the Company or any
of its subsidiaries in connection with the execution, delivery and performance
of this Agreement by the Company, except for: (i) the filing of a premerger
notification and report form by the Company under the Hart-Scott-Rodino
Antitrust Improvements Act of 1976, as amended (the "HSR Act"); (ii) the filing
with the Securities and Exchange Commission ("SEC") of (y) a proxy statement
relating to the approval by the Company's stockholders of this Agreement and the
Merger (as amended or supplemented from time to time, the "Proxy Statement"),
and (z) such reports under the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), as may be required in connection with this Agreement and the
transactions contemplated by this Agreement; (iii) the filing of the Certificate
of Merger with the Secretary of State of the State of Delaware and appropriate
documents with the relevant authorities of other states in which the Company is
qualified to do business; (iv) the consents set forth on Schedule 3.4; and (v)
such other consents, approvals, orders, authorizations, registrations,
declarations and filings the failure of which to be obtained or made would not,
individually or in the aggregate, have a material adverse effect on the Company
or prevent or materially delay the consummation of any of the transactions
contemplated by this Agreement.
 
     Section 3.5. SEC Documents And Financial Statements.  The Company has filed
all required reports, schedules, forms, statements and other documents with the
SEC since January 1, 1995 (the "SEC Documents"). As of their respective dates,
the SEC Documents complied as to form in all material respects with the
requirements of the Securities Act of 1933, as amended (the "Securities Act"),
or the Exchange Act, as the case may be, and the rules and regulations of the
SEC promulgated thereunder applicable to such SEC Documents, and none of the SEC
Documents contained any untrue statement of a material fact or omitted to state
a material fact required to be stated therein or necessary in order to make the
statements therein, in light of the circumstances under which they were made,
not misleading. Except to the extent that information contained in any SEC
Document has been revised or superseded by a later-filed SEC Document, filed and
publicly available prior to the date of this Agreement, as of the date of this
Agreement, none of the SEC Documents contains any untrue statement of a material
fact or omits to state any material fact required to be stated therein or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading. The financial statements of the
Company included in the SEC Documents complied as of their respective dates of
filing with the SEC as to form in all material respects with applicable
accounting requirements and the published rules and regulations of the SEC with
respect thereto, have been prepared in accordance with generally accepted
accounting principles (except, in the case of unaudited statements, as permitted
by Form 10-Q) applied on a consistent basis during the period involved (except
as may be indicated in the notes thereto) and fairly present the consolidated
financial position, results of the Company's operations and cash flows as at the
dates and for the periods then ended (subject, in the case of unaudited
statements, to normal year-end audit adjustments). Except as set forth in the
SEC Documents and except for liabilities and obligations incurred in the
ordinary course of business consistent with past practice, neither the Company
nor any of its subsidiaries has any liabilities or obligations of any nature
(whether accrued, absolute, contingent or otherwise) required by generally
accepted accounting principles to be set forth on a consolidated balance sheet
of the Company and its consolidated subsidiaries or in the notes thereto which
individually or in the aggregate, could reasonably be expected to have material
adverse effect on the Company.
 
     Section 3.6. Information Supplied.  None of the information supplied or to
be supplied by the Company specifically for inclusion or incorporation by
reference in (i) the registration statement on Form S-4 to be filed with the SEC
by Republic in connection with the issuance of Republic Common Stock in the
Merger (the "Registration Statement") will, at the time the Registration
Statement is filed with the SEC, at any time it is amended or supplemented and
at the time it becomes effective under the Securities Act, contain any untrue
statement of a material fact or omit to state any material fact required to be
stated therein or necessary to make the statements therein, in light of the
circumstances under which they are made, not misleading, and (ii) the Proxy
Statement will, at the date it is first mailed to the Company's stockholders and
at the time of the meeting of the Company's stockholders held to vote on
approval of this Agreement, contain any untrue statement of a material fact or
omit to state any material fact required to be stated therein or
 
                                      A-10
<PAGE>   362
 
necessary in order to make the statements therein, in light of the circumstances
under which they are made, not misleading. The Proxy Statement will comply in
all material respects with the requirements of the Exchange Act, and the rules
and regulations thereunder. No representation is made by the Company in this
Section 3.6 with respect to statements made or incorporated by reference in the
Proxy Statement based on information supplied by Republic or Mergersub
specifically for inclusion or incorporation by reference in the Proxy Statement.
 
     Section 3.7. Absence Of Certain Changes Or Events.  Except as disclosed in
the SEC Documents filed and publicly available prior to the date of this
Agreement, and except as expressly contemplated by this Agreement, since the
date of the most recent audited financial statements included in such SEC
Documents, the Company has conducted its business only in the ordinary course,
and there has not been: (i) any material adverse change in the business, assets,
results of operations, customer and employee relations, or business prospects of
the Company and its subsidiaries, taken as a whole; (ii) any declaration,
setting aside or payment of any dividend or other distribution (whether in cash,
stock or property) with respect to any of the Company's capital stock; (iii) any
split, combination or reclassification of any of its capital stock or any
issuance or the authorization of any issuance of any other securities in respect
of, in lieu of or in substitution for shares of its capital stock; (iv) any
granting by the Company or any of its subsidiaries to any officer of the Company
or any of its subsidiaries of any increase in compensation, except in the
ordinary course of business consistent with prior practice or as was required
under employment agreements in effect as of the date of the most recent audited
financial statements included in such SEC Documents; (v) any granting by the
Company or any of its subsidiaries to any officer of any increase in severance
or termination pay, except as was required under any employment, severance or
termination agreements in effect as of the date of the most recent audited
financial statements included in such SEC Documents; (vi) an entry by the
Company or any of its subsidiaries into any employment, severance or termination
agreement with any officer; (vii) any damage, destruction or loss, whether or
not covered by insurance, that has had or is likely to have a material adverse
effect on the Company; (viii) any change in accounting methods, principles or
practices by the Company materially affecting its assets, liabilities or
business, except insofar as may have been required by a change in generally
accepted accounting principles; or (ix) any adoption or amendment in any
material respect by the Company or any of its subsidiaries of any collective
bargaining agreement or any bonus, pension, profit sharing, deferred
compensation, incentive compensation, stock ownership, stock purchase, stock
option, phantom stock, retirement, vacation, severance, disability, death
benefit, hospitalization, medical or other plan, arrangement or understanding in
each case maintained or contributed to, or required to be maintained or
contributed to, by the Company or its subsidiaries for the benefit of any
current or former employee, officer or director of the Company or any of its
subsidiaries (each, a "Benefit Plan" and, collectively, "Benefit Plans").
 
     Section 3.8. Litigation.  Except as disclosed on Schedule 3.8 or in the SEC
Documents filed and publicly available prior to the date of this Agreement,
there is no suit, action or proceeding pending or threatened in writing against
the Company or any of its subsidiaries challenging the acquisition by Republic
or Mergersub of any shares of the Company Common Stock or any provision of this
Agreement or seeking to restrain or prohibit the consummation of the Merger, or
that, individually or in the aggregate, could reasonably be expected to have a
material adverse effect on the Company, nor is there any judgment, decree,
injunction, rule or order of any Governmental Authority or arbitrator
outstanding against the Company or any of its subsidiaries having, or which
could reasonably be expected to have, any such effect.
 
     Section 3.9. Compliance with Laws; Permits.  Except as disclosed on
Schedule 3.9 or in the SEC Documents filed and publicly available prior to the
date of this Agreement, the Company and its subsidiaries are in compliance with
all applicable statutes, laws, ordinances, regulations, rules, judgments,
decrees and orders of any Governmental Authority applicable to its business or
operations, except for instances of possible noncompliance that, individually or
in the aggregate, would not have a material adverse effect on the Company or its
subsidiaries. Except as set forth on Schedule 3.9, each of the Company and its
subsidiaries has in effect all Federal, state, local and foreign governmental
approvals, authorizations, certificates, filings, franchises, licenses, notices,
permits and rights ("Permits"), necessary for it to own, lease or operate its
properties and assets and to carry on its business as now conducted, and there
has occurred no default under any such Permit, except for the absence of Permits
and for defaults under Permits which, individually or in the aggregate, would
 
                                      A-11
<PAGE>   363
 
not have a material adverse effect on the Company or its subsidiaries. None of
such Permits is or will be impaired or in any way affected by the execution and
delivery of this Agreement, or consummation of the transactions contemplated
hereby provided that the consents or filings referred to in Schedule 3.4 are
obtained or made prior to the Closing.
 
     Section 3.10. Environmental Matters.  (a) Except as set forth on Schedule
3.10 or where the failure to comply could not reasonably be expected to have a
material adverse effect on the Company, the Company and each of its subsidiaries
is and has at all times been in full compliance with all Environmental Laws (as
defined in clause (h) below) governing its business, operations, properties and
assets, including, without limitation: (i) all requirements relating to the
Discharge (as defined in clause (h) below) and Handling (as defined in clause
(h) below) of Hazardous Substances (as defined in clause (h) below) or other
Wastes (as defined in clause (h) below); (ii) all requirements relating to
notice, record keeping and reporting; (iii) all requirements relating to
obtaining and maintaining Licenses (as defined in clause (h) below) for the
ownership of its properties and assets and the operation of its business as
presently conducted, including Licenses relating to the Handling and Discharge
of Hazardous Substances and other Wastes; or (iv) all applicable writs, orders,
judgements, injunctions, governmental communications, decrees, informational
requests or demands issued pursuant to, or arising under, any Environmental
Laws.
 
     (b) Except as set forth on Schedule 3.10, there are no (and to the
knowledge of the Company there is no basis for any) non-compliance orders,
warning letters, notices of violation (collectively "Notices"), claims, suits,
actions, judgments, penalties, fines, or administrative or judicial
investigations or proceedings (collectively "Proceedings") pending or threatened
against or involving the Company or any of its subsidiaries, or any of their
respective businesses, operations, properties, or assets, issued by any
Governmental Authority or third party with respect to any Environmental Laws or
Licenses issued to the Company or any of its subsidiaries thereunder in
connection with, related to or arising out of the ownership by the Company of
its properties or assets or the operation of its business, which have not been
resolved to the satisfaction of the issuing Governmental Authority or third
party in a manner that would not impose any obligation, burden or continuing
liability on Republic or the Surviving Corporation in the event that the
transactions contemplated by this Agreement are consummated, or which could have
a material adverse effect on the Company, including, without limitation: (i)
Notices or Proceedings related to the Company or any of its subsidiaries being a
potentially responsible party for a federal or state environmental cleanup site
or for corrective action under any applicable Environmental Laws; (ii) Notices
or Proceedings in connection with any federal or state environmental cleanup
site, or in connection with any of the real property or premises where the
Company or any of its subsidiaries has transported, transferred or disposed of
other Wastes; (iii) Notices or Proceedings relating to the Company or any of its
subsidiaries being responsible to undertake any response or remedial actions or
clean-up actions of any kind; or (iv) Notices or Proceedings related to the
Company or any of its subsidiaries being liable under any Environmental Laws for
personal injury, property damage, natural resource damage, or clean up
obligations.
 
     (c) Except as set forth on Schedule 3.10, neither the Company nor any of
its subsidiaries has not Handled or Discharged, nor have any of them allowed or
arranged for any third party to Handle or Discharge, Hazardous Substances or
other Waste to, at or upon: (i) any location other than a site lawfully
permitted to receive such Hazardous Substances or other Waste; (ii) any of the
Owned Properties (as defined in Section 3.16(a)) or Leased Premises (as defined
in Section 3.16(b)); or (iii) any site which, pursuant to CERCLA (as defined in
clause (h) below) or any similar state law (x) has been placed on the National
Priorities List or its state equivalent; or (y) the Environmental Protection
Agency or the relevant state agency or other Governmental Authority has notified
the Company or any of its subsidiaries that such Governmental Authority has
proposed or is proposing to place on the National Priorities List or its state
equivalent. There has not occurred, nor is there presently occurring, a
Discharge, or threatened Discharge, of any Hazardous Substance on, into or
beneath the surface of, or adjacent to, any of the Owned Properties or Leased
Premises in an amount or otherwise requiring a notice or report to be made to a
Governmental Authority or in violation of any applicable Environmental Laws.
 
                                      A-12
<PAGE>   364
 
     (d) Schedule 3.10 identifies the operations and activities, and locations
thereof, which have been conducted and are being conducted by the Company on any
of the Owned Properties or Leased Premises which have involved the Handling or
Discharge of Hazardous Substances.
 
     (e) Schedule 3.10 identifies the locations to which the Company has
transferred, transported, hauled, moved, or disposed of Waste over the past five
(5) years and the types and volumes of Waste transferred, transported, hauled,
moved, or disposed of to each such location.
 
     (f) Except as set forth on Schedule 3.10, neither the Company nor any of
its subsidiaries uses, nor has any of them used, any Aboveground Storage Tanks
(as defined in clause (h) below) or Underground Storage Tanks (as defined in
clause (h) below), and there are not now nor have they ever been any Underground
Storage Tanks beneath any of the Owned Properties or Leased Premises.
 
     (g) Schedule 3.10 identifies (i) all environmental audits, assessments or
occupational health studies undertaken since January 1, 1994 by the Company or
its agents or, to the knowledge of the Company, undertaken by any Governmental
Authority, or any third party, relating to or affecting the Company or any of
the Owned Properties or Leased Premises; (ii) the results of any ground, water,
soil, air or asbestos monitoring undertaken by the Company or its agents or, to
the knowledge of the Company, undertaken by any Governmental Authority or any
third party, relating to or affecting the Company or any of the Owned Properties
or Leased Premises which indicate the presence of Hazardous Substances at levels
requiring a notice or report to be made to a Governmental Authority or in
violation of any applicable Environmental Laws; (iii) all material written
communications between the Company and any Governmental Authority arising under
or related to Environmental Laws; and (iv) all outstanding citations issued
under OSHA, or similar state or local statutes, laws, ordinances, codes, rules,
regulations, orders, rulings, or decrees, relating to or affecting either the
Company or any of the Owned Properties or Leased Premises.
 
     (h) For purposes of this Section 3.10, the following terms shall have the
meanings ascribed to them below:
 
          "Aboveground Storage Tank" shall have the meaning ascribed to such
     term in Section 6901 et seq., as amended, of RCRA, or any applicable state
     or local statute, law, ordinance, code, rule, regulation, order ruling, or
     decree governing Aboveground Storage Tanks.
 
          "Discharge" means any manner of spilling, leaking, dumping,
     discharging, releasing or emitting, as any of such terms may further be
     defined in any Environmental Law, into any medium including, without
     limitation, ground water, surface water, soil or air.
 
          "Environmental Laws" means all federal, state, regional or local
     statutes, laws, rules, regulations, codes, orders, plans, injunctions,
     decrees, rulings, and changes or ordinances or judicial or administrative
     interpretations thereof, or similar laws of foreign jurisdictions where the
     Company or any of its subsidiaries conducts business, whether currently in
     existence or hereafter enacted or promulgated, any of which govern (or
     purport to govern) or relate to pollution, protection of the environment,
     public health and safety, air emissions, water discharges, hazardous or
     toxic substances, solid or hazardous waste or occupational health and
     safety, as any of these terms are or may be defined in such statutes, laws,
     rules, regulations, codes, orders, plans, injunctions, decrees, rulings and
     changes or ordinances, or judicial or administrative interpretations
     thereof, including, without limitation: the Comprehensive Environmental
     Response, Compensation and Liability Act of 1980, as amended by the
     Superfund Amendment and Reauthorization Act of 1986, 42 U.S.C. sec. 9601,
     et seq. (hereinafter collectively "CERCLA"); the Solid Waste Disposal Act,
     as amended by the Resource Conversation and Recovery Act of 1976 and
     subsequent Hazardous and Solid Waste Amendments of 1984, 42 U.S.C.
     sec. 6901 et seq. (hereinafter, collectively "RCRA"); the Hazardous
     Materials Transportation Act, as amended, 49 U.S.C. sec. 1801, et seq.; the
     Clean Water Act, as amended, 33 U.S.C. sec. 1311, et seq.; the Clean Air
     Act, as amended (42 U.S.C. sec. 7401-7642); the Toxic Substances Control
     Act, as amended, 15 U.S.C. sec. 2601 et seq.; the Federal Insecticide,
     Fungicide, and Rodenticide Act as amended, 7 U.S.C. sec. 136-136y
     ("FIFRA"); the Emergency Planning and Community Right-to-Know Act of 1986
     as amended, 42 U.S.C. sec. 11001, et
 
                                      A-13
<PAGE>   365
 
     seq. (Title III of SARA) ("EPCRA"); and the Occupational Safety and Health
     Act of 1970, as amended, 29 U.S.C. sec. 651, et seq. ("OSHA").
 
          "Handle" means any manner of generating, accumulating, storing,
     treating, disposing of, transporting, transferring, labeling, handling,
     manufacturing or using, as any of such terms may further be defined in any
     Environmental Law, of any Hazardous Substances or Waste.
 
          "Hazardous Substances" shall be construed broadly to include any toxic
     or hazardous substance, material, or waste, and any other contaminant,
     pollutant or constituent thereof, whether liquid, solid, semi-solid, sludge
     and/or gaseous, including without limitation, chemicals, compounds,
     by-products, pesticides, asbestos containing materials, petroleum or
     petroleum products, and polychlorinated biphenyls, the presence of which
     requires investigation or remediation under any Environmental Laws or which
     are or become regulated, listed or controlled by, under or pursuant to any
     Environmental Laws, including, without limitation, RCRA, CERCLA, the
     Hazardous Materials Transportation Act, the Toxic Substances Control Act,
     the Clean Air Act, the Clean Water Act, FIFRA, EPCRA and OSHA, or any
     similar state statute, or any future amendments to, or regulations
     implementing such statutes, laws, ordinances, codes, rules, regulations,
     orders, rulings, or decrees, or which has been or shall be determined or
     interpreted at any time by any Governmental Authority to be a hazardous or
     toxic substance regulated under any other statute, law, regulation, order,
     code, rule, order, or decree.
 
          "Licenses" means all licenses, certificates, permits, approvals and
     registrations.
 
          "Underground Storage Tank" shall have the meaning ascribed to such
     term in Section 6901 et seq., as amended, of RCRA, or any applicable state
     or local statute, law, ordinance, code, rule, regulation, order ruling, or
     decree governing Underground Storage Tanks.
 
          "Waste" shall be construed broadly to include agricultural wastes,
     biomedical wastes, biological wastes, bulky wastes, construction and
     demolition debris, garbage, household wastes, industrial solid wastes,
     liquid wastes, recyclable materials, sludge, solid wastes, special wastes,
     used oils, white goods, and yard trash as those terms are defined under any
     applicable Environmental Laws.
 
     Section 3.11. Benefit Plan Compliance.  (a) Schedule 3.11 contains a list
and brief description of all "employee pension benefit plans" (as defined in
Section 3(2) of the Employee Retirement Income Security Act of 1974, as amended
("ERISA")) (sometimes referred to herein as "Pension Plans"), "employee welfare
benefit plans" (as defined in Section 3(1) of ERISA) and all other Benefit Plans
maintained, or contributed to, or required to be contributed to, by the Company
or any of its subsidiaries or any other Person that, together with the Company,
is treated as a single employer under Section 414(b), (c), (m) or (o) of the
Code (the Company and each such other Person, a "Commonly Controlled Entity")
for the benefit of any current or former employees, officers or directors of the
Company or any of its subsidiaries. The Company has delivered or made available
to Republic true, complete and correct copies of (i) each Benefit Plan (or, in
the case of any unwritten Benefit Plans, descriptions thereof), (ii) the most
recent annual report on Form 5500 filed with the Internal Revenue Service with
respect to each Benefit Plan (if any such report was required), (iii) the most
recent summary plan description for each Benefit Plan for which such summary
plan description is required, and (iv) each trust agreement and group annuity
contract relating to any Benefit Plan. Each Benefit Plan has been administered
in all material respects in accordance with its terms and is in compliance with
the applicable provisions of ERISA, the Code, all other applicable laws and all
applicable collective bargaining agreements except where the failure to comply
would not be reasonably expected to result in a material adverse effect on the
Company.
 
     (b) All Pension Plans have been the subject of determination letters from
the Internal Revenue Service, or have filed a timely application therefor, to
the effect that such Pension Plans are qualified and exempt from federal income
taxes under Section 401(a) and 501(a), respectively, of the Code, and no such
determination letter has been revoked nor has any such Pension Plan been amended
since the date of its most recent determination letter or application therefor
in any respect that would adversely affect its qualification or materially
increase its costs.
 
                                      A-14
<PAGE>   366
 
     (c) No Commonly Controlled Entity has incurred any liability which has not
been fully paid to a Pension Plan under Title IV of ERISA (other than for
contributions not yet due) or to the Pension Benefit Guaranty Corporation (other
than for payment of premiums not yet due) that, when aggregated with other such
liabilities, would result in a material adverse effect on the Company.
 
     (d) As of the most recent valuation date for each Pension Plan that is a
"defined benefit pension plan" (as defined in Section 3(35) of ERISA subject to
Title IV of ERISA (other than a multiemployer plan) (hereinafter a "Defined
Benefit Plan")), there was not any material amount of "unfunded benefit
liabilities" (as defined in Section 4001(a)(18) of ERISA) under such Defined
Benefit Plan, and the Company is not aware of any facts or circumstances that
would materially adversely change the funded status of any such Defined Benefit
Plan. The Company has furnished or made available to Republic the most recent
actuarial report or valuation with respect to each Defined Benefit Plan and has
no reason to believe that the conclusions expressed in those reports or
valuations are incorrect.
 
     (e) No Commonly Controlled Entity has been required at any time within the
five calendar years preceding the date hereof or is required currently to
contribute to any "multiemployer plan" (as defined in Section 4001(a)(3) of
ERISA) or has withdrawn from any multiemployer plan where such withdrawal has
resulted or would result in any "withdrawal liability" (within the meaning of
Section 4201 of ERISA) that has not been fully paid.
 
     (f) With respect to any Benefit Plan that is an employee welfare benefit
plan, (i) no such Benefit Plan is funded through a "welfare benefits fund", as
such term is defined in Section 419(e) of the Code, and (ii) each such Benefit
Plan that is a "group health plan", as such term is defined in Section
5000(b)(1) of the Code, complies substantially with the applicable requirements
of Section 4980(B)(f) of the Code.
 
     (g) Except with respect to certain of the Company Stock Options as
indicated on Schedule 3.3, no employee of the Company or any of its subsidiaries
will be entitled to any additional compensation or benefits or any acceleration
of the time of payment or vesting of any compensation or benefits under any
Benefit Plan as a result of the transactions contemplated by this Agreement.
 
     (h) Neither the Company or any of its subsidiaries nor any Person acting on
behalf of the Company or any of its subsidiaries has, in contemplation of any
corporate transaction involving Republic, issued any written communication to,
or otherwise made or entered into any legally binding commitment with, any
employees of the Company or of any of its subsidiaries to the effect that,
following the date hereof, (i) any benefits or compensation provided to such
employees under existing Benefit Plans or under any other plan or arrangement
will be enhanced, (ii) any new plans or arrangements providing benefits or
compensation will be adopted, (iii) any Benefit Plans will be continued for any
period of time, or (iv) any plans or arrangements provided by Republic or
Mergersub will be made available to such employees.
 
