PHH CORP
10-K/A, 1999-08-16
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: PEOPLES BANCSHARES INC, 10-Q, 1999-08-16
Next: PHH CORP, 10-Q, 1999-08-16





                                  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, 1998              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, Parsippany, New Jersey                           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/A or any  amendment to
this Form 10-K/A [X]

Aggregate  market  value  of the  voting  stock  held by  non-affiliates  of the
registrant as of December 31, 1998: $0

Number of shares of PHH Corporation outstanding on December 31, 1998:  1000

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



<PAGE>


                                 PHH CORPORATION

PART I

Item 1. Business

Except as expressly  indicated  or unless the context  otherwise  requires,  the
"Company",  "PHH",  "we",  "our",  or "us"  means PHH  Corporation,  a  Maryland
Corporation, and its subsidiaries.

Pursuant to a merger with HFS Incorporated ("HFS"), effective April 30, 1997, we
became a wholly  owned  subsidiary  of HFS (the "HFS  Merger").  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 the Cendant Merger, we became a wholly owned subsidiary of Cendant.

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

GENERAL

We operate in two business  segments:  relocation  and mortgage.  Our businesses
provide a range of complementary  consumer and business services. Our businesses
provide home buyers with  mortgages and assist in employee  relocations.  In the
mortgage  segment,  our  Cendant  Mortgage   Corporation   ("Cendant  Mortgage")
subsidiary  originates,  sells and services  residential  mortgage  loans in the
United States,  marketing such services to consumers through  relationships with
corporations,  affinity groups,  financial  institutions,  real estate brokerage
firms and  mortgage  banks.  In the  relocation  segment,  our Cendant  Mobility
Services Corporation  subsidiary is the largest provider of corporate relocation
services  in the world,  offering  relocation  clients a variety of  services in
connection with the transfer of a client's employees.

Additional  information  related to our business segments,  including  financial
data is included in Note 16 - Segment  Information 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  and  Liquidity  and  Capital  Resources,"  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 our  actual
results, performance, or achievements 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,  our ability and our vendors to complete
the necessary actions to achieve a year 2000 conversion for our computer systems
as applications,  the effect of any corporate transactions,  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.

Principal Executive Offices

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

RECENT DEVELOPMENTS

Sale of our fleet segment; Contributions of fuel card subsidiaries from Cendant

         In  connection  with  Cendant's  previously  announced  plan to  divest
non-strategic assets, on June 30, 1999 we completed the disposition of our fleet
segment, which included PHH Vehicle Management Services Corporation,  The Harpur
Group,  Ltd.  ("Harpur"),   Wright  Express   Corporation,   ("WEX")  and  other
subsidiaries pursuant to an agreement between Avis Rent A Car, Inc. ("ARAC") and
us which was executed on May 22,  1999.  Prior to the  disposition  of our fleet
segment,  WEX and  Harpur  (formerly  Cendant's  fuel  card  subsidiaries)  were
contributed  to our fleet  segment  by Cendant in April  1999.  Pursuant  to the
agreement,  ARAC  acquired  the net  assets of our  fleet  segment  through  the
assumption and subsequent  repayment of $1.44 billion of  intercompany  debt and
the  issuance of $360.0  million of  convertible  preferred  stock of Avis Fleet
Leasing and Management Corporation ("Avis Fleet"), a wholly-owned  subsidiary of
ARAC. The convertible  preferred stock of Avis Fleet is convertible  into common
stock  of ARAC at our  option  upon  the  satisfaction  of  certain  conditions,
including the per share price of ARAC Class A common stock equaling or exceeding
$50 per share and the fleet segment  attaining  certain EBITDA  (earnings before
interest,  taxes,  depreciation and amortization)  thresholds, as defined. There
are  additional  circumstances  upon which the shares of Avis Fleet  convertible
preferred stock are  automatically  or mandatorily  convertible into ARAC common
stock. The transaction  followed a competitive  bidding  process.  In connection
with the disposition of our fleet segment, we recorded an after-tax gain on sale
of discontinued  operations of $871.2 million in the second quarter of 1999. The
fleet segment  disposition  was structured in accordance with applicable tax law
to be treated as a tax-free  reorganization and,  accordingly,  no tax provision
has been recorded on a majority of the gain.  Should the  transaction  be deemed
taxable,  the resultant tax liability  could be material.  The fleet segment has
been classified as a discontinued operation herein and will be presented as such
when we report financial information.  In July 1999, utilizing the cash proceeds
from the fleet segment  disposition,  we made a cash dividend payment to Cendant
in the amount of $1,033.0  million.  Such  dividend was in  compliance  with the
dividend  restriction  covenant  pursuant to the Indenture  under which we issue
medium-term notes.

RELOCATION SEGMENT

         General. Our Relocation Segment represented  approximately 55%, 70% and
73% of our net  revenues for the years ended  December 31, 1998,  1997 and 1996,
respectively.  Our Cendant Mobility Services  Corporation  subsidiary  ("Cendant
Mobility") is the largest provider of employee relocation services in the world.
Cendant  Mobility  assists more than 100,000  transferring  employees  annually,
including  approximately  15,000  employees  internationally  each  year  in  92
countries  and 300  destination  cities.  At  December  31,  1998,  we  employed
approximately 3,300 people in our relocation business.

         Services. The employee relocation business offers a variety of services
in  connection  with the  transfer of our  clients'  employees.  The  relocation
services provided to our customers include primarily evaluation,  inspection and
selling of  transferees'  homes or purchasing a  transferee's  home which is not
sold for at least a price  determined on the estimated  value within a specified
time period,  equity advances (generally  guaranteed by the corporate customer),
certain  home  management  services,  assistance  in  locating a new home at the
transferee's  destination,  consulting  services and other related services.  In
certain  transactions,  the Company  will assume the risk of loss on the sale of
homes; however, in such transactions, the Company will control all facets of the
resale process, thereby limiting its exposure.

         Corporate clients pay a fee for the services performed.  Another source
of revenue is interest on the equity advances.  Generally,  all costs associated
with such services are reimbursed by the corporate client,  including  repayment
of equity advances and  reimbursement  of losses on the sale of homes purchased.
As a result of the  obligations of most corporate  clients to pay the losses and
guarantee repayment of equity advances, our exposure on such items is limited to
the credit risk of the corporate clients of our relocation businesses and not on
the potential  changes in value of residential real estate. We believe such risk
is minimal, due to the credit quality of the corporate clients of our relocation
subsidiaries. In certain transactions,  the Company will assume the risk of loss
on the sale of homes;  however,  in such transactions,  the Company will control
all facets of the resale process, thereby, limiting its exposure.

         The homesale  program service is the core service for many domestic and
international programs. This program gives employees guaranteed offers for their
homes and assists  clients in the management of employees'  productivity  during
their relocation.  Cendant Mobility allows clients to outsource their relocation
programs  by  providing  clients  with  professional  support for  planning  and
administration of all elements of their relocation programs. The majority of new
proposals involve outsourcing due to corporate downsizing, cost containment, and
increased need for expense tracking.

         Our relocation  accounting services supports auditing,  reporting,  and
disbursement of all relocation-related expense activity.

         Our group move  management  services  provides  coordination  for moves
involving a number of  employees.  Services  include  planning,  communications,
analysis,  and assessment of the move.  Policy  consulting  provides  customized
consultation  and policy  review,  as well as  industry  data,  comparisons  and
recommendations.  Cendant Mobility also has developed and/or customized numerous
non-traditional  services  including  outsourcing  of all elements of relocation
programs, moving services, and spouse counseling.

         Our moving service,  with nearly 70,000  shipments  annually,  provides
support for all aspects of moving an employee's  household goods. We also handle
insurance and claim assistance, invoice auditing, and control the quality of van
line, driver, and overall service.

         Our marketing  assistance service provides assistance to transferees in
the  marketing  and sale of their own  home.  A  Cendant  Mobility  professional
assists in developing a custom  marketing  plan and monitors its  implementation
through the broker. The Cendant Mobility contact also acts as an advocate,  with
the local  broker,  for  employees in  negotiating  offers which helps  clients'
employees benefit from the highest possible price for their homes.

         Our affinity services  provides  value-added real estate and relocation
services  to   organizations   with   established   members  and/or   customers.
Organizations,  such as insurance and airline  companies,  that have established
members offer our affinity  services' to their members at no cost.  This service
helps the  organizations  attract  new members  and to retain  current  members.
Affinity  services  provides  home  buying and  selling  assistance,  as well as
mortgage assistance and moving services to members of applicable  organizations.
Personal  assistance is provided to over 40,000  individuals with  approximately
17,500 real estate transactions annually.

         Our  international  assignment  service  provides  a full  spectrum  of
services  for  international  assignees.  This group  coordinates  the  services
previously  discussed;  however,  they also  assist  with  immigration  support,
candidate   assessment,   intercultural   training,   language   training,   and
repatriation coaching.

         Vendor Networks.  Cendant Mobility provides relocation services through
various  vendor  networks that meet the superior  service  standards and quality
deemed  necessary by Cendant  Mobility to maintain  its leading  position in the
marketplace. We have a real estate broker network of approximately 340 principal
brokers  and 420  associate  brokers.  Our van line,  insurance,  appraisal  and
closing  networks allow us to receive deep discounts while  maintaining  control
over the quality of service provided to clients' transferees.

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

         Seasonality.  Our principal  sources of relocation  service revenue are
based upon the timing of transferee moves, which are lower in the first and last
quarter each year, and at the highest levels in the second quarter.

      MORTGAGE SEGMENT

         General.  Our Mortgage Segment  represented  approximately 44%, 30% and
27% of our net  revenues for the years ended  December 31, 1998,  1997 and 1996,
respectively.  Through our Cendant Mortgage Corporation  subsidiary,  we are the
tenth  largest  originator of  residential  first  mortgage  loans in the United
States as reported by Inside Mortgage  Finance for 1998, and, on a retail basis,
we are the sixth largest originator in 1998. We offer services consisting of the
origination, sale and servicing of residential first mortgage loans. A full line
of first mortgage products are marketed to consumers through  relationships with
corporations,  affinity groups,  financial  institutions,  real estate brokerage
firms,  including CENTURY 21(R), Coldwell Banker(R) and ERA(R) franchisees,  and
other  mortgage  banks.  Cendant  Mortgage  is  a  centralized  mortgage  lender
conducting its business in all 50 states. At December 31, 1998, Cendant Mortgage
had approximately 4,000 employees.

