PHH CORP
10-K/A, 1998-10-27
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: OPPENHEIMER GROWTH FUND, NSAR-B, 1998-10-27
Next: PHH CORP, 10-Q/A, 1998-10-27






                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549


                                   FORM 10-K/A

|X|  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE 
     ACT OF 1934

|_|  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the year ended December 31, 1997               Commission file number 1-7797


                                 PHH CORPORATION
             (Exact name of registrant as specified in its charter)

          Maryland                                        52-0551284
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)

       6 Sylvan Way                                          07054              
(Address of principal executive offices)                  (Zip Code)

                                 (973) 428-9700
              (Registrant's telephone number, including area code)

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

                                      None

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

                                      None
                                (Title of class)

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

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

Aggregate market value of the voting stock held by non-affiliates of the 
registrant as of December 31, 1997: $0

Number of shares of PHH Corporation outstanding on December 31, 1997:  100

PHH Corporation meets the conditions set forth in General Instructions I (1) (a)
and (b) to Form  10-K  and is  therefore  filing  this  form  with  the  reduced
disclosure format.

<PAGE>


                                 PHH CORPORATION

PART I

Item 1. Business

Pursuant  to a merger  agreement  (the  "Merger  Agreement")  by and  among  PHH
Corporation (the "Company"),  HFS Incorporated  ("HFS") and Mercury  Acquisition
Corp.  ("Mercury"),  a wholly owned subsidiary of HFS, effective April 30, 1997,
Mercury  was merged  into the  Company,  with the  Company  being the  surviving
corporation,  and becoming a wholly owned  subsidiary of HFS (the "HFS Merger").
In  connection  with the HFS Merger,  all  outstanding  shares of the  Company's
common stock, including shares issued to holders of the Company's employee stock
options,  were  converted into  approximately  30.3 million shares of HFS common
stock.  On  December  17,  1997,  pursuant  to a merger  agreement  between  CUC
International  Inc.  ("CUC")  and HFS,  HFS was  merged  into CUC (the  "Cendant
Merger"),  with CUC  surviving  and  changing  its name to  Cendant  Corporation
("Cendant").  As a result of the Cendant  Merger,  the  Company  became a wholly
owned subsidiary of Cendant.

As part of Cendant's  ongoing  evaluation of its business units, the Company may
from time to time  explore  its  ability  to make  divestitures  and enter  into
related  transactions  as  they  arise.  No  assurance  can be  given  that  any
divestiture or other  transaction  will be consummated or, if  consummated,  the
magnitude,  timing, likelihood or financial or business effect on the Company of
such  transactions.  Among the factors the Company will consider in  determining
whether or not to  consummate  any  transaction  is the  strategic and financial
impact of such transaction on the Company and Cendant.

In connection with the HFS Merger,  the Company's fiscal year was changed from a
year ending on April 30 to a year ending on December 31.

GENERAL

The Company provides a broad range of integrated  management  services,  expense
management  programs and mortgage  banking  services to more than 3,000 clients,
including  many of the  world's  largest  corporations,  as  well as  government
agencies and affinity  groups.  Its primary business service segments consist of
fleet management  services,  and real estate which includes  relocation services
and mortgage banking services.  Information as to revenues, operating income and
identifiable  assets by business  segment is included in the  Business  Segments
note in the Notes to Consolidated Financial Statements.

Certain  statements  in this Annual  Report on Form  10-K/A,  including  without
limitation certain matters discussed in "Item 7. Management's Narrative Analysis
of Results of Operations,"  constitute  "forward-looking  statements" within the
meaning  of  the  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 the Company to be materially different from any future results,  performance,
or  achievements  expressed  or  implied  by  such  forward-looking  statements.
Important  assumptions  and other  important  factors  that could  cause  actual
results  to differ  materially  from  those in the  forward-looking  statements,
include,  but are not limited to: the effect of economic and market  conditions,
the ability to obtain  financing,  the level and  volatility of interest  rates,
outcome of the pending litigation  relating to the accounting  irregularities at
Cendant,  the ability of the Company and its vendors to complete  the  necessary
actions  to  achieve  a  year  2000  conversion  for  its  computer  systems  as
applications,   the  effect  of  any  corporate   transactions,   including  any
divestitures,  and other risks and uncertainties.  Other factors and assumptions
not   identified   above  were  also   involved  in  the   derivation  of  these
forward-looking  statements,  and the  failure of such other  assumptions  to be
realized  as well as other  factors  may also  cause  actual  results  to differ
materially  from those  projected.  The Company  assumes no obligation to update
these  forward-looking   statements  to  reflect  actual  results,   changes  in
assumptions  or  changes  in  other  factors   affecting  such   forward-looking
statements.

The  Company's  principal  executive  offices  are  located  at  6  Sylvan  Way,
Parsippany, NJ 07054 (telephone 973-428-9700).

<PAGE>

FLEET MANAGEMENT SERVICES

         General.   The  Company,   through  PHH  Vehicle  Management   Services
Corporation ("VMS"), is a provider of fully integrated fleet management services
principally to corporate clients and government agencies comprising over 600,000
units under  management on a worldwide  basis.  These services  include  vehicle
leasing,  advisory  services and fleet management  services for a broad range of
vehicle   fleets.   Advisory   services   include  fleet  policy   analysis  and
recommendations,  benchmarking,  and vehicle recommendations and specifications.
In  addition,  VMS  provides  managerial  services  which  include  ordering and
purchasing  vehicles,  arranging for their delivery through  dealerships located
throughout  the United  States,  Canada,  the United  Kingdom,  Germany  and the
Republic of Ireland, as well as capabilities  throughout Europe,  administration
of  the  title  and  registration   process,   as  well  as  tax  and  insurance
requirements,   pursuing   warranty  claims  with  vehicle   manufacturers   and
remarketing  used  vehicles.  VMS offers  various  leasing plans for its vehicle
leasing  programs,  financed  primarily through the issuance of commercial paper
and medium-term  notes and through  unsecured  borrowings under revolving credit
agreements and bank lines of credit.

         Fuel and Expense Management Programs.  VMS also offers fuel and expense
management  programs to corporations  and government  agencies for the effective
management and control of automotive business travel expenses.  By utilizing the
VMS  service  card  issued  under the fuel and expense  management  programs,  a
client's representatives are able to purchase various products and services such
as  gasoline,  tires,  batteries,  glass and  maintenance  services  at numerous
outlets.

     In 1997, the Company formed a joint venture to operate the fuel and expense
management  card programs.  As part of the formation of the joint  venture,  the
Company  sold 50  percent of its  interest  in its United  States  service  card
business to First USA Paymentech,  Inc. the Company subsequently  terminated the
joint  venture by  repurchasing  First USA  Paymentech's  interest  in the joint
venture in December 1997. The joint venture offers a  MasterCard--branded  fleet
card that  provides  a single  card  payment  mechanism  for fuel,  maintenance,
purchasing,  travel and  entertainment.  The Company  believes the joint venture
will provide  opportunities for continued growth in the service card business in
future years.

         The Company also provides a fuel and expense  management  program and a
centralized  billing service for companies operating truck fleets in each of the
United Kingdom,  Republic of Ireland and Germany. Drivers of the clients' trucks
are furnished with courtesy cards together with a directory listing the names of
strategically  located truck stops and service  stations,  which  participate in
this program. Service fees are earned for billing, collection and record keeping
services and for assuming credit risk.  These fees are paid by the truck stop or
service  stations  and/or the fleet operator and are based upon the total amount
of fuel purchased or the number of transactions processed.

         Competitive  Conditions.  The  principal  factors  for  competition  in
vehicle management  services are service quality and price. In the United States
and Canada,  an estimated 30% of the market for vehicle  management  services is
served by third-party providers. There are 5 major providers of such services in
North  America,  as well as an  estimated  several  hundred  local and  regional
competitors. The Company is the second largest provider of comprehensive vehicle
management services in North America. In the United Kingdom,  the Company is the
market  leader  for fuel and  fleet  management  services.  Numerous  local  and
regional competitors serve each such market element.


<PAGE>

REAL ESTATE Services
Relocation Services Business

         General.  Cendant Mobility Services Corporation ("Cendant Mobility"), a
wholly  owned  subsidiary  of the Company,  is the largest  provider of employee
relocation  services  in the world.  The  employee  relocation  business  offers
relocation  clients a variety of services in connection with the transfer of its
clients' employees.

         The  relocation  services  provided to  customers  of Cendant  Mobility
include  primarily  appraisal,  inspection  and selling of  transferees'  homes,
equity advances (guaranteed by the corporate customer), purchase of a home which
is not sold for at least a price  determined  on the  appraised  value  within a
specified time period, certain home management services,  assistance in locating
a new  home at the  transferee's  destination,  consulting  services  and  other
related services.

         All costs associated with such services are reimbursed by the corporate
client, including, if necessary,  repayment of equity advances and reimbursement
of  losses on the sale of homes  purchased  by one of the  Company's  relocation
subsidiaries.  Corporate  clients  also  pay a fee for the  services  performed.
Another source of revenue for the Company is interest on the equity advances. As
a result of the obligations of corporate clients to pay the losses and guarantee
repayment  of equity  advances,  the  exposure  of the  Company on such items is
limited to the credit risk of the corporate clients of its relocation businesses
and not on the  potential  changes  in value of  residential  real  estate.  The
Company  believes  such  risk  is  minimal,  due to the  credit  quality  of the
corporate, government and affinity clients of its relocation subsidiaries.

         Competitive  Conditions.  The principal  methods of competition  within
relocation  services are service quality and price. In each of the United States
and Canada, there are two major national providers of such services. The Company
is the market  leader in the United  States and Canada,  and third in the United
Kingdom.

Mortgage Banking Services Business

         General. The Company,  through Cendant Mortgage  Corporation  ("Cendant
Mortgage"),  is the eleventh  largest  originator of residential  first mortgage
loans in the  United  States as  reported  by Inside  Mortgage  Finance in 1997.
Cendant  Mortgage  offers  services  consisting  of the  origination,  sale  and
servicing of  residential  first  mortgage  loans.  A variety of first  mortgage
products are  marketed to consumers  through  relationships  with  corporations,
affinity groups,  financial institutions,  real estate brokerage firms and other
mortgage banks. Cendant Mortgage is a centralized mortgage lender conducting its
business in all 50 states.  Cendant Mortgage  customarily sells all mortgages it
originates to investors  (which  include a variety of  institutional  investors)
either as individual  loans, as  mortgage-backed  securities or as participation
certificates  issued or  guaranteed  by Fannie Mae Corp.,  the Federal Home Loan
Mortgage  Corporation  or the Government  National  Mortgage  Association  while
generally  retaining mortgage  servicing rights.  Mortgage servicing consists of
collecting  loan  payments,   remitting   principal  and  interest  payments  to
investors, holding escrow funds for payment of mortgage-related expenses such as
taxes and insurance,  and otherwise  administering  the Company's  mortgage loan
servicing portfolio.

          Competitive  Conditions.  The  principal  methods  of  competition  in
mortgage banking services are service, quality and price. There are an estimated
20,000 national, regional or local providers of mortgage banking services across
the United States.

<PAGE>


REGULATION

         The federal Real Estate Settlement Procedures Act and state real estate
brokerage laws restrict  payments which real estate brokers and mortgage brokers
and other parties may receive or pay in connection  with the sales of residences
and referral of settlement  services  (e.g.,  mortgages,  homeowners  insurance,
title  insurance).  The Company's  mortgage  banking  services  business is also
subject to numerous  federal,  state and local laws and  regulations,  including
those relating to real estate settlement  procedures,  fair lending, fair credit
reporting, truth in lending, federal and state disclosure, and licensing.

EMPLOYEES

As of December  31, 1997,  the Company and its  subsidiaries  had  approximately
7,210 employees.

Item 2.  Properties

The offices of VMS  operations in North America are located  throughout the U.S.
and Canada. Primary office facilities are located in a six-story, 200,000 square
foot office building in Hunt Valley,  Maryland,  leased until September 2003 and
offices in Mississauga,  Canada,  consisting of 70,902 square feet, leased until
February 2003.

The Cendant Mobility operations for North America occupy  approximately  509,000
square feet in various  offices  located  throughout  the U.S.  and Canada.  The
primary  office  facilities  are located in Danbury,  Connecticut,  one building
having approximately  300,000 square feet, leased until July, 2008 and the other
having 30,000 square feet, leased until December 2003.

Cendant Mortgage  operations are located in several offices in Mount Laurel, New
Jersey and have various lease expiration dates. The primary building consists of
127,000 square feet and the lease expires in March, 1997.

The international  offices of VMS and Cendant Mobility operations located in the
United  Kingdom and Europe are as follows:  a 129,000 square foot building which
is owned by the Company located in Swindon,  United  Kingdom;  and field offices
having an aggregate of  approximately  35,000 square feet located in Swindon and
Manchester, United Kingdom; Munich, Germany; and Dublin, Ireland, are leased for
various terms to February 2016.

The Company  considers  that its  properties are generally in good condition and
well  maintained  and are  generally  suitable  and  adequate  to  carry  on the
Company's business.

Item 3.  Legal Proceedings

The  Company  is party to various  litigation  matters  arising in the  ordinary
course of business and is plaintiff in several  collection matters which are not
considered material either individually or in the aggregate.

As a result of previously  announced  accounting  irregularities at Cendant, the
Company's  parent,  Cendant  is  subject  to  numerous  purported  class  action
lawsuits,  two purported derivative lawsuits and an individual lawsuit asserting
various claims under the federal securities laws and certain state statutory and
common laws. In addition,  the staff of the Securities  and Exchange  Commission
and the United  States  Attorney for the  District of New Jersey are  conducting
investigations relating to Cendant's accounting issues. The staff of the SEC has
advised Cendant that its inquiry should not be construed as an indication by the
SEC or its staff that any  violations of law  occurred.  (See Footnote 15 to the
Consolidated Financial Statements).

Item 4.  Results of Votes of Security Holders

Not Applicable

PART II

Item 5.  Market for the Registrant's Common Stock and Related Security Holder
         Matters

Not Applicable

<PAGE>

Item 6.  Selected Financial Data

Not Applicable

Item 7.  Management's Narrative Analysis of Results of Operations and Liquidity
         and Capital Resources

Pursuant  to a merger  agreement  (the  "Merger  Agreement")  by and  among  PHH
Corporation (the "Company"),  HFS Incorporated  ("HFS") and Mercury  Acquisition
Corp.  ("Mercury"),  a wholly owned subsidiary of HFS, effective April 30, 1997,
Mercury  was merged  into the  Company,  with the  Company  being the  surviving
corporation,  and the Company became a wholly owned  subsidiary of HFS (the "HFS
Merger").  In  connection  with the HFS Merger,  all  outstanding  shares of the
Company's  common  stock,  including  shares  issued to holders of the Company's
employee stock options, were converted into approximately 30.3 million shares of
HFS common stock. On December 17, 1997,  pursuant to a merger agreement  between
CUC  International,  Inc. ("CUC") and HFS, HFS was merged into CUC (the "Cendant
Merger"),  with CUC  surviving  and  changing  its name to  Cendant  Corporation
("Cendant"  or the "Parent  Company").  As a result of that merger,  the Company
became a wholly owned subsidiary of Cendant.

As part of Cendant's  ongoing  evaluation of its business units, the Company may
from time to time  explore  its  ability  to make  divestitures  and enter  into
related  transactions  as  they  arise.  No  assurance  can be  given  that  any
divestiture or other  transaction  will be consummated or, if  consummated,  the
magnitude,  timing, likelihood or financial or business effect on the Company of
such  transactions.  Among the factors the Company will consider in  determining
whether or not to  consummate  any  transaction  is the  strategic and financial
impact of such transaction on the Company and Cendant.

In connection  with the HFS Merger,  the  Company's  fiscal year end was changed
from April 30 to December 31.

RESULTS OF OPERATIONS

This discussion should be read in conjunction with the information  contained in
the  Consolidated  Financial  Statements and  accompanying  Notes thereto of the
Company  appearing  elsewhere in this Form 10-K/A. As discussed in Note 3 to the
consolidated financial statements, included elsewhere herein, the 1997 financial
statements have been restated.

Year Ended December 31, 1997 Compared to the Year Ended December 31, 1996

Net Revenue

Net revenue of the Company  increased 19% to $860.6  million in 1997 from $725.7
million in 1996.  The increase  reflects  higher  revenues in both the Company's
fleet  management and real estate  segments.  Fleet management net revenues were
$271.9  million in 1997  compared  to $255.9  million in 1996.  Real  estate net
revenues of $588.6  million in 1997  increased  $118.8 million or 25% from 1996.
The real  estate  segment  experienced  higher  revenues  within the  underlying
relocation and mortgage businesses.  Relocation services revenue increased $67.3
million.  Mortgage  services  revenues  rose to $179.2  million  in 1997,  a 40%
increase  from  1996,  primarily  due to a 40%  increase  in the  volume of loan
closings and an 18% increase in the portfolio of loans serviced.