     Section 3.12. Taxes.  As used in this Section 3.12, "Taxes" shall include
all federal, state, local and foreign income, property, sales, payroll, employee
withholding, excise and other taxes, tariffs or governmental charges of any
nature whatsoever, including any interest, penalties or additions with respect
thereto. Except as set forth on Schedule 3.12, the Company and each of its
subsidiaries, and each affiliated, consolidated, combined or unitary group of
which the Company or any of its subsidiaries is a member (an "Affiliated
Group"), has filed timely all material income tax returns and reports required
to be filed by the Company and its subsidiaries, each such tax return is true
and correct to the knowledge of the Company and has been prepared in material
compliance with all applicable laws and regulations, and the Company and each of
its subsidiaries has paid (or the Company has paid on their behalf) all Taxes
required to be paid by it and them. The most recent financial statements
contained in the SEC Documents filed and publicly available prior to the date of
this Agreement reflect an adequate reserve for all Taxes payable by the Company
and its subsidiaries for all taxable periods and portions thereof through the
date of such financial statements. Except as set forth on Schedule 3.12, no
deficiency or proposed adjustment which has not been settled or otherwise
resolved for any Taxes has been asserted or assessed by any taxing authority
against the Company or any of its subsidiaries or any Affiliated Group. Except
as set forth on Schedule 3.12, the Company and each of its subsidiaries has not
consented to extend the time in which any Taxes may be assessed or collected by
any taxing authority, and the Company and each of its subsidiaries has not
requested or been granted an extension of the time for filing
 
                                      A-15
<PAGE>   367
 
any tax return to a date later than the Effective Time. The Company and each of
its subsidiaries has not made an election under Section 341(f) of the Code, or
any corresponding provision of state, local or foreign law. None of the assets
or properties of the Company or any of its subsidiaries is subject to any
material tax lien except for taxes not yet due and payable. Except as set forth
on Schedule 3.12, the Company and each of its subsidiaries will not be required
to (A) as a result of a change in method of accounting for a taxable period
ending at or prior to the Effective Time, to include any adjustment under
Section 481(c) of the Code (or any corresponding provision of state, local or
foreign law) in taxable income for any taxable period (or portion thereof)
beginning after the Effective Time, or (B) as a result of any "closing
agreement" as defined in Section 7121 of the Code (or any corresponding
provision of state, local or foreign law) to include any item of income or
exclude any item of deduction from any taxable period (or portion thereof)
beginning after the Effective Time. Neither the Company nor any of its
subsidiaries is a party to or bound by any tax allocation or tax sharing
agreement and, except as set forth on Schedule 3.12, has no current or potential
contractual obligation to indemnify any other Person with respect to Taxes. The
Company and each of its subsidiaries has not been a United States real property
holding corporation within the meaning of Section 897(c)(1)(a)(ii) of the Code
(or any corresponding provision of state, local or foreign law) during the
applicable period specified in Section 897(c)(1)(a)(ii) of the Code (or any
corresponding provision of state, local, or foreign law). No material claim has
ever been received by the Company from a taxing authority in a jurisdiction
where the Company or any of its subsidiaries do not file tax returns that the
Company or any such subsidiary is or may be subject to Taxes assessed by such
jurisdiction. The Company and each of its subsidiaries has no permanent
establishment in any foreign country, as defined in the relevant tax treaty
between the United States of America and such foreign country, except Costa
Rica. The federal income tax returns of the Company and each of its subsidiaries
consolidated in such returns have not been examined or audited by the Internal
Revenue Service, except as set forth on Schedule 3.12, and the Company has not
received notice of any proposed tax audit. True, correct and complete copies of
all federal and state income tax returns filed by or with respect to the Company
and each of its subsidiaries for the past three years have been made available
to Republic.
 
     Section 3.13. No Excess Parachute Payments.  Neither the Company nor any
affiliates has made any payments, is obligated to make any payments, or is a
party to any agreement that could obligate it to make any payments, that will
not be deductible under Section 280G of the Code (or any corresponding provision
of state, local or foreign law).
 
     Section 3.14. Contracts.  (a) Neither the Company nor any of its
subsidiaries is a party to or bound by, and neither they nor their properties
are subject to, any contracts, agreements or arrangements required to be
disclosed in a Form 10-K or 10-Q under the Exchange Act which is not filed as an
exhibit to one or more of the SEC Documents filed and publicly available prior
to the date of this Agreement.
 
     (b) Schedule 3.14 sets forth (x) a list of all written and oral contracts,
agreements or arrangements to which the Company or any of its subsidiaries is a
party or by which the Company or such subsidiary or any of their respective
assets is bound which would be required to be filed as exhibits to the Company's
Annual Report on Form 10-K for the year ending December 31, 1996 and (y) the
following written and oral arrangements (all such written or oral agreements,
arrangements or commitments as are required to be set forth on Schedule 3.14 or
filed as an exhibit to any SEC Document, collectively the "Designated
Contracts"), which schedule further identifies each of the Designated Contracts
which contain change of control provisions:
 
          (i) each partnership, joint venture or similar agreement of the
     Company or any of its subsidiaries with another Person;
 
          (ii) each contract or agreement under which the Company or any of its
     subsidiaries have created, incurred, assumed or guaranteed (or may create,
     incur, assume or guarantee) indebtedness of more than $1,000,000 in
     principal amount or under which the Company or any of its subsidiaries have
     imposed (or may impose) a security interest or lien on any of their
     respective assets, whether tangible or intangible securing indebtedness in
     excess of $1,000,000;
 
          (iii) each contract or agreement to which the Company or any of its
     subsidiaries is a party which involves an obligation or commitment to pay
     or be paid an amount in excess of $1,000,000 per year;
 
                                      A-16
<PAGE>   368
 
          (iv) each contract or agreement which involves or contributes to the
     Company or any of its subsidiaries aggregate annual remuneration which
     exceeds 5% of the Company's and its subsidiaries' consolidated annual net
     revenues for the twelve months ended December 31, 1994 or December 31,
     1995;
 
          (v) each contract or agreement relating to employment or consulting
     which provides for annual compensation in excess of $100,000 and each
     severance, termination, confidentiality, non-competition or indemnification
     agreement or arrangement with any of the directors, officers, consultants
     or employees of the Company or any of its subsidiaries;
 
          (vi) each contract or agreement to which the Company or any of its
     subsidiaries or affiliates is a party limiting, in any material respect,
     the right of the Company or any of its subsidiaries prior to the Effective
     Time, or the Surviving Corporation or any of its subsidiaries or affiliates
     at or after the Effective Time (i) to engage in, or to compete with any
     Person in, any business, including each contract or agreement containing
     exclusivity provisions restricting the geographical area in which, or the
     method by which, any business may be conducted by the Company or any of its
     subsidiaries or affiliates prior to the Effective Time, or the Surviving
     Corporation or any of its subsidiaries or affiliates after the Effective
     Time or (ii) to solicit any customer or client;
 
          (vii) all contracts or agreements between the Company or any of its
     subsidiaries, and any Person controlling, controlled by or under common
     control with the Company;
 
          (viii) each contract, agreement and franchise with any municipality,
     county or city for waste collection, disposal, recycling or other services
     which is for a term of one year or longer;
 
          (ix) all other contracts or agreements which are material to the
     Company and its subsidiaries, taken as a whole, or the conduct of their
     respective business, other than those made in the ordinary course of
     business or those which are terminable by the Company or any of its
     subsidiaries upon no greater than 60 days prior notice and without penalty
     or other adverse consequence.
 
     (c) All the Designated Contracts are valid, subsisting, in full force and
effect, binding upon the Company or one of its subsidiaries in accordance with
their terms, and binding upon the other parties thereto in accordance with their
terms. The Company and its subsidiaries have paid in full or accrued all amounts
now due from them under the Designated Contracts and have satisfied in full or
provided for all of their liabilities and obligations under the Designated
Contracts which are presently required to be satisfied or provided for, and are
not (with or without notice or lapse of time or both) in default in any material
respect under any of the Designated Contracts nor is any other party to any such
Designated Contract (with or without notice or lapse of time or both) in default
in any material respect thereunder, except for any defaults that could not be
reasonably expected to have a material adverse effect on the Company and its
subsidiaries taken as a whole.
 
     Section 3.15. Voting Requirements.  The affirmative vote of the holders of
a majority of the outstanding shares of Company Common Stock approving this
Agreement is the only vote of the holders of any class or series of the
Company's capital stock necessary to approve this Agreement and the Merger.
 
     Section 3.16. Real Estate.  (a) The Company and its subsidiaries does not
own any real property or any interest therein except as set forth on Schedule
3.16 (the "Owned Properties"), which Schedule sets forth the location and size
of, and principal improvements and buildings on, the Owned Properties, together
with a list of all title insurance policies relating to such properties, all of
which policies have previously been delivered or made available to Republic by
the Company. With respect to each such parcel of Owned Property, except as set
forth on Schedule 3.16: (i) the Company has good and marketable title to the
parcel of Owned Property, free and clear of any Lien other than (x) Liens for
real estate taxes not yet due and payable, (y) recorded easements, covenants,
and other restrictions which do not impair the current use, occupancy or value
of the property subject thereto, and (z) encumbrances and restrictions described
in the title insurance policies listed on Schedule 3.16; (ii) there are no
pending or threatened condemnation proceedings, suits or administrative actions
relating to the Owned Properties or other matters affecting adversely the
current use, occupancy or value thereof; (iii) the legal descriptions for the
parcels of Owned Property contained in the deeds thereof describe such parcels
fully and adequately; the buildings and improvements are located within the
boundary lines of the described parcels of land, are not in violation of
applicable setback requirements, local
 
                                      A-17
<PAGE>   369
 
comprehensive plan provisions, zoning laws and ordinances (and none of the
properties or buildings or improvements thereon are subject to "permitted
non-conforming use" or "permitted non-conforming structure" classifications),
building code requirements, permits, licenses or other forms of approval by any
Governmental Authority, and do not encroach on any easement which may burden the
land; the land does not serve any adjoining property for any purpose
inconsistent with the use of the land; and the Owned Properties are not located
within any flood plain (such that a mortgagee would require a mortgagor to
obtain flood insurance) or subject to any similar type restriction for which any
permits or licenses necessary to the use thereof have not been obtained; (iv)
all facilities have received all material approvals of Governmental Authorities
(including licenses and permits) required in connection with the ownership or
operation thereof and have been operated and maintained in accordance with
applicable laws, ordinances, rules and regulations; (v) there are no outstanding
options or rights of first refusal to purchase the parcels of Owned Property, or
any portion thereof or interest therein; and (vii) there are no parties (other
than the Company and its subsidiaries) in possession of the parcels of Owned
Property.
 
     (b) Schedule 3.16 sets forth a list of all leases, licenses or similar
agreements to which the Company or its subsidiaries is a party, which are for
the use or occupancy of real estate owned by a third party and which are
material to the operations or the business of the Company or its subsidiaries
("Leases")(copies of which have previously been furnished to Republic), in each
case, setting forth (A) the lessor and lessee thereof and the date and term of
each of the Leases, (B) the street address of each property covered thereby, and
(C) a brief description (including size and function) of the principal
improvements and buildings thereon (the "Leased Premises"). The Leases are in
full force and effect and have not been amended, and neither the Company or its
subsidiaries nor, to the knowledge of the Company, any other party thereto is in
material default or breach under any such Lease. No event has occurred which,
with the passage of time or the giving of notice or both, would cause a breach
of or default under any of such Leases, except for breaches or defaults which in
the aggregate could not be expected to have a material adverse effect on the
Company.
 
     Section 3.17. Good Title to, Condition and Adequacy of Assets.  Except as
set forth on Schedule 3.17, the Company and its subsidiaries have good title to
all of their respective Assets (as hereinafter defined), free and clear of any
Liens or restrictions on use. The Assets constitute, in the aggregate, all of
the assets and properties necessary for the conduct of the business of the
Company and its subsidiaries in the manner in which and to the extent to which
such business is currently being conducted. All vehicles, machinery, equipment,
tools, supplies, leasehold improvements, furniture and fixtures constituting
part of the Assets and which are used by or located on the premises of the
Company or its subsidiaries and which are currently in use or necessary for the
business and operations of the Company or its subsidiaries are in operating
condition, normal wear and tear excepted. For purposes of this Agreement, the
term "Assets" means all of the properties and assets owned by the Company and
its subsidiaries, whether personal or mixed, tangible or intangible, wherever
located.
 
     Section 3.18. Labor and Employment Matters.  Schedule 3.18 sets forth the
name, address, social security number and current rate of compensation of each
of the officers and key employees of the Company and its subsidiaries. Except as
set forth on Schedule 3.18, neither the Company nor any of its subsidiaries is a
party to or bound by any collective bargaining agreement or any other agreement
with a labor union, and there has been no effort by any labor union during the
24 months prior to the date hereof to organize any employees of the Company or
any of its subsidiaries into one or more collective bargaining units. There is
no pending or threatened labor dispute, strike or work stoppage which affects or
which may affect the business of the Company or any of its subsidiaries. As of
the date hereof, the Company is not aware that any officer, key employee or
group of employees has any plans to terminate his or their employment with the
Company or any of its subsidiaries as a result of the Merger or otherwise.
 
     Section 3.19. Insurance.  Section 3.19 sets forth a list of all insurance
policies maintained as of the date hereof by the Company and its subsidiaries.
There are valid and enforceable policies of insurance covering the respective
properties, assets and business of the Company and its subsidiaries against
risks of the nature normally insured against by entities in the same or similar
lines of business and in coverage amounts typically and reasonably carried by
such entities. Such policies are in full force and effect, and all premiums due
thereon have been paid. None of such policies will lapse or terminate as a
result of the transactions
 
                                      A-18
<PAGE>   370
 
contemplated by this Agreement. The Company has not failed to give, in a timely
manner, any notice required under any of such policies to preserve its material
rights thereunder.
 
     Section 3.20. Related Party Transactions.  Except as set forth in the SEC
Documents, since January 1, 1995, none of the officers or directors of the
Company or any of its subsidiaries, and no Person owning of record or
beneficially more than 5% of the Company Common Stock, or any members of their
immediate families, has been a party to any transaction, or series of similar
transactions, with the Company or any of its subsidiaries, in which the amount
involved exceeds $60,000 per annum, and in which any such Persons had or will
have a direct or indirect material interest.
 
     Section 3.21. Names; Prior Acquisitions.  All names under which the Company
and its subsidiaries do business as of the date hereof are specified on Schedule
3.21. Except as set forth on Schedule 3.21, neither the Company nor any of its
subsidiaries has changed its name or used any assumed or fictitious name, or
been the surviving entity in a merger, acquired any business or changed its
principal place of business or chief executive office, within the past three
years.
 
     Section 3.22. State Takeover Statutes.  The Board of Directors of the
Company has approved the Merger and this Agreement, and such approval is
sufficient to render inapplicable to this Agreement, the Merger and the other
transactions contemplated by this Agreement, the provisions of Section 203 of
the Delaware Law, to the extent, if any, such provisions of Section 203 are
applicable to this Agreement, the Merger and the other transactions contemplated
by this Agreement.
 
     Section 3.23. Brokers.  No broker, investment banker, financial advisor or
other Person is entitled to any broker's, finder's, financial advisor's or other
similar fee or SEC in connection with the transactions contemplated by this
Agreement based upon arrangements made by or on behalf of the Company, except
that the Company has retained Raymond James & Associates, Inc. and First
Analysis Corporation as financial advisors. A true and correct copy of the
Company's agreements with Raymond James & Associates, Inc. and with First
Analysis Corporation have been delivered to Republic.
 
     Section 3.24. Accounting Matters.  Neither the Company nor any of its
affiliates has taken or agreed to take any action that (without regard to any
action taken or agreed to be taken by Republic or any of its affiliates) would
prevent Republic from accounting for the business combination to be effected by
the Merger as a pooling of interests.
 
     Section 3.25. Tax Matters.  Neither the Company nor any of its affiliates
has taken or agreed to take any action, or knows of any circumstances, that
(without regard to any action taken or agreed to be taken by Republic or any of
its affiliates) would prevent the Merger from qualifying as a reorganization
within the meaning of Section 368(a)(2)(E) of the Code.
 
                                   ARTICLE IV
 
                   REPRESENTATIONS AND WARRANTIES OF REPUBLIC
 
     Republic hereby represents and warrants to the Company that:
 
     Section 4.1. Organization and Good Standing.  Each of Republic and
Mergersub is a corporation duly organized, validly existing and in good standing
under the laws of the jurisdiction in which it is incorporated and has the
requisite corporate power and authority to carry on its business as now being
conducted. Each of Republic and Mergersub is duly qualified or licensed to do
business and is in good standing in each jurisdiction in which the nature of its
business or the ownership or leasing of its properties makes such qualification
or licensing necessary, other than in such jurisdictions where the failure to be
so qualified or licensed or to be in good standing (individually or in the
aggregate) would not have a material adverse effect on Republic. Republic has
delivered to the Company complete and correct copies of the Certificate of
Incorporation and By-Laws of Republic and of Mergersub, in each case as amended
to the date hereof. Mergersub is controlled by Republic within the meaning of
Section 368(a)(2)(E) of the Code.
 
                                      A-19
<PAGE>   371
 
     Section 4.2. Capital Structure.  The authorized capital stock of Republic
consists 500,000,000 shares of Republic Common Stock and 5,000,000 shares of
preferred stock, par value $0.01 per share ("Republic Preferred Stock"). At the
close of business on June 19, 1996, (i) 184,023,886 shares of Republic Common
Stock were issued and outstanding, (ii) no shares of Republic Common Stock were
held by Republic in its treasury, (iii) 15,735,194 shares of Republic Common
Stock were reserved for issuance upon the exercise of outstanding stock options
granted pursuant to Republic's various stock option plans, (iv) 34,853,900
shares of Common Stock were reserved for issuance upon the exercise of
outstanding and vested warrants, and (v) no shares of Republic Preferred Stock
were issued or outstanding. All outstanding shares of capital stock of Republic
are, and all shares which may be issued pursuant to outstanding options and
warrants will be, when issued in accordance with the terms thereof, duly
authorized, validly issued, fully paid and nonassessable and not subject to
preemptive rights. There are no bonds, debentures, notes or other indebtedness
of Republic having the right to vote (or convertible into securities having the
right to vote) on any matters on which stockholders of Republic may vote. Except
as set forth above and except in connection with other acquisitions of
businesses and business combinations by Republic and its subsidiaries, as of the
date of this Agreement, there are no securities, options, warrants, calls,
rights, commitments, agreements, arrangements or undertakings of any kind to
which Republic or any of its subsidiaries is a party or by which any of them is
bound, obligating Republic or any of its subsidiaries to issue, deliver or sell,
or cause to be issued, delivered or sold, additional shares of capital stock or
other voting securities of Republic or of any of its subsidiaries, or obligating
Republic or any of its subsidiaries to issue, grant, extend or enter into any
such security, option, warrant, call, right, commitment, agreement, arrangement
or undertaking. As of the date of this Agreement, there are not any outstanding
contractual obligations which require or will require or obligate Republic or
any of its subsidiaries to repurchase, redeem or otherwise acquire any shares of
capital stock of Republic or any of its subsidiaries.
 
     Section 4.3. Authority; Noncontravention.  Republic and Mergersub have the
requisite corporate power and authority to execute and deliver this Agreement
and to consummate the transactions contemplated by this Agreement. The execution
and delivery of this Agreement by Republic and Mergersub has been duly
authorized by all necessary corporate action on the part of Republic and
Mergersub, respectively. This Agreement has been duly executed and delivered by
Republic and Mergersub and constitutes a valid and binding obligation of
Republic and Mergersub, enforceable against Republic and Mergersub in accordance
with its terms, except as enforceability may be limited by bankruptcy,
insolvency, reorganization or similar laws affecting creditors' rights generally
and general equitable principles. The execution and delivery of this Agreement
does not, and the consummation of the transactions contemplated by this
Agreement and compliance with the provisions of this Agreement will not,
conflict with, or result in any violation of, or constitute a default (with or
without notice or lapse of time, or both) under, or give rise to a right of
termination, cancellation or acceleration of any obligation or to loss of a
material benefit under, or result in the creation of any Lien upon any of the
properties or assets of Republic or any of its subsidiaries under, any provision
of (a) the Certificate of Incorporation or By-laws of Republic or any provision
of the comparable charter or organizational documents of any of its
subsidiaries, (b) any loan or credit agreement, note, bond, mortgage, indenture,
lease or other agreement, instrument, permit, concession, franchise, or license
applicable to Republic or any of its subsidiaries or their respective properties
or assets, or (c) subject to the governmental filings and other matters referred
to in the following sentence, any (A) statute, law, ordinance, rule or
regulation or (B) judgment, order or decree applicable to Republic or any of its
subsidiaries or their respective properties or assets, other than, in the case
of clause (b) and clause (c), any such conflicts, violations, defaults, rights,
losses or Liens that individually or in the aggregate would not (x) have a
material adverse effect on Republic, (y) impair in any material respect the
ability of Republic or Mergersub to perform its obligations under this
Agreement, or (z) prevent or materially delay the consummation of any of the
transactions contemplated by this Agreement. No consent, approval, order or
authorization of, or registration, declaration or filing with, any Governmental
Authority, is required by or with respect to Republic or any of its subsidiaries
in connection with the execution, delivery and performance of this Agreement by
Republic or Mergersub, except for: (i) the filing of a premerger notification
and report form by Republic under the HSR Act; (ii) the filing with the SEC of
the Registration Statement and such reports under the Exchange Act as may be
required in connection with this Agreement and the transactions contemplated by
this Agreement;
 
                                      A-20
<PAGE>   372
 
(iii) the filing of the Certificate of Merger with the Secretary of State of the
State of Delaware; and (iv) such other consents, approvals, orders,
authorizations, registrations, declarations and filings the failure of which to
be obtained or made would not, individually or in the aggregate, have a material
adverse effect on Republic or Mergersub or prevent or materially delay the
consummation of any of the transactions contemplated by this Agreement.
 
     Section 4.4. Sec Documents and Financial Statements.  Republic has filed
all required reports, schedules, forms, statements and other documents with the
SEC since January 1, 1995 (the "Republic SEC Documents"). As of their respective
dates, the Republic SEC Documents complied as to form in all material respects
with the requirements of Securities Act, or the Exchange Act, as the case may
be, and the rules and regulations of the SEC promulgated thereunder applicable
to such Republic SEC Documents, and none of the Republic SEC Documents contained
any untrue statement of a material fact or omitted to state a material fact
required to be stated therein or necessary in order to make the statements
therein, in light of the circumstances under which they were made, not
misleading. Except to the extent that information contained in any Republic SEC
Document has been revised or superseded by a later-filed Republic SEC Document,
filed and publicly available prior to the date of this Agreement, as of the date
of this Agreement, none of the Republic SEC Documents contains any untrue
statement of a material fact or omits to state any material fact required to be
stated therein or necessary in order to make the statements therein, in light of
the circumstances under which they were made, not misleading. The financial
statements of Republic included in the Republic SEC Documents complied as of
their respective dates of filing with the SEC in all material respects with
applicable accounting requirements and the published rules and regulations of
the SEC with respect thereto, have been prepared in accordance with generally
accepted accounting principles (except, in the case of unaudited statements, as
permitted by Form 10-Q or 8-K) applied on a consistent basis during the period
involved (except as may be indicated in the notes thereto) and fairly present
the consolidated financial position, results of operations and cash flows as at
the dates and for the periods then ended (subject, in the case of unaudited
statements, to normal year-end audit adjustments). Except as set forth in the
Republic SEC Documents and except for liabilities and obligations incurred in
the ordinary course of business consistent with past practice, neither Republic
nor any of its subsidiaries has any liabilities or obligations of any nature
(whether accrued, absolute, contingent or otherwise) required by generally
accepted accounting principles to be set forth on a consolidated balance sheet
of Republic and its consolidated subsidiaries or in the notes thereto which
individually or in the aggregate, could reasonably be expected to have material
adverse effect on Republic.
 
     Section 4.5. Information Supplied.  None of the information supplied or to
be supplied by Republic specifically for inclusion or incorporation by reference
in (i) the Registration Statement will, at the time the Registration Statement
is filed with the SEC, at any time it is amended or supplemented and at the time
it becomes effective under the Securities Act, contain any untrue statement of a
material fact or omit to state any material fact required to be stated therein
or necessary to make the statements therein, in light of the circumstances under
which they are made, not misleading, and (ii) the Proxy Statement will, at the
date it is first mailed to the Company's stockholders and at the time of the
meeting of the Company's stockholders held to vote on approval of this
Agreement, contain any untrue statement of a material fact or omit to state any
material fact required to be stated therein or necessary in order to make the
statement therein, in light of the circumstances under which they are made, not
misleading. The Registration Statement will comply as to form in all material
respects with the requirements of the Securities Act and the rules and
regulations thereunder. No representation is made by Republic in this Section
4.5 with respect to statements made or incorporated by reference in the
Registration Statement based on information supplied by the Company or the
Management Stockholders specifically for inclusion or incorporation by reference
in the Registration Statement.
 