         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.  Cendant Mortgage
also  services  mortgage  loans.  We earn  revenue from the sale of the mortgage
loans to  investors,  as well as from fees earned on the  servicing of the loans
for  investors.   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 our mortgage loan servicing portfolio.

         Cendant Mortgage offers mortgages through the following platforms:

o                 Teleservices.  Mortgages  are offered to consumers  through an
                  800 number  teleservices  operation  based in New Jersey under
                  programs   including  Phone  In-Move  In(R)  for  real  estate
                  organizations,    private   label   programs   for   financial
                  institutions  and for relocation  clients in conjunction  with
                  the operations of Cendant Mobility. The teleservices operation
                  provides us with retail mortgage  volume which  contributes to
                  Cendant   Mortgage   ranking  as  the  sixth  largest   retail
                  originator (Inside Mortgage Finance) in 1998.

o                 Point of Sale.  Mortgages are offered to consumers through 175
                  field sales  professionals  with all processing,  underwriting
                  and other  origination  activities based in New Jersey.  These
                  field sales professionals generally are located in real estate
                  offices  and are  equipped  with  software  to obtain  product
                  information,  quote  interest  rates and  prepare  a  mortgage
                  application with the consumer.  Originations  from these point
                  of sale offices are  generally  more costly than  teleservices
                  originations.

o                 Wholesale/Correspondent.   We  purchase   closed   loans  from
                  financial  institutions and mortgage banks after  underwriting
                  the loans.  Financial  institutions include banks, thrifts and
                  credit unions. Such institutions are able to sell their closed
                  loans to a large number of mortgage lenders and generally base
                  their decision to sell to Cendant  Mortgage on price,  product
                  menu and/or underwriting. We also have wholesale/correspondent
                  originations  with mortgage banks  affiliated with real estate
                  brokerage     organizations.     Originations     from     our
                  wholesale/correspondent platform are more costly than point of
                  sale or teleservices originations.

         Strategy.  Our strategy is to increase market share by expanding all of
our sources of business with emphasis on the Phone In-Move In(R) program.  Phone
In-Move In(R) was developed  for real estate firms  approximately  21 months ago
and is currently  established  in over 4,000 real estate offices at December 31,
1998. We are well positioned to expand our relocation and financial institutions
business  channels as it increases our linkage to Cendant  Mobility  clients and
works with  financial  institutions  which  desire to outsource  their  mortgage
originations  operations to Cendant Mortgage.  Each of these market share growth
opportunities  is  driven  by  our  low  cost  teleservices  platform  which  is
centralized in Mt. Laurel,  New Jersey.  The  competitive  advantages of using a
centralized,  efficient  and high  quality  teleservices  platform  allows us to
capture a higher percentage of the highly  fragmented  mortgage market more cost
effectively.

         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.  Cendant  Mortgage has  increased  its mortgage  origination
market share in the United States to 1.8% in 1998 from 0.9% in 1996.  The market
share  leader  reported a 7.7% market  share in the United  States  according to
Inside Mortgage Finance for 1998.

         Seasonality. The principal sources of mortgage services segment revenue
are based  principally on the timing of mortgage  origination  activity which is
based upon the timing of  residential  real estate sales.  Real estate sales are
lower in the first  calendar  quarter each year and  relatively  level the other
three quarters of the year. As a result,  our revenue from the mortgage services
business is less in the first calendar quarter of each year.

DISCONTINUED OPERATIONS

         On June 30, 1999, pursuant to Cendant's program to divest non-strategic
businesses  and assets,  we completed the  disposition  of our fleet segment for
aggregate consideration of $1.8 billion.

         General.  Through our PHH Vehicle Management Services Corporation,  PHH
Management Services PLC, Cendant Business Answers PLC, The Harpur Group Ltd. and
Wright Express  subsidiaries,  we offered a full range of fully integrated fleet
management services to corporate clients and government agencies comprising over
780,000 vehicles under management on a worldwide basis.  These services included
vehicle leasing,  advisory  services and fleet  management  services for a broad
range of vehicle fleets.  Advisory  services  included fleet policy analysis and
recommendations,  benchmarking,  and vehicle recommendations and specifications.
In  addition,  we provided  managerial  services  which  included  ordering  and
purchasing  vehicles,  arranging for their delivery through  dealerships located
throughout the United States,  Canada,  United Kingdom  ("UK"),  Germany and the
Republic of Ireland, as well as capabilities  throughout Europe,  administration
of the title and registration process, tax and insurance requirements,  pursuing
warranty claims with vehicle  manufacturers  and remarketing  used vehicles.  We
also offered various leasing plans for our vehicle  leasing  programs,  financed
primarily  through the issuance of commercial  paper and  medium-term  notes and
through  unsecured  borrowings  under revolving credit  agreements,  securitized
financing  arrangements  and bank lines of credit.  At  December  31,  1998,  we
employed approximately 1,800 people in our fleet businesses.

         Through  our  PHH  Vehicle  Management   Services  and  Wright  Express
subsidiaries  in the United  States and our Harpur Group Ltd.  subsidiary in the
UK, we also offered fuel and expense  management  programs to  corporations  and
government  agencies  for the  effective  management  and control of  automotive
business travel  expenses.  By utilizing our service cards issued under the fuel
and  expense  management  programs,  a  client's  representatives  were  able to
purchase various products and services such as gasoline, tires, batteries, glass
and  maintenance  services at  numerous  outlets.  Service  fees were earned for
billing,  collection and record keeping  services and for assuming  credit risk.
These fees were paid by the vendor and were based upon the total  dollar  amount
of fuel purchased or the number of transactions processed.

         Products. Our fleet management services were divided into two principal
products:  (1) Asset Based  Products,  and (2) Fee Based Products.

         Asset Based Products  represented the services our clients  required to
lease  a  vehicle  which  included  vehicle  acquisition,  vehicle  remarketing,
financing, and fleet management consulting. We leased in excess of 350,000 units
on a worldwide basis through both open-end lease structures and closed-end lease
structures.  Open-end  leases  were the  prevalent  structure  in North  America
representing 96% of the total vehicles  financed in North America and 86% of the
total vehicles  financed  worldwide.  The open-end leases could be structured on
either a fixed rate or floating rate basis (where the interest  component of the
lease payment changed month to month based upon an index)  depending upon client
preference.  The  open-end  leases  were  typically  structured  with a 12 month
minimum lease term,  with month to month renewals  thereafter.  The typical unit
remained under lease for approximately 34 months. A client received a full range
of services in exchange for a monthly rental payment which included a management
fee. The residual  risk on the value of the vehicle at the end of the lease term
remained  with the lessee  under an open-end  lease,  except for a small  amount
which was retained by the lessor.

          Closed-end  leases were  structured  with a fixed term with the lessor
retaining  the vehicle  residual  risk.  The most  prevalent  lease terms are 24
months, 36 months,  and 48 months.  The closed-end lease structure was preferred
in Europe due to certain accounting regulations.  The closed-end lease structure
was utilized by approximately 71% of the vehicles leased in Europe, but only 14%
of the vehicles leased on a worldwide basis. We utilized independent third party
valuations  and internal  projections  to set the  residuals  utilized for these
leases.

          The Fee Based Products were designed to  effectively  manage costs and
enhance  driver  productivity.  The  three  main Fee  Based  Products  were Fuel
Services,   Maintenance   Services  and  Accident   Management.   Fuel  Services
represented the  utilization of our  proprietary  cards to access fuel through a
network of franchised and  independent  fuel  stations.  The cards operated as a
universal card with centralized billing designed to measure and manage costs.

         We offered customer vehicle  maintenance charge cards that were used to
facilitate  repairs and  maintenance  payments.  The vehicle  maintenance  cards
provided  customers  with  benefits  such as (1)  negotiated  discounts off full
retail  prices  through  our  convenient  supplier  network,  (2)  access to our
in-house  team  of  certified  maintenance  experts  that  monitored  each  card
transaction for policy compliance,  reasonability,  and cost effectiveness,  and
(3)  inclusion  of  vehicle  maintenance  card  transactions  in a  consolidated
information  and  billing   database  that  helped  to  evaluate  overall  fleet
performance and costs. We maintained an extensive  network of service  providers
in the United  States,  Canada,  and the United Kingdom to ensure ease of use by
the client's drivers.

          We also provided our clients with  comprehensive  accident  management
services such as (1) providing immediate  assistance after receiving the initial
accident report from the driver (i.e. facilitating emergency towing services and
car rental  assistance,  etc.) (2) organizing  the entire vehicle  appraisal and
repair  process  through a network of preferred  repair and body shops,  and (3)
coordinating  and negotiating  potential  accident  claims.  Customers  received
significant   benefits  from  our  accident  management  services  such  as  (1)
convenient  coordinated  24-hour  assistance from our call center, (2) access to
our leverage with the repair and body shops  included in our preferred  supplier
network (the largest in the industry),  which typically  provided customers with
extremely  favorable  repair terms and (3) expertise of our damage  specialists,
who   ensured   that   vehicle   appraisals   and  repairs   were   appropriate,
cost-efficient, and in accordance with each customer's specific repair policy.

         Competitive  Conditions.  The  principal  factors  for  competition  in
vehicle  management  services  were  quality  of  service  and  price.  We  were
competitively  positioned  as a fully  integrated  provider of fleet  management
services with a broad range of product offerings. We ranked second in the United
States  in the  number  of  vehicles  under  management  and  were a  leader  in
proprietary fuel and maintenance cards for fleet use in circulation.  There were
four other major  providers of fleet  management  service in the United  States,
hundreds of local and regional  competitors,  and numerous niche competitors who
focused on only one or two products and did not offer the fully integrated range
of products provided by us. In the United States, it was estimated that only 45%
of fleets were leased by third party providers.  The unpenetrated market and the
continued focus by corporations on cost efficiency and outsourcing  will provide
the growth platform in the future.

         In the UK, we ranked  first in  vehicles  under  management  and were a
leader in  proprietary  fuel and  maintenance  cards.  We  continued  to compete
against numerous local and regional competitors.  The UK operation had been able
to differentiate itself through its breadth of product offerings.

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).  Such laws may, to some extent,  restrict  preferred  alliance
arrangements  involving our parent's real estate  brokerage  franchisees and our
mortgage and relocation  businesses.  Our 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, 1998,  we had  approximately  9,100  employees of which 1,800
were employees of our fleet businesses.

On June 30, 1999 Robert D. Kunisch retired as Chief Executive Officer, President
and Director of the Company.