Total Expenses

Total  expenses  increased  $314.6  million (57%) from $549.4 million in 1996 to
$864.0 in 1997.  Total expenses in 1997 include $251.0 million of  non-recurring
merger-related  charges  associated  with the HFS Merger ($208.8 million charge)
and the Cendant Merger ($42.2 million charge).  The improved  operating  margins
reflect  operational  efficiencies  realized primarily from the restructuring of
the Company's fleet management and relocation  businesses in connection with the
aforementioned mergers.

<PAGE>

Liquidity And Capital Resources

The Company  manages  its  funding  sources to ensure  adequate  liquidity.  The
sources of liquidity  fall into three  general  areas:  ongoing  liquidation  of
assets under management, global capital markets, and committed credit agreements
with various  high-quality  domestic and  international  banks.  In the ordinary
course of business, the liquidation of assets under management programs, as well
as cash  flows  generated  from  operating  activities,  provide  the cash  flow
necessary for the repayment of existing liabilities.

Using  historical  information,  the  Company  projects  the time  period that a
client's  vehicle  will be in  service or the length of time that a home will be
held in inventory  before being sold on behalf of the client.  Once the relevant
asset characteristics are projected, the Company generally matches the projected
dollar amount,  interest rate and maturity  characteristics of the assets within
the overall funding program.  This is accomplished  through stated debt terms or
effectively  modifying such terms through other instruments,  primarily interest
rate swap agreements and revolving  credit  agreements.  Within mortgage banking
services,  the Company funds the mortgage loans on a short-term  basis until the
mortgage loans are sold to unrelated  investors,  which generally  occurs within
sixty  days.  Interest  rate risk on  mortgages  originated  for sale is managed
through the use of forward delivery  contracts,  financial  futures and options.
Financial  derivatives are also used as a hedge to minimize earnings  volatility
as it relates to mortgage servicing assets

The Company supports purchases of leased vehicles, equity advances, and mortgage
originations  primarily by issuing  commercial paper and medium term notes. Such
borrowings are not classified as long-term debt based on contractual  maturities
but rather are included in liabilities  under  management and mortgage  programs
since such debt  corresponds  directly  with high  quality  related  assets.  In
addition,  the  Company  has  successfully  completed  and  continually  pursues
opportunities  to reduce its borrowing  requirements by securitizing  increasing
amounts of its high quality assets. In May 1998, the Company commenced a program
to sell originated mortgage loans to an unaffiliated buyer, at the option of the
Company,  up to the buyer's asset limit of $1.5  billion.  The buyer may sell or
securitize  such mortgage loans into the secondary  market,  however,  servicing
rights are retained by the Company.

Pursuant to certain  covenant  requirements  under the  indentures  in which the
Company issues debt, the Company continues to operate and maintain its status as
a separate public reporting entity.  Financial  covenants are designed to ensure
the self-sufficient liquidity status of the Company. Financial covenants include
restrictions on Parent Company loans, debt to equity, and other separate Company
financial restrictions.

In October 1998,  Moody's and Standard and Poors ("S&P"),  reduced the Company's
long-term  and  short-term  debt ratings to A3/P2 and A-/A2,  respectively  from
A2/P1 and A+/A1,  respectively.  The  Company's  long-term and  short-term  debt
ratings remain A+/F1 and A+/D1 with Fitch IBCA and Duff & Phelps,  respectively.
While the recent downgrading has caused the Company to incur an increase in cost
of funds,  management believes its sources of liquidity continue to be adequate.
(A security rating is not a  recommendation  to buy, sell or hold securities and
is subject to revision or withdrawal at any time).

The Company  expects to continue to have broad access to global capital  markets
by maintaining the quality of its assets under  management.  This is achieved by
establishing  credit  standards to minimize  credit risk and the  potential  for
losses. Depending upon asset growth and financial market conditions, the Company
utilizes the United States,  European and Canadian  commercial paper markets, as
well as other cost-effective  short-term  instruments.  In addition, the Company
will  continue  to utilize  the public and  private  debt  markets as sources of
financing.  Augmenting  these  sources,  the  Company  will  continue  to manage
outstanding  debt with the potential sale or transfer of managed assets to third
parties while retaining the fee-related  servicing  responsibility.  At June 30,
1998,  the  Company's  outstanding  debt  was  comprised  of  commercial  paper,
medium-term notes and other borrowings of $3.2 billion,  $3.4 billion,  and $0.2
billion, respectively.

The  Company  filed a shelf  registration  statement  with  the  Securities  and
Exchange Commission effective March 2, 1998, for the aggregate issuance of up to
$3 billion of medium-term note debt securities.  These securities may be offered
from time to time,  together or  separately,  based on terms to be determined at
the  time of  sale.  The  proceeds  will be used to  finance  the  assets  under
management and mortgage programs and for general corporate purposes.  As of July
31, 1998,  the Company had issued $795 million of  medium-term  notes under this
shelf registration statement.

To provide additional financial flexibility,  the Company's current policy is to
ensure  that  minimum  committed  bank  facilities  aggregate  80 percent of the
average amount of outstanding  commercial  paper.  The Company  maintains a $2.5
billion  syndicated  unsecured credit facility,  which is backed by domestic and
foreign banks and is comprised of $1.25 billion lines of credit  maturing in 364
days and $1.25 billion maturing in the year 2000. In addition, the Company has a
$200 million  revolving credit facility,  which matures on June 24, 1999 and has
approximately $186 million of uncommitted lines of credit with various financial
institutions  which were unused at June 30, 1998.  Management  closely evaluates
the credit quality of the banks and also the terms of the various  agreements to
ensure  ongoing  availability.  The  full  amount  of  the  Company's  committed
facilities at June 30, 1998 was undrawn and available.  Management believes that
its  current  policy  provides  adequate  protection  should  volatility  in the
financial  markets limit the Company's access to commercial paper or medium-term
notes funding.

On July 10, 1998, the Parent Company entered into a Supplemental Indenture No. 1
(the  "Supplemental  Indenture")  with The First  National  Bank of Chicago,  as
trustee,  under the Senior  Indenture dated as of June 5, 1997, which formalizes
the policy  for the  Company  of  limiting  the  payment  of  dividends  and the
outstanding  principal  balance  of  loans  to  the  Parent  Company  to  40% of
consolidated  net income (as  defined in the  Supplemental  Indenture)  for each
fiscal  year.  The  Supplemental  Indenture  prohibits  the Company  from paying
dividends  or making loans to the Parent  Company if upon giving  effect to such
dividends and/or loan, the Company's debt to equity ratio exceeds 8 to 1.

Litigation

As a result of the  accounting  irregularities,  which  were  discovered  in the
former CUC business units, numerous purported class action lawsuits, a purported
derivative  lawsuit and an individual lawsuit have been filed against the Parent
Company and, among others,  its predecessor  HFS, and certain current and former
officers and directors of the Parent Company and HFS,  asserting  various claims
under the federal  securities  laws and certain state statutory and common laws.
In addition, the staff of the Securities and Exchange Commission ("SEC") and the
United  States   Attorney  for  the  District  of  New  Jersey  are   conducting
investigations  relating to the accounting issues. The SEC staff has advised the
Parent  Company that its inquiry should not be construed as an indication by the
SEC or its staff that any violations of law have occurred. (See Note 15 to the
cosolidated financial statements).

While it is not  feasible  to predict or  determine  the final  outcome of these
proceedings  or to estimate the amounts or potential  range of loss with respect
to these matters,  management  believes that an adverse  outcome with respect to
such Parent Company  proceedings  could have a material  impact on the financial
condition and cash flows of the Company.

Impact of New Accounting Pronouncements

In June 1997, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards ("SFAS") No. 130,  "Reporting  Comprehensive
Income" which establishes  standards for reporting and display of an alternative
income  measurement  and  its  components  in  the  financial  statements.  This
statement is effective for fiscal years  beginning  after December 15, 1997. The
Company adopted SFAS No. 130 in 1998.

In June 1997,  the FASB issued SFAS No. 131  "Disclosures  About  Segments of an
Enterprise and Related Information" effective for annual periods beginning after
December  15,  1997  and  interim  periods  subsequent  to the  initial  year of
application. SFAS No. 131 establishes standards for the way that public business
enterprises  report  information about their operating  segments in their annual
and  interim  financial  statements.  It also  requires  public  enterprises  to
disclose  company-wide  information  regarding  products  and  services  and the
geographic  areas in which they  operate.  The  Company  will adopt SFAS No. 131
effective for the 1998 calendar year end.

In February 1998,  the FASB issued SFAS No. 132  "Employers'  Disclosures  about
Pension and Other Postretirement Benefits" effective for periods beginning after
December 15, 1997.  The Company will adopt SFAS No. 132  effective  for the 1998
calendar year end.

The aforementioned recently issued accounting pronouncements establish standards
for  disclosures  only  and  therefore  will  have no  impact  on the  Company's
financial position or results of operations.

In  June  1998,  the  FASB  issued  SFAS  No.  133  "Accounting  for  Derivative
Instruments  and Hedging  Activities"  effective  for all  quarterly  and annual
periods  beginning after June 15, 1999. SFAS No. 133 requires the recognition of
all  derivatives  in  the  consolidated   balance  sheet  as  either  assets  or
liabilities  measured  at fair  value.  The  Company  will  adopt  SFAS No.  133
effective  January 1, 2000.  The Company has not yet  determined the impact SFAS
No. 133 will have on its financial statements.

Year 2000 Compliance

The Year 2000  presents  the risk  that  information  systems  will be unable to
recognize the process date-sensitive information properly from and after January
1, 2000.

To  minimize  or  eliminate  the  effect of the year 2000 risk on the  Company's
business  systems  and  applications,  the Company is  continually  identifying,
evaluating,   implementing   and  testing  changes  to  its  computer   systems,
applications and software necessary to achieve Year 2000 compliance. The Company
has  selected a team of managers to identify,  evaluate and  implement a plan to
bring all of the Company's  critical business systems and applications into Year
2000 compliance prior to December 31, 1999. The Year 2000 initiative consists of
four phases: (i) identification of all critical business systems subject to Year
2000 risk (the "Identification Phase"); (ii) assessment of such business systems
and  applications  to determine the method of correcting  any Year 2000 problems
(the  "Assessment  Phase");  (iii)  implementing  the  corrective  measures (the
"Implementation Phase"); and (iv) testing and maintaining system compliance (the
"Testing Phase"). The Company has substantially completed the Identification and
Assessment  Phases and has  identified  and  assessed  five  areas of risk:  (i)
internally  developed business  applications;  (ii) third party vendor software,
such as business applications,  operating systems and special function software;
(iii)  computer  hardware  components;  (iv)  electronic  data transfer  systems
between the Company and its customers;  and (v) embedded systems,  such as phone
switches,  check writers and alarm  systems.  Although no assurance can be made,
the Company  believes that it has identified  substantially  all of its systems,
applications and related software that are subject to Year 2000 compliance risks
and has either  implemented or initiated the implementation of a plan to correct
such systems that are not Year 2000 compliant. The Company has targeted December
31, 1998 for completion of the  Implementation  Phase.  Although the Company has
begun the Testing Phase, it does not anticipate  completion of the Testing Phase
until sometime prior to December 1999.

The  Company  relies on third  party  service  providers  for  services  such as
telecommunications, internet service, utilities, components for its embedded and
other systems and other key services. Interruption of those services due to Year
2000 issues  could affect the  Company's  operations.  The Company  initiated an
evaluation  of the  status of such third  party  service  providers'  efforts to
determine alternative and contingency requirements. While approaches to reducing
risks of  interruption  of business  operations  vary by business unit,  options
include  identification of alternative  service  providers  available to provide
such services if a service provider fails to become Year 2000 compliance  within
an acceptable timeframe prior to December 31, 1999.

The total cost of the Company's Year 2000  compliance  plan is anticipated to be
$23 million.  Approximately $12 million of these costs had been incurred through
September 30, 1998,  and the Company  expects to incur the balance of such costs
to complete the compliance plan. The Company has been expensing and capitalizing
the  costs to  complete  the  compliance  plan in  accordance  with  appropriate
accounting policies.  Variations from anticipated expenditures and the effect on
the Company's future results of operations are not anticipated to be material in
any given year.  However,  if year 2000  modifications  and  conversions are not
made, or are not completed in time,  the Year 2000 problem could have a material
impact on the operations and financial condition of the Company.

THE ESTIMATES AND  CONCLUSIONS  HEREIN ARE  FORWARD-LOOKING  STATEMENTS  AND ARE
BASED ON MANAGEMENT'S  BEST ESTIMATES OF FUTURE EVENTS.  RISKS OF COMPLETING THE
PLAN INCLUDE THE AVAILABILITY OF RESOURCES,  THE ABILITY TO DISCOVER AND CORRECT
THE POTENTIAL YEAR 2000 SENSITIVE  PROBLEMS WHICH COULD HAVE A SERIOUS IMPACT ON
CERTAIN  OPERATIONS AND THE ABILITY OF THE COMPANY'S  SERVICE PROVIDERS TO BRING
THEIR SYSTEMS INTO YEAR 2000 COMPLIANCE.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

     In normal  operations,  the  Company  must deal with  effects of changes in
interest rates and currency exchange rates. The following discussion presents an
overview of how such changes are managed and a view of their potential effects.

     The Company uses various financial instruments,  particularly interest rate
and currency swaps, but also options,  floors and currency  forwards,  to manage
its respective  interest rate and currency risks.  The Company is exclusively an
end user of these  instruments,  which are commonly  referred to as derivatives.
Established  practices require that derivative  financial  instruments relate to
specific asset,  liability or equity transactions or to currency exposure.  More
detailed  information  about  these  financial  instruments,   as  well  as  the
strategies and policies for their use, is provided in notes 14 and 18.

     The Securities and Exchange  Commission  requires that registrants  include
information  about  potential  effects of changes in interest rates and currency
exchange in their financial  statements.  Although the rules offer  alternatives
for  presenting  this   information,   none  of  the   alternatives  is  without
limitations. The following discussion is based on so-called "shock tests", which
model  effects of interest rate and currency  shifts on the  reporting  company.
Shock  tests,  while  probably  the  most  meaningful  analysis  permitted,  are
constrained by several factors,  including the necessity to conduct the analysis
based  on a  single  point  in  time  and by  their  inability  to  include  the
extraordinarily  complex  market  reactions  that normally  would arise from the
market shifts modeled.  While the following  results of shock tests for interest
rate and currencies may have some limited use as benchmarks,  they should not be
viewed as forecasts.

o    One  means  of   assessing   exposure  to  interest   rate   changes  is  a
     duration-based  analysis that  measures the potential  loss in net earnings
     resulting  from a  hypothetical  10% change in  interest  rates  across all
     maturities  (sometimes  referred  to as a  "parallel  shift  in  the  yield
     curve"). Under this model, it is estimated that, all else constant, such an
     increase,  including repricing effects in the securities  portfolio,  would
     not  materially  effect  the  1998 net  earnings  of the  Company  based on
     year-end 1997 positions.

o    One means of assessing exposure to changes in currency exchange rates is to
     model effects on reported earnings using a sensitivity  analysis.  Year-end
     1997  consolidated  currency  exposures,  including  financial  instruments
     designated and effective as hedges, were analyzed to identify the Company's
     assets and liabilities  denominated in other than their relevant functional
     currency.  Net unhedged  exposures in each  currency  were then  remeasured
     assuming a 10% change in currency  exchange  rates  compared  with the U.S.
     dollar.  Under this model, it is estimated that, all else constant,  such a
     change  would not  materially  effect the 1998 net  earnings of the Company
     based on year-end 1997 positions.

Item 8.  Financial Statements and Supplementary Data

See Financial  Statement and Financial  Statement  Schedule Index  commencing on
page F-1 hereof.

Item 9.  Changes in and Disagreements with Accountants and Financial Disclosure

(a)      As reported in the Company's  Report on Form 8-K filed on May 14, 1997,
         the Board of Directors of the Company  engaged the  accounting  firm of
         Deloitte & Touche  LLP, as  independent  accountants  for the  Company,
         effective  as of May 12,  1997 and,  accordingly,  dismissed  KPMG Peat
         Marwick LLP in such  capacity  effective  with the  completion of their
         report on the financial  statements of PHH Corporation included in this
         transition report on Form 10-K for the period ended December 31, 1996.

(b)      During the  eight-month  transition  period ended December 31, 1996 and
         the two most recent fiscal year ended April 30, 1996 and 1995,  and the
         subsequent  interim  period  through May 12,  1997,  there have been no
         disagreements  with KPMG Peat  Marwick LLP on any matter of  accounting
         principles or  practices,  financial  statement  disclosure or auditing
         scope or procedure or any reportable events.

(c)      The reports of KPMG Peat Marwick LLP on the  financial  statements  for
         the  transition  period  and past the two  fiscal  years  contained  no
         adverse  opinion or  disclaimer  of opinion and were not  qualified  or
         modified as to uncertainty, audit scope or accounting principles.


PART III

Item 10.  Directors and Executive Officers of the Registrant

Not applicable.

Item 11.  Executive Compensation

Not applicable.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

Not applicable.

Item 13.  Certain Relationships and Related Transactions

Not applicable.

PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

Item 14(a)(1)  Financial Statements

See Financial  Statement and Financial  Statement  Schedule Index  commencing on
page F-1 hereof.

Item 14(a)(2)  Financial Statement Schedules

See Financial  Statement and Financial  Statement  Schedule Index  commencing on
page F-1 hereof.

Item 14(a)(3)  Exhibits

The exhibits  identified by an asterisk (*) are on file with the  Commission and
such  exhibits  are  incorporated  by  reference  from the  respective  previous
filings.  The exhibits identified by a double asterisk (**) are being filed with
this report.

     Exhibit No.

         2-1      Agreement and Plan of Merger dated as of November 10, 1996, by
                  and  among  HFS  Incorporated,  PHH  Corporation  and  Mercury
                  Acquisition  Corp.,  filed  as  Annex  1 in  the  Joint  Proxy
                  Statement/Prospectus  included  as  part of  Registration  No.
                  333-24031(*).

         3-1      Charter of PHH Corporation,  as amended August 23, 1996 (filed
                  as Exhibit 3-1 to the Company's  Transition  Report on
                  Form 10-K filed on July 29, 1997)(*).

         3-2      By-Laws of PHH Corporation, as amended October (filed as 
                  Exhibit 3-1 to the Company's Annual Report on Form 10-K for
                  the year ended December 31, 1997).(*)

         4-1      Indenture  between  PHH  Corporation  and  Bank  of New  York,
                  Trustee,  dated as of May 1, 1992, filed as Exhibit  4(a)(iii)
                  to Registration Statement 33-48125(*).

         4-2      Indenture  between PHH  Corporation and First National Bank of
                  Chicago,  Trustee, dated as of March 1, 1993, filed as Exhibit
                  4(a)(i) to Registration Statement 33-59376(*).

         4-3      Indenture  between PHH  Corporation and First National Bank of
                  Chicago,  Trustee,  Dated as of June 5, 1997, filed as Exhibit
                  4(a) to Registration Statement 333-27715(*).

<PAGE>
     Exhibit No.
         4-4      Indenture  between  PHH  Corporation  and  Bank  of New  York,
                  Trustee Dated as of June 5, 1997, filed as Exhibit 4(a)(11) to
                  Registration Statement 333-27715(*).

         4-5      364-Day Credit  Agreement Among PHH  Corporation,  PHH Vehicle
                  Management  Services,  Inc., the Lenders,  the Chase Manhattan
                  Bank, as Administrative  Agent and the Chase Manhattan Bank of
                  Canada,  as  Canadian  Agent,  Dated  March 4, 1997,  filed as
                  Exhibit 10.1 to Registration Statement 333-27715(*).

         4-6      Five-year Credit Agreement among PHH Corporation, the Lenders,
                  and Chase Manhattan Bank, as Administrative Agent, dated March
                  4,  1997  filed  as  Exhibit  10.2 to  Registration  Statement
                  333-27715(*).

         4-7      SECOND AMENDMENT,  dated as of September 26, 1997 (the "Second
                  Amendment"),  to (i) 364-day  Competitive Advance and
                  Revolving  Credit  Agreement,  dated as of March 4,  1997 (as 
                  heretofore  and  hereafter  amended,  supplemented  or
                  otherwise modified from time to time, the "364-Day Credit 
                  Agreement"),  PHH Corporation (the "Borrower"), PHH Vehicle
                  Management  Services,  Inc., the Lenders referred to therein, 
                  the Chase Manhattan Bank of Canada, as agent for the US
                  Lenders (in such capacity,  the  "Administrative  Agent"), and
                  The Chase Manhattan Bank of Canada, as administrative agent
                  for the Canadian Lenders (in such capacity,  the "Canadian 
                  Agent");  and (ii) the Five Year Competitive Advance and
                  Revolving Credit  Agreement,  dated as of March 4, 1997, among
                  the Borrower,  the Lenders referred to therein and the
                  Administrative Agent (incorporated by reference to Exhibit 
                  10.1 of the Company's  Quarterly Report on Form 10-Q
                  for the quarter ended September 30, 1997).(*)

         10-1     Distribution Agreement between the Company and CS First Boston
                  Corporation;  Goldman,  Sachs  &  Co.;  Merrill  Lynch  & Co.;
                  Merrill Lynch, Pierce, Fenner & Smith, Incorporated;  and J.P.
                  Morgan  Securities,  Inc.  dated  November  9, 1995,  filed as
                  Exhibit 1 to Registration Statement 33-63627(*).

         10-2     Distribution  Agreement between the Company and Credit Suisse;
                  First  Boston  Corporation;  Goldman  Sachs & Co. and  Merrill
                  Lynch  & Co.,  dated  June  5,  1997  filed  as  Exhibit  1 to
                  Registration Statement 333-27715(*).

         10-3     Distribution  Agreement,   dated  March  2,  1998,  among  PHH
                  Corporation,  Credit Suisse First Boston Corporation,  Goldman
                  Sachs & Co.,  Merrill  Lynch  & Co.,  Merrill  Lynch,  Pierce,
                  Fenner & Smith Incorporated and J.P. Morgan  Securities,  Inc.
                  filed as Exhibit 1 to Form 8-K dated  March 3, 1998,  File No.
                  1-07797.(*)

         12       Schedule containing information used in the computation of the
                  ratio of earnings to fixed charges.(**)

         23.1     Consent of Deloitte & Touche LLP.(**)

         23.2     Consent of KPMG Peat Marwick LLP.(**)

         27       Financial Data Schedule (filed electronically only).(**)

         The registrant  hereby agrees to furnish to the Commission upon request
         a copy of all constituent instruments defining the rights of holders of
         long-term  debt of the registrant  and all its  subsidiaries  for which
         consolidated or unconsolidated  financial statements are required to be
         filed under which instruments the total amount of securities authorized
         does not  exceed  10% of the  total  assets of the  registrant  and its
         subsidiaries on a consolidated basis.


Exhibit No.

(b)      Reports on Form 8-K

         There was one report on Form 8-K filed  during  the  fourth  quarter of
         1997 as follows:

         The Company  filed a Current  Report on Form 8-K on  December  18, 1997
         announcing  that, as a result of the merger of HFS Incorporated and CUC
         International  Inc.,  the Company  became a wholly owned  subsidiary of
         Cendant Corporation.


<PAGE>


                                   Signatures

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

                                   PHH CORPORATION


                                   By:   /s/  Robert D. Kunisch
                                         Robert D. Kunisch
October 26, 1998                         Chief Executive Officer and President


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated:

Principal Executive Officer:

/s/Robert D. Kunisch                      
October 26, 1998
Robert D. Kunisch
Chief Executive Officer and President


Principal Financial Officer:

/s/  Michael P. Monaco                      
October 26, 1998
Michael P. Monaco
Executive Vice President,
Chief Financial Officer and Assistant Treasurer


Principal Accounting Officer:

/s/  Scott Forbes                   
October 26, 1998
Scott Forbes
Executive Vice President

Board of Directors:

/s/  James E. Buckman                       
October 26, 1998
James E. Buckman
Director

/s/  Stephen P. Holmes                      
October 26, 1998
Stephen P. Holmes
Director


<PAGE>











                          INDEPENDENT AUDITORS' REPORT



To the Board of Directors and Shareholder of
PHH Corporation


We have  audited  the  consolidated  balance  sheet of PHH  Corporation  and its
subsidiaries (a wholly-owned subsidiary of Cendant Corporation), (the "Company")
as of December 31, 1997, and the related consolidated  statements of operations,
shareholder'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 did not audit the financial  statements of PHH Corporation for the
year ended December 31, 1996 and the year ended January 31, 1996.

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 consolidated  financial statements referred to above present
fairly, in all material  respects,  the consolidated  financial  position of the
Company at December 31, 1997 and the results of their  operations and their cash
flows for the year then ended, in conformity with generally accepted  accounting
principles.

We also audited the adjustments described in Note 4 that were applied to restate
the financial  statements to give effect to the merger of Cendant  Corporation's
relocation  business with the Company,  which has been accounted for in a manner
similar  to  a   pooling-of-interests.   Additionally,   we  also   audited  the
reclassifications  described in Note 4 that were applied to restate the December
31,  1996  and  January  31,  1996  financial   statements  to  conform  to  the
presentation used by Cendant Corporation.  In our opinion,  such adjustments and
reclassifications are appropriate and have been properly applied.

As  discussed  in Note 3,  the  accompanying  consolidated  balance  sheet as of
December  31,  1997  and the  related  consolidated  statements  of  operations,
shareholder's  equity  and cash  flows  for the  period  then  ended  have  been
restated.


Deloitte & Touche LLP
Parsippany, New Jersey
October 22, 1998

<PAGE>








                          INDEPENDENT AUDITORS' REPORT



The Stockholders and Board of Directors
PHH Corporation

We  have  audited  the  consolidated   balance  sheet  of  PHH  Corporation  and
subsidiaries as of December 31, 1996, and the related consolidated statements of
income,  shareholders'  equity and cash flows for the years ended  December  31,
1996  and  January  31,  1996,  before  the  restatement  and  reclassifications
described  in  Notes 4 and 7 to the  consolidated  financial  statements.  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 (before restatement and
reclassifications)  referred to above present fairly, in all material  respects,
the financial  position of PHH Corporation  and  subsidiaries as of December 31,
1996 and the  results  of their  operations  and their  cash flows for the years
ended  December  31, 1996 and January 31, 1996,  in  conformity  with  generally
accepted accounting principles.





                                                           KPMG Peat Marwick LLP
Baltimore, Maryland
April 30, 1997








<PAGE>


                        PHH Corporation and Subsidiaries
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (In thousands)

<TABLE>
<CAPTION>




                                                                                              Year Ended
                                                                         ------------------------------------------------
                                                                                    December 31,              January 31,
                                                                              1997             1996              1996
                                                                         -------------------------------    -------------
                                                                           As Restated
                                                                            (Note 3)
<S>                                                                      <C>              <C>               <C>
REVENUES
   Fleet management services                                             $     212,427    $      199,206    $     206,798
   Relocation services, net of interest                                        409,385           342,064          258,707
   Mortgage services (net of amortization of mortgage
     servicing rights and interest of $180,621
     $116,897 and $80,536, respectively)                                       179,241           127,729           93,251
                                                                         -------------    --------------    -------------
Service fees - net                                                             801,053           668,999          558,756
Fleet leasing (net of depreciation and interest costs of
     $1,205,184, $1,132,408 and $1,088,993, respectively)                       59,497            56,660           52,079
                                                                         --------------   --------------    -------------
Net revenues                                                                   860,550           725,659          610,835
                                                                         --------------   --------------    -------------

EXPENSES
Operating                                                                      422,870          346,917           280,875
General and administrative                                                     164,341           173,877          164,524
Merger-related costs and other unusual charges                                 251,048                --               --
Depreciation and amortization                                                   25,726            28,577           32,321
                                                                         --------------   --------------    -------------
Total expenses                                                                 863,985           549,371          477,720
                                                                         --------------   --------------    -------------

Income (loss) before income taxes                                               (3,435)          176,288          133,115

Provision for income taxes                                                      44,156            71,818           54,995
                                                                         --------------   --------------    -------------

Net income (loss)                                                        $     (47,591)   $      104,470    $      78,120
                                                                         ==============   ==============    =============

</TABLE>


See accompanying notes to consolidated financial statements.



<PAGE>


                        PHH Corporation and Subsidiaries
                           CONSOLIDATED BALANCE SHEETS
                                 (In thousands)


<TABLE>
<CAPTION>


                                                                                                  December 31,
                                                                                        -------------------------------
                                                                                             1997             1996     
                                                                                        -------------     -------------
                                                                                          As Restated
ASSETS                                                                                     (Note 3)
<S>                                                                                     <C>               <C>

Cash and cash equivalents                                                               $       2,102     $      13,779
Restricted cash                                                                                23,727            89,849
Accounts and notes receivable,
     net of allowance for doubtful accounts
     of $12,058 and $8,157, respectively                                                      567,598           540,569

Property and equipment - net                                                                  104,062            92,145
Goodwill -  net                                                                                22,409            47,279
Other assets                                                                                  296,852           184,400
                                                                                        -------------     -------------
Total assets exclusive of assets under programs                                             1,016,750           968,021
                                                                                        -------------     -------------

Assets under management and mortgage programs:
     Net investment in leases and leased vehicles                                           3,659,049         3,418,666
     Relocation receivables                                                                   775,284           773,326
     Mortgage loans held for sale                                                           1,636,341         1,248,299
     Mortgage servicing rights                                                                373,049           288,943 
                                                                                        -------------     --------------
                                                                                            6,443,723         5,729,234
                                                                                        -------------     -------------

TOTAL ASSETS                                                                            $   7,460,473     $   6,697,255
                                                                                        =============     =============
</TABLE>



See accompanying notes to consolidated financial statements.







<PAGE>


                        PHH Corporation and Subsidiaries
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)


<TABLE>
<CAPTION>


                                                                                                   December 31,
                                                                                          -----------------------------         
                                                                                               1997           1996       
                                                                                          --------------  -------------
                                                                                            As Restated
LIABILITIES AND SHAREHOLDER'S EQUITY                                                        (Note 3)
<S>                                                                                       <C>             <C>

Accounts payable and accrued liabilities                                                  $      692,471  $     591,589

Deferred revenue                                                                                  53,261         42,045 
                                                                                          --------------  --------------
Total liabilities exclusive of liabilities under programs                                        745,732        633,634 
                                                                                          --------------  --------------

Liabilities under management and mortgage programs:
     Debt                                                                                      5,602,600      5,089,943
                                                                                          --------------  -------------
     Deferred income taxes                                                                       295,707        281,948
                                                                                          --------------  -------------

Total liabilities                                                                              6,644,039      6,005,525
                                                                                          --------------  -------------

Commitments and contingencies (Note 15)

SHAREHOLDER'S EQUITY
Preferred stock - authorized 3,000,000 shares                                                         --            --
Common stock, no par value - authorized 75,000,000 shares;
     issued and outstanding 100 and 34,956,835 shares, respectively                              289,157        101,143
Retained earnings                                                                                544,716        598,951
Currency translation adjustment                                                                  (17,439)        (8,364)
                                                                                          --------------  -------------
TOTAL SHAREHOLDER'S EQUITY                                                                       816,434        691,730
                                                                                          --------------  -------------

TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY                                                $    7,460,473  $   6,697,255
                                                                                          ==============  =============
</TABLE>



See accompanying notes to consolidated financial statements.






<PAGE>


                        PHH Corporation and Subsidiaries
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                        (In thousands, except share data)
<TABLE>
<CAPTION>


                                                                                                      Currency
                                                          Common Stock                Retained       Translation
                                                    Shares            Amount          Earnings        Adjustment
                                                  ----------      -----------       -------------    ------------
<S>                                               <C>             <C>               <C>              <C>
Balance, February 1, 1995                         33,722,486      $    78,072       $     466,562    $   (18,855)
   Net  income                                             -                -              78,120              -
   Cash dividends declared                                 -                -             (22,812)             -
   Currency translation adjustment                         -                -                   -         (4,245)
   Stock option plan transactions,
     net of related income tax benefits              781,062           13,729                   -              -
   Repurchases of common stock                       (15,800)            (282)                  -              -
                                                 ------------     ------------      -------------    -----------

Balance, January 31, 1996                         34,487,748           91,519             521,870        (23,100)
   Less January 1996 activity:
     Net loss                                              -                -              (8,264)             -
     Cash dividend declared                                -                -               5,859              -
     Currency translation adjustment                       -                -                   -          2,380
     Stock option plans transactions,
       net of related income tax benefits            (35,400)            (635)                  -              -

   Net income                                              -                -             104,470              -
   Cash dividends declared                                 -                -             (24,984)             -
   Currency translation adjustment                         -                -                             12,356
   Stock option plan transactions,
     net of related income tax benefits              504,487           10,259                   -              -
                                                 -----------      -----------       -------------    -----------

Balance, December 31, 1996                        34,956,835          101,143             598,951         (8,364)

   Net loss, as restated (Note 3)                          -                -             (47,591)             -
   Cash dividends declared                                 -                -              (6,644)             -
   Currency translation adjustment                         -                -                   -         (9,075)
   Stock option plan transactions
     net of related income tax benefits              876,264           22,014                   -              -
   Retirement of common stock                    (35,832,999)               -                   -              -
   Parent company capital contribution                     -          166,000                   -              -
                                                 -----------      -----------       -------------    -----------
Balance, December 31, 1997,
   as restated (Note 3)                                  100      $   289,157       $     544,716    $   (17,439)
                                                 ===========      ============      =============    ============
</TABLE>


See accompanying notes to consolidated financial statements.