     Section 4.6. Absence of Certain Changes or Events.  Except as disclosed in
the Republic SEC Documents filed and publicly available prior to the date of
this Agreement, and except as expressly contemplated by this Agreement, since
the date of the most recent audited financial statements included in such
Republic SEC Documents, Republic has conducted its business only in the ordinary
course, and there has not been: (i) any material adverse change in Republic's
business, results of operation, or business prospects; (ii) any declaration,
setting aside or payment of any dividend or other distribution (whether in cash,
 
                                      A-21
<PAGE>   373
 
stock or property) with respect to any of Republic's capital stock; (iii) any
split, combination or reclassification of any of its capital stock or any
issuance or the authorization of any insurance of any other securities in
respect of, in lieu of or in substitution for shares of its capital stock; (iv)
any damage, destruction or loss, whether or not covered by insurance, that has
had or is likely to have a material adverse effect on Republic; or (v) any
change in accounting methods, principles or practices by Republic materially
affecting its assets, liabilities or business, except insofar as may have been
required by a change in generally accepted accounting principles.
 
     Section 4.7. Litigation.  Except as disclosed in the Republic SEC Documents
filed and publicly available prior to the date of this Agreement, there is no
suit, action or proceeding pending or threatened against Republic or any of its
subsidiaries challenging the acquisition by Republic or Mergersub of any shares
of Company Common Stock or any provision of this Agreement or seeking to
restrain or prohibit the consummation of the Merger, or that, individually or in
the aggregate, could reasonably be expected to have a material adverse effect on
Republic, nor is there any judgment, decree, injunction, rule or order of any
Governmental Authority or arbitrator outstanding against Republic or any of its
subsidiaries having, or which could reasonably by expected to have, any such
effect.
 
     Section 4.8. Compliance with Laws.  Except as disclosed in the Republic SEC
Documents filed and publicly available prior to the date of this Agreement,
Republic and its subsidiaries are in compliance with all applicable statutes,
laws, ordinances, regulations, rules, judgments, decrees and orders of any
Governmental Authority applicable to its business or operations, except for
instances of possible noncompliance that, individually or in the aggregate,
would not have a material adverse effect on Republic. Each of Republic and its
subsidiaries has in effect all Permits, necessary for it to own, lease or
operate its properties and assets and to carry on its business as now conducted,
and there has occurred no default under any such Permit, except for the lack of
Permits and for defaults under Permits which, individually or in the aggregate,
would not have a material adverse effect on Republic. None of such Permits is or
will be impaired or in any way affected by the execution and delivery of this
Agreement, or consummation of the transactions contemplated hereby.
 
     Section 4.9. Contracts.  Neither Republic nor any of its subsidiaries is a
party to or bound by, and neither they nor their properties are subject to, any
contracts, agreements or arrangements required to be disclosed in its most
recently filed Form 10-K, 10-Q or 8-K under the Exchange Act which has not been
filed as an exhibit to one or more of the Republic SEC Documents filed and
publicly available prior to the date of this Agreement.
 
     Section 4.10. Brokers.  No broker, investment banker, financial advisor or
other Person, is entitled to any broker's, finder's, financial advisor's or
other similar fee or SEC in connection with the transactions contemplated by
this Agreement based upon arrangements made by or on behalf of Republic.
 
     Section 4.11. Accounting Matters.  Neither Republic nor any of its
affiliates has taken or agreed to take any action that (without regard to any
action taken or agreed to be taken by Republic or any of its affiliates) would
prevent Republic from accounting for the business combination to be effected by
the Merger as a pooling of interests.
 
     Section 4.12. Tax Matters.  Neither Republic nor any of its affiliates has
taken or agreed to take any action, or knows of any circumstances, that (without
regard to any action taken or agreed to be taken by the Company or any of its
affiliates) would prevent the Merger from qualifying as a reorganization within
the meaning of Sections 368(a)(2)(E) of the Code.
 
     Section 4.13. Ownership of Company Common Stock.  As of the date hereof,
except for the voting proxies granted to Republic as described in Section 5.10,
neither Republic nor any of its affiliates or associates (as such terms are
defined under the Exchange Act), (i) beneficially owns, directly or indirectly,
or (ii) is party to any agreement, arrangement or understanding providing for
the acquisition, holding, voting or disposition of, in each case, shares of
capital stock of the Company or any securities convertible into or exercisable
or exchangeable for capital stock of the Company, which in the aggregate
represent 10% or more of the outstanding shares of the Company Common Stock
after giving effect to the conversion, exercise or
 
                                      A-22
<PAGE>   374
 
exchange of all such securities beneficially owned by Republic and its
affiliates and associates which are convertible into or exercisable or
exchangeable for capital stock of the Company.
 
     Section 4.14. Interim Operations of Mergersub.  Mergersub was formed solely
for the purpose of engaging in a business combination transaction with the
Company and has engaged in no other business activities and has conducted its
operations only as contemplated hereby.
 
                                   ARTICLE V
 
            COVENANTS OF THE COMPANY AND THE MANAGEMENT STOCKHOLDERS
 
     Section 5.1. Conduct of Business of the Company.  Except for those items
described in Section 5.9 and as may be agreed to in writing by Republic, from
the date hereof to the Effective Time, the Company shall, and shall cause its
subsidiaries to, (i) use its and their best efforts to conduct its and their
operations according to its and their ordinary and usual course of business,
consistent with past practice, (ii) preserve intact its and their business
organization, (iii) keep or cause to be kept in full force and effect all of its
and their material rights, contracts and agreements, (iv) maintain all of its
and their property in good operating condition and repair, (v) use its and their
best efforts to maintain satisfactory relationships with licensors, licensees,
supplies, contractors, distributors, customers and others having business
relationships with any of them, consistent with the Company's past practices,
and (vi) maintain continuously insurance coverage substantially equivalent to
the insurance coverage in existence on the date of this Agreement. Subject to
the exercise of the applicable fiduciary duties of the Board of Directors of the
Company as set forth in Section 5.2(a), the Company and its subsidiaries shall
not take any action that would, or that could reasonably be expected to, result
in any of the conditions to the obligations of the Company or Republic to
consummate the Merger set forth in Article VIII not being satisfied. Without
limiting the generality of the foregoing and except as provided above, the
Company shall not, and shall not permit any of its subsidiaries to:
 
          (a) authorize for issuance, issue, sell, deliver or agree or commit to
     issue, sell or deliver (whether through the issuance or granting of
     additional employee or other options, warrants, commitments, subscriptions,
     rights to purchase or otherwise) any stock of any class or any options or
     rights to acquire, or any securities convertible into, shares of stock of
     any class; provided that the Company shall be entitled to issue shares of
     the Company Common Stock (1) upon exercise of Company Stock Options and
     Company Warrants against payment therefor in accordance with their terms,
     and (2) in connection with the closing of any of the Company's pending
     acquisitions described on and in accordance with Schedule 5.9;
 
          (b) split, combine or reclassify any shares of its or any of its
     subsidiaries' capital stock; declare, set aside or pay any dividend or
     other distribution (whether in cash, stock or property or any combination
     thereof) to its stockholders whether or not in respect of its capital
     stock; or redeem, purchase or otherwise acquire any shares of, or rights to
     acquire shares of, its or any of its subsidiaries' capital stock;
 
          (c) amend its charter or by-laws;
 
          (d) voluntarily sell, transfer, surrender, abandon or dispose of any
     of its material assets or property rights (tangible or intangible), other
     than in the ordinary course of business consistent with past practices;
 
          (e) acquire (including, without limitation, for cash or shares of
     stock, by merger, consolidation, or acquisitions of stock or assets) any
     interest in any corporation, partnership or other business organization or
     division thereof, or make any investment in any such entity either by
     purchase of securities, contributions of capital or transfer of property,
     or make any loans or advances to any Person;
 
          (f) grant or make any mortgage or pledge or subject itself or any of
     its material properties or assets to any lien, charge or encumbrance of any
     kind, except liens for taxes not currently due;
 
          (g) create, incur or assume any liability or indebtedness for borrowed
     money (contingent or otherwise), in an amount exceeding $1,000,000
     individually or $2,500,000 in the aggregate, except
 
                                      A-23
<PAGE>   375
 
     borrowings under the Company's credit facilities with LaSalle National Bank
     and certain other lenders to the extent such borrowings are in the ordinary
     course of business consistent with past practices;
 
          (h) make or commit to make any capital expenditures in excess of
     $1,000,000 individually or $2,500,000 in the aggregate, other than as set
     forth on the capital expenditure budget provided by the Company to
     Republic, a copy of which is attached as Schedule 5.1;
 
          (i) grant any increase in the compensation payable or to become
     payable to directors, officers or employees (including, without limitation,
     any such increase pursuant to any Benefit Plan or otherwise), other than
     merit increases to employees of the Company or its subsidiaries who are not
     directors or officers of the Company, in the ordinary course of business
     and consistent with past practices;
 
          (j) alter the manner of keeping its books, accounts or records, or
     change in any manner the accounting practices therein reflected;
 
          (k) enter into any material commitment, transaction or agreement,
     other than in the ordinary course of business consistent with past
     practices and other than commitments, transactions or agreements that are
     terminable by the Company without cost or penalty on no more than 60 days
     prior notice;
 
          (l) apply any of its assets to the direct or indirect payment,
     discharge, satisfaction or reduction of any amount payable directly or
     indirectly to or for the benefit of any affiliate of the Company or any of
     its subsidiaries, except in the ordinary course of business consistent with
     past practices;
 
          (m) modify any provision of any Benefit Plan, any stock option plans
     of the Company or the terms of any stock options granted thereunder;
 
          (n) modify any of the Designated Contracts other than in the ordinary
     course of business consistent with past practices;
 
          (o) enter into any agreement or transaction with any Person
     controlling, controlled by or under common control with the Company; or
 
          (p) agree, whether in writing or otherwise, to do any of the
     foregoing.
 
     Section 5.2. No Solicitation; Competing Transactions.  (a) From the date
hereof until the earlier of (A) the Effective Time, or (B) the date this
Agreement shall terminate in accordance with its terms (the "Non-Solicitation
Period"), neither the Company nor the Management Stockholders shall, directly or
indirectly, solicit or initiate discussion with, enter into negotiations or
agreements with, or furnish any information about the Company that is not
publicly available to, or otherwise assist, facilitate or encourage, any Person
or group (other than Republic, an affiliate of Republic or their authorized
representatives) concerning any proposal for a merger, sale of substantial
assets, sale of shares of capital stock or other securities, recapitalization or
other business combination transactions involving the Company or any of the
subsidiaries of the Company, other than the transactions set forth on Schedule
5.9 (a "Competing Transaction"). The Company and the Management Stockholders
will instruct the respective officers, directors, employees, advisors,
affiliates, counsel and agents of the Company and its subsidiaries
(collectively, the "Representatives") not to take any action contrary to the
provisions of the previous sentence; provided, however, that the Company and the
Representatives shall not be prohibited from entering into any negotiations (or
entering into an agreement resulting from such negotiations) which were not so
solicited or initiated to the extent such action is taken by, or upon the
authority of, the Board of Directors of the Company due to the applicable
fiduciary duties of such Board of Directors to the stockholders of the Company,
as determined by such directors in the exercise of good faith judgment based
upon the written advice of independent, outside legal counsel that a failure of
the Board of Directors of the Company to take such action would be likely to
constitute a breach of its fiduciary duties to the stockholders of the Company;
and provided, further, that for a period of thirty (30) days following the date
hereof, if the Company receives an offer or proposal involving a Competing
Transaction it may furnish all information pertaining to the Company and its
subsidiaries as the Board of Directors of the Company believes in good faith to
be appropriate, if the Board of Directors of the Company (after consultation
with its independent, outside legal counsel) determines in good faith that such
action is required due to the applicable fiduciary duties of the directors. The
Company will
 
                                      A-24
<PAGE>   376
 
notify Republic immediately in writing if the Company becomes aware that any
inquiries or proposals are received by, any information is requested from, or
any negotiations or discussions are sought to be initiated with, the Company or
its subsidiaries with respect to a Competing Transaction. Each time, if any,
that the Board of Directors of the Company determines, upon written advice of
such legal counsel and in the exercise of its good faith judgment as to its
fiduciary duties to the Company's stockholders, that it must enter into
negotiations with, or furnish any information that is not publicly available to,
any Person or group (other than Republic, an affiliate of Republic or their
authorized representatives) concerning any Competing Transaction, the Company
will give Republic prompt notice of such determination (which shall include a
copy of the written advice of such legal counsel), the Company will promptly
provide Republic copies of the information provided to such other Person or
group, and the Company will fully inform Republic of the status and substance of
such negotiations in a prompt manner.
 
     (b) To induce Republic to commit to expend its resources and money to
perform the due diligence investigation of the Company and to enter into this
Agreement, the Company agrees that should it or any of the Management
Stockholders or the Representatives during the Non-Solicitation Period either
(i) receive an unsolicited proposal for a Competing Transaction (an "Acquisition
Proposal"), other than from Republic or an affiliate of Republic or their
authorized representatives, and, during the Non-Solicitation Period or, provided
that this Agreement has not been terminated by the Company pursuant to Section
9.1(j), within one (1) year after the date hereof, consummate a transaction of a
kind that would constitute a Competing Transaction with (x) the offeror or any
affiliate of the offeror who made the Acquisition Proposal (the "Original
Offeror") or (y) another party who makes an Acquisition Proposal prior to the
termination of negotiations with the Original Offeror, or (ii) solicit or
initiate any discussions for a Competing Transaction (regardless of whether it
is consummated); then, in either instance, (A) the Company shall pay to
Republic, as liquidated damages (and not as a penalty) to compensate Republic
for the effort and expense which Republic will be expending in entering into and
performing this Agreement and for its lost opportunity, the sum of $1,000,000
(which shall be paid contemporaneously with consummation of the Competing
Transaction if the Acquisition Proposal was not solicited, or contemporaneously
with the solicitation or initiation of any discussion if the Acquisition
Proposal was solicited) and (B) each Management Stockholder shall pay to
Republic an amount in cash equal to the consideration paid by the acquiror (the
"Third Party Acquisition Consideration") on a per share of Company Common Stock
basis in excess of (1) $16.00 (in the case of proposals noted in (i) above, and
then this provision shall apply only to the individual Management Stockholders)
or (2) $13.375 (in the case of solicitations under (ii) above) (in either case,
the "Base Amount") multiplied by the number of shares beneficially owned by each
such Management Stockholder (which additional amounts shall be paid
contemporaneously with consummation of the acquisition, whether or not such
Acquisition Proposal was solicited); provided, that number of shares and the
Base Amount shall be appropriately adjusted for stock splits, stock dividends,
stock combinations, recapitalizations, reclassifications and other similar
transactions. The Third Party Acquisition Consideration shall be deemed to
include both cash and any securities or other property received in the
transaction, as well as debts assumed in the transaction. In the event that any
Third Party Acquisition Consideration shall be payable in securities; debt
securities shall be valued at the greater of par or market value on the day of
delivery; preferred stock shall be valued at the greater of par, liquidation
preference or market value on the day of delivery; and common stock shall be
valued by its market value on the day of delivery based on the ten day average
closing price of such common stock on the principal stock exchange or Nasdaq
market on which it is traded or quoted for the period prior to the consummation
of such acquisition. In the event that any Third Party Acquisition Consideration
shall be payable in other property, such other property shall be valued at an
amount to be reasonably determined by Republic.
 
     Section 5.3. Approval by the Company's Stockholders.  The Company shall, as
soon as practicable following the date hereof, establish a record date for, duly
call, give notice of, convene and hold a meeting of its stockholders, to be held
as promptly as practicable after the date of this Agreement, for the purpose of
voting upon the Merger and this Agreement (the "Company Special Meeting"). The
Company, through its Board of Directors, shall recommend that the Company's
stockholders approve of this Agreement and the Merger and include such
recommendation in the Proxy Statement, provided that the Board of Directors
shall not be obligated to make such recommendation if the Company shall have
received an offer for a Competing
 
                                      A-25
<PAGE>   377
 
Transaction that the Board of Directors determines in good faith is more
favorable to the stockholders of the Company from a financial point of view than
the transactions contemplated by this Agreement. Subject to the exercise of its
applicable fiduciary duties under Delaware Law to the stockholders of the
Company, the Board of Directors of the Company shall use its reasonable best
efforts to solicit from stockholders of the Company votes in favor of the Merger
and the transactions contemplated hereby. The parties will use their respective
best efforts to cause the Company Special Meeting to be held and to close the
transactions contemplated hereby on or before August 12, 1996.
 
     Section 5.4. Access to Information.  From the date of this Agreement to the
Effective Time, the Company shall, and shall cause its subsidiaries and its and
their representatives, officers, directors, employees, auditors and agents to,
afford the representatives, officers, employees and agents of Republic
reasonable access at all reasonable times to its representatives, officers,
employees, agents, properties, offices, and other facilities and to all books
and records, and shall furnish Republic with all financial, operating and other
data and information Republic, through its representatives, officers, employees
or agents, may reasonably request. Republic shall be entitled to conduct prior
to Closing an environmental assessment of the Owned Properties, and to the
extent permitted under the terms of the Leases, the Leased Premises (hereinafter
referred to as the "Environmental Assessment"), and to otherwise conduct a due
diligence investigation of the Company and its assets and financial condition.
The Environmental Assessment may include, but not be limited to, a physical
examination of such real property, and any structures, facilities, or equipment
located thereon, soil samples, ground and surface water samples, storage tank
testing, review of pertinent records, documents, and licenses of the Company.
The Company shall provide Republic or its designated agents or consultants with
the access to such property which Republic, its agents or consultants require to
conduct the Environmental Assessment and due diligence review. If the results of
the Environmental Assessment or due diligence review are not satisfactory to
Republic in its sole discretion, then Republic may elect not to close, in which
event the provisions of Section 5.2(b) shall not thereafter apply provided that
the Company and the Management Stockholders had complied with Section 5.2(a) in
all respects prior to the date of their receipt of notice of Republic's election
not to close in accordance with this Section 5.4.
 
     Section 5.5. Affiliate Letters.  (a) Schedule 5.5 sets forth a list of
names and addresses of those persons who may be deemed "affiliates" of the
Company within the meaning of Rule 145 under the Securities Act ("Rule 145"),
including the Management Stockholders and all other officers and directors of
the Company (each an "Affiliate"). The Company shall provide Republic such
information and documents as Republic shall reasonably request for purposes of
reviewing the accuracy and completeness of such list. There shall be added to
such list the names and addresses of any other Person who becomes an Affiliate
of the Company at any time after the date hereof up to and including the time of
the Company Special Meeting or who Republic reasonably identifies (by written
notice to the Company) as being a Person who may be deemed to be an Affiliate of
the Company. The Company shall deliver or cause to be delivered to Republic,
concurrent herewith, from each of the Affiliates identified on Schedule 5.5 (as
the same may be supplemented as aforesaid), a letter in the form of Exhibit A
hereto (the "Affiliate Letter"), which shall contain (i) a representation that
on the date hereof, such Affiliate had no plan or intention to sell, exchange or
otherwise dispose of the Republic Common Stock received by it pursuant to the
Merger, (ii) a covenant that such Affiliate shall not sell or otherwise dispose
of any shares of Republic Common Stock issued to it in the Merger until such
time as final results of operations of Republic covering at least thirty (30)
days of combined operations of Republic and the Company have been published and
(iii) a covenant that such Affiliate will not sell or otherwise dispose of any
shares of Republic Common Stock issued to it in the Merger, except pursuant to
an effective registration statement under the Securities Act or in accordance
with the provisions of paragraph (d) of Rule 145 or another exemption from
registration under the Securities Act.
 
     (b) Republic shall be entitled to place appropriate legends on the
certificates evidencing the Republic Common Stock to be received by such
Affiliates pursuant to the terms of this Agreement, and to issue appropriate
stock transfer instructions to the transfer agent for the Republic Common Stock,
to the effect that the shares of the Republic Common Stock received or to be
received by such Affiliates pursuant to the terms of this Agreement may only be
sold, transferred or otherwise conveyed, and the holder thereof may only reduce
his interest in or risks relating to such shares of Republic Common Stock,
pursuant to an effective
 
                                      A-26
<PAGE>   378
 
registration statement under the Securities Act or in accordance with the
provisions of paragraph (d) of Rule 145 or another exemption from registration
under the Securities Act and, in any event, only after financial results
covering at least 30 days of combined operations of Republic and the Company
after the Effective Time shall have been published. The foregoing restrictions
on the transferability of the Republic Common Stock shall apply to all purported
sales, transfers and other conveyances of the shares of Republic Common Stock
received or to be received by such Affiliates pursuant to this Agreement and to
all purported reductions in the interest in or risks relating to such shares of
the Republic Common Stock whether or not such Affiliate has exchanged the
certificates previously evidencing such Affiliate's shares of the Company Common
Stock for certificates evidencing the shares of Republic Common Stock into which
such shares of the Company Common Stock were converted. The Proxy Statement and
the Registration Statement shall disclose the foregoing in a reasonably
prominent manner.
 
     Section 5.6. Letter of Company's Accountants.  The Company shall cause to
be delivered to Republic a letter of Arthur Andersen LLP, the Company's
independent public accountants, dated a date within two business days before (a)
the date on which the Registration Statement shall become effective, (b) the
date of the Company Special Meeting, and (c) the Effective Time, and addressed
to Republic in form and substance reasonably satisfactory to Republic and
customary in scope and substance for letters delivered by independent public
accountants in connection with registration statements similar to the
Registration Statement. In connection with the Company's efforts to obtain such
letter, if requested by Arthur Andersen LLP, Republic shall provide a
representation letter to Arthur Andersen LLP complying with SAS 72 (as amended),
if then required.
 
     Section 5.7. Covenant Not to Compete.  On the date hereof, the Management
Stockholders shall execute and deliver to Republic a covenant not to compete and
non-disclosure agreement in the form of Exhibit B hereto (the "Covenant
Letters").
 
     Section 5.8. Indemnification by Management Stockholders.  The Management
Stockholders covenant and agree that, from and after the Closing, they shall
jointly indemnify and hold Republic harmless from any losses, claims,
liabilities, damages, and expenses (including attorneys' fees) arising out of
any breach or inaccuracy in any representation, warranty or covenant made by
them in this Agreement or in any certificate delivered pursuant hereto, provided
that each Management Stockholder will be liable only to the extent of the lesser
of (i) the amount of such losses, claims, damages, liabilities, and expenses
resulting to Republic or the Surviving Corporation from such breach or
inaccuracy in excess of $500,000 or (ii) 15% of the aggregate Merger
Consideration (valued as of the Effective Time) multiplied by the percentage
ownership of such Management Stockholder (and members of such Management
Stockholder's immediate family and the affiliates and associates of such
Management Stockholder as owned by such persons on May 20, 1996) of the
outstanding Company Common Stock on May 20, 1996, and further provided, that
Republic has furnished written notice to the Management Stockholders of any such
losses, claims, liabilities, damages, and expenses, prior to the date on which
Republic files its annual report on Form 10-K for the year ending December 31,
1996.
 
     Section 5.9. Certain Pending Transactions.  Notwithstanding anything to the
contrary contained herein, from the date hereof until the Effective Time, the
Company may (a) continue to pursue certain acquisition opportunities which are
set forth on Schedule 5.9 to the extent approved in writing by Republic, such
approval to be withheld or granted by Republic in its sole and absolute
discretion, provided, that the Company shall promptly provide Republic copies of
all material agreements and due diligence with respect to such transactions and
will keep Republic fully informed of the status and substance of all
negotiations related thereto, and, further provided that the Company shall not
bind itself to closing any such acquisition without the prior written approval
of Republic, such approval to be withheld or granted by Republic in its sole and
absolute discretion, and (b) expand its existing credit facility from
$45,000,000 to $70,000,000 and borrow thereunder in the ordinary course of
business, consistent with past practices, for usual corporate purposes,
including funding the purchase price incurred in closing (if and to the extent
approved by Republic) any of the acquisitions set forth on Schedule 5.9 and/or
paying off all indebtedness for borrowed money of any business acquired in
accordance with Schedule 5.9.
 