Item 2.  Properties

Our relocation  operations in North America occupy approximately  519,020 square
feet  in  various  offices  located  throughout  the  U.S.  The  primary  office
facilities   are  located  in  Danbury,   Connecticut,   one   building   having
approximately  230,000  square  feet,  leased  until  July,  2008 and two  other
buildings  totaling  45,546  square feet with leases  expiring in 2003 and 2004.
There are four  other  regional  offices  located in  Irving,  Texas,  Oakbrook,
Illinois,  Mission Viejo,  California  and Walnut Creek,  California for a total
square footage of approximately 170,000.

Our mortgage  operations are located in several offices in Mount Laurel,  Cherry
Hill and Moorestown,  New Jersey occupying approximately 500,000 square feet and
have various lease expiration  dates.  The primary building  consists of 127,000
square feet and the lease expires in November 30, 2002.

We  consider  that our  properties  are  generally  in good  condition  and well
maintained and are generally suitable and adequate to carry on our business.

<PAGE>

Item 3.  Legal Proceedings

We are a party to various  litigation  matters arising in the ordinary course of
business and a 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, our
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 ("SEC") 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  Note 12 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

Item 6.  Selected Financial Data

Not Applicable

Item 7.  MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS AND LIQUIDITY
         AND CAPITAL RESOURCES

We are a leading provider of mortgage and relocation services. In April 1997, we
merged with a  wholly-owned  subsidiary  of HFS  Incorporated  ("HFS") (the "HFS
Merger"),  and in December 1997, HFS was merged with and into CUC International,
Inc. ("CUC") (the "Cendant  Merger") to form Cendant  Corporation  ("Cendant" or
the  "Parent  Company").   Effective  upon  the  Cendant  Merger,  we  became  a
wholly-owned  subsidiary  of  Cendant.  However,  pursuant  to certain  covenant
requirements in the indentures under which we issue debt, we continue to operate
and maintain our status as a separate public reporting entity.

On June 30, 1999, pursuant to Cendant's  previously  announced program to divest
non-strategic  businesses and assets,  we completed the disposition of our fleet
segment for aggregate  consideration of $1.8 billion. The fleet segment has been
classified as a discontinued operation herein and will be presented as such when
we report financial information (see "Discontinued Operations").

Results of Operations - Year Ended December 31, 1998
                                             vs.
                        Year Ended December 31, 1997

This discussion should be read in conjunction with the information  contained in
our Consolidated  Financial  Statements and accompanying Notes thereto appearing
elsewhere in this Annual Report on Form 10-K/A.

The  underlying  discussion  of each  segment's  operating  results  focuses  on
Adjusted EBITDA, which is defined as earnings before (i) non-operating interest;
(ii)  income  taxes  and  (iii)  depreciation  and  amortization  (exclusive  of
depreciation and amortization on assets under management and mortgage programs),
adjusted to exclude  merger-related  costs and other unusual  charges  (credits)
("Unusual  Charges  (Credits)")  which were incurred in connection  with the HFS
Merger and the Cendant Merger.  Such Unusual  Charges are of a non-recurring  or
unusual nature and are not measured in assessing segment  performance or are not
segment   specific.   We  believe  such  discussion  is  the  most   informative
representation of how our management evaluates  performance.  We determined that
we have two reportable  operating segments comprising our continuing  operations
based primarily on the types of services we provide,  the consumer base to which
marketing  efforts are  directed  and the methods we use to sell  services.  For
additional information, including a description of the services provided in each
of our reportable operating segments,  see Note 16 to the consolidated financial
statements.

Revenues  increased  $218.8  million (37%) from $588.7 million in 1997 to $807.5
billion in 1998. In addition,  Adjusted  EBITDA which excludes  Unusual  Charges
(Credits) of ($18.9) million and $189.9 million in 1998 and 1997,  respectively,
increased $168.4 million (114%) from $147.1 million in 1997 to $315.5 million in
1998.  The  Adjusted  EBITDA  margin  in 1998  was  39%,  an  improvement  of 14
percentage points over 1997.

Revenues  and  Adjusted  EBITDA  within the Mortgage  segment  increased  $174.1
million  (97%) and  $110.9  million  (148%),  respectively,  in 1998 over  1997.
Mortgage  origination  grew across all lines of  business,  including  increased
refinancing  activity  and a  shift  to more  profitable  sales  and  processing
channels and was  responsible  for  substantially  all of the segment's  revenue
growth. Mortgage closings increased $14.3 billion (122%) and average origination
fees  increased  12 basis  points,  resulting  in a $180.3  million  increase in
origination  revenues.  Operating  expenses  increased in all areas,  reflecting
increased hiring and expansion of capacity in order to support continued growth;
however,  revenue growth marginally  exceeded such  infrastructure  enhancements
thereby contributing to an improvement in the Adjusted EBITDA margin from 42% in
1997 to 53% in 1998.

Revenues and Adjusted  EBITDA  within the  Relocation  segment  increased  $34.6
million (8%) and $34.8 million (39%), respectively, in 1998 over 1997, while the
Adjusted  EBITDA margin  improved from 22% to 28%. The primary source of revenue
growth  was a  $29.3  million  increase  in  revenues  from  the  relocation  of
government  employees.  In addition,  the  divestiture  of certain  niche-market
property  management  operations  accounted for other revenue of $8.2 million in
1998. Expenses associated with government  relocations  increased in conjunction
with volume and  revenue  growth,  but  economies  of scale and a  reduction  in
overhead and  administrative  expenses  resulted in the  improvement in Adjusted
EBITDA margin.

Discontinued Operations

Contribution of Fuel Card Business Subsidiaries by Cendant.  Cendant contributed
its fuel card subsidiaries,  Wright Express  Corporation  ("WEX") and The Harpur
Group, Ltd. ("Harpur"),  to us in April 1999. As both entities were under common
control,  such  transaction  has been  accounted  for in a manner  similar  to a
pooling of interests.  Accordingly,  our historical  financial results have been
restated as if the  Company,  WEX and Harpur had  operated  as one entity  since
inception.  The operating  results of Harpur are included from January 20, 1998,
the date on which Harpur was acquired by Cendant pursuant to a purchase business
combination and, accordingly, when common control was established.

Divestiture.  On June 30,  1999,  we  completed  the  disposition  of our  fleet
segment, which included PHH Vehicle Management Services Corporation,  The Harpur
Group, Ltd., Wright Express Corporation and other  subsidiaries,  pursuant to an
agreement  between Avis Rent A Car,  Inc.  ("ARAC") and us which was executed on
May 22, 1999.  Pursuant to the  agreement,  ARAC  acquired the net assets of our
fleet segment  through the assumption and subsequent  repayment of $1.44 billion
of intercompany debt and the issuance of $360.0 million of convertible preferred
stock of Avis  Fleet  Leasing  and  Management  Corporation  ("Avis  Fleet"),  a
wholly-owned  subsidiary of ARAC. The convertible  preferred stock of Avis Fleet
is convertible  into common stock of ARAC at our option upon the satisfaction of
certain  conditions,  including the per share price of ARAC Class A common stock
equaling or  exceeding  $50 per share and the fleet  segment  attaining  certain
EBITDA  (earnings  before  interest,   taxes,   depreciation  and  amortization)
thresholds, as defined. There are additional circumstances upon which the shares
of Avis Fleet  convertible  preferred  stock are  automatically  or  mandatorily
convertible  into ARAC common  stock.  The  transaction  followed a  competitive
bidding  process.  In connection with the  disposition of our fleet segment,  we
recorded an after-tax gain on sale of discontinued  operations of $871.2 million
in the second quarter of 1999. The fleet segment  disposition  was structured in
accordance  with  applicable tax law to be treated as a tax-free  reorganization
and, accordingly,  no tax provision has been recorded on a majority of the gain.
Should the transaction be deemed  taxable,  the resultant tax liability could be
material.  In July 1999,  utilizing  the cash  proceeds  from the fleet  segment
disposition,  we made a cash  dividend  payment  to  Cendant  in the  amount  of
$1,033.0 million.  Such dividend was in compliance with the dividend restriction
covenant pursuant to the Indenture under which we issue medium-term  notes. (See
"Restrictions on dividends to Cendant")

Coincident to the closing of the transaction,  ARAC  refinanced the assumed debt
under management  programs,  which was payable to us.  Accoridngly,  on June 30,
1999,  in  addition  to the  consideration  received  for the net  assets of the
business,  we received cash payments and a note receivable from ARAC of $3,016.9
million and $30.6 million,  respectively,  which  collectively were equal to our
outstanding balances of fleet segment financing  arrangements with third parties
on such date.

Inclusive of the fuel card subsidiaries contributed by Cendant, revenues and net
income  within our fleet  segment  increased  $58.5  million and $80.4  million,
respectively,  in 1998 over 1997.  Excluding Unusual Charges (Credits) of ($1.3)
million  (($0.9)  million,  after tax) in 1998 and $61.1 million ($44.3 million,
after-tax) in 1997, net income  increased  $35.2 million.  Such Unusual  Charges
were principally due to business  termination charges representing costs to exit
certain  activities  incurred in  connection  with the HFS and Cendant  Mergers.
Harpur contributed  incremental revenues and net income in 1998 of $31.8 million
and 8.9 million,  respectively. The revenue increase was further attributable to
a 12% increase in fleet  leasing fees and a 31% increase in service fee revenue.
The fleet leasing revenue  increase was due to a 5% increase in pricing and a 7%
increase  in the  number of  vehicles  leased,  while the  service  fee  revenue
increase  was the result of a 40%  increase  in number of fuel cards and vehicle
maintenance cards partially offset by a 7% decline in pricing.

Liquidity and Capital Resources - Continuing Operations

We manage our  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.  Financial  covenants  are designed to
ensure  our  self-sufficient   liquidity  status.  Financial  covenants  include
restrictions  on  dividends  payable to the Parent  Company  and Parent  Company
loans,  limitations on the ratio of debt to equity, and other separate financial
restrictions.

Our exposure to interest  rate and  liquidity  risk is minimized by  effectively
matching  floating  and fixed  interest  rate and  maturity  characteristics  of
funding  to  related   assets,   varying  short  and   long-term   domestic  and
international  funding  sources,  and securing  available credit under committed
banking facilities.  Using historical information,  we will project the relevant
characteristics  of assets under  management  programs and  generally  match 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.  In our
relocation  business,  we  project  the  length of time that a home will be held
before  being  sold on  behalf  of the  client.  Within  our  mortgage  services
business,  we fund 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.