<PAGE>


                        PHH Corporation and Subsidiaries
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

<TABLE>
<CAPTION>


                                                                                                  Year Ended
                                                                         --------------------------------------------------
                                                                                    December 31,                January 31,
                                                                              1997               1996               1996
                                                                         -------------------------------       ------------
<S>                                                                      <C>                 <C>               <C>
                                                                          As Restated     
Operating Activities:                                                        (Note 3)
Net income (loss)                                                        $     (47,591)      $   104,470       $     78,120
Merger-related costs and other unusual charges                                 251,048                 -                 -
Payments of merger-related costs and other unusual charge liabilities         (149,702)                -                 -
Adjustments  to  reconcile   net  income  to  net  cash  
  provided  by  operating activities:
Depreciation and amortization                                                   25,726            28,577             32,321
Gain on sales of mortgage servicing rights                                     (15,849)           (5,194)           (17,400)
Accounts and notes receivable                                                  (15,529)          (21,037)           (31,079)
Accounts payable and other accrued liabilities                                  27,805            28,168             52,778
Other                                                                          108,433            74,172             62,563 
                                                                         --------------      -----------        ----------- 
                                                                               184,341           209,156            177,303
                                                                         -------------       -----------        -----------
Increase (decrease) from changes in assets under
   management and mortgage programs:
   Depreciation and amortization under
     management and mortgage programs                                        1,121,941         1,021,761            960,913
   Mortgage loans held for sale                                               (388,042)          (73,308)          (139,520)
                                                                         --------------      ------------       ------------
Net cash provided by operating activities                                      918,240         1,157,609            998,696 
                                                                         -------------       ------------       ------------

Investing Activities:
Assets under management and mortgage programs:
   Investment in leases and leased vehicles                                 (2,068,818)       (1,901,265)        (2,008,559)
   Repayment of investment in leases and leased vehicles                       588,981           595,852            576,670
   Equity advances on homes under management                                (6,844,522)       (4,307,978)        (6,238,538)
   Payments received on advances on homes under management                   6,862,572         4,348,857          6,070,490
   Additions to mortgage servicing rights                                     (270,463)         (164,393)          (130,135)
   Proceeds from sales and transfers of leases and leased vehicles             186,424           162,839            109,859
                                                                         -------------       -----------        -----------
                                                                            (1,545,826)       (1,266,088)        (1,620,213)
Funding of grantor trusts                                                            -           (89,849)                 -
Additions to property and equipment - net                                      (43,724)          (17,584)           (20,052)
Proceeds from sale of subsidiary                                                     -            38,018                  -
Other                                                                           25,173             4,271              2,926
                                                                         --------------      ------------       -----------
Net cash used in investing activities                                       (1,564,377)       (1,331,232)        (1,637,339)
                                                                         --------------      ------------       ------------
Financing Activities:
Liabilities under management and mortgage programs:
   Proceeds from debt issuance or borrowings                                 2,816,285         1,656,038          1,858,826
   Principal payments on borrowings                                         (1,692,883)       (1,645,879)        (1,237,021)
   Net change in short term borrowings                                        (613,471)          231,819             17,419
                                                                         --------------      -----------        -----------
                                                                               509,931           241,978            639,224
Parent company capital contribution                                             90,000                 -                  -
Stock option plan transactions, net of related income
   tax benefits                                                                 22,014            10,271             13,729
Payment of dividends                                                            (6,644)          (24,984)           (23,094)
                                                                         --------------      ------------       ------------
Net cash provided by financing activities                                      615,301           227,265            629,859
                                                                         -------------       -----------        -----------

Effect of exchange rates on cash and cash equivalents                           19,159           (46,677)             6,545
                                                                         -------------       ------------       -----------
Increase (decrease) in cash and cash equivalents                               (11,677)            6,965             (2,239)
Cash and cash equivalents at beginning of period                                13,779             6,814              9,053 
                                                                         --------------      ------------       ------------
Cash and cash equivalents at end of period                               $       2,102       $    13,779        $     6,814 
                                                                         =============       ===========        ============
</TABLE>

See accompanying notes to consolidated financial statements.


<PAGE>


                        PHH Corporation and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   Basis of Presentation and Description of Business

     PHH  Corporation   together  with  its  wholly  owned  subsidiaries,   (the
     "Company") is a leading provider of corporate relocation,  fleet management
     and  mortgage  services.  On April 30,  1997,  the Company  merged with HFS
     Incorporated  ("HFS") (the "HFS  Merger")  and on December  17,  1997,  HFS
     together with the Company,  was merged with and into CUC International Inc.
     ("CUC")to form Cendant Corporation ("Cendant" or the "Parent Company"),
     (the "Cendant  Merger") (See Notes 5 and 6).  Effective  with the Cendant
     Merger,  the Company  became a wholly owned  subsidiary of Cendant.
     However,  pursuant to certain  covenant  requirements  under the
     indentures in which the Company issues debt, the Company  continues to
     operate and maintain its status as a separate  public  reporting  entity,  
     which is the  basis  under  which the  accompanying   financial  statements
     and  footnotes  are  presented.   The accompanying  financial  statements 
     and notes hereto have been restated for certain  adjustments  as  described
     in Note 3 and  have  been  updated  to disclose  reportable  events through
     the date of this filing. A description of the Company's  industry  segments
     and  underlying  businesses  are as follows:

     Fleet management segment

o        Fleet management.  Fleet management  services  primarily consist of the
         management,  purchase,  leasing,  and resale of vehicles for  corporate
         clients and  government  agencies.  These  services  also include fuel,
         maintenance,   safety  and  accident   management  programs  and  other
         fee-based  services for clients'  vehicle  fleets.  The Company  leases
         vehicles  primarily to corporate fleet users under operating and direct
         financing  lease  arrangements.  Open-end  operating  leases and direct
         financing  leases generally have a minimum lease term of 12 months with
         monthly  renewal  options  thereafter.   Closed-end   operating  leases
         typically  have a longer  term,  usually  30  months  or more,  but are
         cancelable under certain conditions.

     Real estate segment

o        Relocation. Relocation services are provided to client corporations and
         include selling  transferee  residences,  providing  equity advances on
         transferee  residences  for the  purchase of new homes and certain home
         management services. The Company also offers fee-based programs such as
         home marketing assistance,  household goods moves, destination services
         and property  dispositions  for financial  institutions  and government
         agencies.

o        Mortgage. Mortgage services primarily include the origination, sale and
         servicing of residential  first mortgage  loans.  The Company markets a
         variety of first mortgage products to consumers  through  relationships
         with corporations, affinity groups, financial institutions, real estate
         brokerage firms and other mortgage banks.


<PAGE>


2.   Summary of Significant Accounting Policies

     Principles of consolidation:  The consolidated financial statements include
     the accounts and transactions of the Company together with its wholly owned
     subsidiaries. All material intercompany balances and transactions have been
     eliminated in consolidation.

     Use of estimates:  The  preparation  of financial  statements in conformity
     with generally accepted  accounting  principles requires management to make
     estimates  and  assumptions   that  affect  reported  amounts  and  related
     disclosures. Actual results could differ from those estimates.


     Cash and cash equivalents:  The Company considers highly liquid investments
     purchased  with an  original  maturity  of three  months or less to be cash
     equivalents.

     Restricted  cash:  Restricted  cash  consists  of cash  held in  trust  for
     employee  benefit  liabilities  which were  required to be funded  prior to
     consummation  of the merger of the Company  with and into HFS.  The Company
     funded several grantor trusts in accordance with the merger agreement.

     Property  and  equipment:  Property  and  equipment  is stated at cost less
     accumulated depreciation and amortization.  Depreciation is computed by the
     straight-line method over the estimated useful lives of the related assets.
     Amortization  of leasehold  improvements  is computed by the  straight-line
     method over the estimated  useful lives of the related  assets or the lease
     term, if shorter.

     Goodwill:  Goodwill, which represents the excess of cost over fair value of
     net  assets  acquired,  is  amortized  on a  straight-line  basis  over the
     estimated useful lives,  ranging over various periods up to a maximum of 40
     years. At December 31, 1997 and 1996, accumulated  amortization amounted to
     $19.0 million and $19.7 million, respectively.

     Asset Impairment:  The Company periodically evaluates the recoverability of
     its  long-lived  assets,  comparing the respective  carrying  values to the
     current and expected  future cash flows to be  generated  from such assets.
     Property  and  equipment  is  evaluated  separately  within  each  business
     segment.  The  recoverability  of goodwill is evaluated on a separate basis
     for each acquisition.

     Revenue and expense recognition:

     Fleet  management.  Revenues  from  fleet  management  services  other than
     leasing are  recognized  over the period in which services are provided and
     the related  expenses are incurred.  The Company records the cost of leased
     vehicles as "net investment in leases and leased vehicles." Amounts charged
     to lessees  for  interest on the  unrecovered  investment  are  credited to
     income on a level yield method,  which  approximates the contractual terms.
     Vehicles  under  operating  leases are  amortized  using the  straight-line
     method over the expected lease term.

     Relocation.  The  relocation  services  provided  by  the  Company  include
     facilitating  the  purchase  and  resale  of  the  transferee's  residence,
     providing equity advances on the transferee's residence and home management
     services.  The home is  purchased  under a contract of sale and the Company
     obtains a deed to the property,  however,  it does not generally record the
     deed or transfer of title.  Transferring  employees are provided  equity on
     their  home  based  on  an  appraised   value   determined  by  independent
     appraisers,  after  deducting any  outstanding  mortgages.  The mortgage is
     generally  retired  concurrently  with the  advance  of the  equity and the
     purchase of the home. Based on its client agreements,  the Company is given
     parameters under which it negotiates for the ultimate sale of the home. The
     gain or loss on resale is generally borne by the client corporation.

     While homes are held for resale,  the amount funded for such homes carry an
     interest  charge  computed  at a floating  rate  based on various  indices.
     Direct  costs of  managing  the home during the period the home is held for
     resale, including property taxes and repairs and maintenance, are generally
     borne by the client. All such costs are generally  guaranteed by the client
     corporation.  The client normally advances funds to cover a portion of such
     carrying costs. When the home is sold, a settlement is made with the client
     corporation netting actual costs with any advanced billing.

     Revenues and related  costs  associated  with the resale of a residence are
     recognized  over the period in which services are provided which  concludes
     upon closing of such resale.  Relocation  services  revenue is shown net of
     costs reimbursed by client  corporations and interest  expenses incurred to
     fund the purchase of a transferee's residence. Under the terms of contracts
     with  clients,  the  Company is  generally  protected  against  losses from
     changes in real estate market conditions. The Company also offers fee-based
     programs  such  as  home  marketing  assistance,   household  goods  moves,
     destination services,  and property dispositions for financial institutions
     and  government  agencies.  Revenues  from  these  fee-based  services  are
     recognized when the service is provided.

     Mortgage.  Loan origination  fees,  commitment fees paid in connection with
     the sale of loans and direct loan  origination  costs associated with loans
     held for resale are  deferred  until the loan is sold.  Fees  received  for
     servicing loans owned by investors are based on the difference  between the
     weighted average yield received on the mortgages and the amount paid to the
     investor,  or  on  a  stipulated  percentage  of  the  outstanding  monthly
     principal balance on such loans. Servicing fees are credited to income when
     received.  Costs  associated  with loan servicing are charged to expense as
     incurred.

     Sales  of  mortgage  loans  are  generally  recorded  on the date a loan is
     delivered to an investor.  Sales of mortgage securities are recorded on the
     settlement  date.  The  Company  acquires   mortgage-servicing   rights  by
     originating  or  purchasing  mortgage  loans and  selling  those loans with
     servicing   retained,   or  it  may  purchase   mortgage-servicing   rights
     separately.  The carrying value of mortgage  servicing  rights is amortized
     over the estimated life of the related loan portfolio. Such amortization is
     recorded  as a  reduction  of  loan  servicing  fees  in  the  consolidated
     statements  of income.  Gains or losses on the sale of  mortgage  servicing
     rights are recognized when title and all risks and rewards have irrevocably
     passed to the buyer and there are no significant unresolved  contingencies.
     Gains or losses on sales of mortgage  loans are  recognized  based upon the
     difference  between the selling price and the carrying value of the related
     mortgage  loans sold.  The  carrying  value of the loans  excludes the cost
     assigned  to  originated  servicing  rights  (see Note 11).  Such gains and
     losses are also  increased or decreased by the amount of deferred  mortgage
     servicing fees recorded.

     The Company reviews the  recoverability of mortgage  servicing rights based
     on their fair values,  and records  impairment  to individual  strata.  For
     measuring  impairment,  the interest rate bands of the underlying loans are
     the  risk  characteristic  used  to  stratify  the  capitalized   servicing
     portfolio.  To determine the fair value of mortgage  servicing rights,  the
     Company  uses  market  prices  for  comparable  mortgage  servicing,   when
     available,  or  alternatively  uses a  valuation  model that  calculates  a
     present value for mortgage  servicing  rights with  assumptions that market
     participants would use in estimating future net servicing income.

     Income taxes: The provision for income taxes includes deferred income taxes
     resulting  from items  reported  in  different  periods  for income tax and
     financial statement purposes. Deferred tax assets and liabilities represent
     the  expected  future  tax  consequences  of the  differences  between  the
     financial statement carrying amounts of existing assets and liabilities and
     their respective tax bases. The effects of changes in tax rates on deferred
     tax assets and  liabilities  are recognized in the period that includes the
     enactment  date.  No  provision  has been  made for  U.S.  income  taxes on
     approximately  $128.4  million  of  cumulative  undistributed  earnings  of
     foreign subsidiaries at December 31, 1997 since it is the present intention
     of  management  to reinvest  the  undistributed  earnings  indefinitely  in
     foreign  operations.  The  determination of unrecognized  deferred U.S. tax
     liability for unremitted  earnings is not practicable.  In addition,  it is
     estimated that foreign  withholding taxes of approximately $2.1 million may
     have been payable if such earnings were remitted.

     Accounts  and notes  receivable:  Changes  in the  allowance  for  doubtful
     accounts,  including the provision for bad debts, write-offs and recoveries
     are not material.

     Translation  of  foreign  currencies:  Assets  and  liabilities  of foreign
     subsidiaries  are  translated at the exchange rates as of the balance sheet
     dates,  equity  accounts are  translated at historical  exchange  rates and
     revenues,  expenses and cash flows are  translated at the average  exchange
     rates for the periods presented.  Translation gains and losses are included
     in  shareholders'  equity.  Gains and losses  resulting  from the change in
     exchange rates realized upon  settlement of foreign  currency  transactions
     are  substantially  offset by gains and losses  realized upon settlement of
     forward exchange contracts.  Therefore,  the resulting net income effect of
     transaction  gains and losses in the years ended December 31, 1997 and 1996
     and January 31, 1996 was insignificant.

     New  Accounting  Pronouncement:  In June 1998,  the  Financial  Accounting 
     Standards  Board issued  Statement of Financial  Accounting Standards
     ("SFAS") No. 133  "Accounting  for Derivative  Instruments  and Hedging 
     Activities"  effective for all quarterly and annual periods beginning after
     June 15, 1999. SFAS No. 133 requires the recognition of all derivatives in 
     the  consolidated  balance sheet as either assets or  liabilities  measured
     at fair value.  The Company will adopt SFAS No. 133 effective  January 1, 
     2000. The Company has not yet determined the impact SFAS No. 133 will have 
     on its financial statements.

     Reclassifications:  Certain  reclassifications have been made to the 1997 
     financial statements to conform to the presentation currently used in 1998.



<PAGE>




3.   1997 Restatement
                                                     
     Subsequent to  the issuance of the 1997 consolidated  financial statements,
     management  determined that there  were errors in the financial statements.
     Adjustments  to correct  these  errors  reduced  the net loss  by  $472,000
     ($8.1 million  decrease in net income  excluding Unusual  Charges).  Errors
     relate  to  the  accrual and  classification  of merger-related  costs and
     other unusual charges ("Unusual Charges") and errors made in conforming the
     accounting policies when the Company's relocation  business was merged with
     HFS's relocation business (See Note 7).  The financial position and results
     of  operations as of  and for  the year ended  December 31, 1997 have  been
     restated  to  adjust  Unusual Charges and  to reflect the impact  of  the 
     accounting  changes to  conform  accounting policies.  The effect  of the
     accounting change on the financial statements for periods prior to 1997 was
     not material.

     Provided below is a  reconciliation of  the financial  results from amounts
     previously reported to the restated amounts. Certain reclassifications have
     been made to the previously  reported  1997 financial statements to conform
     to the presentation currently used in 1998.