                                      A-27
<PAGE>   379
 
     Section 5.10. Irrevocable Proxies.  On the date hereof, each of Thomas A.
Volini, Carlos E. Aguero, Environmental Venture Fund, Limited Partnership, Apex
Investment Funds L.P., and The Productivity Fund Limited Partnership shall
execute and deliver to Republic an irrevocable voting proxy in the form of
Exhibit C hereto (the "Irrevocable Proxies").
 
     Section 5.11. Landfill Operations.  Without the prior written approval of
Republic, which approval may be withheld or granted in Republic's sole and
absolute discretion, the Company agrees not to directly or indirectly acquire
any ownership interest or joint venture interest in any additional landfill
facility, and, unless Republic otherwise approves in writing, the Company
further agrees that it shall, prior to the Effective Time, terminate or dispose
of any and all of its or its subsidiaries' landfill management or remediation
contracts or operations with respect to any and all landfill facilities which
the Company or a subsidiary thereof does not own as of the date hereof.
 
                                   ARTICLE VI
 
                      COVENANTS OF REPUBLIC AND MERGERSUB
 
     Section 6.1. Certain Actions.  Republic and its subsidiaries shall not take
any action that would, or that could reasonably be expected to, result in any of
the conditions to the obligations of Republic to consummate the Merger set forth
in Article VIII not being satisfied.
 
     Section 6.2. Access to Information.  From the date of this Agreement to the
Effective Time, Republic shall furnish the Company with all publicly available
information relating to Republic and allow Representatives of the Company to
engage in discussions with such senior management of Republic as the parties
mutually agree upon.
 
     Section 6.3. Letter of Republic's Accountants.  Republic shall cause to be
delivered to the Company a letter of Arthur Andersen LLP, Republic's independent
public accountants, dated a date within two business days before the date on
which the Registration Statement shall become effective and addressed to the
Company, in form and substance reasonably satisfactory to the Company and
customary in scope and substance for letters delivered by independent public
accountants in connection with registration statements similar to the
Registration Statement. In connection with Republic's efforts to obtain such
letter, if requested by Arthur Andersen LLP, the Company shall provide a
representation letter to Arthur Andersen LLP complying with SAS 72 (as amended),
if then required.
 
     Section 6.4. Compliance With Nasdaq and SEC Requirements.  From the date
hereof to the Effective Time, Republic shall comply in all material respects
with all applicable requirements of Nasdaq and the SEC with respect to the
filing of information and reports.
 
     Section 6.5. Benefit Plans.  As soon as practicable after the Effective
Time but in no event later than January 1, 1997, Republic shall provide benefits
to employees of the Company and its subsidiaries which are substantially similar
to the benefits provided to similarly situated employees of Republic and its
subsidiaries (the date(s) on which employees of the Company and its subsidiaries
are provided such benefits is hereinafter referred to as the "Benefit Plan
Transition Dates"). Subject to requirements of applicable law, after the
Effective Time, Republic shall cause the Surviving Corporation to maintain the
Benefit Plans in substantially the same form as in effect on the date of this
Agreement until the applicable Benefit Plan Transition Date. With respect to
employee benefit plans and other benefit arrangements covering employees of
Republic and its subsidiaries ("Republic Benefit Plans"), Republic shall grant
all employees of the Company and its subsidiaries who become participants in
such plans after the applicable Benefit Plan Transition Date credit for all
service with the Company and its subsidiaries and their respective predecessors
prior to the applicable Benefit Plan Transition Date for all purposes for which
such service was recognized by the Company. To the extent the Republic Benefit
Plans provide medical or dental welfare benefits after the applicable Benefit
Plan Transition Date, for all employees who have already met the pre-existing
conditions and actively at work requirements under the Benefit Plans that
provide medical or dental welfare benefits, Republic shall cause all
pre-existing conditions exclusions and actively at work requirements to be
waived. For all other employees of the Company and its subsidiaries, Republic
shall credit all service with the Company and its subsidiaries that
 
                                      A-28
<PAGE>   380
 
counted toward the pre-existing conditions and actively at work requirements of
such Benefit Plans toward satisfying the pre-existing conditions and actively at
work requirements of the Republic Benefit Plans. Republic shall provide that any
expenses incurred on or before the applicable Benefit Plan Transition Date shall
be taken into account under the Republic Benefit Plans for purposes of
satisfying the applicable deductible, coinsurance and maximum out-of-pocket
provisions for such employees and their covered dependents. On and after the
Effective Time, Republic shall cause the Benefit Plans that provide medical or
dental welfare benefits to provide continuation coverage (within the meaning of
Section 4980B of the Code) to employees of the Company and its subsidiaries who
terminated employment prior to the Effective Time and their dependents.
 
                                  ARTICLE VII
 
                COVENANTS OF THE COMPANY, REPUBLIC AND MERGERSUB
 
     Section 7.1. Legal Conditions to Merger.  Each of the Company, Republic and
Mergersub, shall use its best efforts to comply promptly with all legal
requirements which may be imposed on it with respect to the Merger, this
Agreement and the transactions contemplated hereby. Such actions shall include,
without limitation, filing or causing to be filed under the HSR Act a premerger
notification and report form, with respect to the transactions contemplated
hereby, furnishing all additional information required under the HSR Act and in
connection with approvals of or filings with any Governmental Authority. Each of
the Company, Republic and Mergersub promptly shall cooperate with and furnish
information to each other in connection with any such requirements imposed upon
any of them or any of their subsidiaries in connection with such transactions.
Each of the Company, Republic and Mergersub shall, and shall cause each of its
subsidiaries to, use its best efforts to obtain (and shall cooperate with each
other in obtaining) any consent, authorization, order or approval of, or any
exemption by, any Governmental Authority or other public or private third party,
required to be obtained or made by the Company, Republic or any of their
subsidiaries in connection with the Merger and the other transactions
contemplated by this Agreement. In connection with the filings under the HSR
Act, each party shall request early termination of the HSR waiting period.
 
     Section 7.2. Preparation of Proxy Statement and Registration
Statement.  (a) Republic promptly shall prepare, with the Company's cooperation
and assistance, and file with the SEC the Proxy Statement and Republic promptly
shall prepare and file with the SEC the Registration Statement relating to the
issuance of the Merger Consideration, in which the Proxy Statement will be
included as a prospectus. Each of Republic and the Company shall use its best
efforts to have the Registration Statement declared effective under the
Securities Act as promptly as practicable after such filing.
 
     (b) Republic shall use its best efforts to obtain, prior to the effective
date of the Registration Statement, all necessary state securities law or "Blue
Sky" permits or approvals in connection with the issuance of Republic Common
Stock in the Merger and under the Stock Plans, except that Republic shall not be
required to execute or file any general consent to service of process in any
jurisdiction in which it is not qualified to transact business or to register as
a dealer in any jurisdiction. Republic shall advise the Company (promptly after
it receives notice thereof) of the time when the Registration Statement has
become effective, of any supplement or amendment that has been filed, of the
issuance of any stop order, of the suspension of the qualification of the shares
of Republic Common Stock for offering or sale in any jurisdiction, or of any
request by the SEC for amendment of the Registration Statement or for additional
information.
 
     (c) If at any time prior to the Effective Time any event relating to
Republic or any of its subsidiaries or Mergersub should be discovered which
should be set forth in an amendment of, or a supplement to, the Proxy Statement,
Republic promptly shall so inform the Company and shall furnish all necessary
information to the Company relating to such event. If at any time prior to the
Effective Time any event relating to the Company or any of its subsidiaries
should be discovered which should be set forth in an amendment of, or a
supplement to, the Registration Statement, the Company promptly shall so inform
Republic and shall furnish all necessary information to Republic relating to
such event.
 
                                      A-29
<PAGE>   381
 
     Section 7.3. Best Efforts.  Upon the terms and subject to the conditions of
this Agreement (including, without limitation, the provisions of Section 5.2(a)
relating to the exercise of the applicable fiduciary duties of the Board of
Directors of the Company), each of the parties to this Agreement shall use its
best efforts to take or cause to be taken all actions and to do or cause to be
done all things necessary, proper or advisable under applicable laws and
regulations to consummate the transactions contemplated by this Agreement, and
shall use its best efforts to obtain all necessary waivers, consents and
approvals, including the actions described in Sections 7.1 and 7.2 above.
 
     Section 7.4. Notification of Certain Matters.  The Company shall give
prompt notice to Republic and Republic shall give prompt notice to the Company,
of (a) the occurrence, or non-occurrence, of any event the occurrence, or
non-occurrence, of which would, in the reasonable judgment of their respective
management, be likely to cause either (i) any representation or warranty
contained in this Agreement to be untrue or inaccurate in any material respect
at any time from the date of this Agreement to the Effective Time or (ii) any
condition set forth herein to be unsatisfied in any material respect at any time
from the date of this Agreement to the Effective Time, and (b) any material
failure of the Company, Republic or Mergersub, as the case may be, or any
officer, director, employee or agent thereof, to comply with or satisfy any
covenant, condition or agreement to be complied with or satisfied by it
hereunder, provided that the delivery of any notice pursuant to this Section 7.4
shall not limit or otherwise affect the remedies available hereunder to the
party receiving such notice.
 
     Section 7.5. Brokers or Finders.  Each of the Company and Republic
represents that no agent, broker, investment banker, financial advisor or other
firm or Person is or shall be entitled to any brokers' or finder's fee or any
other SEC or similar fee in connection with any of the transactions contemplated
by this Agreement (except as set forth in Section 3.24), and each of the Company
and Republic shall indemnify and hold the other harmless from and against any
and all claims, liabilities or obligations with respect to any other fees, SECs
or expenses asserted by any Person on the basis of any act or statement alleged
to have been made by such party.
 
     Section 7.6. Public Announcements.  Neither the Company nor Republic shall
issue any press release or public announcement, including announcements by any
party for general reception by or dissemination to employees, agents or
customers, with respect to this Agreement, the Merger and the other transactions
contemplated by this Agreement without the prior written consent of the other
party (which consent shall not be withheld unreasonably), provided that the
Company or Republic may make any disclosure or announce with such party, in the
opinion of its counsel, is obligated to make pursuant to applicable law or
regulation of the Nasdaq or any national securities exchange, as applicable, in
which case the party desiring to make the disclosure shall reasonably consult
with the other party prior to making such disclosure or announcement.
 
     Section 7.7. Tax Treatment.  Until the Effective Time, the Company and
Republic shall, and from and after the Effective Time Republic shall, use its
best efforts to qualify the Merger, and shall use best efforts not to take any
action to cause the Merger not to qualify, as a reorganization within Section
368(a) of the Code. From and after the Effective Time, (a) Republic shall cause
the Surviving Corporation to continue the Company's historic business or use a
significant portion of the Company's historic business assets in a business
within the meaning of the Treasury regulation Section 1.368-1(d), and (b)
Republic and Mergersub shall, and Republic shall cause the Surviving Corporation
to, treat the Merger as a "reorganization" within the meaning of Section 368(a)
of the Code and shall file such information with their income tax returns as may
be required by Treasury regulation Section 1.368-3 or other applicable law.
 
     Section 7.8. Indemnification and Insurance of Company Officers and
Directors.  (a) The Company shall, and from and after the Effective Time
Republic and the Surviving Corporation shall, indemnify, defend and hold
harmless each Person who is now, or who becomes prior to the Effective Time, an
officer or director of the Company or any of its subsidiaries (the "Indemnified
Parties") against (i) all losses, claims, damages, costs, expenses, liabilities
or judgments or amounts that are paid in settlement with the approval of the
indemnifying party (which approval shall not be withheld unreasonably) of or in
connection with any claim, action, suit, proceeding or investigation based in
whole or in part on or arising in whole or in part out of the fact that such
Person is or was a director, officer or employee of the Company or any of its
subsidiaries,
 
                                      A-30
<PAGE>   382
 
whether pertaining to any matter existing or occurring at or prior to the
Effective Time and whether asserted or claimed prior to, or at or after, the
Effective Time ("Indemnified Liabilities"), and (ii) all Indemnified Liabilities
based in whole or in part on, or arising in whole or in part out of, or
pertaining to this Agreement or the transactions contemplated by this Agreement,
in each case to the full extent provided under the Certificate of Incorporation
and By-laws of the Company as in effect as of the date hereof or permitted under
Delaware Law, as applicable, to indemnify directors and officers. Prior to the
Effective Time, the Company shall cause each Person eligible for indemnification
pursuant to this Section 7.8(a) to execute and deliver to Republic, and/or to
the insurance company providing the insurance referred to in clause (b) below, a
writing confirming, among other matters, that he or she has no knowledge of any
pending or threatened claims, actions or other matters which reasonably could
give rise to Indemnified Liabilities, in such form as shall be reasonably
satisfactory to Republic and/or such insurance company.
 
     (b) The Company shall, and from and after the Effective Time Republic
shall, use its reasonable best efforts to cause the Surviving Corporation to
obtain and maintain in effect an extended reporting period under the Company's
existing directors' and officers' liability insurance policy or comparable
coverage through a "tail" or other policy for a period of at least five years
from the Effective Time. The Certificate of Incorporation and the Bylaws of the
Surviving Corporation shall contain the provisions with respect to
indemnification set forth in the Company's Certificate of Incorporation and
Bylaws on the date of this Agreement, and such provisions shall not be amended,
repealed or otherwise modified for a period of five years from the Effective
Time in any manner that would adversely affect the rights thereunder of
individuals who on or prior to the Effective Time were directors or officers of
the Company, unless such modification is required by law.
 
     (c) The provisions of this Section 7.8 are intended for the benefit of, and
shall be enforceable by, each Indemnified Party and his or her heirs and
executors to the extent that each Indemnified Party has executed and delivered
the writing with respect to himself or herself in accordance with Section 7.8(a)
prior to the Effective Time.
 
     Section 7.9. Further Assurances.  In the event that at any time after the
Effective Time any further action is necessary or desirable to carry out the
purposes of this Agreement, the proper officers and/or directors of the Company,
Republic and Mergersub shall take such necessary action.
 
                                  ARTICLE VIII
 
                             CONDITIONS TO CLOSING
 
     Section 8.1. Conditions to Obligations of the Company, Republic and
Mergersub.  The obligations of the Company, Republic and Mergersub to consummate
the Merger and the other transactions contemplated by this Agreement are subject
to the fulfillment, on or before the Effective Time, of each of the following
conditions:
 
          (a) Stockholder Approval.  This Agreement and the Merger shall have
     been approved and adopted by the affirmative vote, in person or by proxy,
     of the holders of a majority of the outstanding shares of Company Common
     Stock entitled to vote at the Company Special Meeting.
 
          (b) Approvals of Governmental Authorities and Other Persons.  All
     authorizations, consents, orders or approvals of, or declarations or
     filings with, or expiration or termination of any notice and waiting period
     imposed by, any Governmental Authority or any other Person upon the
     consummation of the transactions contemplated by this Agreement, the
     failure of which to obtain could reasonably be expected to have a material
     adverse effect on Republic and its subsidiaries or the Company and its
     subsidiaries, in each case taken as a whole, shall have been filed or
     obtained or shall have occurred. All of such authorizations, consents,
     orders or approvals shall have been obtained without the imposition of any
     conditions which would require the divestiture of any of the Company's or
     Republic's assets or would otherwise materially adversely effect Republic's
     ability to operate the businesses of the Company and its subsidiaries
     following the Effective Time.
 
                                      A-31
<PAGE>   383
 
          (c) Registration Statement.  The Registration Statement shall have
     been declared effective, and no stop order terminating the effectiveness of
     the Registration Statement shall have been issued or threatened.
 
          (d) No Order or Injunction.  The consummation of the Merger shall not
     be precluded, enjoined, prohibited or materially restricted by any order or
     injunction of a court of competent jurisdiction (each party agreeing to use
     its best efforts to have any such order reversed or injunction lifted), and
     no litigation, arbitration, or other proceeding initiated by any
     Governmental Authority shall be pending which seeks to enjoin prohibit or
     materially restrict the consummation of the Merger.
 
          (e) Pooling Letter.  The Company and Republic shall have received a
     letter from Arthur Andersen LLP, addressed to each of them, dated the date
     the Proxy Statement is first mailed to the stockholders of the Company and
     confirmed in writing as of the Effective Time, stating that the Merger
     shall qualify as a pooling of interests business combination under
     applicable accounting and SEC rules.
 
          (f) Accountants Letters.  The Company and Republic shall have received
     the letters of Arthur Andersen LLP described in Sections 5.6 and 6.3 above.
 
          (g) Nasdaq Listing.  The shares of Republic Common Stock included in
     the Merger Consideration shall have been duly listed for trading on the
     Nasdaq National Market, subject to official notice of issuance.
 
     Section 8.2. Conditions to Obligations of the Company.  Except as otherwise
provided below, the obligations of the Company to consummate the Merger and the
other transactions contemplated by this Agreement shall be subject to the
fulfillment on or prior to the Effective Time of the following additional
conditions, any one or more of which may be waived by the Company:
 
          (a) Performance of Obligations of Republic and Mergersub.  Republic
     and Mergersub shall have performed and complied in all material respects
     with all agreements required by this Agreement to be performed or complied
     with by them at or prior to the Effective Time, and the Company shall have
     received a certificate signed on behalf of each of Republic and Mergersub
     by an executive officer of each such company to such effect.
 
          (b) Representations and Warranties; Change in Condition.  The
     representations and warranties of Republic and Mergersub set forth in this
     Agreement shall be true and correct on and as of the date hereof and at and
     as of the Effective Time, with the same force and effect as through such
     representations and warranties had been made at and as of the Effective
     Time, and the Company shall have received a certificate signed on behalf of
     each of Republic and Mergersub by an executive officer of each such company
     to such effect. Since the date hereof, no event or condition shall have
     occurred (or shall be discovered) that could reasonably be expected to have
     a material adverse effect on Republic and its subsidiaries taken as a
     whole. Notwithstanding the foregoing, the Company acknowledges and agrees
     that: (i) the enactment or proposal of any legislation relating to solid
     waste flow control, (ii) the occurrence of any event (or series of events)
     which materially effects solid waste companies and/or electronic security
     services companies generally, or (iii) the commencement of any litigation
     by Republic stockholders in the name of or against Republic or any of its
     subsidiaries or affiliates arising as a result of the transactions
     contemplated by this Agreement, shall in no event be deemed to have had or
     reasonably be expected to have a material adverse effect on Republic and
     its subsidiaries taken as a whole.
 
          (c) Corporate Action.  The Company shall have received from Republic
     (i) copies of the certificates of incorporation and bylaws of Republic and
     Mergersub, (ii) copies of resolutions of Republic's and Mergersub's Boards
     of Directors approving and adopting this Agreement and the transactions
     contemplated hereby, certified on behalf of each of Republic and Mergersub
     by the corporate secretary of each such company, and (iii) a certificate of
     good standing from the Secretary of State of the State of Delaware for each
     of Republic and Mergersub (dated as of a date not more than 10 days prior
     to the Closing).
 
                                      A-32
<PAGE>   384
 
          (d) Opinion of Counsel.  The Company shall have received an opinion of
     counsel to Republic and Mergersub, dated the Effective Time, in the form of
     Exhibit D.
 
          (e) Opinion of Financial Advisor.  The Company shall have received the
     opinion of Raymond James & Associates, Inc. dated as of the date of this
     Agreement and confirmed or updated in writing as of the date that the Proxy
     Statement is first mailed to stockholders of the Company to the effect
     that, as of such respective dates, the consideration to be received in the
     Merger by the Company's stockholders is fair to such stockholders from a
     financial point of view and such opinion shall not have been withdrawn
     prior to the Effective Time.
 
          (f) Tax Opinion.  The Company shall have received the opinion, based
     on appropriate representations of the Company and Republic, of Shefsky
     Froelich & Devine Ltd., counsel to the Company, to the effect that the
     Merger will be treated for federal income tax purposes as a reorganization
     within the meaning of Section 368(a) of the Code, and that the Company,
     Republic and Mergersub each will be a party to that reorganization within
     the meaning of Section 368(b) of the Code, which opinion shall have been
     dated on or about the date the Proxy Statement is first mailed to
     stockholders of the Company.
 
     Section 8.3. Conditions to Obligations of Republic and Mergersub.  The
obligations of Republic and Mergersub to consummate the Merger and the other
transactions contemplated by this Agreement shall be subject to the fulfillment
on or prior to the Effective Time of the following additional conditions, any
one or more of which may be waived by Republic and Mergersub:
 
          (a) Performance of Obligations of the Company and the Management
     Stockholders.  The Company and the Management Stockholders shall have
     performed and complied in all material respects with all agreements
     required by this Agreement to be performed or complied with by them at or
     prior to the Effective Time, and each of Republic and Mergersub shall have
     received a certificate of the Company and the Management Stockholders (in
     the case of the Company, signed by the chief executive officer, the chief
     operating officer, and the chief financial officer of the Company) to such
     effect.
 
          (b) Representations and Warranties; Change in Condition.  The
     representations and warranties of the Company and the Management
     Stockholders set forth in this Agreement shall be true and correct on and
     as of the date hereof and at and as of the Effective Time, with the same
     force and effect as though such representations and warranties had been
     made at and as of the Effective Time, and each of Republic and Mergersub
     shall have received a certificate of the Company and the Management
     Stockholders (in the case of the Company, signed by the chief executive
     officer and the chief financial officer of the Company) to such effect.
     Since the date hereof, no event or condition shall have occurred (or shall
     be discovered of any previously existing event or condition) that could
     reasonably be expected to have a material adverse effect on the Company and
     its subsidiaries taken as a whole. Notwithstanding the foregoing, each of
     Republic and Mergersub acknowledges and agrees that: (i) the enactment or
     proposal of any legislation relating to solid waste flow control, (ii) the
     occurrence of any event (or series of events) which materially effects
     solid waste companies generally, or (iii) the commencement of any
     litigation by the Company stockholders in the name of or against the
     Company or any of its subsidiaries or affiliates arising as a result of the
     transactions contemplated by this Agreement, shall in no event be deemed to
     have had or reasonably be expected to have a material adverse effect on the
     Company and its subsidiaries taken as a whole.
 
          (c) Corporate Action.  Each of Republic and Mergersub shall have
     received from the Company (i) copies of the certificates of incorporation
     and bylaws of the Company and each of its subsidiaries, (ii) copies of
     resolutions of the Company's Board of Directors approving and adopting this
     Agreement and the transactions contemplated hereby, certified on behalf of
     the Company and each of its subsidiaries by the corporate secretary of each
     such company, and (iii) a certificate of good standing from the Secretary
     of State of the State of Delaware for the Company (dated as of a date not
     more than 10 days prior to the Closing).
 
          (d) Opinion of Counsel.  Each of Republic and Mergersub shall have
     received an opinion of counsel to the Company, dated the Effective Time, in
     the form of Exhibit E.
 
                                      A-33
<PAGE>   385
 
          (e) Environmental Assessment and Due Diligence.  Republic shall be
     satisfied with the results of its Environmental Assessment and due
     diligence review of the Company pursuant to Section 5.4.
 
          (f) Tax Opinion.  Republic shall have received the opinion, based on
     appropriate representations of the Company and Republic, of Akerman,
     Senterfitt & Eidson, P.A., counsel to Republic, to the effect that the
     Merger will be treated for federal income tax purposes as a reorganization
     within the meaning of Section 368(a) of the Code, and that the Company,
     Republic and Mergersub each will be a party to that reorganization within
     the meaning of Section 368(b) of the Code, which opinion shall have been
     dated on or about the date the Proxy Statement is first mailed to
     stockholders of the Company.
 