We  support  originated   mortgages  and  advances  under  relocation  contracts
primarily  by issuing  commercial  paper,  medium term notes and by  maintaining
securitized  obligations.  Such  financing  is  included  in  liabilities  under
management and mortgage programs since such debt corresponds  directly with high
quality  related  assets.  We  continue  to pursue  opportunities  to reduce our
borrowing  requirements by securitizing  increasing  amounts of our high quality
assets. Additionally,  we entered into a three year agreement effective May 1998
and expanded in December 1998 under which an  unaffiliated  buyer,  Bishops Gate
Residential  Mortgage Trust, a special purpose entity (the "Buyer") committed to
purchase, at our option, mortgage loans originated by us on a daily basis, up to
the Buyer's asset limit of $2.4 billion. Under the terms of this sale agreement,
we retain  the  servicing  rights on the  mortgage  loans  sold to the Buyer and
provide the Buyer with the option to sell or securitize  the mortgage loans into
the secondary market. At December 31, 1998, we were servicing approximately $2.0
billion of mortgage loans owned by the Buyer.

Following  the May 22, 1999  executed  agreement  providing for us to divest our
fleet business segment,  Fitch IBCA lowered our long-term debt rating from A+ to
A and  affirmed  our  short-term  debt  rating at F1,  and  Standard  and Poor's
Corporation  affirmed our long-term and short-term debt ratings at A-/A2.  Also,
in connection with the closing of the transaction, Duff and Phelps Credit Rating
Co.  lowered our  long-term  debt rating  from A+ to A and our  short-term  debt
rating was reaffirmed at D1. Moody's Investor Service lowered our long-term debt
rating  from A3 to Baa1 and  affirmed  our  short-term  debt  rating  at P2.  (A
security rating is not a  recommendation  to buy, sell or hold securities and is
subject to revision or withdrawal at any time).

We expect to  continue  to  maximize  our  access to global  capital  markets by
maintaining  the  quality of our 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,  we utilize
the United  States  and  European  commercial  paper  markets,  as well as other
cost-effective short-term instruments.  In addition, we will continue to utilize
the public and private debt markets as sources of  financing.  Augmenting  these
sources,  we will continue to manage outstanding debt with the potential sale or
transfer  of  managed  assets  to  third  parties  while  retaining  fee-related
servicing  responsibility.  At December  31,  1998,  aggregate  borrowings  were
comprised of commercial paper,  medium-term notes,  securitized  obligations and
other borrowings of $2.5 billion,  $2.3 billion, $1.9 billion, and $0.2 billion,
respectively,  of which $3.2 billion related to our discontinued  fleet business
segment.

We  filed a shelf  registration  statement  with  the  Securities  and  Exchange
Commission ("SEC"), effective March 2, 1998, for the aggregate issuance of up to
$3.0  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  assets we
manage for our clients and for general  corporate  purposes.  As of December 31,
1998, we had  approximately  $1.6 billion of medium-term notes outstanding under
this shelf registration statement.

Securitized Obligations
We maintain three separate financing  facilities for our continuing  operations,
the  outstanding  borrowings of which are  securitized by  corresponding  assets
under management and mortgage programs. The collective weighted average interest
rate on such  facilities  was  5.9%  at  December  31,  1998.  Such  securitized
obligations are described below.

Mortgage  Facility.  In  December  1998,  we  entered  into a 364-day  financing
agreement to sell mortgage loans under an agreement to repurchase (the "Mortgage
Agreement")  such mortgages.  The Mortgage  Agreement is  collateralized  by the
underlying  mortgage  loans held in safekeeping by the custodian to the Mortgage
Agreement.  The total commitment under this Mortgage Agreement is $500.0 million
and is  renewable  on an  annual  basis  at the  discretion  of  the  lender  in
accordance with the securitization agreement. Mortgage loans financed under this
Mortgage Agreement at December 31, 1998 totaled $378.0 million.

Relocation Facilities.  We entered into a 364-day asset securitization agreement
effective  December  1998 under which an  unaffiliated  buyer has  committed  to
purchase  an  interest  in the  rights to  payment  related  to  certain  of our
relocation  receivables.  The revolving purchase commitment provides for funding
up to a limit of $325.0  million  and is  renewable  on an  annual  basis at the
discretion of the lender in accordance with the securitization agreement.  Under
the terms of this  agreement,  we retain  the  servicing  rights  related to the
relocation  receivables.  At December 31, 1998, we were servicing $248.0 million
of assets which were funded under this agreement.

We also maintain an asset securitization agreement, with a separate unaffiliated
buyer,  which has a purchase  commitment  up to a limit of $350.0  million.  The
terms of this agreement are similar to the aforementioned  facility,  whereby we
retain the servicing  rights on the rights of payment  related to certain of our
relocation  receivables.  At December 31, 1998, we were servicing $171.0 million
of assets eligible for purchase under this agreement.

Other Credit Facilities

To provide  additional  financial  flexibility,  our current policy is to ensure
that  minimum  committed   facilities  aggregate  100  percent  of  the  average
outstanding  commercial paper. This policy will be maintained  subsequent to the
divestiture  of the fleet  businesses.  We maintain  $2.65  billion of unsecured
committed credit facilities, which are backed by domestic and foreign banks. The
facilities are comprised of $1.25 billion of syndicated lines of credit maturing
in March 2000 and $1.25  billion of syndicated  lines of credit  maturing in the
Year 2002. In addition,  we have a $150.0  million  revolving  credit  facility,
which  matures in  December  1999,  and other  uncommitted  lines of credit with
various  financial  institutions,  which were unused at December  31,  1998.  We
closely  evaluate  not only the credit of the  banks,  but also the terms of the
various  agreements  to  ensure  ongoing  availability.  The full  amount of our
committed facilities at December 31, 1998 was undrawn and available.  We believe
that our current policy provides  adequate  protection  should volatility in the
financial  markets limit our access to  commercial  paper or  medium-term  notes
funding.  We  continually  seek  additional  sources of liquidity to accommodate
asset growth and to provide further  protection from volatility in the financial
markets.

Restrictions on dividends to Cendant

Pursuant to a covenant in our Indenture with The First National Bank of Chicago,
as trustee,  relating to our  medium-term  notes,  we are restricted from paying
dividends,  making  distributions  or making loans to Cendant to the extent that
such payments are  collectively in excess of 40% of our  consolidated net income
(as defined in the covenant) for each fiscal year, provided however, that we can
distribute  to Cendant  100% of any  extraordinary  gains  from asset  sales and
capital  contributions  previously  made to us by Cendant.  Notwithstanding  the
foregoing, we are prohibited under such covenant from paying dividends or making
loans to Cendant if upon giving effect to such  dividends  and/or loan, our debt
to equity ratio exceeds 8 to 1, at the time of the dividend or loan, as the case
may be.

Liquidity and Capital Resources - Discontinued Operations

The purchases of leased vehicles have principally been supported by our issuance
of commercial paper and medium-term  notes,  coincident with financing our other
assets  under  management  and  mortgage  programs,  and  by the  fleet  segment
maintaining  secured financing  facilities.  Proceeds from public debt issuances
have historically  been loaned to the fleet segment,  pursuant to Parent Company
loan  agreements,  consistent  with the funding  requirements  necessary for the
purchases of leased vehicles.  At December 31, 1998, aggregate  outstanding debt
obligations applicable to the fleet segment consisted of corporate loans of $2.0
billion,  securitized  obligations of $1.1 billion and other  borrowings of $0.1
billion.

Cash Flow

Net cash used in  operating  activities  improved  $133.6  million  from  $218.3
million in 1997 to $84.7 million in 1998. Net cash used in investing  activities
increased  $140.8  million  in 1998 over 1997  primarily  as a result of a $71.8
million increase in capital  expenditures.  In 1998, $106.2 million was invested
in property and equipment, which included the development of integrated business
systems within the Relocation segment as well as systems and office expansion to
support  growth  in  the  Mortgage  segment.  Net  cash  provided  by  financing
activities increased $239.0 million in 1998 over 1997 primarily due to temporary
funding  requirements  associated with increased mortgage loans held for sale on
the balance sheet at December 31, 1998.

Litigation

Since the April 15, 1998 announcement  by our  Parent  Company  of the discovery
of potential accounting irregularities in the former  business units of CUC more
than 70  lawsuits  claiming  to be  class  actions,  two lawsuits claiming to be
brought  derivatively  on the Parent Company's behalf and several other lawsuits
and  arbitration  proceedings  have commenced in various courts and other forums
against  the Parent  Company  and other defendants  by or on  behalf  of persons
claiming to have purchased  or otherwise  acquired  securities or options issued
by  CUC or  Cendant between  May 1995  and August 1998.  The  Court  has ordered
consolidation of many of the actions.

The SEC and the  United  States  Attorney  for the  District  of New  Jersey are
conducting  investigations  relating to the matters  referenced  above.  The SEC
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.  As
a result of the findings from the  investigations,  the Parent  Company made all
adjustments   considered   necessary   which  are  reflected  in  its  financial
statements.  The Parent Company does not expect that additional adjustments will
be necessary as a result of these government investigations.

The Parent  Company does not believe it is feasible to predict or determine  the
final outcome or resolution of these  proceedings  or to estimate the amounts or
potential range of loss with respect to these proceedings and investigations. In
addition,   the  timing  of  the  final  resolution  of  these  proceedings  and
investigations  is  uncertain.  The possible  outcomes or  resolutions  of these
proceedings  and  investigations  could  include  judgments  against  the Parent
Company or  settlements  and could  require  substantial  payments by the Parent
Company.  We believe that material  adverse outcomes with respect to such Parent
Company  proceedings  could  have a  material  adverse  impact on our  financial
position or cash flows.

Impact of New Accounting Pronouncements

The Financial  Accounting Standards Board ("FASB") issued Statement of Financial
Accounting Standards ("SFAS") No. 133 "Accounting for Derivative Instruments and
Hedging Activities".  We will adopt SFAS No. 133 effective January 1, 2001. SFAS
No. 133 requires us to record all derivatives in the consolidated  balance sheet
as either assets or liabilities  measured at fair value.  If the derivative does
not qualify as a hedging  instrument,  the change in the derivative  fair values
will be  immediately  recognized as gain or loss in earnings.  If the derivative
does  qualify  as a hedging  instrument,  the gain or loss on the  change in the
derivative  fair values will either be recognized  (i) in earnings as offsets to
the  changes  in the fair  value of the  related  item  being  hedged or (ii) be
deferred  and  recorded  as  a  component  of  other  comprehensive  income  and
reclassified to earnings in the same period during which the hedged transactions
occur.  We have not yet determined what impact the adoption of SFAS No. 133 will
have on our financial statements.