<PAGE>



                             Statement of Operations
                                 (In thousands)

<TABLE>
<CAPTION>


                                                                    Year Ended December 31, 1997
                                                     ---------------------------------------------------
                                                                        Adjustments
                                                      As previously    for accounting          As
                                                        reported          errors            restated
                                                     --------------    --------------   ----------------
<S>                                                  <C>               <C>              <C>
Net revenues                                         $     853,678     $       6,872   $         860,550
                                                     -------------     --------------   ----------------
Expenses
   Operating                                               405,514            17,356             422,870
   General and administrative                              162,543             1,798             164,341
   Depreciation and amortization                            25,009               717              25,726
   Merger-related charges costs and other
     unusual charges                                       262,170           (11,122)            251,048
                                                     -------------     --------------   ----------------
Total expenses                                             855,236             8,749             863,985
                                                     -------------     -------------    ----------------

Loss before income taxes                                    (1,558)           (1,877)             (3,435)
Provision for income taxes                                  46,505            (2,349)             44,156
                                                     -------------     --------------   ----------------

Net loss                                             $     (48,063)    $         472    $        (47,591)
                                                     ================  =============    =================
</TABLE>



<PAGE>



                                  Balance Sheet
                                 (In thousands)

<TABLE>
<CAPTION>


                                                                      At December 31, 1997 
                                                     -----------------------------------------------------
                                                                             Adjustments
                                                          As previously    for accounting         As
                                                            reported           errors          restated
                                                     ------------------  ----------------    -------------
<S>                                                  <C>                 <C>                 <C>
Assets
Cash and cash equivalents                            $          2,102    $             -     $       2,102
Receivables, net                                              570,755             (3,157)          567,598
Property and equipment, net                                   105,167             (1,105)          104,062
Other assets                                                  344,346             (1,358)          342,988
                                                     ----------------    ----------------    -------------
Total assets exclusive of
   assets under programs                                    1,022,370             (5,620)        1,016,750
                                                     ----------------    ----------------    -------------
Assets under management
   and mortgage programs                                    6,443,723                  -         6,443,723
                                                     ----------------    ---------------     -------------

Total assets                                         $      7,466,093    $        (5,620)    $   7,460,473
                                                     ================    ================    =============

Liabilities and shareholder's
   equity
   Accounts payable and other                        $        698,500    $        (6,029)    $     692,471
   Deferred revenue                                            53,324                (63)           53,261
                                                     ----------------    ----------------    -------------

Total liabilities exclusive of
   liabilities under programs                                 751,824             (6,092)          745,732
                                                     ----------------    ----------------    -------------
Liabilities under management
   and mortgage programs                                    5,898,307                  -         5,898,307
                                                     ----------------    ---------------     -------------

Total shareholder's equity                                    815,962                472           816,434
                                                     ----------------    ---------------     -------------

Total liabilities and
   shareholder's equity                              $      7,466,093    $        (5,620)    $   7,460,473
                                                     ================    ================    =============
</TABLE>


<PAGE>




4.   Historical Adjustments

     Certain  reclassifications  have  been  made  to the  historical  financial
     statements of the Company to conform with the presentation  used subsequent
     to the HFS Merger. Additionally, the historical financial statements of the
     Company have been restated to give effect to the merger of HFS's relocation
     business  with and into the  Company  (See  Note  7).  The  effect  of such
     reclassifications and restatement  (collectively the "Adjustments") were as
     follows ($000's):

     Statement of Income Data:
<TABLE>
<CAPTION>
                                                                     Year ended January 31, 1996
                                                          ------------------------------------------------
                                                          As previously                            As
                                                            Reported         Adjustments        Adjusted
                                                          -------------    --------------    -------------
<S>                                                       <C>              <C>               <C>
     Net revenues                                         $   1,815,120    $  (1,204,285)    $     610,835
     Total expenses                                           1,682,005       (1,204,285)          477,720
     Provision for income taxes                                  54,995                -            54,995
                                                          -------------    -------------     -------------
     Net income                                           $      78,120    $           -     $      78,120
                                                          =============    =============     =============

                                                                    Year ended December 31, 1996
                                                          ------------------------------------------------
                                                          As previously                              As
                                                            Reported         Adjustments         Adjusted
                                                          -------------    --------------    -------------
     Net revenues                                         $   1,938,537    $  (1,212,878)    $     725,659
     Total expenses                                           1,790,317       (1,240,946)          549,371
     Provision for income taxes                                  60,575           11,243            71,818
                                                          -------------    -------------     -------------
     Net income                                           $      87,645    $      16,825     $     104,470
                                                          =============    =============     =============

     Balance Sheet Data:
                                                                       As of December 31, 1996
                                                          ------------------------------------------------
                                                          As previously                             As
                                                            Reported         Adjustments         Adjusted
                                                          -------------    -------------     -------------
     ASSETS
     Total assets exclusive of assets under programs      $     971,074    $      (3,053)    $     968,021
     Assets under management and mortgage programs            5,603,572          125,662         5,729,234
                                                          -------------    -------------     -------------
     TOTAL ASSETS                                         $   6,574,646    $     122,609     $   6,697,255
                                                          =============    =============     =============

     LIABILITIES AND SHAREHOLDER'S EQUITY
     Total liabilities exclusive of liabilities
       under programs                                     $   1,999,790    $  (1,366,156)    $     633,634
     Liabilities under management and
       mortgage programs:
         Debt                                                 3,904,296        1,185,647         5,089,943
         Deferred income taxes                                        -          281,948           281,948
     Shareholder's equity                                       670,560           21,170           691,730
                                                          -------------    -------------     -------------
     TOTAL LIABILITIES AND SHAREHOLDER'S
     EQUITY                                               $   6,574,646    $     122,609     $   6,697,255
                                                          =============    =============     ============= 
</TABLE>


<PAGE>




5.   Merger with HFS Incorporated

     Pursuant to a merger  agreement  (the "HFS Merger  Agreement") by and among
     the Company, HFS and Mercury Acquisition Corp. ("Mercury"),  a wholly owned
     subsidiary of HFS,  effective  April 30, 1997,  Mercury was merged into the
     Company, with the Company being the surviving  corporation,  which became a
     wholly owned  subsidiary of HFS (the "HFS Merger").  In connection with the
     HFS Merger, all outstanding shares of the Company's common stock, including
     shares  issued to holders of the Company's  employee  stock  options,  were
     converted into  approximately 30.3 million shares of HFS common stock (72.8
     million  equivalent  shares  of  Cendant  common  stock).  Prior to the HFS
     Merger,  the Company  maintained  incentive and non-statutory  stock option
     plans for its key employees and outside directors. Upon consummation of the
     HFS Merger, all unexercised  Company stock options were converted into .737
     million  shares of HFS common stock (1.8 million  shares of Cendant  common
     stock).

     Pursuant  to  the  change  of  control  provisions  under  the  HFS  Merger
     Agreement,  certain grantor trusts were  established in connection with the
     Senior Executive Severance Plan, Supplemental Executive Retirement Plan and
     the Company's Excess Benefits Plan (collectively, the "Plans"). The Company
     was required to fund the trusts for the present  value of amounts  expected
     to be paid  under the Plans,  a large  portion of which was due and paid on
     April 30,  1997.  The funded  amounts of the grantor  trusts,  which remain
     unpaid, are shown as restricted cash in the Consolidated Balance Sheets.

     In  connection  with the HFS Merger,  to conform with its parent  Company's
     calendar year end, the Company changed its fiscal year end from April 30 to
     December 31, and  accordingly,  filed a transition  report on Form 10-K for
     the eight month period ended  December 31,  1996.  In  connection  with its
     change in fiscal year, the Company has restated its financial statements to
     present its  financial  position  as of December  31, 1997 and 1996 and its
     operating  results and cash flows for the years ended December 31, 1997 and
     1996 and January 31, 1996. As a result of such  restatement,  the Company's
     operating  results for January 1996 have been duplicated and,  accordingly,
     an adjustment  has been made to 1996 retained  earnings for such  one-month
     period for the  duplication  of net loss of $8.3 million and cash dividends
     declared of $5.9 million.

6.   Merger of HFS with CUC

     On December 17, 1997,  HFS (together  with the Company) was merged with and
     into CUC to form Cendant  Corporation  ("Cendant").  The Cendant Merger was
     consummated  with CUC issuing 440.0  million  shares of its common stock in
     exchange for all of the  outstanding  common stock of HFS.  Pursuant to the
     terms of the agreement and plan of merger, HFS shareholders received 2.4031
     shares  of CUC  common  stock  for each  share of HFS  common  stock.  Upon
     consummation  of the  Cendant  Merger,  CUC  changed  its  name to  Cendant
     Corporation  and effective  with such merger,  the Company  became a wholly
     owned subsidiary of Cendant.  As a combined  company,  Cendant is a leading
     global  provider  of  various  services  to  businesses   serving  consumer
     industries.

7.    Merger of HFS's Relocation Business

     During  June 1997,  HFS merged its  relocation  business  with and into the
     Company.  As both entities were under common control,  such transaction has
     been accounted for in a manner similar to a pooling-of-interests  (See Note
     4).



<PAGE>


8.   Merger-Related Costs and Other Unusual Charges

     The Company incurred  aggregate  merger-related  costs and other unusual 
     charges ("Unusual Charges") in 1997 of $251.0 million  primarily associated
     with the Cendant Merger and the HFS Merger.

     The Unusual  Charges  recorded  during 1997  related to the  aforementioned
     mergers and the reduction of related  liabilities  is  summarized  below by
     category of expenditure and by charge as follows:
<TABLE>
<CAPTION>
                                  Unusual                                                  Liabilities at
                                  Charges,                        Cash          Non-        December 31,
     (In thousands)            as restated    Adjustments       Payments        Cash           1997     
                               -----------  -------------     -----------    ----------    -------------
<S>                            <C>          <C>               <C>            <C>           <C>
     Professional fees         $    14,461  $         -       $    13,771     $      -     $         690
     Personnel related             147,663         (110)          101,196       (6,668)           53,025
     Business terminations          68,760            -            32,246       35,007             1,507
     Facility related and other     34,477      (14,203)            2,489        2,240            15,545
                               -----------  ------------      -----------    ----------    -------------
     Total Unusual Charges     $   265,361  $   (14,313)      $   149,702     $ 30,579     $      70,767
                               ===========  ============      ===========    ==========    =============
   
                                  Unusual                                                  Liabilities at
                                  Charges,                        Cash          Non-        December 31,
     (In thousands)            as restated    Adjustments       Payments        Cash           1997     
                               -----------  -------------     -----------     --------     -------------
     Cendant Merger Charge     $    42,236  $         -       $    30,000     $      -     $      12,236
     HFS Merger Charge             223,125      (14,313)          119,702       30,579            58,531
                               -----------  ------------      -----------     --------     -------------
     Total Unusual Charges     $   265,361  $   (14,313)      $   149,702     $ 30,579     $      70,767
                               ===========  ============      ===========     ========     =============
</TABLE>

     Cendant Merger Charge

     In   connection   with  the  Cendant   Merger,   the  Company   recorded  a
     merger-related charge (the "Cendant Merger Charge") of $42.2 million ($29.6
     million after tax) of which $30 million was paid through December 31, 1997.
     The Cendant  Merger  Charge  includes approximately $30 million of
     termination  costs  associated  with exiting certain activities  associated
     with fleet management operations and a non-compete agreement which was
     terminated in December 1997 for which $10.7 million of outstanding
     obligations were paid in January 1998.
  

     HFS Merger Charge

     The  Company  incurred  $223.1  million  of  Unusual  Charges in the second
     quarter of 1997 primarily associated with the HFS Merger. During the fourth
     quarter,  as a result of the changes in  estimates,  the  Company  reduced
     certain  merger-related  liabilities,  which  resulted  in a $14.3  million
     credit to Unusual  Charges.  The Company incurred $110.0 million of 
     professional fees and executive  compensation expenses directly as a result
     of the merger,  and also incurred $113.1 million of expenses resulting from
     reorganization  plans  formulated prior to and implemented as of the merger
     date.  The  merger   afforded  the  combined   Company  an  opportunity  to
     rationalize  its  combined  corporate,   real  estate  and  travel  segment
     businesses,  and  corresponding  support  and  service  functions  to  gain
     organizational efficiencies and maximize profits. Such initiatives included
     450 job reductions  including the elimination of substantially all PHH 
     Corporate functions and facilities in Hunt Valley,  Maryland.  Management 
     initiated a plan just prior to the merger to continue the  downsizing  of 
     fleet operations by reducing headcount and eliminate unprofitable products.
     Management  also formalized a plan to centralize the management and head-
     quarters  functions  of the  world's largest, second largest and other
     company-owned corporate relocation business unit subsidiaries.  The real
     estate segment initiatives resulted in approximately 277 planned job
     reductions,  write-offs of abandoned  systems and leasehold assets
     commencing in the second quarter of 1997.

     Following is a description of costs by type of expenditure and reduction of
     corresponding liabilities through December 31, 1997:

     Unusual Charges include $135.5 million of personnel-related costs 
     associated with employee reductions necessitated by the planned and
     announced consolidation  of  the  Company's  several  corporate  relocation
     service businesses worldwide as well as the consolidation of corporate  
     activities.  Personnel  related  charges also include termination  benefits
     such as severance, medical and other benefits.  Personnel related charges
     also include retirement  benefits pursuant to pre-existing  contracts  
     resulting from a change in  control.  Several  grantor  trusts were  
     established and funded by the Company in November 1996 to pay such benefits
     in accordance with the terms of the PHH merger  agreement.  The  Company's 
     restructuring plan  resulted  in  the  termination  of  approximately   450
     employees (principally  corporate  employees  located  in  North  America),
     of which approximately 99 were terminated by December 31, 1997. 
     Approximately $101.2 million of  personnel related  costs were paid in 1997
     and $6.7 million of non-cash balance sheet adjustments related to personnel
     -related liabilities were recorded.  Unusual Charges also include 
     professional  fees of $14.5 million of which $13.8 million was paid in 1997
     and is primarily comprised of investment banking, accounting and legal fees
     incurred in connection with the PHH Merger.  Unusual Charges also  include 
     business termination charges of $38.9 million, which are comprised of $25.0
     million of costs to exit certain activities primarily within the Company's
     fleet management business.  In connection with the business  termination 
     charges, approximately $2.2 million was paid in 1997 and $35.0 million of 
     assets associated with discontinued activities were written off. Facility 
     related and other charges totaling $34.5 million include  costs  associated
     with contract and lease terminations, asset disposals and other charges
     incurred in connection with the  consolidation and closure of excess office
     space. In 1997, approximately $2.5 million was paid, $2.2 million of assets
     were written off and a $14.2 million credit was recorded representing a 
     change in estimate.  The remaining facility related obligations will be
     paid or are otherwise anticipated  to be extinguished in 1998.  

     The Company had substantially  completed the  aforementioned  restructuring
     activities by the second  quarter of 1998. The $58.5 million of liabilities
     remaining  at  December  31,  1997  primarily  consist  of $40.8 million of
     severance and benefit plan  payments and $15.5 million related to contract,
     leasehold and lease termination obligations.

9.   Property and Equipment

     Property and equipment consists of ($000's):
<TABLE>
<CAPTION>

                                                             Useful Lives                December 31,         
                                                               In Years              1997              1996
                                                             ------------        ------------     ------------
<S>                                                          <C>                 <C>              <C>
     Land                                                                        $      6,826     $      9,122
     Building and leasehold improvements                        5 - 50                 28,601           55,967
     Furniture, fixtures and equipment                          3 - 10                183,368          145,294
                                                                                 -------------    ------------
                                                                                      218,795          210,383
     Accumulated depreciation and amortization                                       (114,733)        (118,238)
                                                                                 -------------    ------------
     Property and equipment - net                                                $    104,062     $     92,145
                                                                                 =============    ============
</TABLE>



<PAGE>


10.  Net Investment in Leases and Leased Vehicles

     The net investment in leases and leased vehicles consists of ($000's):
<TABLE>
<CAPTION>
                                                                                             December 31, 
                                                                                  ------------------------------
                                                                                       1997             1996
                                                                                  -------------    -------------
<S>                                                                               <C>              <C>
     Vehicles under open-end operating leases                                     $   2,640,076    $   2,617,263
     Vehicles under closed-end operating leases                                         577,245          443,853
     Direct financing leases                                                            440,757          356,699
     Accrued interest on leases                                                             971              851
                                                                                  -------------    -------------
     Net investment in leases and leased vehicles                                 $   3,659,049    $   3,418,666
                                                                                  =============    =============
</TABLE>


     The Company records the cost of leased vehicles as an "investment in leases
     and leased vehicles".  The vehicles are leased primarily to corporate fleet
     users for initial  periods of twelve months or more under either  operating
     or direct financing lease  agreements.  Vehicles under operating leases are
     amortized using the straight-line  method over the expected lease term. The
     Company's  experience  indicates  that the full term of the leases may vary
     considerably  due to  extensions  beyond the minimum  lease  term.  Amounts
     charged to lessees for interest on the unrecovered  investment are credited
     to income on a level  yield  method,  which  approximates  the  contractual
     terms.  Lessee  repayments of investment in leases and leased  vehicles for
     1997 and 1996  were  $1.6  billion,  in both 1997 and 1996 and the ratio of
     such repayments to the average net investment in leases and leased vehicles
     in 1997 and 1996 was 46.80% and 47.19%, respectively.

     The Company has two types of  operating  leases.  Under one type,  open-end
     operating  leases,  resale of the vehicles upon termination of the lease is
     generally for the account of the lessee except for a minimum residual value
     which the Company has  guaranteed.  The Company's  experience has been that
     vehicles under this type of lease agreement have consistently been sold for
     amounts exceeding the residual value guarantees. Maintenance and repairs of
     vehicles under these agreements are the  responsibility of the lessee.  The
     original cost and  accumulated  depreciation of vehicles under this type of
     operating  lease  was $5.0  billion  and  $2.4  billion,  respectively,  at
     December  31, 1997 and $4.6  billion  and $2.0  billion,  respectively,  at
     December 31, 1996.