                                   ARTICLE IX
 
                                  TERMINATION
 
     Section 9.1. Termination.  This Agreement may be terminated and the Merger
contemplated by this Agreement may be abandoned at any time after the occurrence
of any of the following events, but prior to the Effective Time (notwithstanding
any approval of this Agreement by the stockholders of the Company);
 
          (a) by mutual written consent of Republic and the Company;
 
          (b) by either Republic or the Company, if any Governmental Authority
     shall have issued an order, decree or ruling or taken any other action
     permanently enjoining, restraining or otherwise prohibiting the Merger, and
     such order, decree, ruling or other action shall have become final and
     nonappealing;
 
          (c) by either Republic or the Company, if the Merger has not been
     consummated by November 18, 1996 (such date, or such later date mutually
     agreed to in writing by the parties hereto, referred to as the "End Date")
     (other than due to the failure of the party seeking to terminate this
     Agreement to perform its obligations under this Agreement required to be
     performed at or prior to the Effective Time);
 
          (d) by either Republic or the Company, if the Company's Special
     Meeting shall have been held, and the stockholders of the Company shall
     have failed to approve and adopt this Agreement and the Merger at the
     Company Special Meeting (or any adjournment thereof);
 
          (e) by Republic, if a tender offer or exchange offer for more than 30%
     of the outstanding shares of the Company Common Stock is commenced, and the
     Board of Directors of the Company, within ten business days after such
     tender offer or exchange offer is so commenced, fails to recommend against
     acceptance of such tender offer or exchange offer by its stockholders or
     takes no position with respect to such offer;
 
          (f) by Republic, if any Person or group (as that term is defined under
     Section 13(d) of the Exchange Act and the rules and regulations promulgated
     thereunder), other than the Management Stockholders, shall have acquired
     beneficial ownership or the right to acquire beneficial ownership of more
     than 50% of the then combined voting power of all classes of the capital
     stock of the Company;
 
          (g) by Republic, if the Board of Directors of the Company does not
     recommend to its stockholders the approval of the Merger, this Agreement
     and the transactions contemplated hereby, or withdraws, modifies or changes
     its recommendation to approve the Merger, this Agreement and the
     transactions contemplated hereby, or shall have resolved to do any of the
     foregoing, except as permitted in accordance with the terms of Section
     9.1(h) below;
 
          (h) by either Republic or the Company, if the Company or its
     stockholders receives an offer for a Competing Transaction that the Board
     of Directors of the Company determines in good faith is more favorable to
     the stockholders of the Company from a financial point of view than the
     transactions contemplated by this Agreement, and the Board of Directors of
     the Company accepts, recommends or resolves to accept or recommend to the
     Company's stockholders such a Competing Transaction;
 
          (i) by Republic, if any of the representations and warranties of the
     Company in this Agreement are not true and correct and could not reasonably
     be expected to become true and correct prior to the End
 
                                      A-34
<PAGE>   386
 
     Date, or if the Company breaches in any material respects any covenant of
     the Company contained in this Agreement and such breach could not
     reasonably be expected to be cured prior to the End Date; or
 
          (j) by the Company, if any of the representations and warranties of
     Republic in this Agreement are not true and correct and could not
     reasonably be expected to become true and correct prior to the End Date, or
     if Republic breaches in any material respect any covenant of Republic
     contained in this Agreement and such breach could not reasonably be
     expected to be cured prior to the End Date.
 
     Section 9.2. Effect of Termination.  In the event this Agreement is
terminated pursuant to Section 9.1, this Agreement shall terminate and become
void and of no force and effect, the Merger shall be abandoned without further
action by any of the parties to this Agreement, and no party to this Agreement
shall have any liability or further obligation under this Agreement, except for
the agreements contained in Sections 5.2 (No Solicitations), 7.5 (Brokers or
Finders), 9.3 (Covenant Not to Purchase), 10.3 (Fees and Expenses) and 10.8
(Governing Law); provided that any termination of this Agreement pursuant to
Sections 9.1(i) or 9.1(j) of this Agreement shall not relieve any party from any
liability for the breach of any material representation, warranty or covenant
contained in this Agreement or be deemed to constitute a waiver of any remedy
available for such breach; provided, further, and notwithstanding the foregoing
to the contrary, no party to this Agreement shall have any continuing liability
or further obligation under Section 5.2 of this Agreement if this Agreement is
terminated pursuant to Sections 9.1(b) or (j). Upon termination of this
Agreement, each party shall return all documents and other materials of any
other party which constitute confidential or proprietary information or trade
secrets, whether so obtained before or after the execution of this Agreement, to
the party furnishing the same.
 
     Section 9.3. Covenant Not to Purchase.  In the event that this Agreement is
terminated pursuant to Sections 9.1(a), (b), (c) or (j), Republic agrees, for a
period of one year following such date of termination, not to purchase or
acquire, by means of a stock purchase, asset purchase, merger or other business
combination, any of the entities proposed to be acquired by the Company which
are set forth on Schedule 5.9.
 
                                   ARTICLE X
 
                            MISCELLANEOUS PROVISIONS
 
     Section 10.1. Amendment and Modification.  Subject to applicable law, this
Agreement may be amended, modified and supplemented only by written agreement of
the Company, on the one hand, and Republic and Mergersub, on the other hand, at
any time prior to the Effective Time with respect to any of the terms contained
herein; provided, however, that, after the adoption of this Agreement by the
Company's stockholders, no such amendment or modification shall reduce the
amount or change the form of the consideration to be delivered to the
stockholders of the Company as contemplated by Article II of this Agreement.
 
     Section 10.2. Waiver of Compliance; Consents.  Any failure of the Company,
or of Republic or Mergersub, to comply with any obligation, covenant, agreement
or condition herein may be waived in writing by Republic or Mergersub, or by the
Company, respectively, but such waiver or failure to insist upon strict
compliance with such obligation, covenant, agreement or condition shall not
operate as a waiver of, or estoppel with respect to, any subsequent or other
failure. Whenever this Agreement requires or permits consent by or on behalf of
any party hereto, such consent shall be given in writing in a manner consistent
with the requirements for a waiver of compliance as set forth in this Section
10.2.
 
     Section 10.3. Fees and Expenses.  (a) Except as otherwise provided in this
Agreement or by law, all fees and expenses incurred in connection with the
Merger, this Agreement and the transactions contemplated by this Agreement shall
be paid by the party incurring such fees or expenses, except that the expenses
payable in connection with printing and mailing the Proxy Statement and the
Registration Statement, all SEC filing fees relating to the transactions
contemplated herein, and the fees for filing under the HSR Act, shall be borne
by Republic.
 
                                      A-35
<PAGE>   387
 
     (b) If this Agreement is terminated pursuant to Sections 9.1(d), (e), (f),
(g), or (i), then the Company shall pay Republic an amount equal to $1,000,000,
plus out-of-pocket expenses (including reasonable attorneys and advisors fees)
incurred by Republic and Mergersub in connection with this Agreement and the
transactions contemplated by this Agreement, except that if this Agreement is
terminated pursuant to Section 9.1(d), then the Company only shall be obligated
to pay such amounts to Republic in the event that the Company's Board of
Directors did not recommend that the Company's stockholders approve and adopt
this Agreement and the Merger, or the Management Stockholders did not use their
respective reasonable best efforts to solicit votes in favor of approval of this
Agreement and the Merger prior to and at the Company Special Meeting, in
accordance with Section 5.3.
 
     (c) If this Agreement shall be terminated pursuant to Section 9.1(h), or if
within the period described in Section 5.2(b), the Company consummates a
Competing Transaction, then the Company and the Management Stockholders shall
pay Republic the amounts described in Section 5.2(b), which amounts shall be
independent of any amounts payable pursuant to Section 10.3(b).
 
     (d) Each party agrees that the actual damages accruing to Republic from
termination of this Agreement pursuant to those termination provisions
referenced in Sections 10.3(b) and (c) are incapable of precise estimation and
would be difficult to prove, and that the damages stipulated herein bear a
reasonable relationship to the potential injury likely to be sustained in the
event of termination pursuant to such occurrence. The payments stipulated in
Sections 10.3(b) and (c) are intended by the parties to provide just
compensation in the event of termination pursuant to such provisions and are not
intended to compel performance or to constitute a penalty for nonperformance.
 
     (e) Any payment required to be made by the Company pursuant to Section
10.3(b) shall be made to Republic not later than five business days after the
occurrence of the event for which Republic is entitled to payment as provided
for herein. All payments required to be made pursuant to this Section 10.3 shall
be made by wire transfer of immediately available funds to an account designated
by Republic.
 
     Section 10.4. No Third-Party Beneficiaries.  Except as provided in Section
7.8, this Agreement is for the sole benefit of the parties hereto and their
permitted assigns and nothing herein expressed or implied shall give or be
construed or is intended to give to any Person, other than the parties hereto
and such assigns, any legal or equitable rights hereunder.
 
     Section 10.5. Survival of and Reliance on Representations and
Warranties.  The representations and warranties of the Company and the
Management Stockholders in this Agreement or in any schedule or certificate or
other documents delivered pursuant to this Agreement shall survive the Effective
Time, until the date on which Republic files its Annual Report on Form 10-K for
the fiscal year in which the Merger is consummated. The representations and
warranties of Republic and Mergersub in this Agreement or in any schedule or
certificate or other document delivered pursuant to this Agreement shall expire
at the Effective Time. Notwithstanding any knowledge of facts determined or
determinable by any party by investigation, each party shall have the right to
fully rely on the representations and warranties of the other parties contained
in this Agreement or in any other documents or certificates delivered in
connection herewith. Each representation and warranty contained in this
Agreement is independent of each other representation and warranty. None of the
covenants in this Agreement or in any Schedule, certificate, or other document
delivered pursuant to this Agreement shall survive beyond the Effective Time,
except for the agreements in Article I (The Merger), Article II (Conversion of
Securities; Exchange of Certificates), Section 6.5 (Benefit Plans), Section 7.7
(Tax Treatment), Section 7.8 (Indemnification and Insurance of Company Officers
and Directors), Section 7.9 (Further Assurances), and Section 10.8 (Governing
Law), and for those set forth in the Affiliate Letters, the Covenant Letters,
and the Irrevocable Proxies.
 
     Section 10.6. Notices.  All notice and other communications required or
permitted hereunder shall be in writing and shall be deemed duly given if
delivered by hand, faxed (provided a confirmation is sent by guaranteed
overnight delivery), guaranteed overnight delivery or mailed, first class
certified mail with postage
 
                                      A-36
<PAGE>   388
 
prepaid, to the parties at the following addresses, or such other addresses as
such party shall furnish to the other in writing:
 
          (a) If to Republic or Mergersub to:
 
              Republic Industries, Inc.
              200 East Las Olas Blvd., Suite 1400
              Fort Lauderdale, FL 33301
              Attn: Richard L. Handley, General Counsel
              Fax: (954) 522-8219
 
                  with a copy to:
 
              Akerman, Senterfitt & Eidson, P.A.
              One S.E. Third Avenue, 28th Floor
              Miami, FL 33131
              Attn: Jonathan L. Awner, Esq.
              Fax: (305) 374-5095
 
          (b) If to the Company or any Management Stockholder to:
 
              Continental Waste Industries, Inc.
              67 Walnut Avenue, Suite 103
              Clark, New Jersey 07066
              Attn: Jeffrey E. Levine, General Counsel
              Fax: (908) 396-4381
 
     Section 10.7. Assignment.  This Agreement and all of its provisions shall
be binding upon and inure to the benefit of the parties to this Agreement, but
neither this Agreement nor any of the rights, interests or obligations hereunder
may be assigned by operation of law or otherwise.
 
     Section 10.8. Governing Law.  This Agreement shall be governed by, and
construed and enforced in accordance with, the laws of the State of Delaware
applicable to contracts executed and to be wholly performed within such State.
 
     Section 10.9. Headings.  The table of contents and the article and section
headings contained in this Agreement are for reference purposes only and shall
not affect in any way the meaning or interpretation of this Agreement. When
reference is made in this Agreement to a Section, Exhibit or Schedule, such
reference shall be to a Section of, or an Exhibit or Schedule to, this Agreement
unless otherwise indicated.
 
     Section 10.10. Entire Agreement.  This Agreement (which term as used
throughout includes the Exhibits and Schedules hereto) and the other documents
and certificates contemplated herein embodies the entire agreement and
understanding of the parties hereto in respect of the subject matter contained
herein, and supersedes all prior agreements and understandings (oral or written)
between or among the parties with respect to such subject matter. There are no
restrictions, promises, representations, warranties, covenants or undertakings,
other than those expressly set forth or referred to herein.
 
     Section 10.11. Severability.  Wherever possible, each provision or portion
of any provisions of this Agreement will be interpreted in such manner as to be
effective and valid under applicable law but if any provision or portion of this
Agreement is held to be invalid, illegal or unenforceable in any respect under
any applicable law or rule in any jurisdiction, such invalidity, illegality or
unenforceability will not affect any other provision or portion of any provision
in such jurisdiction, and this Agreement will be reformed, construed and
enforced in such jurisdiction as if such invalid, illegal or unenforceable
provision or portion of any provision had never been contained herein.
 
     Section 10.12. Counterparts.  This Agreement may be executed in two or more
counterparts, each of which shall be deemed an original, but all of which
together shall constitute one and the same instrument.
 
                                      A-37
<PAGE>   389
 
     IN WITNESS WHEREOF, the parties hereto have made and entered into this
Agreement on the date set forth above.
 
                                          REPUBLIC INDUSTRIES, INC., a Delaware
                                            corporation
 
                                          By     /s/  H. WAYNE HUIZENGA
                                            ------------------------------------
                                                     H. Wayne Huizenga
                                            Chairman and Chief Executive Officer
 
                                          RI/CW MERGER CORP., a Delaware
                                            corporation
 
                                          By     /s/  RICHARD L. HANDLEY
                                            ------------------------------------
                                                     Richard L. Handley
                                                       Vice President
 
                                          CONTINENTAL WASTE INDUSTRIES, INC.,
                                            a Delaware corporation
 
                                          By      /s/  THOMAS A. VOLINI
                                            ------------------------------------
                                                      Thomas A. Volini
                                                 Chairman of the Board and
                                                  Chief Operating Officer
 
                                                  /s/  THOMAS A. VOLINI
                                          --------------------------------------
                                              Thomas A. Volini, individually
 
                                                  /s/  CARLOS E. AGUERO
                                          --------------------------------------
                                              Carlos E. Aguero, individually
 
                                      A-38
<PAGE>   390
 
                                                                         ANNEX B
 
                                    RJ LOGO
 
December 13, 1996
The Board of Directors
Continental Waste Industries, Inc.
67 Walnut Avenue
Suite 103
Clark, NJ 07066
 
Gentlemen:
 
     You have requested our opinion as to the fairness, from a financial point
of view, to the stockholders of Continental Waste Industries, Inc.
("Continental" or the "Company") of the consideration to be received by them in
connection with the proposed merger (the "Merger") of RI/CW Merger Corp.
("RICW"), a wholly-owned subsidiary of Republic Industries, Inc. ("Republic"),
with and into the Company pursuant to the terms and subject to the conditions
contained within the proposed Agreement and Plan of Merger (the "Merger
Agreement") among Continental, Republic and RICW. The Merger Agreement provides,
among other things, that each outstanding share of Continental common stock will
be converted into the right to receive 0.80 shares (the "Exchange Ratio") of
Republic common stock at closing.
 
     In connection with our review of the proposed Merger and the preparation of
our opinion herein, we have examined (i) the financial terms and conditions of
the Merger Agreement; (ii) the audited financial statements of the Company and
Republic; (iii) certain unaudited financial statements and operating reports of
the Company and Republic; (iv) certain internal financial analyses and forecasts
for the Company and certain internal financial analyses and "run-rate" forecasts
for Republic prepared by each company's respective management; and (v) certain
other publicly available information relating to the Company and Republic. We
have also held discussions with members of the senior management of the Company
and Republic to discuss the foregoing and have considered other matters which we
have deemed relevant to our inquiry.
 
     We have assumed and relied upon the accuracy and completeness of all such
historical information and have not attempted to verify independently any of
such information, nor have we made or obtained an independent appraisal of the
assets or liabilities (contingent or otherwise) of the Company or Republic. With
respect to financial forecasts, we have assumed that they have been reasonably
prepared on bases reflecting the best currently available estimates and
judgments of each company's management, and we have relied upon each party to
advise us promptly if any information previously provided became inaccurate or
was required to be updated during the period of our review.
 
     Our opinion is necessarily based upon the market, economic, financial and
other circumstances and conditions, both existing and as disclosed to us, as of
November 11, 1996. It should be understood that subsequent developments may
affect this opinion and that we do not have any obligation to update, revise or
reaffirm this opinion. In particular, we are expressing no opinion herein as to
the price at which the common stock of Republic will trade at any future time.
Because the consideration to be received by the Company's shareholders is
governed solely by the Exchange Ratio, the market value of the shares of common
stock of Republic to be issued in exchange for each share of common stock of the
Company may vary significantly. The common stock of Republic is being issued to
stockholders of Continental at approximately the same time as other significant
acquisition-related share issuances are expected to occur, and this may cause
such securities to trade initially at prices below those at which they would
trade on a fully distributed basis.
 
                                      B-1
 
                  RAYMOND JAMES & ASSOCIATES, INC. LETTERHEAD
<PAGE>   391
 
     In conducting our investigation and in arriving at the opinion expressed
herein, we have taken into account such accepted financial and investment
banking procedures and analyses as we have deemed relevant, including our review
of (i) historical and projected revenues, operating earnings, net income and
capitalization of the Company, Republic and certain other publicly held
companies we believe to be comparable to Continental; (ii) the current financial
position and results of operations of the Company and Republic and forecasted
results of such entities; (iii) the historical market prices and trading
activity of the common stock of Continental and Republic; (iv) financial and
operating information concerning selected completed business combinations which
we deemed comparable in whole or in part; and (v) the general condition of the
securities markets.
 
     Raymond James & Associates, Inc. is actively engaged in the investment
banking business and regularly undertakes the valuation of investment securities
in connection with public offerings, private placements, business combinations
and similar transactions. For our services, including the rendering of this
opinion, the Company will pay us a fee upon the issuance of this opinion. In
addition, Raymond James will receive a financial advisory fee upon the closing
of the Merger, and the Company has agreed to indemnify Raymond James against
certain liabilities arising out of the rendering of this opinion.
 
     In the ordinary course of our business, we actively trade in the equity
securities of Continental and Republic for our own account and for the accounts
of customers and, accordingly, may at any time hold a long or short position in
such securities. Raymond James has acted in various investment banking
capacities for Continental, including as managing underwriter of the Company's
two most recent public equity offerings. Raymond James also currently publishes
investment research on Continental.
 
     It is understood that this letter is for the information of the Board of
Directors of the Company in evaluating the proposed Merger. This opinion is not
to be quoted or referred to, in whole or in part, without our written consent.
 
     Based upon and subject to the foregoing, it is our opinion that, as of
December 13, 1996, the consideration to be received by the stockholders of the
Company pursuant to the proposed Merger Agreement is fair, from a financial
point of view, to the stockholders of the Company.
 
                                          Very truly yours,
 
                                          RAYMOND JAMES & ASSOCIATES, INC.
 
                                      B-2
 
                     RAYMOND JAMES & ASSOCIATES LETTERHEAD
<PAGE>   392
 
                                                                         ANNEX C
 
                               IRREVOCABLE PROXY
 
     This Irrevocable Proxy (this "Proxy") is entered into and delivered as of
June 27, 1996 by the undersigned stockholders of Continental Waste Industries,
Inc., a Delaware corporation ("Stockholder"), in favor of REPUBLIC INDUSTRIES,
INC., a Delaware corporation ("Republic").
 
                                    RECITALS
 
     As of the date of this Proxy, Stockholder owns beneficially and of record
such number of shares of common stock, par value $0.0006 per share ("Company
Common Stock") of Continental Waste Industries, Inc., a Delaware corporation
(the "Company") as is set forth next to its name on the signature page hereof.
All such shares, together with any shares acquired by Stockholder prior to the
termination of this Proxy, are sometimes referred to herein as the "Shares".
 
     On the date hereof, Republic, RI/CW Merger Corp., a Delaware corporation
and wholly-owned subsidiary of Republic ("Mergersub"), the Company and certain
stockholders of the Company, have entered into an Agreement and Plan of Merger,
dated as of the date hereof (as the same may be amended from time to time, the
"Merger Agreement"), which provides for the merger of Mergersub with and into
the Company (the "Merger"), with the Company continuing as the surviving
corporation and a wholly-owned subsidiary of Republic.
 
     Republic has required, in connection with its execution and delivery of the
Merger Agreement that Stockholder grant Republic a proxy to vote its shares on
the terms set forth below.
 
                                 TERMS OF PROXY
 
     In consideration of the mutual representations, warranties, covenants and
agreements set forth in the Merger Agreement and in order to induce Republic to
execute and deliver the Merger Agreement, and, in each case, to consummate the
transactions contemplated thereby, the parties hereto hereby agree as follows:
 
                                   ARTICLE I
 
               REPRESENTATIONS AND WARRANTIES OF THE STOCKHOLDER
 
     Stockholder hereby represents and warrants to Republic as follows:
 
          1.1 Due Organization, Etc.  Stockholder is either a limited
     partnership duly organized, validly existing and in good standing under the
     laws of its state of formation or an individual residing in the United
     States. Stockholder has the power and authority to execute and deliver this
     Proxy and to consummate the transactions contemplated hereby. Stockholder
     has taken all necessary actions to authorize the execution, delivery and
     performance of this Proxy and the grant of the rights covered hereby. This
     Proxy has been duly executed and delivered by or on behalf of Stockholder
     and constitutes a legal, valid and binding obligation of Stockholder,
     enforceable against Stockholder in accordance with its terms, except as the
     same may be limited by applicable bankruptcy, insolvency, reorganization,
     moratorium or similar laws affecting creditors' rights generally and
     general equitable principles, regardless of whether such enforceability is
     considered in a proceeding at law or in equity.
 
          1.2 Title to Shares.  Stockholder is the record and beneficial owner
     of the Shares and owns the Shares free and clear of liens, claims, charges
     or encumbrances of any kind or any proxy or voting restriction other than
     that granted pursuant to this Proxy.
 
                                       C-1
<PAGE>   393
 
                                   ARTICLE II
 
                         TRANSFER AND VOTING OF SHARES
 
     2.1 Restriction on Transfer of Shares.  During the Term (as defined below),
Stockholder shall not (a) sell, transfer, pledge, grant a security interest in
or lien on or otherwise dispose of or encumber any of the Shares, (b) deposit
any of the Shares into a voting trust, enter into a voting agreement or
arrangement or grant any proxy with respect to any of the Shares, or (c) enter
into any contract, option or other arrangement or undertaking with respect to
the direct or indirect acquisition or sale, assignment, transfer, pledge, grant
of a security interest in or lien on or other disposition of or encumbrance on
the Shares.
 
     2.2 Voting of Shares.  Stockholder does hereby irrevocably constitute and
appoint Republic, or any nominee of Republic, with full power of substitution,
during and for the Term, as its true and lawful attorney and proxy, for and in
its name, place and stead, to vote each of the Shares as its proxy, at every
annual, special or adjourned meeting of the shareholders of the Company
(including the right to sign its name (as shareholder) to any consent,
certificate or other document relating to the Company that the law of the State
of Delaware may permit or require) (i) in favor of the approval of the Merger
Agreement and the consummation of all other transactions contemplated by the
Merger Agreement, (ii) against any Competing Transaction (as defined in the
Merger Agreement) involving the Company, or any action or agreement that would
result in a breach of any covenant, representation or warranty or any other
obligation or agreement of the Company under the Merger Agreement or which could
result in any of the conditions to the Company's obligations under the Merger
Agreement not being fulfilled, and (iii) in favor of any other matter relating
to consummation of the transactions contemplated by the Merger Agreement.
Stockholder further agrees to cause the Shares owned by it beneficially to be
voted in accordance with the foregoing.
 