In October 1998, the FASB issued SFAS No. 134  "Accounting  for  Mortgage-Backed
Securities  Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage  Banking  Enterprise",  effective for the first fiscal  quarter after
December 15, 1998. We have adopted SFAS No. 134 effective  January 1, 1999. SFAS
No. 134 requires  that after the  securitization  of mortgage  loans,  an entity
engaged in mortgage banking  activities  classify the resulting  mortgage-backed
securities  or other  interests  based on its ability and intent to sell or hold
those  investments.  As of  January  1, 1999,  we  reclassified  mortgage-backed
securities and other  interests  retained after the  securitization  of mortgage
loans from the trading to the  available  for sale  category.  Subsequent to the
adoption of SFAS No. 134,  such  securities  and  interests are accounted for in
accordance  with SFAS No. 115  "Accounting  for Certain  Investments in Debt and
Equity Securities".  The adoption of SFAS No. 134 did not have a material impact
on our financial statements.

Year 2000 Compliance

The following  disclosure is a Year 2000 readiness disclosure statement pursuant
to the Year 2000 Readiness and Disclosure Act.

The Year 2000  presents  the risk  that  information  systems  will be unable to
recognize and process date-sensitive information properly from and after January
1,  2000.  To  minimize  or  eliminate  the  effect of the Year 2000 risk on our
business systems and applications,  we are continually identifying,  evaluating,
implementing  and testing  changes to our  computer  systems,  applications  and
software  necessary  to  achieve  Year 2000  compliance.  We  selected a team of
managers to identify, evaluate and implement a plan to bring all of our 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").  We have
substantially  completed  the  Identification  and  Assessment  Phases  and have
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 our customers and us;
and (v)  embedded  systems,  such as phone  switches,  check  writers  and alarm
systems. Although no assurance can be made, we believe that substantially all of
our systems,  applications  and related  software  that are subject to Year 2000
compliance  risk have been  identified  and that we have either  implemented  or
initiated the implementation of a plan to correct such systems that are not Year
2000 compliant. In addition, as part of our assessment process we are developing
contingency  plans as  considered  necessary.  Substantially  all of our mission
critical systems have been remediated during 1998.  However,  we cannot directly
control the timing of certain Year 2000 compliant vendor products and in certain
situations,  exceptions to the December 1998 date have been  authorized.  We are
closely  monitoring  those situations and intend to complete testing efforts and
any contingency  implementation  efforts prior to December 31, 1999. Although we
have begun the Testing  Phase,  we do not  anticipate  completion of the Testing
Phase until sometime prior to December 1999.

We   rely   on   third   party   service   providers   for   services   such  as
telecommunications, internet service, utilities, components for our embedded and
other systems and other key services. Interruption of those services due to Year
2000 issues could have a material adverse impact on our operations. We 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 compliant  within
an acceptable timeframe prior to December 31, 1999.

The  total  cost of our Year  2000  compliance  plan is  anticipated  to be $8.2
million.  Approximately  $5.3 million of these costs had been  incurred  through
December 31, 1998,  and we expect to incur the balance of such costs to complete
the compliance plan. We are expensing and capitalizing the costs to complete the
compliance plan in accordance with appropriate  accounting policies.  Variations
from anticipated expenditures and the effect on our future results of operations
are not  anticipated  to be material in any given  year.  However,  if Year 2000
modifications and conversions are not made, including modifications by our third
party service  providers,  or are not  completed in time,  the Year 2000 problem
could  have a  material  impact on our  operations,  cash  flows  and  financial
condition.  At this time,  we believe  the most  likely  "worst  case"  scenario
involves  potential  disruptions in our operations as a result of the failure of
services provided by third parties.

The estimates and  conclusions  herein are  forward-looking  statements  and are
based on our 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 our  service  providers  to bring their
systems into Year 2000 compliance.

Forward-Looking Statements
We make  statements  about our future  results in this  annual  report  that may
constitute  "forward-looking"  statements  within  the  meaning  of the  Private
Securities  Litigation  Reform Act of 1995.  These  statements  are based on our
current expectations and the current economic  environment.  We caution you that
these statements are not guarantees of future performance. They involve a number
of risks and  uncertainties  that are difficult to predict.  Our actual  results
could differ  materially from those expressed or implied in the  forward-looking
statements.  Important  assumptions and other important factors that could cause
our  actual  results  to differ  materially  from  those in the  forward-looking
statements, include, but are not limited to:

o    The  resolution  or  outcome  of  the  pending  litigation  and  government
     investigations    relating   to   the   previously   announced   accounting
     irregularities at the Parent Company;
o    Our ability to develop and  implement  operational  and  financial  systems
     to manage rapidly growing  operations;
o    Competition in our existing and potential future lines of business;
o    Our ability to obtain financing on acceptable terms to finance our growth
     strategy and for us to operate within the  limitations imposed by financing
     arrangements; and
o    Our ability and our vendors' and customers'  ability to complete the
     necessary  actions to achieve a Year 2000  conversion for  computer systems
     and applications.

We  derive  the  forward-looking  statements  in this  annual  report  from  the
foregoing  factors and from other  factors and  assumptions,  and the failure of
such  assumptions  to be realized as well as other factors may also cause actual
results to differ  materially from those  projected.  We assume no obligation to
publicly  correct or update these  forward-looking  statements to reflect actual
results,  changes in  assumptions  or changes in other  factors  affecting  such
forward-looking  statements or if we later become aware that they are not likely
to be achieved.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

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

We use various financial  instruments,  particularly interest rate swaps, future
options  and  floors  to manage  our  respective  interest  rate  risks.  We are
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.  More  detailed
information  about these  financial  instruments,  as well as the strategies and
policies for their use, is provided in Notes 10 and 11.

The SEC requires that registrants include information about potential effects of
changes in interest  rates on 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 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 complex
market reactions that normally would arise from the market shifts modeled. While
the  following  results of shock  tests for  interest  rate shifts may have some
limited use as benchmarks, they should not be viewed as forecasts.

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 our 1999 net earnings
based on year-end 1998 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

Not applicable.

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.

Item 14(b)   Reports on Form 8-K

There were no reports on Form 8-K filed during the fourth quarter of 1998.







<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/ Richard A. Smith
                                           Richard A. Smith
                                           President
August 13, 1999

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/ Richard A. Smith
    Richard A. Smith
    President                                                 August 13, 1999

Principal Financial Officer:

/s/ David M. Johnson                                          August 13, 1999
    David M. Johnson
    Senior Executive Vice President,
    Chief Financial Officer and Assistant Treasurer

Principal Accounting Officer:

/s/ Jon F. Danski                                             August 13, 1999
    Jon F. Danski
    Executive Vice President, Finance

Board of Directors:

/s/ James E. Buckman                                          August 13, 1999
    James E. Buckman
    Director

/s/ Stephen P. Holmes                                         August 13, 1999
    Stephen P. Holmes
    Director




<PAGE>

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(*).

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(*).

10.1     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 as amended and  restated  through
         March 5,  1999,  incorporated  by  reference  to  Exhibit  10.24 (a) to
         Cendant Corporation's Form 10-K for the year ended December 31, 1998.

10.2     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(*).

10.3     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).(*)

10.4     Third Amendment to PHH Credit Agreements  (Incorporated by reference to
         PHH  Incorporated's  Quarterly  Report on Form  10-Q for the  quarterly
         period ended September 30, 1997, Exhibit 10.1 (*).

10.5     Fourth Amendment, dated as of November 2, 1998, to PHH Five-Year Credit
         Agreement  incorporated  by  reference  to Exhibit  10.24(a) to Cendant
         Corporation's Form 10-K for the year ended December 31, 1998 (*).

10-6     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(*).

10-7     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(*).

10-8     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 (*)

10-9     Loan and Security  Agreement,  dated as of December 17, 1998 among Trac
         Funding,  Inc. as borrower,  Preferred Receivables Funding Corporation,
         the financial institutions party thereto and The First National Bank of
         Chicago, as Agent filed as Exhibit 10-9 to Form 10-K for the year ended
         December 31, 1998 (*).

10-10    Loan and Security Agreement,  dated as of December 28, 1998, among Trac
         Funding  II,  Inc.,  as  borrower,   Quincy  Capital   Corporation  and
         Receivables  Capital  Corporation,  as  Lenders,  and  Bank of  America
         National  Trust and  Savings  Association,  as  Administrator  filed as
         Exhibit 10-10 to Form 10-K for the year ended December 31, 1998 (*).

10-11    Agreement and Plan of Merger and Reorganization  dated May 22, 1998, by
         and among PHH  Corporation,  PHH Holdings  Corporation  and Avis Rent A
         Car, Inc. and Avis Fleet Leasing and Management  Corporation,  filed as
         Exhibit  (C) to Cendant  Corporation's  Schedule  13E-4  dated June 16,
         1998.

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 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.

*        Incorporated by reference

**       Filed herewith




<PAGE>



                          INDEX TO FINANCIAL STATEMENTS



                                                                           Page
                                                                           ----
Independent Auditors' Reports ...................................           F-2

Consolidated Statements of Operations for the years ended December 31,
  1998, 1997 and 1996............................................           F-4

Consolidated Balance Sheets as of December 31, 1998 and 1997 ....           F-5

Consolidated Statements of Shareholder's Equity for the years ended
  December 31, 1998, 1997 and 1996 ..............................           F-6

Consolidated Statements of Cash Flows for the years ended December 31,
  1998, 1997 and 1996............................................           F-7

Notes to Consolidated Financial Statements ......................           F-8




<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, 1998 and 1997,  and the related  consolidated  statements  of
operations,  shareholder's equity and cash flows for the years 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 audits.

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

In our opinion, such consolidated  financial statements above present fairly, in
all material  respects,  the consolidated  financial  position of the Company at
December 31, 1998 and 1997 and the results of its  operations and its cash flows
for the years then ended,  in  conformity  with  generally  accepted  accounting
principles.

     We  also  audited  the  adjustments  to the  December  31,  1996  financial
statements  described  in  Notes  3 and 4  that  were  applied  to  restate  the
consolidated  financial  statements  to give  effect to the  merger  of  Cendant
Corporation's relocation business and fuel card business with the Company, which
has been  accounted for in a manner  similar to a  pooling-of-interests  and the
classification  of the  Company's  fleet  segment as a  discontinued  operation.
Additionally,  we also  audited the  reclassifications  described in Note 3 that
were applied to restate the December 31, 1996 consolidated  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 4 to the  consolidated  financial  statements,  the
Company  discontinued  the fleet  business  segment of its  operations  when the
Company disposed of its fleet business. The results prior to the disposition are
included in income from discontinued operations in the accompanying consolidated
financial statements.