     Under the other  type of  operating  lease,  closed-end  operating  leases,
     resale of the  vehicles on  termination  of the lease is for the account of
     the Company. The lessee generally pays for or provides maintenance, vehicle
     licenses and servicing.  The original cost and accumulated  depreciation of
     vehicles  under these  agreements  was $754.4  million and $177.2  million,
     respectively,  at December 31, 1997 and $600.6 million and $156.7  million,
     respectively,  at December 31, 1996. The Company believes adequate reserves
     are maintained in the event of loss on vehicle disposition.

     Under the direct  financing lease  agreements,  resale of the vehicles upon
     termination  of the  lease is  generally  for the  account  of the  lessee.
     Maintenance  and repairs of these  vehicles are the  responsibility  of the
     lessee.

     Gross  leasing  revenues,  which  are  reflected  in fleet  leasing  on the
     Consolidated Statements of Operations consist of ($000's):
<TABLE>
<CAPTION>
                                                                                  For the Years Ended 
                                                                ------------------------------------------------
                                                                          December 31,               January 31,
                                                                     1997             1996              1996
                                                                -------------------------------    -------------
<S>                                                             <C>               <C>              <C>
     Operating leases                                           $   1,222,865     $   1,145,745    $   1,098,697
     Direct financing leases, primarily interest                       41,816            43,323           42,375
                                                                -------------     -------------    -------------
                                                                $   1,264,681     $   1,189,068    $   1,141,072
                                                                =============     =============    =============
</TABLE>

<PAGE>

     Other  managed  vehicles are subject to leases  serviced by the Company for
     others,  and neither the  vehicles nor the leases are included as assets of
     the Company. The Company receives a fee under such agreement,  which covers
     or exceeds its cost of servicing.

     The Company has transferred existing managed vehicles and related leases to
     unrelated investors and has retained servicing responsibility.  Credit risk
     for such  agreements is retained by the Company to a maximum  extent in one
     of two forms: excess assets  transferred,  which were $7.6 million and $7.1
     million at December  31, 1997 and 1996,  respectively  or  guarantees  to a
     maximum extent. There were no guarantees to a maximum extent outstanding at
     December  31,  1997 and 1996,  respectively.  All such credit risk has been
     included  in  the  Company's   consideration  of  related   reserves.   The
     outstanding  balances under such agreements  aggregated  $224.6 million and
     $158.5 million at December 31, 1997 and 1996, respectively.

     Other managed  vehicles with balances  aggregating  $75.6 million and $93.9
     million at December  31,  1997 and 1996,  respectively,  are  included in a
     special purpose entity which is not owned by the Company.  This entity does
     not require  consolidation  as it is not  controlled by the Company and all
     risks and rewards  rest with the  owners.  Additionally,  managed  vehicles
     totaling approximately $69.6 million and $47.4 million at December 31, 1997
     and 1996,  respectively,  are owned by special  purpose  entities which are
     owned by the Company.  However,  such assets and related  liabilities  have
     been netted in the  Consolidated  Balance  Sheet since there is a two-party
     agreement with  determinable  accounts,  a legal right of offset exists and
     the  Company  exercises  its  right of  offset in  settlement  with  client
     corporations.

11.  Mortgage Loans Held for Sale

     Mortgage  loans held for sale represent  mortgage  loans  originated by the
     Company and held pending sale to permanent  investors.  Such mortgage loans
     are  recorded  at the  lower  of cost or  market  value  as  determined  by
     outstanding   commitments   from   investors  or  current   investor  yield
     requirements calculated on the aggregate loan basis. There was no valuation
     reserve at December 31, 1997 and the  valuation  reserve was  approximately
     $10.1  million at December 31,  1996.  The Company  issues  mortgage-backed
     certificates insured or guaranteed by the Fannie Mae Corp.(FNMA), Home Loan
     Mortgage  Corporation  (FHLMC),  Government  National Mortgage  Association
     (GNMA) and other private insurance agencies. The insurance provided by FNMA
     and FHLMC and other private insurance  agencies are on a non-recourse basis
     to the  Company.  However,  the  guarantee  provided by GNMA is only to the
     extent   recoverable  from  insurance   programs  of  the  Federal  Housing
     Administration and the Veterans  Administration.  The outstanding principal
     balance  of  mortgages  backing  GNMA  certificates  issued by the  Company
     aggregated approximately $4.6 billion and $3.4 billion at December 31, 1997
     and 1996, respectively.  Additionally,  the Company sells mortgage loans as
     part of various mortgage-backed  security programs sponsored by FNMA, FHLMC
     and GNMA. Certain of these sales are subject to recourse or indemnification
     provisions  in the event of default by the  borrower.  As of  December  31,
     1997,  mortgage loans sold with recourse  amounted to  approximately  $58.5
     million. The Company believes adequate reserves are maintained to cover all
     potential losses.


<PAGE>

12.  Mortgage Servicing Rights and Fees

     Capitalized  mortgage  servicing  rights and fees  activity  was as follows
     ($000's):
<TABLE>
<CAPTION>
                                                Mortgage
                                               Servicing              Impairment
                                              Rights & Fees            Allowance             Total
                                              --------------         -----------        -------------
<S>                                           <C>                    <C>                <C>
     Balance February 1, 1995                  $      97,213         $         -        $      97,213
         Additions                                   130,135                   -              130,135
         Amortization                                (28,556)                  -              (28,556)
         Write-down/provision                         (1,630)             (1,386)              (3,016)
         Sales                                        (4,342)                  -               (4,342)
                                               -------------         -----------        -------------
     Balance January 31, 1996                        192,820              (1,386)             191,434
     Less: PHH activity for January
         1996 to reflect change in
         PHH fiscal year                             (14,020)                183              (13,837)

         Additions                                   164,393                   -              164,393
         Amortization                                (51,750)                  -              (51,750)
         Write-down/provision                              -                 622                  622
         Sales                                        (1,919)                  -               (1,919)
                                               -------------         -----------        -------------
     Balance December 31, 1996                       289,524                (581)             288,943
         Additions                                   270,463                   -              270,463
         Amortization                                (95,619)                  -              (95,619)
         Write-down/provision                              -              (4,076)              (4,076)
         Sales                                       (33,125)                  -              (33,125)
         Other                                       (53,537)                  -              (53,537)
                                               -------------         -----------        -------------
     Balance December 31, 1997                 $     377,706         $    (4,657)       $     373,049
                                               =============         ============       =============
</TABLE>


     Effective  January 1, 1997,  the Company  adopted  Statement  of  Financial
     Accounting Standards No. 125 (SFAS No. 125),  "Accounting for Transfers and
     Servicing of Financial  Assets and  Extinguishments  of  Liabilities".  The
     statement  provides criteria for: (i) recognizing the transfer of assets as
     sales or secured  borrowings;  (ii) recognizing  servicing assets and other
     retained  interests in the transferred  assets and; (iii) overall  guidance
     for  amortizing  servicing  rights and measuring  such assets for potential
     impairment.  The  servicing  right and any  other  retained  interests  are
     recorded by allocating the previous carrying amount between assets sold and
     the retained interests,  based on their relative fair values at the date of
     the transfer.  SFAS No. 125 also  eliminated  the  distinction  between the
     various classes of servicing rights (purchased,  originated,  excess). Upon
     adoption of the statement, assets previously recognized as excess servicing
     rights were classified as mortgage  servicing rights to the extent that the
     recorded value related to the  contractually  specified  servicing fee. The
     remaining recorded asset represents an interest-only strip in the amount of
     $48.0 million,  which has been reclassified to mortgage related securities.
     The impact of  adopting  SFAS No.  125 was not  material  to the  Company's
     financial statements.

     The Company  stratifies its servicing rights according to the interest rate
     bands  of  the  underlying   mortgage  loans  for  purposes  of  impairment
     evaluation.  The Company measures  impairment for each stratum by comparing
     estimated  fair value to the  recorded  book  value.  The  Company  records
     amortization expense in proportion to, and over the period of the projected
     net servicing income.  Temporary impairment is recorded through a valuation
     allowance and amortization expense in the period of occurrence.

13.  Liabilities Under Management and Mortgage Programs

     Borrowings  to fund assets  under  management  and  mortgage  programs  are
     classified as  "Liabilities  under  management  and mortgage  programs" and
     consists of the following ($000's):
<TABLE>
<CAPTION>

                                                                                December 31,
                                                                       ------------------------------
                                                                           1997              1996
                                                                       -------------    -------------
<S>                                                                    <C>              <C>
     Commercial paper                                                  $   2,577,534    $   3,090,843
     Medium-term notes                                                     2,747,800        1,662,200
     Other                                                                   277,266          336,900
                                                                       -------------    -------------
     Liabilities under management and mortgage
          programs - debt                                              $   5,602,600    $   5,089,943
                                                                       =============    =============
</TABLE>


     Commercial  paper,  all of which  matures  within 90 days,  is supported by
     committed revolving credit agreements  described below and short-term lines
     of credit. The weighted average interest rates on the Company's outstanding
     commercial  paper  were  5.9%  and 5.4% at  December  31,  1997  and  1996,
     respectively.

     Medium-term  notes of $2.6 billion  represent  unsecured  loans, and mature
     during 1998. The weighted average interest rates on such medium-term  notes
     were  5.9% and  5.7% at  December  31,  1997 and  1996,  respectively.  The
     remaining  $0.1  billion  of  medium-term  notes  represents  an  unsecured
     obligation  having a fixed  interest  rate of 6.5%  with  interest  payable
     semi-annually and a term of seven years payable in full in the year 2000.

     Other  liabilities  under management and mortgage  programs are principally
     comprised of unsecured debt, all of which matures during 1998, and includes
     borrowings under short-term lines of credit and other bank facilities.  The
     weighted  average  interest  rate on  unsecured  debt  was 6.7% and 5.8% at
     December 31, 1997 and 1996, respectively.

     Interest  expense is  incurred  on  indebtedness,  which is used to finance
     fleet leasing,  relocation,  and mortgage  servicing  activities.  Interest
     incurred on borrowings used to finance fleet leasing  activities was $177.0
     million, $161.8 million and $159.7 million for the years ended December 31,
     1997 and 1996 and  January 31,  1996,  respectively,  and is  included  net
     within fleet leasing revenue in the Consolidated  Statements of Operations.
     Interest  related  to equity  advances  on homes was $32.0  million,  $35.0
     million and $26.0  million for the years ended  December  31, 1997 and 1996
     and January 31, 1996, respectively.  Interest related to mortgage servicing
     activities  were $77.6  million,  $63.4  million and $49.9  million for the
     years ended December 31, 1997 and 1996 and January 31, 1996,  respectively.
     Interest  expenses  incurred  on  borrowings  used to finance  both  equity
     advances on homes and mortgage servicing activities are recorded net within
     service fee revenue in the  Consolidated  Statements of  Operations.  Total
     interest  payments were $290.7  million,  $262.0 million and $261.1 million
     for the years ended December 31, 1997, 1996 and January 31, 1996.

     The Company maintains a $2.5 billion  syndicated  unsecured credit facility
     backed by a  consortium  of domestic  and foreign  banks.  The  facility is
     comprised of $1.25  billion of credit lines  maturing in 364 days and $1.25
     billion maturing in five years.  Under this facility and prior  facilities,
     the Company is obligated  to pay annual  commitment  fees,  which were $1.7
     million,  $2.4  million and $2.3  million for the years ended  December 31,
     1997, 1996 and January 31, 1996, respectively. The Company had other unused
     lines of credit of $180.7 and $301.5 million at December 31, 1997 and 1996,
     respectively, with various banks.

     Although the period of service for a vehicle is at the lessee's option, and
     the period a home is held for resale varies, management estimates, by using
     historical information, the rate at which vehicles will be disposed and the
     rate at which homes will be resold.

     Projections  of  estimated  liquidations  of assets  under  management  and
     mortgage programs and the related estimated repayments of liabilities under
     management and mortgage  programs as of December 31, 1997, are set forth as
     follows ($000's):
<TABLE>
<CAPTION>


                                               Assets under Management          Liabilities under Management
         Years                                  and Mortgage Programs            and Mortgage Programs  (1)  
         -----                               --------------------------         -----------------------------
     <S>                                     <C>                                <C>

         1998                                    $   3,321,381                           $  2,746,592
         1999                                        1,855,212                              1,702,595
         2000                                          838,564                                766,357
         2001                                          272,835                                245,761
         2002                                           92,901                                 84,357
         2003-2007                                      62,830                                 56,938
                                                 -------------                          -------------
                                                 $   6,443,723                          $   5,602,600
                                                 =============                          =============
</TABLE>


     --------------
     (1) The projected  repayments of liabilities  under management and mortgage
     programs are different than required by contractual maturities.
<PAGE>

14.  Fair Value of Financial Instruments and Servicing Rights

     The  following  methods  and  assumptions  were  used  by  the  Company  in
     estimating fair value disclosures for material financial  instruments.  The
     fair values of the financial instruments presented may not be indicative of
     their future values.

     Mortgage  loans  held for sale:  Fair value is  estimated  using the quoted
     market prices for  securities  backed by similar types of loans and current
     dealer  commitments  to purchase  loans.  These loans are priced to be sold
     with  servicing  rights  retained.   Gains  (losses)  on   mortgage-related
     positions  used to reduce the risk of adverse price  fluctuations  for both
     mortgage loans held for sale and anticipated mortgage loan closings arising
     from  commitments  issued are included in the  carrying  amount of mortgage
     loans held for sale.

     Mortgage  servicing rights:  Fair value is estimated based on market quotes
     and  discounted  cash flow  analyses  based on current  market  information
     including market  prepayment rates  consensus.  Such market  information is
     subject to change as a result of changing economic conditions.

     Debt: The fair value of the Company's Medium-term notes is estimated based 
     on quoted market prices.

     Interest  rate  swaps,   foreign  exchange   contracts,   forward  delivery
     commitments, futures contracts and options: The fair value of interest rate
     swaps, foreign exchange contracts,  forward delivery  commitments,  futures
     contracts and options is estimated, using dealer quotes, as the amount that
     the  Company  would  receive or pay to execute a new  agreement  with terms
     identical to those remaining on the current agreement, considering interest
     rates at the reporting date.



<PAGE>


     The carrying amounts and fair values of the Company's financial instruments
at December 31, are as follows ($000's):
<TABLE>
<CAPTION>


                                                    1997                                1996
                                    -------------------------------------  -------------------------------------
                                                              Estimated                              Estimated
                                     Notional     Carrying       Fair        Notional     Carrying      Fair
                                      Amount       Amount        Value        Amount       Amount      Value  
                                    -----------  -----------  -----------  -----------  -----------  -----------
<S>                                 <C>          <C>          <C>          <C>          <C>          <C>
   Other assets:
     Investment in mortgage
       securities under management
       and mortgage programs        $         -  $    48,020  $    48,020  $         -  $         -  $         -
   Assets under management and
   mortgage programs:
     Relocation receivables                   -      775,284      775,284            -      773,326      773,326
     Mortgage loans held for sale             -    1,636,341    1,668,140            -    1,248,299    1,248,299
     Mortgage servicing rights                -      373,049      394,572            -      288,943      324,135
   Liabilities under management
     and mortgage programs:
     Debt                                     -    5,602,600    5,604,237            -    5,089,943    5,089,943
   Off balance sheet:
     Interest rate swaps              2,550,143            -            -    1,670,155            -            -
       In a gain position                     -            -        5,550            -            -        2,457
       In a loss position                     -            -       (3,865)           -            -      (10,704)
     Foreign exchange forwards          415,453            -        2,533      329,088            -       10,010
   Mortgage-related positions:(a)
       Forward delivery
         commitments                  2,582,500       19,437      (16,184)   1,703,495       11,425        7,448
         Option contracts to sell       290,000          539           -       265,000          952          746
         Option contracts to buy        705,000        1,094        4,355      350,000        1,346         (463)
     Treasury options used to hedge
       servicing rights                 331,500        4,830        4,830      313,900        1,327          278
     Constant maturity
       treasury floors                  825,000       12,530       17,100            -            -            -
     Interest rate swaps                175,000        1,250        1,250            -            -            -
</TABLE>


     ---------
     (a) Gains  (losses)  on  mortgage-related  positions  are  included  in the
determination of market value of mortgage loans held for sale.



<PAGE>

15.  Commitments and Contingencies

     Leases.  The Company has  noncancelable  operating  leases covering various
     equipment and  facilities.  Rental expense for the years ended December 31,
     1997 and 1996 and  January  31,  1996  approximated  $22.5  million,  $24.6
     million and $24.3 million, respectively.