     2.3 Further Assurances.  Stockholder shall take such further actions and
execute such further documents and instruments as may reasonably be requested by
Republic to vest in Republic (or its designee) the power to vote the Shares and
carry out the provisions of this Proxy.
 
     2.4 Term.  The term of this Proxy (the "Term") shall commence on the date
hereof and shall remain valid until the earlier of (a) consummation of the
Merger, (b) consummation of a Competing Transaction, or (c) termination of the
Merger Agreement for any reason (other than as a result of a Competing
Transaction). THIS PROXY IS IRREVOCABLE AND IS COUPLED WITH AN INTEREST.
 
                                  ARTICLE III
 
                               GENERAL PROVISIONS
 
     3.1 Severability.  If any term or other provision of this Proxy is invalid,
illegal or incapable of being enforced by any rule of law or public policy, all
other conditions and provisions of this Proxy shall nevertheless remain in full
force and effect. Upon such determination that any term or other provision is
invalid, illegal or incapable of being enforced, Stockholder agrees to negotiate
with Republic in good faith to modify this Proxy so as to effect the original
intent of the parties as closely as possible to the fullest extent permitted by
applicable law in an acceptable manner to the end that the transactions
contemplated hereby are fulfilled to the extent possible.
 
     3.2 Entire Agreement.  This Proxy constitutes the entire agreement of the
parties and supersedes all prior agreements and undertakings, both written and
oral, between Stockholder and Republic, with respect to the subject matter
hereof.
 
     3.3 Assignment.  Except as provided herein, this Proxy shall not be
assigned by operation of law or otherwise. This Proxy shall be binding upon
Stockholder and its successors and assigns.
 
     3.4 Parties in Interest.  This Proxy shall be binding upon and inure solely
to the benefit of Republic, and nothing in this Proxy, express or implied, is
intended to or shall confer upon any other person any right, benefit or remedy
of any nature whatsoever under or by reason of this Proxy.
 
                                       C-2
<PAGE>   394
 
     3.5 Specific Performance.  Stockholder agrees that irreparable damage would
occur in the event any provision of this Proxy was not performed in accordance
with the terms hereof and that Republic shall be entitled to specific
performance of the terms hereof, in addition to any other remedy at law or in
equity.
 
     3.6 Governing Law, Jurisdiction.  Except to the extent that Delaware law is
mandatorily applicable to the rights of the stockholders of the Company, this
Proxy shall be governed by, and construed in accordance with, the laws of the
State of Florida applicable to contracts executed and to be performed entirely
within that State. Any legal actions, suit or proceeding arising out of or
relative to this Proxy shall be instituted only in the state and federal courts
situate in the States of Florida and Delaware, and Stockholder hereby waives any
objection which it may now or hereafter have to the laying of venue of such
action, suit or proceeding in, and hereby irrevocably submits to the
jurisdiction of, any such court in any such action, suit or proceeding. Any and
all service of process and any other notice in any such action, suit or
proceeding shall be effective against Stockholder if given by mail, postage,
prepaid, mailed to Stockholder at the Company's principal place of business.
 
     3.7 Counterparts.  This Proxy may be executed in one or more counterparts,
each of which when executed shall be deemed to be an original but all of which
taken together shall constitute one and the same instrument.
 
     IN WITNESS WHEREOF, the Stockholder has caused this Proxy to be duly
executed and delivered as of the day and year first written above.
 
                                                /s/  CARLOS E. AGUERO
                                          --------------------------------------
                                                     Carlos E. Aguero
 
                                               Number of Shares: 1,299,251
AGREED AND ACCEPTED:
 
REPUBLIC INDUSTRIES, INC.
 
By:    /s/  RICHARD L. HANDLEY
    ----------------------------------
            Richard L. Handley
          Senior Vice President
 
                                       C-3
<PAGE>   395
 
                                                                         ANNEX D
 
                               IRREVOCABLE PROXY
 
     This Irrevocable Proxy (this "Proxy") is entered into and delivered as of
June 27, 1996 by the undersigned stockholders of Continental Waste Industries,
Inc., a Delaware corporation ("Stockholder"), in favor of REPUBLIC INDUSTRIES,
INC., a Delaware corporation ("Republic").
 
                                    RECITALS
 
     As of the date of this Proxy, Stockholder owns beneficially and of record
such number of shares of common stock, par value $0.0006 per share ("Company
Common Stock") of Continental Waste Industries, Inc., a Delaware corporation
(the "Company") as is set forth next to its name on the signature page hereof.
All such shares, together with any shares acquired by Stockholder prior to the
termination of this Proxy, are sometimes referred to herein as the "Shares".
 
     On the date hereof, Republic, RI/CW Merger Corp., a Delaware corporation
and wholly-owned subsidiary of Republic ("Mergersub"), the Company and certain
stockholders of the Company, have entered into an Agreement and Plan of Merger,
dated as of the date hereof (as the same may be amended from time to time, the
"Merger Agreement"), which provides for the merger of Mergersub with and into
the Company (the "Merger"), with the Company continuing as the surviving
corporation and a wholly-owned subsidiary of Republic.
 
     Republic has required, in connection with its execution and delivery of the
Merger Agreement that Stockholder grant Republic a proxy to vote its shares on
the terms set forth below.
 
                                 TERMS OF PROXY
 
     In consideration of the mutual representations, warranties, covenants and
agreements set forth in the Merger Agreement and in order to induce Republic to
execute and deliver the Merger Agreement, and, in each case, to consummate the
transactions contemplated thereby, the parties hereto hereby agree as follows:
 
                                   ARTICLE I
 
               REPRESENTATIONS AND WARRANTIES OF THE STOCKHOLDER
 
     Stockholder hereby represents and warrants to Republic as follows:
 
     1.1 Due Organization, Etc.  Stockholder is either a limited partnership
duly organized, validly existing and in good standing under the laws of its
state of formation or an individual residing in the United States. Stockholder
has the power and authority to execute and deliver this Proxy and to consummate
the transactions contemplated hereby. Stockholder has taken all necessary
actions to authorize the execution, delivery and performance of this Proxy and
the grant of the rights covered hereby. This Proxy has been duly executed and
delivered by or on behalf of Stockholder and constitutes a legal, valid and
binding obligation of Stockholder, enforceable against Stockholder in accordance
with its terms, except as the same may be limited by applicable bankruptcy,
insolvency, reorganization, moratorium or similar laws affecting creditors'
rights generally and general equitable principles, regardless of whether such
enforceability is considered in a proceeding at law or in equity.
 
     1.2 Title to Shares.  Stockholder is the record and beneficial owner of the
Shares and owns the Shares free and clear of liens, claims, charges or
encumbrances of any kind or any proxy or voting restriction other than that
granted pursuant to this Proxy.
 
                                       D-1
<PAGE>   396
 
                                   ARTICLE II
 
                         TRANSFER AND VOTING OF SHARES
 
     2.1 Restriction on Transfer of Shares.  During the Term (as defined below),
Stockholder shall not (a) sell, transfer, pledge, grant a security interest in
or lien on or otherwise dispose of or encumber any of the Shares, (b) deposit
any of the Shares into a voting trust, enter into a voting agreement or
arrangement or grant any proxy with respect to any of the Shares, or (c) enter
into any contract, option or other arrangement or undertaking with respect to
the direct or indirect acquisition or sale, assignment, transfer, pledge, grant
of a security interest in or lien on or other disposition of or encumbrance on
the Shares.
 
     2.2 Voting of Shares.  Stockholder does hereby irrevocably constitute and
appoint Republic, or any nominee of Republic, with full power of substitution,
during and for the Term, as its true and lawful attorney and proxy, for and in
its name, place and stead, to vote each of the Shares as its proxy, at every
annual, special or adjourned meeting of the shareholders of the Company
(including the right to sign its name (as shareholder) to any consent,
certificate or other document relating to the Company that the law of the State
of Delaware may permit or require) (i) in favor of the approval of the Merger
Agreement and the consummation of all other transactions contemplated by the
Merger Agreement, (ii) against any Competing Transaction (as defined in the
Merger Agreement) involving the Company, or any action or agreement that would
result in a breach of any covenant, representation or warranty or any other
obligation or agreement of the Company under the Merger Agreement or which could
result in any of the conditions to the Company's obligations under the Merger
Agreement not being fulfilled, and (iii) in favor of any other matter relating
to consummation of the transactions contemplated by the Merger Agreement.
Stockholder further agrees to cause the Shares owned by it beneficially to be
voted in accordance with the foregoing.
 
     2.3 Further Assurances.  Stockholder shall take such further actions and
execute such further documents and instruments as may reasonably be requested by
Republic to vest in Republic (or its designee) the power to vote the Shares and
carry out the provisions of this Proxy.
 
     2.4 Term.  The term of this Proxy (the "Term") shall commence on the date
hereof and shall remain valid until the earlier of (a) consummation of the
Merger, (b) consummation of a Competing Transaction, or (c) termination of the
Merger Agreement for any reason (other than as a result of a Competing
Transaction). THIS PROXY IS IRREVOCABLE AND IS COUPLED WITH AN INTEREST.
 
                                  ARTICLE III
 
                               GENERAL PROVISIONS
 
     3.1 Severability.  If any term or other provision of this Proxy is invalid,
illegal or incapable of being enforced by any rule of law or public policy, all
other conditions and provisions of this Proxy shall nevertheless remain in full
force and effect. Upon such determination that any term or other provision is
invalid, illegal or incapable of being enforced, Stockholder agrees to negotiate
with Republic in good faith to modify this Proxy so as to effect the original
intent of the parties as closely as possible to the fullest extent permitted by
applicable law in an acceptable manner to the end that the transactions
contemplated hereby are fulfilled to the extent possible.
 
     3.2 Entire Agreement.  This Proxy constitutes the entire agreement of the
parties and supersedes all prior agreements and undertakings, both written and
oral, between Stockholder and Republic, with respect to the subject matter
hereof.
 
     3.3 Assignment.  Except as provided herein, this Proxy shall not be
assigned by operation of law or otherwise. This Proxy shall be binding upon
Stockholder and its successors and assigns.
 
     3.4 Parties in Interest.  This Proxy shall be binding upon and inure solely
to the benefit of Republic, and nothing in this Proxy, express or implied, is
intended to or shall confer upon any other person any right, benefit or remedy
of any nature whatsoever under or by reason of this Proxy.
 
                                       D-2
<PAGE>   397
 
     3.5 Specific Performance.  Stockholder agrees that irreparable damage would
occur in the event any provision of this Proxy was not performed in accordance
with the terms hereof and that Republic shall be entitled to specific
performance of the terms hereof, in addition to any other remedy at law or in
equity.
 
     3.6 Governing Law, Jurisdiction.  Except to the extent that Delaware law is
mandatorily applicable to the rights of the stockholders of the Company, this
Proxy shall be governed by, and construed in accordance with, the laws of the
State of Florida applicable to contracts executed and to be performed entirely
within that State. Any legal actions, suit or proceeding arising out of or
relative to this Proxy shall be instituted only in the state and federal courts
situate in the States of Florida and Delaware, and Stockholder hereby waives any
objection which it may now or hereafter have to the laying of venue of such
action, suit or proceeding in, and hereby irrevocably submits to the
jurisdiction of, any such court in any such action, suit or proceeding. Any and
all service of process and any other notice in any such action, suit or
proceeding shall be effective against Stockholder if given by mail, postage,
prepaid, mailed to Stockholder at the Company's principal place of business.
 
     3.7 Counterparts.  This Proxy may be executed in one or more counterparts,
each of which when executed shall be deemed to be an original but all of which
taken together shall constitute one and the same instrument.
 
     IN WITNESS WHEREOF, the Stockholder has caused this Proxy to be duly
executed and delivered as of the day and year first written above.
 
                                                   /s/ THOMAS A. VOLINI
                                          --------------------------------------
                                                     Thomas A. Volini
 
                                               Number of Shares: 1,208,890
 
AGREED AND ACCEPTED:
 
REPUBLIC INDUSTRIES, INC.
 
By:    /s/  RICHARD L. HANDLEY
    ----------------------------------
            Richard L. Handley
          Senior Vice President
 
                                       D-3
<PAGE>   398
 
                                                                         ANNEX E
 
                               IRREVOCABLE PROXY
 
     This Irrevocable Proxy (this "Proxy") is entered into and delivered as of
June 27, 1996 by the undersigned stockholders of Continental Waste Industries,
Inc., a Delaware corporation ("Stockholder"), in favor of REPUBLIC INDUSTRIES,
INC., a Delaware corporation ("Republic").
 
                                    RECITALS
 
     As of the date of this Proxy, Stockholder owns beneficially and of record
such number of shares of common stock, par value $0.0006 per share ("Company
Common Stock") of Continental Waste Industries, Inc., a Delaware corporation
(the "Company") as is set forth next to its name on the signature page hereof.
All such shares, together with any shares acquired by Stockholder prior to the
termination of this Proxy, are sometimes referred to herein as the "Shares".
 
     On the date hereof, Republic, RI/CW Merger Corp., a Delaware corporation
and wholly-owned subsidiary of Republic ("Mergersub"), the Company and certain
stockholders of the Company, have entered into an Agreement and Plan of Merger,
dated as of the date hereof (as the same may be amended from time to time, the
"Merger Agreement"), which provides for the merger of Mergersub with and into
the Company (the "Merger"), with the Company continuing as the surviving
corporation and a wholly-owned subsidiary of Republic.
 
     Republic has required, in connection with its execution and delivery of the
Merger Agreement that Stockholder grant Republic a proxy to vote its shares on
the terms set forth below.
 
                                 TERMS OF PROXY
 
     In consideration of the mutual representations, warranties, covenants and
agreements set forth in the Merger Agreement and in order to induce Republic to
execute and deliver the Merger Agreement, and, in each case, to consummate the
transactions contemplated thereby, the parties hereto hereby agree as follows:
 
                                   ARTICLE I
 
               REPRESENTATIONS AND WARRANTIES OF THE STOCKHOLDER
 
     Stockholder hereby represents and warrants to Republic as follows:
 
          1.1 Due Organization, Etc.  Stockholder is either a limited
     partnership duly organized, validly existing and in good standing under the
     laws of its state of formation or an individual residing in the United
     States. Stockholder has the power and authority to execute and deliver this
     Proxy and to consummate the transactions contemplated hereby. Stockholder
     has taken all necessary actions to authorize the execution, delivery and
     performance of this Proxy and the grant of the rights covered hereby. This
     Proxy has been duly executed and delivered by or on behalf of Stockholder
     and constitutes a legal, valid and binding obligation of Stockholder,
     enforceable against Stockholder in accordance with its terms, except as the
     same may be limited by applicable bankruptcy, insolvency, reorganization,
     moratorium or similar laws affecting creditors' rights generally and
     general equitable principles, regardless of whether such enforceability is
     considered in a proceeding at law or in equity.
 
          1.2 Title to Shares.  Stockholder is the record and beneficial owner
     of the Shares and owns the Shares free and clear of liens, claims, charges
     or encumbrances of any kind or any proxy or voting restriction other than
     that granted pursuant to this Proxy.
 
                                       E-1
<PAGE>   399
 
                                   ARTICLE II
 
                         TRANSFER AND VOTING OF SHARES
 
     2.1 Restriction on Transfer of Shares.  During the Term (as defined below),
Stockholder shall not (a) sell, transfer, pledge, grant a security interest in
or lien on or otherwise dispose of or encumber any of the Shares, (b) deposit
any of the Shares into a voting trust, enter into a voting agreement or
arrangement or grant any proxy with respect to any of the Shares, or (c) enter
into any contract, option or other arrangement or undertaking with respect to
the direct or indirect acquisition or sale, assignment, transfer, pledge, grant
of a security interest in or lien on or other disposition of or encumbrance on
the Shares.
 
     2.2 Voting of Shares.  Stockholder does hereby irrevocably constitute and
appoint Republic, or any nominee of Republic, with full power of substitution,
during and for the Term, as its true and lawful attorney and proxy, for and in
its name, place and stead, to vote each of the Shares as its proxy, at every
annual, special or adjourned meeting of the shareholders of the Company
(including the right to sign its name (as shareholder) to any consent,
certificate or other document relating to the Company that the law of the State
of Delaware may permit or require) (i) in favor of the approval of the Merger
Agreement and the consummation of all other transactions contemplated by the
Merger Agreement, (ii) against any Competing Transaction (as defined in the
Merger Agreement) involving the Company, or any action or agreement that would
result in a breach of any covenant, representation or warranty or any other
obligation or agreement of the Company under the Merger Agreement or which could
result in any of the conditions to the Company's obligations under the Merger
Agreement not being fulfilled, and (iii) in favor of any other matter relating
to consummation of the transactions contemplated by the Merger Agreement.
Stockholder further agrees to cause the Shares owned by it beneficially to be
voted in accordance with the foregoing.
 
     2.3 Further Assurances.  Stockholder shall take such further actions and
execute such further documents and instruments as may reasonably be requested by
Republic to vest in Republic (or its designee) the power to vote the Shares and
carry out the provisions of this Proxy.
 
     2.4 Term.  The term of this Proxy (the "Term") shall commence on the date
hereof and shall remain valid until the earlier of (a) consummation of the
Merger, (b) consummation of a Competing Transaction, or (c) termination of the
Merger Agreement for any reason (other than as a result of a Competing
Transaction). THIS PROXY IS IRREVOCABLE AND IS COUPLED WITH AN INTEREST.
 
                                  ARTICLE III
 
                               GENERAL PROVISIONS
 
     3.1 Severability.  If any term or other provision of this Proxy is invalid,
illegal or incapable of being enforced by any rule of law or public policy, all
other conditions and provisions of this Proxy shall nevertheless remain in full
force and effect. Upon such determination that any term or other provision is
invalid, illegal or incapable of being enforced, Stockholder agrees to negotiate
with Republic in good faith to modify this Proxy so as to effect the original
intent of the parties as closely as possible to the fullest extent permitted by
applicable law in an acceptable manner to the end that the transactions
contemplated hereby are fulfilled to the extent possible.
 
     3.2 Entire Agreement.  This Proxy constitutes the entire agreement of the
parties and supersedes all prior agreements and undertakings, both written and
oral, between Stockholder and Republic, with respect to the subject matter
hereof.
 
     3.3 Assignment.  Except as provided herein, this Proxy shall not be
assigned by operation of law or otherwise. This Proxy shall be binding upon
Stockholder and its successors and assigns.
 
     3.4 Parties in Interest.  This Proxy shall be binding upon and inure solely
to the benefit of Republic, and nothing in this Proxy, express or implied, is
intended to or shall confer upon any other person any right, benefit or remedy
of any nature whatsoever under or by reason of this Proxy.
 
                                       E-2
<PAGE>   400
 
     3.5 Specific Performance.  Stockholder agrees that irreparable damage would
occur in the event any provision of this Proxy was not performed in accordance
with the terms hereof and that Republic shall be entitled to specific
performance of the terms hereof, in addition to any other remedy at law or in
equity.
 
     3.6 Governing Law, Jurisdiction.  Except to the extent that Delaware law is
mandatorily applicable to the rights of the stockholders of the Company, this
Proxy shall be governed by, and construed in accordance with, the laws of the
State of Florida applicable to contracts executed and to be performed entirely
within that State. Any legal actions, suit or proceeding arising out of or
relative to this Proxy shall be instituted only in the state and federal courts
situate in the States of Florida and Delaware, and Stockholder hereby waives any
objection which it may now or hereafter have to the laying of venue of such
action, suit or proceeding in, and hereby irrevocably submits to the
jurisdiction of, any such court in any such action, suit or proceeding. Any and
all service of process and any other notice in any such action, suit or
proceeding shall be effective against Stockholder if given by mail, postage,
prepaid, mailed to Stockholder at the Company's principal place of business.
 
     3.7 Counterparts.  This Proxy may be executed in one or more counterparts,
each of which when executed shall be deemed to be an original but all of which
taken together shall constitute one and the same instrument.
 
     IN WITNESS WHEREOF, the Stockholder has caused this Proxy to be duly
executed and delivered as of the day and year first written above.
 
                                          APEX INVESTMENT FUND LIMITED
                                            PARTNERSHIP, a Delaware limited
                                            partnership
 
                                          By: Apex Management Partnership,
                                              General Partner of
                                              Apex Investment Fund
                                              Limited Partnership
 
                                          By: First Analysis Corporation,
                                              General Partner of Apex
                                              Management Partnership
 
                                          By:     /s/  BRET R. MAXWELL
                                             -----------------------------------
                                                      Bret R. Maxwell,
                                                     Managing Director
 
                                          Number of Shares:
                                                            --------------------
 
                                          ENVIRONMENTAL VENTURE FUND LIMITED
                                            PARTNERSHIP, a Delaware limited
                                            partnership
 
                                          By: Environmental Venture Management,
                                              a Limited Partnership, General
                                              Partner of Environmental Venture
                                              Fund Limited Partnership
 
                                          By: First Analysis Corporation,
                                              General Partner of Apex
                                              Management Partnership
 
                                       E-3
<PAGE>   401
 
                                          By:     /s/  BRET R. MAXWELL
                                          --------------------------------------
                                                     Bret R. Maxwell
                                                    Managing Director
 
                                          Number of Shares:
                                                     ---------------------------
 
                                          THE PRODUCTIVITY FUND LIMITED
                                            PARTNERSHIP, an Illinois limited
                                          partnership
 
                                          By: First Analysis Management Company,
                                            General Partner of The Productivity
                                              Fund
                                            Limited Partnership
 
                                          By: First Analysis Corporation,
                                              General
                                            Partner of First Analysis Management
                                            Company
 
                                          By:      /s/  BRET R. MAXWELL
                                            ------------------------------------
                                                      Bret R. Maxwell
                                                     Managing Director
 
                                              Number of Shares:
                                                       -------------------------
 
AGREED AND ACCEPTED:
 
REPUBLIC INDUSTRIES, INC.
 
By:    /s/  RICHARD L. HANDLEY
    ----------------------------------
            Richard L. Handley
    Senior Vice President and General
                 Counsel
 
                                       E-4
<PAGE>   402
 
December 13, 1996
                                Republic (LOGO)
 
VIA FAX
 
James Allegretto, Staff Accountant
Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C. 20549
 
           RE: PROXY MATERIALS OF CONTINENTAL WASTE INDUSTRIES
 
Dear Mr. Allegretto:
 
     Pursuant to my call today with Leslie Overton, enclosed for your review are
revised pages to the Consent Solicitation/Prospectus of Continental
Waste/Republic Industries reflecting the resolution of the Staff's comments as
agreed to by telephone today.
 
     Please call our counsel, Jonathan Awner, as early as is possible Friday at
305-982-5615 to confirm that these revisions are satisfactory or if the Staff
otherwise has any questions. Assuming that the Staff's review of this and the
other pending filings is complete, we will file, via Edgar, all of the pending
Form S-4's, Form S-3 and Form 8-K, on Friday with a request for acceleration of
the effectiveness of the registration statements. Thank you.
 
Sincerely,
 
Christopher S. Morter
Senior Counsel
 
cc: Jonathan L. Awner, Esq.
<PAGE>   403
 
                                  CONSENT FORM
 
                       CONTINENTAL WASTE INDUSTRIES, INC.
 
         THIS CONSENT IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
 
     Unless otherwise indicated below, the undersigned, being a stockholder of
record of Continental Waste Industries, Inc., a Delaware corporation
("Continental"), on November 15, 1996 (the "Record Date"), hereby consents,
pursuant to Section 228 of the General Corporation Law of the State of Delaware
and the Bylaws of Continental, with respect to all shares of common stock of
Continental held of record by the undersigned on the Record Date, to the taking
of the following action without a meeting of the stockholders of Continental:
 
     Approval and adoption of the Merger Agreement as set forth in the
Solicitation Statement/Prospectus dated December 13, 1996 relating thereto.
 