\s\ Deloitte & Touche LLP
Parsippany, New Jersey
August 11, 1999


<PAGE>



                          INDEPENDENT AUDITORS' REPORT



The Board of Directors
PHH Corporation

We have audited the consolidated statements of income,  shareholder's equity and
cash flows of PHH Corporation and  subsidiaries  for the year ended December 31,
1996, before the restatements and  reclassifications  described in Notes 3 and 4
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 audit.

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

In our opinion,  the consolidated  financial  statements before the restatements
and reclassifications  described in Notes 3 and 4 to the consolidated  financial
statements  referred to above  present  fairly,  in all material  respects,  the
results of operations of PHH Corporation and  subsidiaries  and their cash flows
for the year ended  December 31, 1996, in  conformity  with  generally  accepted
accounting principles.

\s\ KPMG LLP
Baltimore, Maryland
April 30, 1997


<PAGE>

                        PHH Corporation and Subsidiaries
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (In millions)
<TABLE>
<CAPTION>

                                                                                  Year Ended December 31,
                                                                  -------------------------------------------------
                                                                       1998             1997              1996
                                                                  --------------    -------------    --------------
<S>                                                               <C>               <C>              <C>

Net revenues
Service fees:
Relocation services (net of interest costs of
    $26.9, $32.0 and $35.0)                                       $       435.8     $       409.4    $       342.1
Mortgage services (net of amortization of mortgage
   servicing rights and interest costs of $221.4, $180.6
   and $116.9)                                                            353.4             179.3            127.7
                                                                  -------------     -------------    -------------

Service fees, net                                                         789.2             588.7            469.8
Other                                                                      18.3               -                -
                                                                  -------------     -------------    --------------

Net revenues                                                              807.5             588.7            469.8
                                                                  -------------     -------------    -------------

Expenses
Operating                                                                 387.2             342.9            268.4
General and administrative                                                104.8              98.7             94.4
Depreciation and amortization                                              25.6              13.2             15.4
Merger-related costs and other unusual charges (credits)                  (18.9)            189.9              -
                                                                  --------------    -------------    --------------

Total expenses                                                            498.7             644.7            378.2
                                                                  -------------     -------------    -------------

Income (loss) from continuing operations
     before income taxes                                                  308.8            (56.0)             91.6
Provision for income taxes                                                123.6              14.6             36.7
                                                                  -------------     -------------    -------------
Income (loss) from continuing operations                                  185.2            (70.6)             54.9
Income from discontinued operations, net of tax                           107.5              27.1             52.1
                                                                  -------------     -------------    -------------
Net income (loss)                                                 $       292.7     $      (43.5)    $       107.0
                                                                  =============     =============    =============
</TABLE>


 See  accompanying   notes  to  consolidated financial statements.


<PAGE>

                        PHH Corporation and Subsidiaries
                           CONSOLIDATED BALANCE SHEETS
                        (In millions, except share data)
<TABLE>
<CAPTION>


                                                                                          December 31,
                                                                                --------------------------------
                                                                                    1998                1997
                                                                                -------------      -------------
<S>                                                                             <C>                <C>
Assets
Cash and cash equivalents                                                       $      281.3       $         2.1
Accounts and notes receivable (net of allowance
   for doubtful accounts of $5.0 and $9.3)                                             457.7               302.9
Property and equipment, net                                                            149.6                75.8
Other assets                                                                           256.3               281.9
Net assets of discontinued operations                                                  967.5               703.5
                                                                                -------------      -------------
Total assets exclusive of assets under programs                                      2,112.4             1,366.2
                                                                                -------------      -------------

Assets under management and mortgage programs
   Relocation receivables                                                              659.1               775.3
   Mortgage loans held for sale                                                      2,416.0             1,636.3
   Mortgage servicing rights                                                           635.7               373.0
                                                                                ------------       -------------
                                                                                     3,710.8             2,784.6
                                                                                ------------       -------------
Total assets                                                                    $    5,823.2       $     4,150.8
                                                                                =============      =============



Liabilities and shareholder's equity
Accounts payable and accrued liabilities                                        $      707.6       $       487.3
Deferred income                                                                         27.4                 7.5
                                                                                -------------      -------------
Total liabilities exclusive of liabilities under programs                              735.0               494.8
                                                                                -------------      -------------

Liabilities under management and mortgage programs
   Debt                                                                              3,691.6             2,766.8
                                                                                -------------      -------------
   Deferred income taxes                                                               198.3                68.2
                                                                                -------------      -------------

Total liabilities                                                                    4,624.9             3,329.8
                                                                                -------------      -------------

Commitments and contingencies (Notes 4 and 11)

Shareholder's Equity
Preferred stock - authorized 3,000,000 shares                                           --                  --
Common stock, no par value - authorized 75,000,000 shares;
   issued and outstanding 1,000 shares                                                 479.9               289.2
Retained earnings                                                                      744.9               549.2
Accumulated other comprehensive loss                                                   (26.5)              (17.4)
                                                                                -------------      --------------
Total shareholder's equity                                                           1,198.3               821.0
                                                                                -------------      -------------
Total liabilities and shareholder's equity                                      $    5,823.2       $     4,150.8
                                                                                =============      =============
</TABLE>


 See  accompanying   notes  to  consolidated financial statements.


<PAGE>



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


                                                                                             Accumulated
                                                                                                Other            Total
                                                  Common Stock                Retained     Comprehensive    Shareholder's
                                               Shares         Amount          Earnings      Income (Loss)       Equity
                                             ----------     -----------      -----------   --------------   -------------
<S>                                          <C>            <C>              <C>           <C>              <C>
Balance, January 31, 1996                    34,487,748     $      91.5      $     519.9     $    (23.1)    $     588.3
   Less: January 1996 activity:
     Comprehensive loss:
     Net loss                                         -             -               (8.3)             -
     Currency translation adjustment                  -             -                -              2.4
     Total comprehensive loss January 1996            -             -                -                -            (5.9)
     Cash dividend declared                           -             -                5.9              -             5.9
     Stock option plans transactions, net of
       related tax benefits                     (35,400)            (.6)             -                -             (.6)

   Comprehensive income:
     Net income                                       -             -              107.0              -
     Currency translation adjustments                 -             -                -             12.4
   Total comprehensive income                         -             -                -                -           119.4
   Cash dividends declared                            -             -              (25.0)             -           (25.0)
   Stock option plan transactions, net of
       related tax benefits                     504,487            10.3              -                -            10.3
                                            -----------     -----------      -----------     -------------  -----------
Balance, December 31, 1996                   34,956,835           101.2            599.5           (8.3)          692.4

   Comprehensive loss:
     Net loss                                         -             -              (43.5)             -
     Currency translation adjustments                 -             -                -             (9.1)
   Total comprehensive loss                           -             -                -                -           (52.6)
   Cash dividends declared                            -             -               (6.7)             -            (6.7)
   Stock option plan transactions, net of
       related tax benefits                     876,264            22.0              -                -            22.0
   Retirement of common stock               (35,832,099)            -                -                -             -
   Parent Company capital contribution                -           166.0              -                -           166.0
   Other                                              -             -                (.1)             -             (.1)
                                            -----------     -----------      ------------    -------------  ------------
Balance, December 31, 1997                        1,000           289.2            549.2          (17.4)          821.0

   Comprehensive income:
     Net income                                       -             -              292.7              -
     Currency translation adjustments                 -             -                -             (9.1)
   Total comprehensive income                         -             -                -                -          283.6
   Cash dividends declared                            -             -              (97.0)             -          (97.0)
   Parent Company capital contribution                -           190.7              -                -          190.7
                                            -----------     -----------      -----------     -------------  ------------

Balance, December 31, 1998                        1,000     $     479.9      $     744.9     $    (26.5)    $  1,198.3
                                            ===========     ===========      ===========     =============  ============
</TABLE>


 See  accompanying   notes  to  consolidated financial statements.




<PAGE>

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

<TABLE>
<CAPTION>

                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
                                                                           1998              1997             1996
                                                                       -------------    -------------     -------------
<S>                                                                    <C>              <C>               <C>
Operating Activities
Net income (loss)                                                      $       292.7    $       (43.5)    $       107.0
Income from discontinued operations, net of tax                               (107.5)           (27.1)            (52.1)
Merger-related costs and other unusual charges (credits)                       (18.9)           189.9               -
Payments of merger-related costs and other unusual charge liabilities          (35.1)          (118.9)              -
Adjustments to  reconcile  net income  (loss) to net cash  provided
  by operating  activities:
   Depreciation and amortization                                                25.6             13.2              15.4
Gain on sales of mortgage servicing rights                                     (19.8)           (15.8)             (5.2)
Accounts and notes receivable                                                  (30.8)           (16.9)            (38.8)
Accounts payable and other accrued liabilities                                 202.7             77.8               3.4
Deferred income taxes                                                          165.6            (30.1)             17.4
Other, net                                                                      62.7             45.5             (43.8)
                                                                       -------------    -------------     --------------
                                                                               537.2             74.1               3.3
Management and mortgage programs:
    Depreciation and amortization                                              157.8             95.6              51.1
    Origination of mortgage loans                                          (26,571.6)       (12,216.5)         (8,292.6)
    Proceeds on sale and payments from mortgage loans                       25,791.9         11,828.5           8,219.3
                                                                       -------------    -------------     -------------
Net cash used in operating activities of continuing operations                 (84.7)          (218.3)            (18.9)
                                                                       --------------   --------------    --------------

Investing Activities
Additions to property and equipment                                           (106.2)           (34.4)            (11.4)
Funding of grantor trusts                                                        -                -               (89.8)
Other, net                                                                      11.6             19.4              (2.8)
                                                                       -------------    -------------     --------------
                                                                               (94.6)           (15.0)           (104.0)
Management and mortgage programs:
   Equity advances on homes under management                                (6,484.1)        (6,844.5)         (4,308.0)
   Payments received on advances on homes under management                   6,624.9          6,862.6           4,348.9
   Additions to mortgage servicing rights                                     (524.4)          (270.5)           (164.4)
   Proceeds from sales of mortgage servicing rights                            119.0             49.0               7.1
                                                                       -------------    -------------     -------------
Net cash used in investing activities of continuing operations                (359.2)          (218.4)           (220.4)
                                                                       --------------   --------------    --------------

Financing Activities
Parent Company capital contribution                                             46.0             90.0               -
Payment of dividends                                                           (97.0)            (6.6)            (25.0)
Other, net                                                                         -             22.0              10.3
                                                                       -------------    -------------     -------------
                                                                               (51.0)           105.4             (14.7)
Management and mortgage programs:
   Proceeds from debt issuance or borrowings                                 3,045.3          2,729.5           1,736.1
   Principal payments on borrowings                                         (2,869.0)        (1,663.6)         (1,735.0)
   Net change in short term borrowings                                         (65.3)          (514.8)            203.9
    Net change in fundings to discontinued operations                          635.6           (199.9)           (169.3)
                                                                       -------------    --------------    --------------
Net cash provided by financing activities of continuing operations             695.6            456.6              21.0
                                                                       -------------    -------------     -------------

Effect of exchange rates on cash and cash equivalents                           (6.7)            (8.8)              5.4
Cash provided by (used in) discontinued operations                              34.2            (22.2)            219.4
                                                                       -------------    -------------     -------------
Increase (decrease) in cash and cash equivalents                               279.2            (11.1)              6.5
Cash and cash equivalents at beginning of period                                 2.1             13.2               6.7
                                                                       -------------    -------------     -------------
Cash and cash equivalents at end of period                             $       281.3    $         2.1     $        13.2
                                                                       =============    =============     =============
</TABLE>


See  accompanying   notes  to  consolidated financial statements.