     Future  minimum lease  payments  required  under  non-cancelable  operating
     leases as of December 31, 1997 are as follows ($000's):

              1998                            $   22,141
              1999                                22,072
              2000                                20,207
              2001                                13,463
              2002                                11,417
              Thereafter                          34,219
                                              ----------
              Total minimum lease payments    $  123,519
                                              ==========

     Parent Company  Investigation  and Litigation.  On April 15, 1998, Cendant
     announced that it discovered accounting irregularities in the former CUC
     business units.  Since the Parent  Company's announcement and prior to the 
     date hereof, seventy-one purported class action lawsuits and one individual
     lawsuit have been filed against the Parent Company and certain  current and
     former  officers  and  directors of the Parent  Company and HFS,  asserting
     various claims under the federal  securities laws (the "Federal  Securities
     Actions").  Some of the actions also name as defendants Merrill Lynch & Co.
     and,  in one case,  Chase  Securities,  Inc.,  underwriters  for the Parent
     Company's PRIDES  securities  offering;  two others also name Ernst & Young
     LLP, the Parent Company's former independent accountants. Sixty-four of the
     Federal  Securities  Actions were filed in the United States District Court
     for the  District  of New  Jersey,  six  were  filed in the  United  States
     District  Court for the District of  Connecticut  (including the individual
     action),  one was filed in the United States District Court for the Eastern
     District  of  Pennsylvania  and one has been filed in New  Jersey  Superior
     Court. The Federal  Securities Actions filed in the District of Connecticut
     and Eastern District of Pennsylvania  have been transferred to the District
     of New Jersey.  On June 10, 1998,  the Parent  Company  moved to dismiss or
     stay the Federal  Securities  Actions filed in New Jersey Superior Court on
     the ground that, among other things, it is duplicative of the actions filed
     in federal courts. The court granted that motion on August 7, 1998, without
     prejudice to the  plaintiff's  right to re-file the case in the District of
     New Jersey.

     Certain of these Federal Securities Actions purport to be brought on behalf
     of purchasers of the Parent Company's common stock and/or options on common
     stock during various  periods,  most frequently  beginning May 28, 1997 and
     ending April 15, 1998 (although the alleged class periods begin as early as
     March  21,  1995  and end as late as July  15,  1998).  Others  claim to be
     brought  on behalf of persons  who  exchanged  common  stock of HFS for the
     Parent  Company's  common  stock  in  connection  with  the  Merger.   Some
     plaintiffs  purport  to  represent  both of these  types of  investors.  In
     addition, eight actions pending in the District of New Jersey purport to be
     brought,  either in their  entirety or in part,  on behalf of purchasers of
     the Parent  Company's  PRIDES  securities.  The  complaints  in the Federal
     Securities  Actions  allege,  among  other  things,  that  as a  result  of
     accounting irregularities, the Parent Company's previously issued financial
     statements  were  materially  false and  misleading and that the defendants
     knew or should have known that these financial statements caused the prices
     of the Parent Company's securities to be inflated artificially. The Federal
     Securities  Actions  variously  allege  violations  of Section 10(b) of the
     Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and Rule
     10b-5  promulgated  thereunder,  Section 14(a) of the Exchange Act and Rule
     14a-9  promulgated  thereunder,  Section  20(a) of the  Exchange  Act,  and
     Sections  11, 12 and 15 of the  Securities  Act of 1933,  as  amended  (the
     "Securities  Act").  Certain actions also allege  violations of common law.
     The individual action also alleges violations of Section

     18(a) of the Exchange Act and the Florida  securities law. The class action
     complaints seek damages in unspecified amounts. The individual action seeks
     damages  in the  amount of  approximately  $9  million  plus  interest  and
     expenses.

     On May 29, 1998,  United States  Magistrate Judge Joel A. Pisano entered an
     Order consolidating the 50 Federal Securities Actions that had at that time
     been filed in the United  States  District  Court for the  District  of New
     Jersey,  under the caption In re: Cendant  Corporation  Litigation,  Master
     File  No.  98-1664  (WHW).  Pursuant  to the  Order,  all  related  actions
     subsequently  filed in the  District  of New Jersey are to be  consolidated
     under that caption. United States District Court Judge William H. Walls has
     selected lead  plaintiffs and lead counsel to represent all potential class
     members in the  consolidated action.  He has also ordered that applications
     seeking appointment as lead counsel to represent the lead plaintiffs are to
     be  filed with  the  Court by  September 17, 1998.  The  selection of  lead
     counsel is pending.
<PAGE>

     In addition, on April 27, 1998, a purported shareholder  derivative action,
     Deutch v Silverman, et al., No. 98-1998 (WHW), was filed in the District of
     New  Jersey  against  certain of the Parent  Company's  current  and former
     directors and officers;  The Bear Stearns  Companies,  Inc.; Bear Stearns &
     Co. Inc.; and, as a nominal party, the Parent Company. The complaint in the
     Deutch action alleges that certain individual officers and directors of the
     Parent  Company  breached their  fiduciary  duties by selling shares of the
     Parent   Company's  stock  while  in  possession  of  non-public   material
     information  concerning the accounting  irregularities.  The complaint also
     alleges various other breaches of fiduciary duty, mismanagement, negligence
     and corporate waste and seeks damages on behalf of the Parent Company.

     Another action,  entitled  Corwin v Silverman,  et al., No.  16347-NC,  was
     filed on April 29, 1998 in the Court of Chancery for the State of Delaware.
     The Corwin action is purportedly  brought both  derivatively,  on behalf of
     the Parent Company, and as a class action, on behalf of all shareholders of
     HFS who  exchanged  their HFS  shares for the  Parent  Company's  shares in
     connection  with the Merger.  The Corwin action names as defendants HFS and
     twenty-eight individuals who are and were directors of Cendant and HFS. The
     complaint in the Corwin  action  alleges  that  defendants  breached  their
     fiduciary duties of loyalty, good faith, care and candor in connection with
     the Merger, in that they failed to properly  investigate the operations and
     financial  statements of the Parent Company before  approving the Merger at
     an allegedly  inadequate price. The amended compliant also alleges that the
     Parent Company's directors breached their fiduciary duties by entering into
     an employment  agreement with Cendant's former Chairman,  Walter Forbes, in
     connection with the Merger that  purportedly  amounted to corporate  waste.
     The Corwin  action seeks,  among other  things,  recision of the Merger and
     compensation  for all losses and damages  allegedly  suffered in connection
     therewith.

     The staff of the  Securities  and Exchange  Commission  (the "SEC") and the
     United  States  Attorney  for the  District  of New Jersey  are  conducting
     investigations  relating to the matters referenced above. The SEC staff has
     advised the Parent  Company that its inquiry  should not be construed as an
     indication  by  the  SEC or its  staff  that  any  violations  of law  have
     occurred.

     In  connection  with the Cendant Merger,  certain  officers  and  directors
     of HFS exchanged their shares of HFS common stock and options  exercisable 
     for HFS common  stock for shares of the Parent  Company's  common stock and
     options exercisable for the Parent Company's  common  stock,  respectively.
     As a result of the aforementioned accounting irregularities,  such officers
     and directors have advised the Parent Company that they  believe  they have
     claims  against the Parent  Company in connection  with such  exchange.  In
     addition,  certain  current and former officers and directors of the Parent
     Company would  consider  themselves  to be members of any class  ultimately
     certified in the Federal Securities Actions now pending in which the Parent
     Company is named as a  defendant  by virtue of their have been HFS 
     stockholders at the time of the Merger.

     While it is not feasible to predict or determine the final outcome of these
     proceedings  or to  estimate  the amounts or  potential  range of loss with
     respect to these matters,  management believes that an adverse outcome with
     respect to such Parent Company  proceedings  could have a material  adverse
     impact on the financial condition and cash flows of the Company.

     Other pending litigation.  The Company and its subsidiaries are involved in
     pending  litigation  in the usual  course of  business.  In the  opinion of
     management,  such  litigation  will  not  have  a  material  effect  on the
     Company's  consolidated  financial position,  results of operations or cash
     flows.
<PAGE>

16.  Income Taxes

     The income  tax  provision consists of ($000's):
<TABLE>
<CAPTION>

                                                                                 For the Years Ended
                                                              -------------------------------------------------
                                                                       December 31,               January 31,
                                                                   1997             1996              1996
                                                              -------------------------------    --------------
<S>                                                           <C>               <C>              <C>
     Current
         Federal                                              $      19,267     $      10,527    $      (5,354)
         State                                                        7,243             3,497            7,611
         Foreign                                                     14,338             8,806            7,138 
                                                              -------------     -------------    --------------
                                                                     40,848            22,830            9,395 
                                                              -------------     -------------    --------------
     Deferred
         Federal                                                      5,697            42,888           43,900
         State                                                         (814)            5,300              700
         Foreign                                                     (1,575)              800            1,000 
                                                              -------------     -------------    -------------
                                                                      3,308            48,988           45,600 
                                                              -------------     -------------    -------------
     Provision for income taxes                               $      44,156     $      71,818    $      54,995 
                                                              =============     =============    =============
</TABLE>


     Net  deferred  income tax  assets  and  liabilities  are  comprised  of the
     following ($000's):
<TABLE>
<CAPTION>
                                                                                        December 31,
                                                                             -------------------------------
                                                                                  1997               1996
                                                                             -------------     -------------
<S>                                                                          <C>               <C>
     Merger-related costs                                                    $      12,817     $           -
     Current net deferred tax asset (accrued liabilities and
         deferred income)                                                           48,530            44,748
                                                                             -------------     -------------
                                                                             $      61,347     $      44,748
                                                                             =============     =============

     Management and mortgage programs:
     Depreciation                                                            $    (233,080)    $    (245,146)
     Unamortized mortgage servicing rights                                         (74,586)          (51,239)
     Accrued liabilities and deferred income                                         9,476             1,359
     Alternative minimum tax and net operating loss carryforwards                    2,483            13,078 
                                                                             -------------     --------------
     Net deferred tax liabilities under management
         and mortgage programs                                               $    (295,707)    $    (281,948)
                                                                             ===============   ==============
</TABLE>


     The Company has $2.5 million of alternative  minimum tax  carryforwards  at
     December 31, 1997, which may be carried forward indefinitely.

     The Company paid income taxes of $16.1 million,  $2.5 million and $6.3 
     million for the years ended December 31, 1997,  1996 and January
     31, 1996, respectively.

     The Company's  effective income tax rate differs from the statutory federal
     rate as follows:
<TABLE>
<CAPTION>
                                                                                     For the Years Ended
                                                                      ----------------------------------------
                                                                            December 31,           January 31,
                                                                        1997           1996            1996
                                                                      -----------------------      -----------
<S>                                                                   <C>           <C>            <C>

     Federal statutory rate                                             (35.0%)         35.0%           35.0%
     Merger-related costs                                             1,203.0%             -               -
     State income taxes net of federal benefit                          121.7%           3.9%            4.1%
     Amortization of non-deductible goodwill                             18.4%            .5%            0.9%
     Foreign tax in excess of domestic rate                             (27.1%)          1.0%            0.9%
     Other                                                                4.5%           0.3%            0.4%
                                                                     ---------      ---------        --------
     Effective tax rate                                               1,285.5%          40.7%           41.3%
                                                                     =========      =========        ========
</TABLE>

<PAGE>

17.  Employee Benefit Plans

     Under  provisions of the Company's  employee  investment  plan, a qualified
     retirement plan,  eligible  employees may generally have up to 10% of their
     base salaries  withheld and placed with an independent  custodian and elect
     to invest in common stock of Cendant, an index equity fund, a growth equity
     fund,  an  international  equity  fund,  a  fixed  income  fund,  an  asset
     allocation  fund,  and/or a money market fund. The Company's  contributions
     vest  proportionately  in accordance  with an  employee's  years of vesting
     service,  with an employee  being 100% vested  after three years of vesting
     service.  The Company matches  employee  contributions  to 3% of their base
     salaries,  with up to an  additional  3%  match  available  at the  time of
     deferral.  The  Company's  additional  matches  of  employee  contributions
     greater  than 3% up to 6%,  were 50% in 1997,  75% in 1996 and 50% in 1995.
     The additional match is allocated into the investment elections noted above
     based on the same  percentage  as the  respective  employees'  base  salary
     withholdings.  The Company's  expenses for contributions were $5.1 million,
     $4.7 million and $4.4 million for the years ended  December 31, 1997,  1996
     and January 31, 1996, respectively.

     Pension and supplemental retirement plans

     The Company has a  non-contributory  defined  benefit pension plan covering
     substantially  all domestic  employees of the Company and its subsidiaries.
     The  Company's  foreign  subsidiary  located  in the United  Kingdom  has a
     contributory  defined  benefit  pension  plan,  with  participation  at the
     employee's option. Under both the domestic and foreign plans,  benefits are
     based on an employee's  years of credited service and a percentage of final
     average compensation.  The Company's policy for both plans is to contribute
     amounts  sufficient to meet the minimum  requirements plus other amounts as
     the Company deems  appropriate from time to time. The Company also sponsors
     two  unfunded   supplemental   retirement  plans  to  provide  certain  key
     executives  with benefits in excess of limits under the federal tax law and
     to include annual incentive payments in benefit calculations.



<PAGE>


     Net costs included the following ($000's):
<TABLE>
<CAPTION>

                                                                                     For the Years Ended
                                                                     ------------------------------------------- 
                                                                             December 31,            January 31,
                                                                         1997             1996           1996
                                                                     -----------      -----------    -----------
<S>                                                                  <C>              <C>            <C>
     Service cost                                                    $     5,851      $     5,594    $     4,927
     Interest cost                                                         8,678            8,268          7,391
     Actual return on assets                                              (8,474)         (10,313)        (9,019)
     Net amortization and deferral                                           141            3,905          3,712 
                                                                     -----------      ------------   ------------
     Net cost                                                        $     6,196      $     7,454    $     7,011
                                                                     ===========      ===========    ===========
</TABLE>


      A summary  of the  plans'  status  and the  Company's  recorded  liability
      recognized in the Consolidated Balance Sheets is as follows ($000's):
<TABLE>
<CAPTION>


      Funded plans                                                                             December 31, 
                                                                                          1997           1996     
                                                                                      -----------    -----------
<S>                                                                                   <C>            <C>
      Accumulated benefit obligation:
          Vested                                                                      $    77,182    $    69,743
          Unvested                                                                          8,061          7,058 
                                                                                      -----------    -----------
      Total accumulated benefit obligation                                            $    85,243    $    76,801
                                                                                      ===========    ===========


      Projected benefit obligation                                                    $   108,139    $    97,145
      Funded assets, at fair value (primarily common stock and bond
          mutual funds)                                                                  (102,731)       (88,416)
      Unrecognized net (gain) loss from past experience different from that
          assumed and effects of changes in assumptions                                     1,445         (4,544)
      Unrecognized prior service cost                                                         508           (761)
      Unrecognized net obligation                                                            (300)          (356)
                                                                                      -----------    -----------
      Recorded liability                                                              $     7,061    $     3,068
                                                                                      ===========    ===========

      Unfunded plans Accumulated benefit obligation:
          Vested                                                                      $     1,657    $    13,031
          Unvested                                                                             12            601 
                                                                                      -----------    -----------
      Total accumulated benefit obligation                                            $     1,669    $    13,632
                                                                                      ===========    ===========


      Projected benefit obligation                                                    $     1,982    $    17,977
      Unrecognized net loss from past experience different from that
          assumed and effects of changes in assumptions                                       (25)        (3,087)
      Unrecognized prior service cost                                                        (175)        (2,641)
      Unrecognized net obligation                                                              --         (1,237)
      Minimum liability adjustment                                                             --          2,620 
                                                                                      -----------    -----------
      Recorded liability                                                              $     1,782    $    13,632
                                                                                      ===========    ===========
</TABLE>



<PAGE>


      Significant  percentage  assumptions  used in  determining  the  cost  and
      related  obligations under the domestic pension and unfunded  supplemental
      retirement plans are as follows:
<TABLE>
<CAPTION>


                                                                                       For the Years Ended                 
                                                                         ------------------------------------------
                                                                                December 31,             January 31,
                                                                           1997             1996            1996
                                                                         -----------------------         ----------
<S>                                                                      <C>                <C>          <C>
       Discount rate                                                       8.00%            8.00%           8.00%
       Rate of increase in compensation                                    5.00%            5.00%           5.00%
       Long-term rate of return on assets                                 10.00%           10.00%           9.50%

</TABLE>


       In connection with the HFS Merger and the resulting  change in control of
       the Company's  supplemental  retirement  plans, the Company  recognized a
       loss of $20.2 million,  which reflects a curtailment of the plans and the
       related  contractual  termination of benefits,  and settlement of certain
       plan obligations.  The loss was recorded as a component of the HFS Merger
       Charge for the year ended December 31, 1997.