          [ ] CONSENT          [ ] DOES NOT CONSENT         [ ] ABSTAIN
 
              A consent is recommended by the Board of Directors.
 
                                    (Continued and to be signed on reverse side)
 
    THIS CONSENT FORM WHEN PROPERLY EXECUTED, DATED, AND DELIVERED WILL BE GIVEN
EFFECT IN ACCORDANCE WITH THE DIRECTION ON THE OTHER SIDE. IF NO DIRECTION IS
GIVEN, THIS CONSENT WILL BE DEEMED A CONSENT IN FAVOR OF THE PROPOSAL SET FORTH
ON THE OTHER SIDE.
 
                                                Change of Address and/or
                                                Comments Mark Here
 
                                                Please sign exactly as name
                                                appears hereon. When shares are
                                                held by joint tenants, both
                                                should sign. If acting as an
                                                attorney, executor, trustee or
                                                in any other representative
                                                capacity, sign name and title.
 
                                                Dated                     , 1996
                                                     ---------------------
                                                
 
                                                --------------------------------
                                                           Signature
 
                                                --------------------------------
                                                   Signature if held jointly
 
                                                VOTES MUST BE INDICATED BY AN
                                                [X] MARKED IN BLACK OR BLUE INK.
 
                PLEASE MARK, SIGN, DATE AND PROMPTLY RETURN THIS
                   CONSENT FORM USING THE ENCLOSED ENVELOPE.
<PAGE>   404
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
    The Certificate of Incorporation of the Registrant entitles the Board of
Directors to provide for indemnification of directors and officers to the
fullest extent provided by law, except for liability (i) for any breach of a
director's duty of loyalty to the Registrant or its stockholders, (ii) for acts
or omissions not in good faith or which involve intentional misconduct or a
knowing violation of law, (iii) for unlawful payments of dividends, or for
unlawful stock purchases or redemptions, or (iv) for any transaction from which
the director derived an improper personal benefit.
 
    Article VII of the Bylaws of the Registrant provides that to the fullest
extent and in the manner permitted by the laws of the State of Delaware and
specifically as is permitted under Section 145 of the General Corporation Law of
the State of Delaware, the Registrant shall indemnify any person who was or is a
party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, other than an action by or in the right of the Registrant, by
reason of the fact that such person is or was a director, officer, employee or
agent of the Registrant, or is or was serving at the request of the Registrant
as a director, officer, employee or agent of another corporation, partnership,
joint venture, trust or other enterprise against expenses, including attorneys'
fees, judgments, fines and amounts paid in settlement actually and reasonably
incurred in connection with such action, suit, or proceeding if he acted in good
faith and in a manner he reasonably believed to be in and not opposed to the
best interests of the Registrant, and with respect to any criminal action or
proceeding, he had no reasonable cause to believe his conduct was unlawful.
Determination of an action, suit, or proceeding by judgment, order, settlement,
conviction, or upon a plea of nolo contendere or its equivalent, shall not, of
itself, create a presumption that the person did not act in good faith and in a
manner which he reasonably believed to be in and not opposed to the best
interests of the Registrant, and with respect to any criminal action or
proceeding, had reasonable cause to believe that his conduct was lawful.
 
    The Bylaws provide that any decision as to indemnification shall be made:
(a) by the Board of Directors by a majority vote of a quorum consisting of
directors who were not parties to such action, suit or proceeding; or (b) if
such a quorum is not obtainable, or even if obtainable, if a quorum of
disinterested directors so directs, by independent legal counsel in a written
opinion; or (c) by the stockholders. The Board of Directors may authorize
indemnification of expenses incurred by an officer or director in defending a
civil or criminal action, suit or proceeding in advance of the final disposition
of such action, suit or proceeding. Indemnification pursuant to these provisions
is not exclusive of any other rights to which those seeking indemnification may
be entitled under any bylaw, agreement, vote of stockholders or disinterested
directors or otherwise and shall continue as to a person who has ceased to be a
director or officer. The Registrant may purchase and maintain insurance on
behalf of any person who is or was a director or officer.
 
ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
 
    (a) A list of the exhibits filed as part of this Registration Statement is
set forth in the Exhibit Index which immediately precedes such exhibits.
 
    (b) Financial Statement Schedule
 
<TABLE>
<S>                                                                        <C>
Report of Independent Certified Public Accountants on Schedule...........  II-2
Schedule II--Valuation and Qualifying Accounts and Reserves..............  II-3
</TABLE>
 
                                      II-1
<PAGE>   405
         REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS ON SCHEDULE
 
To the Shareholders and Board of Directors of
Republic Industries, Inc.:
 
    We have audited, in accordance with generally accepted auditing standards,
the consolidated financial statements of Republic Industries, Inc. included in
this Registration Statement and have issued our report thereon dated December 5,
1996. Our audits were made for the purpose of forming an opinion on the basic
consolidated financial statements taken as a whole. The schedule listed in Item
21(b) is presented for purposes of complying with the Securities and Exchange
Commission's rules and is not part of the basic consolidated financial
statements. This schedule has been subjected to the auditing procedures applied
in the audits of the basic consolidated financial statements and, in our
opinion, fairly states in all material respects the financial data required to
be set forth therein in relation to the basic consolidated financial statements
taken as a whole.
 
ARTHUR ANDERSEN LLP
 
Fort Lauderdale, Florida
December 5, 1996.
 
                                      II-2
<PAGE>   406
                           REPUBLIC INDUSTRIES, INC.
                 VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                                  SCHEDULE II
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                             BALANCE AT    ADDITIONS   ACCOUNTS                 BALANCE
                                                              BEGINNING   CHARGED TO    WRITTEN                AT END OF
                      CLASSIFICATIONS                          OF YEAR      INCOME        OFF      OTHER (1)     YEAR
- - -----------------------------------------------------------  -----------  -----------  ---------  -----------  ---------
<S>                                                          <C>          <C>          <C>        <C>          <C>
ALLOWANCE FOR DOUBTFUL ACCOUNTS:
  1995.....................................................   $   1,581    $   1,505   $  (1,148)  $     621   $   2,559
  1994.....................................................   $   1,555    $     858   $    (836)  $       4   $   1,581
  1993.....................................................   $   1,382    $     936   $    (846)  $      83   $   1,555
</TABLE>
 
- - ------------------------
 
    (1) Allowance of acquired businesses.
 
    (c) The opinion of Raymond James & Associates, Inc. is attached as Annex B
to the Solicitation Statement/Prospectus enclosed in this Registration
Statement.
 
                                      II-3
<PAGE>   407
ITEM 22.  UNDERTAKINGS
 
    (1) The undersigned Registrant hereby undertakes as follows: that prior to
any public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this registration statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c), the
issuer undertakes that such reoffering prospectus will contain the information
called for by the applicable registration form with respect to reofferings by
persons who may be deemed underwriters, in addition to the information called
for by the other items of the applicable form.
 
    (2) The Registrant undertakes that every prospectus: (i) that is filed
pursuant to paragraph (1) immediately preceding, or (ii) that purports to meet
the requirements of Section 10(a)(3) of the Act and is used in connection with
an offering of securities subject to Rule 415, will be filed as a part of an
amendment to the registration statement and will not be used until such
amendment is effective, and that, for purposes of determining any liability
under the Securities Act of 1933, each such post-effective amendment shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial BONA FIDE offering thereof.
 
    (3) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the Registrant pursuant to the foregoing provisions, or otherwise, the
Registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
 
    (4) The undersigned Registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Item 4, 10(b), 11, or 13 of this form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.
 
    (5) The undersigned Registrant hereby undertakes to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.
 
 
    (6) The undersigned Registrant hereby undertakes:
 
          (a) To file, during any period in which offers or sales are being
     made, a post-effective amendment to this Registration Statement:
 
             i) To include any prospectus required by Section 10(a)(3) of the
        Securities Act;
 
             ii) To reflect in the prospectus any facts or events arising after
        the effective date of this Registration Statement (or the most recent
        post-effective amendment thereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in this Registration Statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high end of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) if, in the aggregate, the
        changes in volume and price represent no more than a 20% change in the
        maximum aggregate offering price set forth in the "Calculation of
        Registration Fee" table in this Registration Statement;
 
             iii) To include any material information with respect to the plan
        of distribution not previously disclosed in this Registration Statement
        or any material change to such information in this Registration
        Statement.
 
          (b) That, for the purpose of determining any liability under the
     Securities Act, each such post-effective amendment shall be deemed to be a
     new registration statement relating to the securities offered herein, and
     the offering of such securities at that time shall be deemed to be the
     initial bona fide offering thereof.
 
          (c) To remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the Offering.

                                      II-4
<PAGE>   408
                                   SIGNATURES
 
    Pursuant to the requirements of the Securities Act, the Registrant has duly
caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Ft. Lauderdale, State of
Florida, on December 13, 1996.
 
                                REPUBLIC INDUSTRIES, INC.
 
                                By:  /s/ H. Wayne Huizenga
                                     -----------------------------------------
                                                 H. Wayne Huizenga
                                             CHAIRMAN OF THE BOARD AND
                                             CO-CHIEF EXECUTIVE OFFICER
 
    Pursuant to the requirements of the Securities Act of 1933, as amended, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.
 
          SIGNATURE                       TITLE                    DATE
- - ------------------------------  --------------------------  -------------------
 
                                Chairman of the Board and
/s/ H. Wayne Huizenga             Co-Chief Executive
- - ------------------------------    Officer (Principal         December 13, 1996
      H. Wayne Huizenga           Executive Officer)
 
/s/ Steven R. Berrard           Co-Chief Executive
- - ------------------------------    Officer, President and     December 13, 1996
      Steven R. Berrard           Director
 
/s/ Harris W. Hudson
- - ------------------------------  Vice Chairman of the Board   December 13, 1996
       Harris W. Hudson
 
                                Senior Vice President and
/s/ Michael S. Karsner            Chief Financial Officer
- - ------------------------------    (Principal Financial       December 13, 1996
      Michael S. Karsner          Officer)
 
/s/ Michael R. Carpenter        Vice President and
- - ------------------------------    Controller (Principal      December 13, 1996
     Michael R. Carpenter         Accounting Officer)
 
/s/ Michael G. DeGroote
- - ------------------------------  Director                     December 13, 1996
     Michael G. DeGroote
 
/s/ J.P. Bryan
- - ------------------------------  Director                     December 13, 1996
          J.P. Bryan
 
/s/ Rick L. Burdick
- - ------------------------------  Director                     December 13, 1996
       Rick L. Burdick
 
/s/ George D. Johnson, Jr.
- - ------------------------------  Director                     December 13, 1996
    George D. Johnson, Jr.
 
/s/ John J. Melk
- - ------------------------------  Director                     December 13, 1996
         John J. Melk
 
                                      II-5
<PAGE>   409
                                 EXHIBIT INDEX
<TABLE>
<CAPTION>
 EXHIBITS    DESCRIPTION OF EXHIBIT
- - -----------  --------------------------------------------------------------------------------------------------------
<C>          <S>
       2.1   Agreement and Plan of Merger and Reorganization, dated May 30, 1991, by and between Republic Waste
               Industries, Inc., an Oklahoma corporation, and Republic Waste Industries, Inc., a Delaware corporation
               (incorporated by reference to Exhibit 3.1 to the Registrant's Annual Report on Form 10-K for the year
               ended December 31, 1991).
 
       3.1   Second Amended and Restated Certificate of Incorporation of Republic Industries, Inc. (incorporated by
               reference to Exhibit 3.1 to the Registrant's Post-Effective Amendment No. 3 to Registration Statement
               on Form S-1, No. 33-63209).
 
       3.2   Bylaws of Republic Industries, Inc., as amended to date (incorporated by reference to Exhibit 3.2 to the
               Registrant's Annual Report on Form 10-K for the year ended December 31, 1995).

       4.1   Credit Facilities and Reimbursement Agreement, dated December 19, 1995 ("Credit Facilities and Reimbursement 
               Agreement"), by and among Republic Industries, Inc., as Borrower, NationsBank of Florida, National Association, 
               The First National Bank of Boston, The Bank of Nova Scotia, The First National Bank of Chicago, SunTrust Bank, 
               South Florida, National Association, United States National Bank of Oregon, ABN AMRO Bank, N.V., The Bank of New
               York, Barnett Bank of Broward County, N.A., Credit Lyonnais New York Branch, Credit Lyonnais Cayman
               Island Branch, and LTCB Trust Company, as Lenders and NationsBank of Florida, National Association, as
               Agent and The First National Bank of Boston, as Co-Agent (incorporated by reference to Exhibit 10.32
               to the Registrant's Annual Report on Form 10-K for the year ended December 31, 1995).

       4.2   Amendment Agreement Number One to Credit Facilities and Reimbursement Agreement, dated June 11, 1996 (incorporated
               by reference to Exhibit 4.2 to the Registrant's Registration Statement on Form S-4 Commission File No. _________).

       4.3   Amendment Agreement Number Two to Credit Facilities and Reimbursement Agreement, dated November 25, 1996 (incorporated
               by reference to Exhibit 4.3 to the Registrant's Registration Statement on Form S-4 Commission File No. _________).

       4.4   Form of Indenture among Alamo Rent-A-Car, Inc., Alamo Rent-A-Car (Belgium), Inc., Alamo Rent-A-Car (Canada), 
               Inc., DKBERT Assoc., Green Corn, Inc., Guy Salmon USA, Inc., Guy Salmon USA, Ltd., Tower Advertising Group, Inc., 
               Territory Blue, Inc., as co-issuers, and The Bank of New York, as Trustee (incorporated by reference to 
               Exhibit 4.1 to the Registration Statement on Form S-1 of Alamo Rent-A-Car, Inc. Commission File No. 33-80271).

       4.5   Loan Agreement, dated as of June 20, 1994 ("Alamo Funding Loan Agreement"), between Alamo Rent-A-Car, Inc. 
               and Alamo Funding, L.P. (incorporated by reference to Exhibit 4.8 to the Registration Statement on Form S-1 of 
               Alamo Rent-A-Car, Inc. Commission File No. 33-80271).

       4.6   Amendment to Alamo Funding Loan Agreement, dated as of December 29, 1994 (incorporated by reference to Exhibit 
               4.9 to the Registration Statement on Form S-1 of Alamo Rent-A-Car, Inc. Commission File No. 33-80271).

       4.7   Second Amendment to Alamo Funding Loan Agreement, dated as of June 11, 1996 (incorporated by reference to 
               Exhibit 4.1 to the Quarterly Report on Form 10-Q of Alamo Rent-A-Car, Inc. for the period ending June 30, 1996). 

       4.8   Third Amendment to Alamo Funding Loan Agreement, dated as of November 25, 1996 (incorporated by reference to 
               Exhibit 4.8 to the Registrant's Registration Statement on Form S-4 Commission File No. _________).

       4.9   Liquidity Loan Agreement, dated as of June 20, 1994 ("Liquidity Loan Agreement"), among Alamo Funding, L.P., 
               AFL Fleet Funding, Inc., certain financial institutions, as the liquidity lenders, and Citibank N.A., as the 
               liquidity agent for the liquidity lenders (incorporated by reference to Exhibit 4.10 to the Registration 
               Statement on Form S-1 of Alamo Rent-A-Car, Inc. Commission File No. 33-80271).

       4.10  Consent of Liquidity Lenders to Extension of the Scheduled Liquidity Commitment Termination Date (incorporated by 
               reference to Exhibit 4.11 to the Registration Statement on Form S-1 of Alamo Rent-A-Car, Inc. Commission File 
               No. 33-80271).

       4.11  First Amendment to Liquidity Loan Agreement dated June 11, 1996 (incorporated by reference to Exhibit 4.1 to the 
               Quarterly Report on Form 10-Q of Alamo Rent-A-Car, Inc. for the period ending June 30, 1996).

       4.12  Second Amendment to Liquidity Loan Agreement, dated as of November 25, 1996 (incorporated by reference to 
               Exhibit 4.12 to the Registrant's Registration Statement on Form S-4 Commission File No. _________).

       4.13  Letter of Credit Reimbursement Agreement, dated as of June 20, 1994 ("Letter of Credit Reimbursement Agreement"), 
               among Alamo Rent-A-Car, Inc., Alamo Funding, L.P., AFL Fleet Funding, Inc. and Credit Suisse, as Credit Enhancer 
               (incorporated by reference to Exhibit 4.12 to the Registration Statement on Form S-1 of Alamo Rent-A-Car, Inc. 
               Commission File No. 33-80271).

       4.14  Amendment to Letter of Credit Reimbursement Agreement, dated as of December 29, 1994 (incorporated by reference to 
               Exhibit 4.13 to the Registration Statement on  Form S-1 of Alamo Rent-A-Car, Inc. Commission File No. 33-80271).

       4.15  Second Amendment to Letter of Credit Reimbursement Agreement, dated as of November 25, 1996 (incorporated
               by reference to Exhibit 4.15 to the Registrant's Registration Statement on Form S-4 Commission File No. _________).

       4.16  Guaranty, dated as of November 25, 1996, by Republic Industries, Inc. in favor of Credit Suisse (incorporated
               by reference to Exhibit 4.16 to the Registrant's Registration Statement on Form S-4 Commission File No. _________).

       4.17  Amended and Restated Security Agreement, dated as of December 17, 1993 ("Restated Security Agreement"), between 
               Alamo Rent-A-Car, Inc. and NationsBank of Georgia N.A., as collateral agent (incorporated by reference 
               to Exhibit 4.14 to the Registration Statement on Form S-1 of Alamo Rent-A-Car, Inc. Commission File No. 33-80271).

       4.18  First Amendment to Restated Security Agreement, dated as of November 30, 1994 (incorporated by reference to 
               Exhibit 4.15 to the Registration Statement on Form S-1 of Alamo Rent-A-Car, Inc. Commission File No. 33-80271).
        
                   Note:  Pursuant to the provisions of Item 601(b)(4)(iii) of Regulation S-K, the registrant hereby undertakes to 
                   furnish to the Commission upon request copies of any instruments governing long-term debt of Republic and its 
                   consolidated subsidiaries that does not exceed 10% of the total assets of Republic and its subsidiaries on a 
                   consolidated basis.
 
       5.1*  Opinion of Akerman, Senterfitt & Eidson, P.A. as to the validity of the Shares.
 
       8.1*  Opinion of Shefsky & Froelich Ltd. as to certain federal income tax consequences.
 
       8.2*  Opinion of Akerman, Senterfitt & Eidson, P.A. as to certain federal income tax consequences.
 
      10.1   Republic Waste Industries, Inc. 1990 Stock Option and Stock Purchase Plan (incorporated by reference to
               Exhibit 10.1(a) to the Registrant's Registration Statement on Form S-1, No. 33-37191).
 
      10.2   Form of Stock Option Agreement (incorporated by reference to Exhibit 10.1(b) to the Registrant's
               Registration Statement on Form S-1, No. 33-37191).
 
      10.3   Letter Agreement, dated March 18, 1991, by and among MGD Holdings Ltd., Republic Waste Industries, Inc.,
               Tom J. Fatjo, Jr., Republic Investors, Ltd., Investors, Inc., Robert Alpert, First Financial
               Environmental Investors, Pete Boyas, James D. Lee, Richard K. Reiling, William M. DeArman, Frank C.
               Payton, David C. Payton and Richard Morton (incorporated by reference to Exhibit 10.31 to the
               Registrant's Annual Report on Form 10-K for the year ended December 31, 1990).
 
      10.4   Warrant to Purchase 1,150,000 Shares of Republic Waste Industries, Inc. Common Stock issued to MGD Holdings Ltd. 
               (incorporated by reference to Exhibit 10.18 to the Registrant's Registration Statement on Form S-1, No. 33-42530).
 
      10.5   Stock Exchange Agreement between Republic Waste Industries, Inc. and MGD Holdings Ltd. (incorporated by
               reference to Exhibit 10.22 to the Registrant's Registration Statement on Form S-1, No. 33-42530).
 
      10.6   Republic Waste Industries, Inc. 1991 Stock Option Plan (incorporated by reference to Exhibit 10.42 to
               the Registrant's Annual Report on Form 10-K for the year ended December 31, 1992).
 
      10.7   Form of Stock Option Agreement (incorporated by reference to Exhibit 10.43 to the Registrant's Annual
               Report on Form 10-K for the year ended December 31, 1992).
 
      10.8   Form of Warrant to purchase 300,000 shares of Republic Waste Industries, Inc. Common Stock, issued to
               Donald E. Koogler (incorporated by reference to Exhibit 10.54 to the Registrant's Annual Report on
               Form 10-K for the year ended December 31, 1992).
</TABLE>
                                      II-6
<PAGE>   410
<TABLE>
<CAPTION>
 EXHIBITS    DESCRIPTION OF EXHIBIT
- - -----------  --------------------------------------------------------------------------------------------------------
<C>          <S>
      10.9   Agreement of Settlement and Mutual Release by and among Republic Waste Industries, Inc. and Michael G.
               DeGroote, Donald E. Koogler, Gary W. DeGroote, Kevin J. Comeau, Rick L. Burdick, Douglas R. Gowland,
               Lance R. Ruud, August C. Schultes, III, Mark S. Alsentzer, Gary J. Ziegler, Eugene J. Kerins, Edward
               A. Schultes, Richard J. Schultes, Peter Schultes, Barbara Schultes ITF Elizabeth Schultes (Minor),
               Barbara Schultes ITF Deborah Schultes (Minor) and August C. Schultes, IV, dated as of January 29, 1994
               (incorporated by reference to Exhibit 10.46 to the Registrant's Annual Report on Form 10-K for the
               year ended December 31, 1993).
 
      10.10  Form of Warrant to purchase 100,000 shares of Republic Waste Industries, Inc. Common Stock issued to MGD
               Holdings Ltd. (incorporated by reference to Exhibit 10.33 to the Registrant's Annual Report on Form
               10-K for the year ended December 31, 1994).
 
      10.11  Form of Warrant to purchase 50,000 shares of Republic Waste Industries, Inc. Common Stock issued to J.P.
               Bryan (incorporated by reference to Exhibit 10.34 to the Registrant's Annual Report on Form 10-K for
               the year ended December 31, 1994).
 
      10.12  Form of Warrant to purchase 50,000 shares of Republic Waste Industries, Inc. Common Stock issued to Rick
               L. Burdick (incorporated by reference to Exhibit 10.35 to the Registrant's Annual Report on Form 10-K
               for the year ended December 31, 1994).
 
      10.13  Distribution Agreement, dated February 14, 1995, by and between Republic Waste Industries, Inc. and
               Republic Environmental Systems, Inc. (incorporated by reference to Exhibit 10.36 to the Registrant's
               Annual Report on Form 10-K for the year ended December 31, 1994).
 
      10.14  Stock Purchase Agreement, dated May 21, 1995, by and between H. Wayne Huizenga and Republic Waste
               Industries, Inc. (incorporated by reference to Exhibit (c)(1) to the Registrant's Current Report on
               Form 8-K/A, dated July 17, 1995).
 
      10.15  Agreement and Plan of Merger, dated May 21, 1995, by and among Republic Waste Industries, Inc., Republic
               Hudson Acquisition Corporation, Hudson Management Corporation and Harris W. Hudson and Bonnie J.
               Hudson (incorporated by reference to Exhibit (c)(2) to the Registrant's Current Report on Form 8-K/A,
               dated July 17, 1995).
 
      10.16  Agreement and Plan of Merger, dated May 21, 1995, by and among Republic Waste Industries, Inc., Republic
               Hudson Acquisition Corporation, Envirocycle, Inc. and Harris W. Hudson and Bonnie J. Hudson
               (incorporated by reference to Exhibit (c)(3) to the Registrant's Current Report on Form 8-K/A, dated
               July 17, 1995).
 
      10.17  Stock Purchase Agreement, dated May 21, 1995, by and between Harris W. Hudson and Republic Waste
               Industries, Inc. (incorporated by reference to Exhibit (c)(4) to the Registrant's Current Report on
               Form 8-K/A, dated July 17, 1995).
 