<PAGE>


                        PHH Corporation and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.      Background

        The accompanying  consolidated financial statements and footnotes of PHH
        Corporation, together with its wholly-owned subsidiaries (the "Company")
        for the years ended  December 31,  1998,  1997 and 1996 set forth herein
        have been  restated  giving effect to: (i) the  contribution  by Cendant
        Corporation ("Cendant" or the "Parent Company") in April 1999 of certain
        fuel card subsidiaries;  and (ii) the  reclassification of the Company's
        fleet business segment (the "fleet segment" or "fleet  businesses") as a
        discontinued  operation pursuant to the Company's May 22, 1999 Agreement
        and Plan of Merger and  Reorganization  with Avis Rent A Car,  Inc. (the
        "Agreement"),  which  provided  for the  Company  to  divest  its  fleet
        segment. The Company subsequently completed the divestiture of its fleet
        segment  on June 30,  1999  (See  Note  4).  The  restated  consolidated
        financial   statements   presented  herein  are  the  Company's  primary
        historical financial statements for the periods presented.

        In April 1997, the Company merged with a wholly-owned  subsidiary of HFS
        Incorporated ("HFS") (the "HFS Merger") and in December 1997, HFS merged
        with and into CUC  International  Inc. ("CUC") (the "Cendant Merger") to
        form Cendant.  The HFS Merger and the Cendant Merger were both accounted
        for as poolings of interests.  Effective  upon the Cendant  Merger,  the
        Company became a wholly-owned subsidiary of Cendant.  However,  pursuant
        to certain  covenant  requirements  in the  indentures  under  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.

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.



<PAGE>

        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.

        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.  The Company  periodically  evaluates the recoverability of its
        long-lived  assets,  comparing  the  respective  carrying  values to the
        current and expected future cash flows, on an undiscounted  basis, to be
        generated  from  such  assets.   Property  and  equipment  is  evaluated
        separately within each business.

        Revenue recognition and continuing business operations
        Relocation.   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 title.  Transferring employees are
        provided  equity  advances  on their  home based on an  appraised  value
        generally  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.  In certain  transactions,
        the Company will assume the risk of loss on the sale of homes;  however,
        in such transactions,  the Company will control all facets of the resale
        process, thereby, limiting its exposure.

        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  corporation.  The  client  corporation
        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 funding.

        Revenues and related costs  associated with the purchase and resale of a
        residence are recognized over the period in which services are provided.
        Relocation  services  revenue is  recorded  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 client
        corporations,  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 and destination  services.  Revenues from these fee-based services
        are  taken  into  income  over the  periods  in which the  services  are
        provided and the related expenses are incurred.

        Mortgage. Loan origination fees, commitment fees paid in connection with
        the sale of loans,  and direct loan  origination  costs  associated with
        loans  are  deferred  until  such  loans are  sold.  Mortgage  loans are
        recorded  at the lower of cost or market  value on an  aggregate  basis.
        Sales of  mortgage  loans are  generally  recorded on the date a loan is
        delivered to an investor. 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 (see Note 7 - Mortgage
        Loans Held for Sale).


<PAGE>

        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.

        The Company recognizes as separate assets the rights to service mortgage
        loans for others by allocating total costs incurred between the loan and
        the servicing  rights retained based on their relative fair values.  The
        carrying value of mortgage  servicing  rights ("MSRs") is amortized over
        the  estimated  life of the related  loan  portfolio  in  proportion  to
        projected net servicing  revenues.  Such  amortization  is recorded as a
        reduction  of loan  servicing  fees in the  consolidated  statements  of
        operations.  Projected net servicing income is in turn determined on the
        basis of the estimated  future balance of the  underlying  mortgage loan
        portfolio,  which declines over time from prepayments and scheduled loan
        amortization.  The Company  estimates  future  prepayment rates based on
        current  interest  rate levels,  other  economic  conditions  and market
        forecasts,  as  well  as  relevant   characteristics  of  the  servicing
        portfolio,  such as loan types,  interest rate stratification and recent
        prepayment  experience.  MSRs are periodically  assessed for impairment,
        which is recognized in the consolidated  statements of operations during
        the  period  in  which  impairment   occurs  as  an  adjustment  to  the
        corresponding  valuation allowance.  Gains or losses on the sale of MSRs
        are  recognized  when title and all risks and rewards  have  irrevocably
        passed  to  the  buyer   and   there  are  no   significant   unresolved
        contingencies (see Note 8 - Mortgage Servicing Rights).

        Income taxes
        The  Company's  income  taxes are included in the  consolidated  federal
        income tax return of Cendant.  In addition,  the Company files  unitary,
        consolidated,  and  combined  state  income tax returns  with Cendant in
        jurisdictions where required. Income tax expense is based on allocations
        from  Cendant and is  computed  as if the Company  filed its federal and
        state income tax returns on a stand-alone  basis.  The Company  computes
        income  tax  expense  and  deferred  income  taxes  using  the asset and
        liability  method.  No provision has been made for U.S.  income taxes on
        approximately  $7.0  million of  cumulative  undistributed  earnings  of
        foreign  subsidiaries  at  December  31,  1998  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.

        Parent Company stock option plans
        Certain  executives  and employees of the Company  participate  in stock
        option plans  sponsored  and  administered  by the Parent  Company.  The
        Company does not sponsor or maintain any stock option plans.  Accounting
        Principles  Board ("APB")  Opinion No. 25 is applied in  accounting  for
        options  issued  under the  Parent  Company's  plans.  Under APB No. 25,
        because the exercise  price of the stock options are equal to or greater
        than the market  prices of the  underlying  Parent  Company stock on the
        date of grant, no compensation expense is recognized.

        In  accordance   with  the  Agreement,   Parent  Company  stock  options
        associated with certain employees of the Company's fleet businesses were
        immediately vested.  Accordingly,  additional compensation cost of $13.5
        million was recognized  and was included in the  calculation of the gain
        on the sale of discontinued operations (see Note 4).

        Translation of foreign currencies
        Assets and  liabilities  of foreign  subsidiaries  are translated at the
        exchange rates in effect 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 as a component of
        comprehensive   income   (loss)  in  the   consolidated   statements  of
        shareholder's equity.

        New accounting standard
        In June 1998, the Financial  Accounting  Standards Board ("FASB") issued
        Statement of Financial Accounting Standards ("SFAS") No. 133 "Accounting
        for Derivative  Instruments  and Hedging  Activities".  The Company will
        adopt SFAS No. 133 effective  January 1, 2001. SFAS No. 133 requires the
        Company to record all derivatives in the  consolidated  balance sheet as
        either assets or liabilities  measured at fair value.  If the derivative
        does not qualify as a hedging  instrument,  the change in the derivative
        fair  values  will  be  immediately  recognized  as a gain  or  loss  in
        earnings.  If the derivative does qualify as a hedging  instrument,  the
        gain or loss on the change in the derivative  fair values will either be
        recognized  (i) in  earnings as offsets to the changes in the fair value
        of the related  item being  hedged or (ii) be deferred and recorded as a
        component of other comprehensive  income and reclassified to earnings in
        the same period during which the hedged  transactions occur. The Company
        has not yet  determined  what  impact the  adoption of SFAS No. 133 will
        have on its financial statements.

        Reclassifications
        Certain  reclassifications  have  been  made to prior  years'  financial
        statements to conform to the presentation used in 1998.
<PAGE>

3.       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 were restated to give effect to the June 1997
        merger of HFS's relocation  business with and into the Company.  As both
        entities were under common control,  such  transaction was accounted for
        in a manner  similar  to a pooling  of  interests.  The  effects of such
        reclassifications and restatement  (collectively,  the "Adjustments") on
        the  consolidated  statements of income for the year ended  December 31,
        1996 was as follows:
<TABLE>
<CAPTION>


                                                     As previously                                   As restated
                                                        reported           Adjustments        (Prior to Note 4 Restatement)
                                                     -------------         --------------     -----------------------------
<S>                                                  <C>                   <C>                <C>
        Net revenues                                 $     1,938.5         $   (1,212.8)           $          725.7
        Total expenses                                     1,790.3             (1,240.9)                      549.4
        Provision for income taxes                            60.6                 11.2                        71.8
                                                     -------------         ------------            ----------------
        Net income                                   $        87.6         $       16.9            $          104.5
                                                     =============         ============            ================
</TABLE>

4.       Discontinued Operations

        Contribution of Fuel Card Subsidiaries by Parent Company. In April 1999,
        the  Parent  Company  contributed  its fuel  card  subsidiaries,  Wright
        Express  Corporation ("WEX") and The Harpur Group, Ltd.  ("Harpur"),  to
        the  Company.   As  both  entities  were  under  common  control,   such
        transaction  has been  accounted for in a manner similar to a pooling of
        interests.  Accordingly,  financial results for the years ended December
        31, 1998,  1997 and 1996 have been  restated as if the Company,  WEX and
        Harpur  had  operated  as  one  entity  since  inception.  However,  the
        operating results of Harpur are included from January 20, 1998, the date
        on which  Harpur was acquired by the Parent  Company for $190.7  million
        pursuant to a purchase business combination and,  accordingly,  the date
        on which common control was established.