       Postretirement benefits other than pensions

       The Company provides health care and life insurance  benefits for certain
       retired employees up to the age of 65. A summary of the plan's status and
       the Company's recorded liability  recognized in the Consolidated  Balance
       Sheets was as follows ($000's):
<TABLE>
<CAPTION>

                                                                                         December 31,       
                                                                                    1997            1996  
                                                                                -----------     ----------
<S>                                                                             <C>             <C>
       Accumulated postretirement benefit obligation:
       Active employees                                                         $     5,829     $    5,811
       Current retirees                                                               2,214          1,670 
                                                                                ------------    ----------
       Total accumulated postretirement benefit obligation                            8,043          7,481
       Unrecognized transition obligations                                           (4,506)        (4,799)
       Unrecognized net gain                                                          2,441          1,832 
                                                                                -----------       ---------
       Recorded liability                                                       $     5,978       $  4,514
                                                                                ===========       ========
</TABLE>


       Net  periodic   postretirement   benefit  costs  included  the  following
       components ($000's):

<TABLE>
<CAPTION>
                                                                                  For the Years Ended 
                                                                     -------------------------------------------
                                                                             December 31,            January 31,
                                                                        1997               1996          1996
                                                                     ----------------------------    -----------
<S>                                                                  <C>              <C>            <C>
       Service cost                                                  $       857      $       830    $       755
       Interest cost                                                         582              526            519
       Net amortization and deferral                                         173              199            237 
                                                                     -----------      ------------   -----------
       Net cost                                                      $     1,612      $     1,555    $     1,511
                                                                     ===========      ===========    ===========
</TABLE>


       Significant  percentage  assumptions  used in  determining  the  cost and
       obligations under the postretirement benefit plan are as follows:
<TABLE>
<CAPTION>
                                                                                         For the Years Ended
                                                                          -------------------------------------------
                                                                               December 31,               January 31,
                                                                              1997        1996               1996      
                                                                          -------------------------       -----------
<S>                                                                       <C>               <C>           <C>
       Discount rate                                                       8.00%            8.00%            8.00%
       Health care costs trend rate for subsequent year                    8.00%           10.00%           10.00%

</TABLE>






     The health  care cost trend rate is assumed to decrease  gradually  through
     the year 2004 when the ultimate trend rate of 4.75% is reached. At December
     31, 1997, a  one-percentage-point  increase in the assumed health care cost
     trend rate for each future year would increase the annual service  interest
     cost by approximately  $149,000 and the accumulated  postretirement benefit
     obligations by approximately $564,000.

18.  Derivative Financial Instruments

     The Company uses  derivative  financial  instruments as part of its overall
     strategy  to  manage  its   exposure  to  market  risks   associated   with
     fluctuations in interest rates,  foreign currency exchange rates, prices of
     mortgage loans held for sale and anticipated mortgage loan closings arising
     from commitments issued. The Company performs analyses on an on-going basis
     to determine that a high correlation exists between the  characteristics of
     derivative  instruments and the assets or transactions  being hedged.  As a
     matter of policy, the Company does not engage in derivatives activities for
     trading or speculative  purposes.  The Company is exposed to credit-related
     losses  in the  event  of  non-performance  by  counterparties  to  certain
     derivative  financial  instruments.   The  Company  manages  such  risk  by
     periodically  evaluating  the  financial  position  of  counterparties  and
     spreading  its  positions  among  multiple   counterparties.   The  Company
     presently does not expect non-performance by any of the counterparties.

     Interest  rate  swaps:  If the  interest  characteristics  of  the  funding
     mechanism that the Company uses does not match the interest characteristics
     of the assets being  funded,  the Company  enters into  interest  rate swap
     agreements to offset the interest rate risk  associated  with such funding.
     The swap  agreements  correlate the terms of the assets to the maturity and
     rollover of the debt by effectively  matching a fixed or floating  interest
     rate with the  stipulated  revenue  stream  generated from the portfolio of
     assets being  funded.  Amounts to be paid or received  under  interest rate
     swap  agreements  are accrued as interest  rates change and are  recognized
     over the life of the swap agreements as an adjustment to interest  expense.
     For the years ended  December  31,  1997 and 1996,  the  Company's  hedging
     activities  increased  interest  expense  $4.0  million  and $4.1  million,
     respectively, and had no effect on its weighted average borrowing rate. The
     fair value of the swap  agreements is not  recognized  in the  consolidated
     financial statements since they are accounted for as hedges.



<PAGE>


     The following table  summarizes the maturity and weighted  average rates of
     the Company's interest rate swaps employed at December 31, 1997 ($000's):
<TABLE>
<CAPTION>


                                                                                Maturities
                                          -----------------------------------------------------------------------------
                                              Total       1998       1999       2000       2001       2002       2003  
                                          -----------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                       <C>          <C>        <C>        <C>        <C>        <C>        <C>
     United States
     Commercial Paper:
       Pay fixed/receive floating:
       Notional value                      $  355,753  $ 184,276  $ 110,146  $  40,631  $  11,825  $   3,375  $   5,500
       Weighted average receive rate                       5.68%      5.68%      5.68%      5.68%      5.68%      5.68%
       Weighted average pay rate                           6.25%      6.29%      6.19%      6.28%      6.40%      6.61%

        Medium-Term Notes:
       Pay floating/receive fixed:
       Notional value                         586,000    500,000                86,000
       Weighted average receive rate                       6.12%                 6.71%
       Weighted average pay rate                           5.89%                 5.89%

       Pay floating/receive floating:
       Notional value                         965,000    965,000
       Weighted average receive rate                       5.76%
       Weighted average pay rate                           5.70%

      Canada
       Commercial Paper:
       Pay fixed/receive floating:
       Notional value                          54,814     29,574     18,388      5,943        909
       Weighted average receive rate                       4.53%      4.53%      4.53%      4.53%
       Weighted average pay rate                           5.36%      5.12%      4.89%      4.93%

       Pay floating/receive floating:
       Notional value                          59,746     31,178     16,709      6,498      5,060        301
       Weighted average receive rate                       5.88%      5.88%      5.88%      5.88%      5.88%
       Weighted average pay rate                           4.91%      4.91%      4.91%      4.91%      4.91%

       Pay floating/receive fixed:
       Notional value                          28,273     28,273
       Weighted average receive rate                       3.68%
       Weighted average pay rate                           4.53%

     UK
     Commercial Paper:
       Pay floating/receive fixed:
       Notional value                         491,496    174,644    167,546    113,898     35,408
       Weighted average receive rate                       7.22%      7.15%      7.24%      7.28%
       Weighted average pay rate                           7.69%      7.69%      7.69%      7.69%

     Germany
     Commercial Paper:
       Pay fixed/receive fixed:
       Notional value                     $     9,061  $   2,548  $ (5,663)  $   3,115  $   9,061
       Weighted average receive rate                       3.76%      3.76%      3.76%      3.76%
       Weighted average pay rate                                      5.34%      5.34%      5.34%      5.34%           
                                          -----------  ---------  ---------  ---------  ---------  ---------  ---------
     Total                                $ 2,550,143 $1,915,493  $ 307,126  $ 256,085  $  62,263  $   3,676  $   5,500
                                          =========== ==========  =========  =========  =========  =========  =========
</TABLE>


<PAGE>

     Foreign exchange contracts: In order to manage its exposure to fluctuations
     in foreign currency exchange rates on a selective basis, the Company enters
     into foreign exchange  contracts.  Such contracts are utilized as hedges of
     intercompany  loans. Market value gains and losses on the Company's foreign
     currency  transaction hedges related to intercompany loans are deferred and
     recognized upon maturity of the loan. Such contracts effectively offset the
     currency risk applicable to approximately $409.8 million and $329.1 million
     of obligations at December 31, 1997 and 1996, respectively.

     Other financial  instruments:  With respect to both mortgage loans held for
     sale and  anticipated  mortgage  loan  closings  arising  from  commitments
     issued,  the Company is exposed to the risk of adverse price  fluctuations.
     The Company uses forward delivery  contracts,  financial futures and option
     contracts  to reduce  such  risk.  Market  value  gains and  losses on such
     positions  used as hedges are deferred and  considered  in the valuation of
     cost or market value of mortgage loans held for sale.

     The  value of the  Company's  mortgage  servicing  rights is  sensitive  to
     changes in interest  rates.  The Company has  developed  and  implemented a
     hedge program to manage the associated financial risks of loan prepayments.
     The  Company  has  acquired  certain  derivative   financial   instruments,
     primarily interest rate floors, futures and options to administer its hedge
     program.  Premiums paid or received on the acquired derivative  instruments
     are  capitalized  and  amortize  over the life of the  contract.  Gains and
     losses  associated with the hedge  instruments are deferred and recorded as
     adjustments to the basis of the mortgage servicing rights. In the event the
     performance of the hedge  instruments do not meet the  requirements  of the
     hedge  program,  changes  in fair  value of the hedge  instruments  will be
     reflected in the income  statement in the current  period.  Deferrals under
     the hedge  programs are  allocated to each  applicable  stratum of mortgage
     servicing  rights based upon its original  designation  and included in the
     impairment measurement.


<PAGE>

19.  Industry Segment Information

     The Company's  operations are classified into two industry segments:  fleet
     management  and real estate.  See Note 1 for a description of the Company?s
     industry segments and the underlying businesses comprising such segments.

     Operations by segment ($000's):

     Year Ended December 31, 1997
<TABLE>
<CAPTION>

                                                          Fleet           Real
                                                       Management        Estate           Other       Consolidated 
                                                     -------------     -----------    -----------    -------------
<S>                                                  <C>               <C>            <C>            <C>
     Net revenues                                    $     271,924     $   588,626    $         -    $   860,550
     Operating income (loss)(1)                             33,541         116,665       (153,641)        (3,435)
     Identifiable assets                                 3,995,826       3,307,378        157,269      7,460,473
     Depreciation and amortization                          12,516          13,210              -         25,726
     Capital expenditures                                   16,781          39,189          2,943         58,913

</TABLE>

     -------------------
     (1) Operating income (loss) includes merger-related charges associated with
         business  combinations  of $61.1  million,  $34.5  million  and  $155.4
         million  applicable  to the fleet  management,  real  estate  and other
         segment (corporate expenses).

     Year Ended December 31, 1996
<TABLE>
<CAPTION>

                                                         Fleet            Real
                                                       Management        Estate        Consolidated
                                                     -------------     -----------    -------------
<S>                                                  <C>               <C>            <C>
     Net revenues                                    $     255,866     $   469,793    $     725,659
     Operating income                                       76,260         100,028          176,288
     Identifiable assets                                 3,868,472       2,828,783        6,697,255
     Depreciation and amortization                          13,214          15,363           28,577
     Capital expenditures                                    9,999          15,385           25,384

     Year Ended January 31, 1996
                                                         Fleet            Real
                                                       Management        Estate        Consolidated  
                                                     -------------     -----------    -------------
     Net revenues                                    $     258,877     $   351,958    $     610,835
     Operating income (loss)                                56,918          76,197          133,115
     Identifiable assets                                 3,649,654       2,125,973        5,775,627
     Depreciation and amortization                          18,837          13,484           32,321
     Capital expenditures                                    9,872          11,159           21,031
</TABLE>



The  Company's  operations  outside of North America  principally  include fleet
management and corporate  relocation business  operations in Europe.  Geographic
operations of the Company are as follows ($000's):
<TABLE>
<CAPTION>


                                                          North
     Year Ended December 31, 1997                        America         Europe        Consolidated
     ----------------------------                    -------------     -----------    -------------
<S>                                                  <C>               <C>            <C>
     Net revenues                                    $     746,986     $   113,564    $     860,550
     Operating income                                      (37,623)         34,188           (3,435)
     Identifiable assets                                 6,592,143         868,330        7,460,473

     Year Ended December 31, 1996
     Net revenues                                          658,327          67,332          725,659
     Operating income                                      154,103          22,185          176,288
     Identifiable assets                                 5,977,267         719,988        6,697,255

</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                          North
     Year Ended January 31, 1996                         America         Europe        Consolidated       
     ----------------------------                    -------------     -----------    -------------
<S>                                                  <C>               <C>            <C>
     Net revenues                                    $     548,855     $    61,980    $     610,835
     Operating income                                      119,277          13,838          133,115
     Identifiable assets                                 5,178,710         596,917        5,775,627

</TABLE>


20.  Subsequent Event

     Mortgage Facility.  The Company's mortgage services  subsidiary  ("Mortgage
     Services")  entered into a three year  agreement  effective  May, 1998 (the
     "Effective  Date")  under which an  unaffiliated  Buyer (the  "Buyer")  has
     committed  to  purchase  at  Mortgage   Services  option,   mortgage  loans
     originated by Mortgage  Services on a daily basis,  up to the Buyer's asset
     limit of $1.5 billion.

     Under the terms of this  sale  agreement,  Mortgage  Services  retains  the
     servicing  rights on the mortgage  loans sold to the Buyer and provides the
     Buyer  with  options  to sell or  securitize  the  mortgage  loans into the
     secondary market.







EXHIBIT 12

                        PHH Corporation and Subsidiaries
                Computation of Ratio of Earnings to Fixed Charges
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                                              For the Years Ended 
                                    -------------------------------------------------------------------------
                                           December 31,                              January 31,
                                    --------------------------    -------------------------------------------
                                       1997           1996            1996           1995            1994   
                                    -----------    -----------    ------------    ------------   ------------
<S>                                 <C>            <C>            <C>             <C>            <C>

Income (loss) before income taxes   $    (3,435)   $   176,288    $   133,115     $   116,758    $   106,943
Plus: Fixed charges                     294,294        268,960        253,481         202,659        182,596
                                    -----------    ------------   ------------    ------------   ------------
Earnings available to cover
   fixed charges                        290,859        445,248        386,596         319,417        289,539 
                                    -----------    ------------   ------------    ------------   ------------

Fixed charges (1):
   Interest including amortization
     of deferred financing costs        286,527        260,765        245,641         194,594        173,508
   Interest portion of rental 
     payment                              7,767          8,195          7,840           8,065          9,088 
                                    ------------   ------------   ------------    -----------    ------------

Total fixed charges                 $   294,294    $   268,960    $   253,481     $   202,659    $   182,596 
                                    ============   ============   ============    ===========    ============

Ratio of earnings to fixed
   charges                                  (*)          1.66x         1.53x           1.58x          1.59x 

</TABLE>



(1)  Fixed charges consist of interest  expense on all  indebtedness  (including
     amortization  of deferred  financing  costs) and the  portion of  operating
     lease rental expense that is  representative of the interest factor (deemed
     to be one-third of operating  lease rentals).  The  substantial  portion of
     interest  expense  incurred on debt is used to finance the Company's  fleet
     leasing, mortgage service and relocation service activities.

(*)  Earnings are inadequate to cover fixed charges (deficiency of $3.4 million)
     for the year ended  December 31, 1997.  Loss before  income taxes  includes
     non-recurring  merger-related  costs and other unusual  charges  associated
     with business  combinations of $251.0 million  ($193.2 million  after-tax).
     Excluding such charges, the ratio of earnings to fixed charges is 1.84x.


                          
                                                                    EXHIBIT 23.1




                          INDEPENDENT AUDITORS' CONSENT


We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-48125, 33-63627,  333-27715 and 333-45373 for PHH Corporation  on Form S-3 of
our report dated October 22, 1998,  (which expresses an unqualified  opinion and
includes explanatory  paragraphs relating to the restatement described in Note 3
and  restatement  related  to the  merger of  Cendant  Corporation's  relocation
business with the Company and  reclassifications  to conform to the presentation
used by Cendant Corporation described in Note 4) appearing in this Annual Report
on Form 10-K/A of PHH Corporation for the year ended December 31, 1997.


DELOITTE & TOUCHE LLP


Parsippany, New Jersey
October 22, 1998









EXHIBIT 23.2



The Board of Directors
PHH Corporation:

We consent to the  incorporation  by reference in  Registration  Statements Nos.
33-48125,  33-63627,  333-27715 and 333-45373 on Form S-3 of PHH  Corporation of
our report dated April 30, 1997, with respect to the consolidated  balance sheet
of PHH  Corporation  and  subsidiaries  at  December  31,  1996 and the  related
consolidated statements of income,  shareholders' equity, and cash flows for the
years ended December 31, 1996 and January 31, 1996,  before the  restatement and
reclassifications  described  in  notes  4 and 7 to the  consolidated  financial
statements,  which  report  appears in the Annual  Report on Form  10-K/A of PHH
Corporation for the year ended December 31, 1997.



                              KPMG Peat Marwick LLP
Baltimore, Maryland
October 23, 1998

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
The schedule contains summary financial information extracted from the balance
sheet and statement of operations of the company as of and for the year ended
December 31 1997 and is qualified in its entirety be referenced to such
financial statements.  Amounts are in thousands.
</LEGEND>
                      
                       
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   Year
<FISCAL-YEAR-END>                              DEC-31-1997
<PERIOD-START>                                 JAN-01-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                         2,102   
<SECURITIES>                                   0
<RECEIVABLES>                                  579,656
<ALLOWANCES>                                   12,058
<INVENTORY>                                    0
<CURRENT-ASSETS>                               1,016,750
<PP&E>                                         0
<DEPRECIATION>                                 0
<TOTAL-ASSETS>                                 7,460,473
<CURRENT-LIABILITIES>                          692,471
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       289,157
<OTHER-SE>                                     527,277
<TOTAL-LIABILITY-AND-EQUITY>                   7,460,473
<SALES>                                        0
<TOTAL-REVENUES>                               860,550
<CGS>                                          0
<TOTAL-COSTS>                                  612,937
<OTHER-EXPENSES>                               251,048
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             0
<INCOME-PRETAX>                                (3,435)
<INCOME-TAX>                                   44,156
<INCOME-CONTINUING>                            (47,591)
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   (47,591)
<EPS-PRIMARY>                                  0
<EPS-DILUTED>                                  0
        





</TABLE>


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