      10.18  Stock Purchase Agreement, dated May 21, 1995, by and between Westbury (Bermuda) Ltd. and Republic Waste
               Industries, Inc. (incorporated by reference to Exhibit (c)(5) to the Registrant's Current Report on
               Form 8-K/A, dated July 17, 1995).
 
      10.19  Proxy, dated as of May 21, 1995, by MGD Holdings Ltd., in favor of H. Wayne Huizenga (incorporated by
               reference to Exhibit (c)(6) to the Registrant's Current Report on Form 8-K/A, dated July 17, 1995).
 
      10.20  Stockholder Stock Option Agreement, dated as of May 21, 1995, by MGD Holdings Ltd., in favor of H. Wayne
               Huizenga (incorporated by reference to Exhibit (c)(7) to the Registrant's Current Report on Form
               8-K/A, dated July 17, 1995).
 
      10.21  First Amendment to Stock Purchase Agreement, dated July 17, 1995, by and between Republic Waste
               Industries, Inc. and H. Wayne Huizenga (incorporated by reference to Exhibit (c)(8) to the
               Registrant's Current Report on Form 8-K/A, dated July 17, 1995).
</TABLE>
 
                                      II-7
<PAGE>   411
<TABLE>
<CAPTION>
 EXHIBITS    DESCRIPTION OF EXHIBIT
- - -----------  --------------------------------------------------------------------------------------------------------
<C>          <S>
      10.22  Republic Industries, Inc. 1995 Amended and Restated Employee Stock Option Plan (incorporated by
               reference to Appendix B to the Registrant's Proxy Statement for the 1996 Annual Meeting of
               Stockholders).
 
      10.23  Republic Industries, Inc. Amended and Restated 1995 Non-employee Director Stock Option Plan
               (incorporated by reference to Exhibit B to the Registrant's Information Statement dated November 8,
               1995).
 
      10.24  Merger Agreement, dated August 24, 1995, by and among Republic Waste Industries, Inc., RS Mergersub,
               Inc., Southland Environmental Services, Inc., Felix A. Crawford, Individually and as Trustee of the
               Felix A. Crawford Revocable Living Trust, and CFP, Ltd. (incorporated by reference to Exhibit (c)(1)
               to the Registrant's Current Report on Form 8-K, dated August 24, 1995).
 
      10.25  Merger Agreement, dated as of August 24, 1995, by and among Republic Waste Industries, Inc., RKSA, Inc.,
               RKSA II, Inc., Kertz Security Systems, Inc., Kertz Security System II, Inc., Leon W. Brauser, Michael
               Brauser, Robert Brauser and Joel Brauser (incorporated by reference to Exhibit (c)(2.1) to the
               Registrant's Current Report on Form 8-K, dated August 28, 1995).
 
      10.26  First Amendment to Merger Agreement, dated as of October 17, 1995, to the Merger Agreement, dated August
               24, 1995, by and among Republic Waste Industries, Inc., RS Mergersub, Inc., Southland Environmental
               Services, Inc., Felix A. Crawford, Individually and as Trustee of the Felix A. Crawford Revocable
               Living Trust, and CFP, Ltd. (incorporated by reference to Exhibit 2.2 to the Registrant's Current
               Report on Form 8-K, dated October 17, 1995).
 
      10.27  Merger Agreement, dated as of October 31, 1995, by and among Republic Waste Industries, Inc., RWI/GDS
               Mergersub, Inc., Garbage Disposal Service, Inc., Lee G. Brown and Mina Brown McLean (incorporated by
               reference to Exhibit 2.1 to the Registrant's Current Report on Form 8-K, dated October 31, 1995).
 
      10.28  Merger Agreement, dated as of November 11, 1995, by and among Republic Waste Industries, Inc., RWI/JCD
               Inc., RWI/Grand Inc., RWI/Trashaway Inc., RWI/Tos-It Inc., RWI/WestTex Inc., RWI Pantego I Inc.,
               RWI/Pantego II Inc., J.C. Duncan Company, Inc., Arlington Disposal Company, Inc., Grand Prairie
               Disposal Company, Inc., Trashaway Services, Inc., Tos-It Service Company, Inc., Wes Tex Waste
               Services, Inc., Pantego Service Company, Pantego I, Inc., Pantego II, Inc., E & E Truck Leasing, Ltd.,
               EETL I, Inc., EETL II, Inc., Robert C. Duncan, Janette T. Duncan, Dan R. Duncan, Debra A. Duncan,
               DeeDee Duncan Elliot, George Martin Duncan, Melinda Duncan Vince and Robert C. Duncan as Trustee of
               the Robert C. Duncan Annuity Trusts Nos. One, Two, Three and Four (incorporated by reference to
               Exhibit 2.2 to the Registrant's Current Report on Form 8-K, dated October 31, 1995).
 
      10.29  Merger Agreement, dated as of November 13, 1995, by and among Republic Waste Industries, Inc., RI/FCC
               Mergersub, Inc., RI/FWS Mergersub, Inc., RI/FV Mergersub, Inc., RI/PD Mergersub, Inc., RI Investment
               Co., Inc., Fennell Waste Systems, Inc., Fennell Container Co., Inc., Fenn-Vac, Inc., Pepperhill
               Development Co., Inc., GF/WWF, Inc., George W. Fennell, Robert N. Shepard, G. Scott Fennell, S.
               Allison Fennell, Debra A. Haschker, James R. Bland, John H. Chapman, Jeffrey A. Forslund and Leo J.
               Zolnierowicz (incorporated by reference to Exhibit 2.3 to the Registrant's Current Report on Form 8-K,
               dated October 31, 1995).
</TABLE>
 
                                      II-8
<PAGE>   412
<TABLE>
<CAPTION>
 EXHIBITS    DESCRIPTION OF EXHIBIT
- - -----------  --------------------------------------------------------------------------------------------------------
<C>          <S>
      10.30  Merger Agreement, dated as of February 15, 1996, by and among Republic Industries, Inc., RI/DFRP, Inc.,
               RI/GS Merger Corp., The Denver Fire Reporter & Protective Co., Guardian Security Services, Inc., and
               John Stewart Jackson (incorporated by reference to Exhibit 2.1 to the Registrant's Current Report on
               Form 8-K, dated February 14, 1995).
 
      10.31  Reorganization Agreement, dated as of February 14, 1996, by and among Republic Industries, Inc.,
               RI/Area, Inc., RI/Smith, Inc., Incendere, Inc., Area Container Services, Inc., Smithton Sanitation
               Service, Inc., Dwight C. Schaubach, James D. Schaubach, Emmett K. Moore, Charles F. Moore and R.D.
               Cuthrell (incorporated by reference to Exhibit 2.2 to the Registrant's Current Report on Form 8-K,
               dated February 14, 1996).
 
      10.32  Merger Agreement, dated as of May 8, 1996 ("AutoNation Merger Agreement"), by and among Republic Industries, 
               Inc., RI/ANI Merger Corp., AutoNation Incorporated, H. Wayne Huizenga, Steven R. Berrard and JM Family 
               Enterprises, Inc. (incorporated by reference to Exhibit 99.1 to the Registrant's Current Report on Form 8-K, 
               dated May 8, 1996).
 
      10.33  Loan Agreement, dated May 8, 1996 ("AutoNation Loan Agreement"), by and between AutoNation Incorporated and Republic 
               Industries, Inc. (incorporated by reference to Exhibit 99.2 to the Registrant's Current Report on Form 8-K, 
               dated May 8, 1996).

      10.34  Employment Agreement, dated as of May 8, 1996, among Republic Industries, Inc. and Steven R. Berrard
               (incorporated by reference to Exhibit 10.34 to the Registrant's Registration Statement on Form S-4 Commission
               File No. _______________).

      10.35  First Amendment to AutoNation Merger Agreement, dated as of September 30, 1996 (incorporated by reference
               to Annex A to the Registrant's Schedule 14A Proxy Statement, dated December 13, 1996).

      10.36  Second Amendment to AutoNation Merger Agreement and First Amendment to AutoNation Loan Agreement and Related
               Loan Documents, dated as of October 31, 1996 (incorporated by reference to Annex A to the Registrant's 
               Schedule 14A Proxy Statement dated December 13, 1996).

      10.37  Agreement and Plan of Merger, dated as of June 25, 1996, among Addington Resources, Inc., Republic
               Industries, Inc. and RI/AR Merger Corp. (incorporated by reference to Exhibit 99.1 to the Registrant's
               Current Report on Form 8-K dated June 25, 1996).
 
      10.38  Agreement and Plan of Merger, dated as of June 27, 1996, among Continental Waste Industries, Inc.,
               Republic Industries, Inc., and RI/CW Merger Corp. (incorporated by reference to Exhibit 99.1 to the
               Registrant's Current Report on Form 8-K, dated June 27, 1996).
 
      10.39  Agreement and Plan of Reorganization, dated November 6, 1996, among Republic Industries, Inc., certain
               acquisition subsidiaries of Republic Industries, Inc., Michael S. Egan, Norman D. Tripp, William H.
               Kelly, Michael S. Egan as trustee of certain trusts, Alamo Rent-A-Car, Inc., and certain affiliated
               entities of Alamo Rent-A-Car, Inc. (incorporated by reference to Exhibit 2 to the Registrant's
               Current Report on Form 8-K dated November 25, 1996).

      10.40  Letter Agreement between Alamo Rent-A-Car, Inc. and General Motors Corporation (incorporated by 
               reference to Exhibit 10.16 to the Registration Statement on Form S-1 of Alamo Rent-A-Car, Inc. Commission 
               File No. 33-80271)
 
      21.1   Subsidiaries of Republic Industries, Inc. as of December 13, 1996 (incorporated by reference to Exhibit 21.1 
               of the Registrant's Registration Statement on Form S-4 Commission File No. _________).
 
      23.1*  Consent of Arthur Andersen LLP.
 
      23.2*  Consent of KPMG Peat Marwick LLP
 
      23.3*  Consent of Munson, Cronick & Associates.
 
      23.4*  Consent of Rosenberg Rich Baker Berman & Co.

      23.5   Consent of Akerman, Senterfitt & Eidson, P.A. (included in Exhibits 5.1 and 8.2 above).
 
      23.6   Consent of Shefsky & Froelich Ltd. (included in Exhibit 8.1 above).
 
      23.7*  Consent of Lawrence S. Rich

      23.8*  Consent of Raymond James & Associates, Inc.

      99.1   Historical Financial Statements of DKBERT Assoc. and Guy Salmon USA, Ltd. and Subsidiaries 
               (incorporated by reference to Exhibit 99.2 to the Registrant's Current Report on Form 8-K 
               dated November 25, 1996)
</TABLE>
 
- - ------------------------
 
*Filed herewith.
 


 
                                      II-9

<PAGE>   1


                                                                  EXHIBIT 5.1

                      AKERMAN, SENTERFITT & EIDSON, P.A.
                               ATTORNEYS AT LAW
                             One SE Third Avenue
                                  28th Floor
                             Miami, Florida 33131
                                (305) 374-5600
                           Telecopy (305) 374-5095

                              December 13, 1996

Republic Industries, Inc.
200 East Las Olas Boulevard
Fort Lauderdale, Florida 33301

    RE: REPUBLIC INDUSTRIES, INC.
        REGISTRATION STATEMENT ON FORM S-4, WHICH INCLUDES THE
        SOLICITATION STATEMENT/PROSPECTUS DATED DECEMBER 13, 1996
        (THE "REGISTRATION STATEMENT")

Gentlemen:

     We have acted as counsel to Republic Industries, Inc., a Delaware 
corporation (the "Company"), in connection with the preparation and filing by 
the Company with the Securities and Exchange Commission of the Registration 
Statement under the Securities Act of 1933, as amended. The Registration 
Statement relates to an aggregate of up to 12,949,151 shares (the "Shares") 
of the Company's common stock, par value $0.01 per share ("Common Stock"), 
which may be issued by the Company upon the closing of the transactions 
contemplated by the Agreement and Plan of Merger, dated as of June 27, 1996 
(the "Merger Agreement"), among Continental Waste Industries, Inc. 
("Continental"), the Company and RI/CW Merger Corp., pursuant to which 
Mergersub will be merged with and into Continental (the "Merger") and all of 
the issued and outstanding shares of Continental common stock will be 
converted into the Shares.

     We have examined such corporate records, documents, instruments and 
certificates of the Company and have received such representations from the 
officers and directors of the Company and have reviewed such questions of law 
as we have deemed necessary, relevant or appropriate to enable us to render 
the opinion expressed herein. In such examination, we have assumed the 
genuineness of all signatures and authenticity of all documents, instruments, 
records and certificates submitted to us as originals.

     Based upon such examination and review and upon the representations made 
to us by the officers and directors of the Company, we are of the opinion 
that when the Registration Statement becomes effective under the Securities 
Act of 1933, as amended, and the Shares are issued in connection with the 
Merger as contemplated by the Merger Agreement, the Shares will constitute 
legally issued, fully paid and non-assessable securities of the Company.

     The opinions expressed herein are limited to the corporate laws of the 
State of Delaware and we express no opinion as to the effect on the matters 
covered by any other jurisdiction.

     This firm consents to the filing of this opinion as an exhibit to the 
Registration Statement and to the reference to the firm under the caption 
"Legal Matters" in the Solicitation Statement/Prospectus which is part of the 
Registration Statement.

                                        Very truly yours,

                                        AKERMAN, SENTERFITT & EIDSON, P.A.



<PAGE>   1


                                                                    Exhibit 8.1



                              December 13, 1996

Continental Waste Industries, Inc.
67 Walnut Avenue
Suite 103
Clark, NJ 07066

     Re:  Federal Income Tax Consequences
          REGISTRATION STATEMENT ON FORM S-4

Gentlemen:

     We have acted as counsel to Continental Waste Industries, Inc., a 
Delaware corporation ("CWI"), in connection with the proposed merger (the 
"Merger") of RI/CW Merger Corp., a Delaware corporation ("RI/CW"), and a 
wholly owned subsidiary of Republic Industries, Inc., a Delaware corporation 
("Republic") with and into CWI, pursuant to the terms of the Agreement and 
Plan of Merger dated as of June 27, 1996 (the "Merger Agreement" and together 
with the ancillary documents executed in connection with the Merger, the 
"Agreements") by and among RI/CW, Republic and CWI as described in the 
Registration Statement on Form S-4, which includes the Solicitation 
Statement/Prospectus dated December 13, 1996, filed by the parties with the 
Securities and Exchange Commission on or about December 13, 1996 (the 
"Registration Statement"). This opinion is being rendered pursuant to the 
requirements of Item 21(a) of Form S-4 under the Securities Act of 1933, as 
amended and pursuant to Section 8.2(f) of the Merger Agreement. Any 
capitalized term not defined herein will have the same meaning ascribed to it 
in the Merger Agreement.

     In connection with this opinion, we have examined and are familiar with 
originals or copies, certified or otherwise identified to our satisfaction, 
of (i) the Agreements, (ii) the representation letters (the "Representation 
Letters") from Republic and CWI, as well as other agreements executed by such 
entities (iii) the Registration Statement, and (iv) such other documents as 
we have deemed necessary or appropriate in order to enable us to render the 
opinion below. In our examination, we have assumed (i) the genuineness of all 
signatures; (ii) the legal capacity of all natural persons; (iii) the 
authenticity of all documents submitted to us as originals; (iv) the 
conformity to original documents of all documents submitted to us as 
certified, conformed or photostatic copies and the authenticity of the 
originals of such copies; (v) that the Merger will be effective under 
applicable state laws; and (vi) that the Merger Agreement accurately 
describes the terms of the Merger. This opinion is subject to the receipt by 
counsel of the representations and covenants of Republic and CWI contained in 
the Representation Letters.

     Based upon and subject to the foregoing, particularly including the 
Representation Letters, we are of the opinion that:

                1. The Merger will constitute a tax-free reorganization under
        Section 368(a)(2)(E) of the Code;

                2. No gain or loss will be recognized by Continental
        stockholders upon the receipt of Republic Common Stock in the Merger,
        except to the extent of cash received in lieu of fractional shares of
        Republic Common Stock;

                3. The tax basis of the shares of Republic Common Stock
        received by each Continental stockholder in the Merger will equal the
        tax basis of such shareholder's shares of Continental Common Stock
        surrendered in the Merger, reduced by the amount applicable to the
        fractional shares for which cash is received;

                4. The holding period for the shares of Republic Common Stock
        received by each Continental stockholder in the Merger will include the
        holding period for such shareholder's shares of Continental Common
        Stock surrendered in the Merger, provided that such shares of
        Continental Common Stock are held as capital assets on the Effective
        Date;

                5. Cash payments in lieu of fractional shares will cause the
        recipient to recognize gain or loss on such payment equal to the
        difference (if any) between the amount of cash received and the tax
        basis allocated to such stockholder's fractional share.

     You should be aware, however, that this opinion, as well as the 
discussion under the caption "THE MERGER - Certain Federal Income Tax 
Consequences" in the Solicitation Statement/Prospectus represents our 
conclusions as to

<PAGE>   2





the application of existing law to the instant transactions based on the 
foregoing information and documents. There can be no assurance that contrary 
positions may not be taken by the Internal Revenue Service.

We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement. We also  consent to the references to Shefsky &
Froelich Ltd. under the heading "THE MERGER - Certain Federal Income Tax
Consequences" and under the heading "Legal Matters" in the Registration
Statement and the Solicitation Statement/Prospectus.

                                    Very truly yours,



                                    SHEFSKY & FROELICH LTD.



<PAGE>   1



                                                                EXHIBIT 8.2

                              December 13, 1996



REPUBLIC INDUSTRIES, INC.

       Re:  Agreement and Plan of Merger By and Among Republic
            Industries, Inc., RI/CW Merger Corp. and Continental
            Waste Industries, Inc.


Gentlemen:

      You have requested our opinion concerning certain federal income tax 
issues relating to the Agreement and Plan of Merger, dated as of June 27, 1996 
(the "Merger Agreement"), by and among Republic Industries, Inc., a Delaware 
corporation ("Republic"), RI/CW Merger Corp., a Delaware corporation and 
wholly owned subsidiary of Republic ("Mergersub"), and Continental Waste 
Industries, Inc., a Delaware corporation (the "Company") and Thomas A. Volini 
and Carlos E. Aquero.  Capitalized terms not otherwise defined in this letter 
shall have the same meanings as those terms in the Merger Agreement.  In 
rendering the opinion we have examined (i) the Merger Agreement; (ii) the 
representation letters from Republic and Company, forms of which are attached; 
and (iii) such other documents as we have deemed necessary or appropriate in 
order to render the requested opinion.

      In connection with such examination we have assumed (1) the 
authenticity of all documents, agreements and instruments which we have 
reviewed; (2)that the documents reviewed in connection with rendering the 
opinion are complete and accurate and will be complete and accurate as of the 
effective date of the Merger; (3) that the Merger will be effective under 
applicable state laws; and (4) the Merger Agreement accurately completely 
describes the terms of the Merger.  In rendering our opinion, we have not 
undertaken independent investigation of the accuracy of any assumptions 
stated herein, the veracity of written statements as to factual matters upon 
which we have relied or the authenticity of documents.

      Our opinion is based on the Internal Revenue Code of 1986, as amended 
(the "Code"), Treasury Regulations promulgated under the Code, published 
Revenue Rulings, published Revenue Procedures and existing judicial and 
administrative decisions, all as of the date of this letter.  All of the 
foregoing is subject to change and any such change (which could be 
retroactive) could affect the opinion contained in this letter.


<PAGE>   2

Republic Industries, Inc.
Page 2




      The opinion is our legal judgment as to certain of the federal income 
tax consequences of the proposed Merger.  Our opinion is not binding on the 
Internal Revenue Service and the Internal Revenue Service may reach a 
different conclusion, which conclusion could be sustained by a court if 
litigated.  The opinion is limited to the specific conclusions reached in the 
opinion and does not purport to reach any other conclusions, such as the 
future use of tax attributes of the parties, tax consequences to holders of 
Company common shares who hold such shares as other than capital assets, and 
similar issues.  The opinion does not address foreign, state, local, estate 
or other potential tax consequences of the Merger.

      On the basis of the foregoing, we are of the opinion that for federal 
income tax purposes the Merger will constitute a tax-free reorganization 
under Section 368(a) of the Code and Republic, the Company and Mergersub will 
each be a party to the reorganization within the meaning of Section 368(b) of 
the Code.

      Except as set forth above, we express no opinion as to the tax 
consequences to any party, whether federal, state, local or foreign, or of 
any transaction related to the Merger contemplated by the Merger Agreement.  

      We hereby consent to the filing of this opinion as an Exhibit to 
Republic's Registration Statement on Form S-4, which includes the 
Solicitation Statement/Prospectus dated December 13, 1996, and to the 
reference to this firm under the caption "THE MERGER--Certain Federal Income 
Tax Consequences" and under the caption "Legal Matters" in the Solicitation 
Statement/Prospectus which is part of the Registration Statement.

                                 Yours very truly,



                                 AKERMAN, SENTERFITT & EIDSON, P.A.


<PAGE>   1
                                                                    EXHIBIT 23.1
 
              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
    As independent certified public accountants, we hereby consent to the
use of our reports (and to all references to our Firm) included in or made a
part of this Registration Statement on Form S-4.



 
ARTHUR ANDERSEN LLP
 
Fort Lauderdale, Florida,
December 11, 1996


<PAGE>   1
                                                                    EXHIBIT 23.2
 
              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

     We consent to the use of our reports included herein (or incorporated 
herein by reference) and to the reference to our firm under the heading 
"Experts" in this Registration Statement on Form S-4.
 
KPMG PEAT MARWICK LLP
 
December 11, 1996.


<PAGE>   1
                                                                    EXHIBIT 23.3
 
              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
    As independent certified public accountants, we hereby consent to the
use of our report (and to all references to our firm) included in or made a
part of this Registration Statement on Form S-4.
 
MUNSON, CRONICK & ASSOCIATES
 
Fullerton, California,
December 10, 1996


<PAGE>   1
                                                                    EXHIBIT 23.4

              CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
    As independent certified public accountants, we hereby consent to the
use of our report (and to all references to our firm) included in or made a
part of this Registration Statement on Form S-4.
 
ROSENBERG RICH BAKER BERMAN & CO.
 
December 11, 1996


<PAGE>   1
                                                                    EXHIBIT 23.7

                  CONSENT OF PERSON ABOUT TO BECOME A DIRECTOR

    Pursuant to Rule 438 promulgated under the Securities Act of 1933, as
amended, I, Lawrence S. Rich, hereby consent to be named as a person about to
become a director of Republic Industries, Inc. in this Registration Statement on
Form S-4.

                                             /s/ Lawrence S. Rich 
                                          --------------------------------------
                                                     Lawrence S. Rich
 
December 5, 1996

<PAGE>   1
                                                                EXHIBIT 23.8




                   CONSENT OF RAYMOND JAMES & ASSOCIATES, INC.







The Board of Directors
Continental Waste Industries, Inc.
67 Walnut Avenue
Suite 103
Clark, NJ 07066


Dear Members of the Board:

        We hereby consent to the use of our opinion letter to the Board of 
Directors of Continental Waste Industries, Inc. ("Continental"), included as 
Annex B to the Solicitation Statement of Continental (which is also a 
Prospectus of Republic Industries, Inc. ("Republic")), which forms a part of 
the Registration Statement dated as of the date hereof on Form S-4 of Republic
relating to the proposed merger of Continental with a wholly-owned subsidiary 
of Republic, and to the references therein to such opinion under the captions 
"SUMMARY" and "THE MERGER." In giving such consent, we do not admit that we 
come within the category of persons whose consent is required under Section 7 
of the Securities Act of 1933, as amended, or the rules and regulations of the
Securities and Exchange Commission thereunder, nor do we thereby admit that we
are experts with respect to any part of such Registration Statement within the
meaning of the term "experts" as used in the Securities Act of 1933, as 
amended, or the rules and regulations of the Securities and Exchange 
Commission thereunder.






                                        RAYMOND JAMES & ASSOCIATES, INC.


December 13, 1996






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