        Divestiture.  On May  22,  1999,  the  Company  executed  the  Agreement
        providing for the  disposition  of the Company's  fleet  segment,  which
        included PHH Vehicle Management  Services  Corporation,  WEX, Harpur and
        other  subsidiaries  to Avis Rent A Car,  Inc.  ("ARAC").  The Company's
        fleet  segment  primarily  consisted  of  providing  fleet and fuel card
        related  products  and  services to  corporate  clients  and  government
        agencies.  These services  included  management and leasing of vehicles,
        fuel card  payment  and  reporting  and  other  fee-based  services  for
        clients'  vehicle  fleets.  Vehicles were leased  primarily to corporate
        fleet users under operating and direct financing lease arrangements.

        On June 30, 1999,  the Company  completed the  divestiture  of the fleet
        businesses.  Pursuant to the Agreement,  ARAC acquired the net assets of
        the Company's  fleet  businesses  through the  assumption and subsequent
        repayment  of $1.44  billion of  intercompany  debt of PHH  Holdings,  a
        wholly-owned  subsidiary of the Company and the issuance of $360 million
        in  convertible  preferred  stock of Avis Fleet  Leasing and  Management
        Corporation  ("Avis  Fleet"),  a  wholly-owned  subsidiary of ARAC.  The
        convertible  preferred  stock of Avis Fleet is  convertible  into common
        stock of ARAC at the Company's  option upon the  satisfaction of certain
        conditions,  including  the per share price of ARAC Class A common stock
        equaling  or  exceeding  $50 per share and the fleet  segment  attaining
        certain  EBITDA  (earnings  before  interest,  taxes,  depreciation  and
        amortization) thresholds, as defined. There are additional circumstances
        upon  which the  shares of Avis Fleet  convertible  preferred  stock are
        automatically  or mandatorily  convertible  into ARAC common stock.  The
        transaction  followed a competitive  bidding process. In connection with
        the disposition of the Company's fleet segment,  the Company recorded an
        after-tax gain on sale of  discontinued  operations of $871.2 million in
        the second quarter of 1999. The fleet segment disposition was structured
        in  accordance  with  applicable  tax law to be  treated  as a  tax-free
        reorganization and, accordingly, no tax provision has been recorded on a
        majority of the gain.  Should the  transaction  be deemed  taxable,  the
        resultant tax liability could be material.  In July 1999,  utilizing the
        cash  proceeds from the fleet  segment  disposition,  the Company made a
        cash dividend payment to Cendant in the amount of $1,033.0 million. Such
        dividend  was in  compliance  with  the  dividend  restriction  covenant
        pursuant to the  Indenture  under which the Company  issues  medium-term
        notes.

        In connection  with the  disposition of the fleet  segment,  the Company
        received cash payments  from ARAC equal to the  outstanding  balances of
        fleet segment financing  arrangements.  The Company  partially  utilized
        such  proceeds  to repay the  outstanding  borrowings  under the secured
        financing facilities as well as other secured loans and borrowings under
        unsecured short-term facilities. Corporate debt which had been loaned to
        the fleet segment will be retired as it matures.

        Summarized  financial data of the Company's fleet segment,  inclusive of
        the merged Parent Company fuel card subsidiaries is as follows:

<TABLE>
<CAPTION>


        Statement of Income
        (In millions)                                                  Year Ended December 31,
                                                              ------------------------------------------
                                                                 1998             1997          1996
                                                              -----------    -----------     -----------
<S>                                                           <C>            <C>             <C>
        Net revenues (net of depreciation and interest costs
          of $1,279.4, $1.205.2 and $1.132.4)                 $     382.6    $     324.1     $     293.5
                                                              -----------    -----------     -----------

        Income before income taxes                                  151.9           58.9            89.7
        Provision for income taxes                                   44.4           31.8            37.6
                                                              -----------    -----------     -----------
        Net income                                            $     107.5    $      27.1     $      52.1
                                                              ===========    ===========     ===========

        Balance Sheet
        (In millions)                                                             December 31,
                                                                           1998                1997
                                                                       ------------       --------------
        Total assets exclusive of assets under programs               $      893.7        $       504.8
        Assets under management programs                                   3,801.1              3,659.1
        Total liabilities exclusive of liabilities under programs           (379.4)              (397.1)
        Liabilities under management programs                             (3,347.9)            (3,063.3)
                                                                      -------------       --------------
        Net assets of discontinued operations                         $      967.5        $       703.5
                                                                      ============        ==============
</TABLE>


        The effect on the consolidated  financial  statements of the restatement
        resulting from the Parent  Company's  contribution of its WEX and Harpur
        subsidiaries   ("Parent  Company   Subsidiaries")   and  the  subsequent
        reclassification of the fleet segment as a discontinued  operation is as
        follows:

<PAGE>


                      Consolidated Statements of Operations
                                  (In millions)
<TABLE>
<CAPTION>

                                                             Year Ended December 31, 1998
                                        ------------------------------------------------------------------------
                                            As            Contribution of       Reclassification
                                         previously       Parent Company        for discontinued          As
                                         reported           Subsidiaries           operations           restated
                                        -----------       ---------------       ----------------        --------
<S>                                     <C>               <C>                   <C>                     <C>

Net revenues                            $ 1,097.6         $        92.5         $      (382.6)          $  807.5
                                        ---------         -------------         --------------          --------

Expenses
   Operating                                469.7                  29.5                (112.0)             387.2
   General and administrative               171.7                  31.0                 (97.9)             104.8
   Depreciation and amortization             36.8                  10.9                 (22.1)              25.6
   Merger-related costs and other
    unusual charges (credits)               (20.2)                -                       1.3              (18.9)
                                        ----------        -------------         --------------          ---------

Total expenses                              658.0                  71.4                (230.7)             498.7
                                        ---------         -------------         --------------          --------

Income from continuing operations
    before income taxes                     439.6                  21.1                (151.9)             308.8
Provision for income taxes                  159.6                   8.4                 (44.4)             123.6
                                        ---------         -------------         --------------          --------

Income from continuing operations           280.0                  12.7                (107.5)             185.2
Income from discontinued operations,
    net of tax                                 -                   -                    107.5              107.5
                                        ---------         -------------         -------------           --------

Net income                              $   280.0         $        12.7         $         -             $  292.7
                                        =========         =============         =============           ========
</TABLE>



<PAGE>

<TABLE>
<CAPTION>

                                                             Year Ended December 31, 1997
                                        ------------------------------------------------------------------------
                                            As            Contribution of       Reclassification
                                         previously       Parent Company        for discontinued          As
                                         reported           Subsidiaries           operations           restated
                                        -----------       ---------------       ----------------        --------
<S>                                     <C>               <C>                   <C>                     <C>

Net revenues                            $    860.6        $        52.2         $      (324.1)          $ 588.7
                                        ----------        -------------         --------------          -------

Expenses
   Operating                                 422.9                 33.6                (113.6)            342.9
   General and administrative                164.4                  8.5                 (74.2)             98.7
   Depreciation and amortization              25.7                  3.8                 (16.3)             13.2
   Merger-related costs and other
    unusual charges (credits)                251.0                  -                   (61.1)            189.9
                                         ---------        -------------         --------------          -------

Total expenses                               864.0                 45.9                (265.2)            644.7
                                         ---------        -------------         --------------          -------

Income (loss) from continuing operations
   before income taxes                        (3.4)                 6.3                 (58.9)            (56.0)
Provision for income taxes                    44.2                  2.2                 (31.8)             14.6
                                         ---------        -------------         --------------          -------

Income (loss) from continuing operations     (47.6)                 4.1                 (27.1)            (70.6)
Income from discontinued operations,
   net of tax                                   -                   -                    27.1              27.1
                                         ----------       -------------         -------------           -------

Net income (loss)                        $   (47.6)        $       4.1          $         -             $ (43.5)
                                         ==========        ===========          =============           ========
</TABLE>



<PAGE>
<TABLE>
<CAPTION>

                                                             Year Ended December 31, 1996
                                        ------------------------------------------------------------------------
                                            As            Contribution of       Reclassification
                                         previously       Parent Company        for discontinued          As
                                         reported           Subsidiaries           operations           restated
                                        -----------       ---------------       ----------------        --------
<S>                                     <C>               <C>                   <C>                     <C>

Net revenues                            $   725.7         $       37.6          $       (293.5)         $  469.8
                                        ----------        ------------          ---------------         --------
Expenses
   Operating                                346.9                 24.4                  (102.9)            268.4
   General and administrative               173.9                  6.0                   (85.5)             94.4
   Depreciation and amortization             28.6                  2.2                   (15.4)             15.4
                                        ---------         ------------          ---------------         --------

Total expenses                              549.4                 32.6                  (203.8)            378.2
                                        ---------         ------------          ---------------         --------

Income from continuing operations
   before income taxes                      176.3                  5.0                   (89.7)             91.6
Provision for income taxes                   71.8                  2.5                   (37.6)             36.7
                                        ---------         ------------          ---------------         --------

Income from continuing operations           104.5                  2.5                   (52.1)             54.9
Income from discontinued operations,
   net of tax                                 -                   -                       52.1              52.1
                                        ---------         ------------          --------------          --------

Net income                              $   104.5         $        2.5          $           -           $  107.0
                                        =========         ============          ==============          ========
</TABLE>




<PAGE>
                                  Balance Sheet
                                  (In millions)


<TABLE>
<CAPTION>

                                                             As of December 31, 1998
                                        ------------------------------------------------------------------------
                                            As            Contribution of       Reclassification
                                         previously       Parent Company        for discontinued          As
                                         reported           Subsidiaries           operations           restated
                                        -----------       ---------------       ----------------        --------
<S>                                     <C>               <C>                   <C>                     <C>

Assets
Cash and cash equivalents               $     233.2       $        88.8         $         (40.7)        $  281.3
Receivables, net                              775.2               176.0                  (493.5)           457.7
Property and equipment, net                   219.4                21.7                   (91.5)           149.6
Other assets                                  293.2               231.1                  (268.0)           256.3
Net assets of discontinued operations           -                   -                     967.5            967.5
                                        -----------       -------------         ---------------         --------
Total assets exclusive of assets under
   programs                                 1,521.0               517.6                    73.8          2,112.4

Assets under management and
   mortgage programs
     Net investment in leases and
      leased vehicles                       3,801.1                 -                  (3,801.1)             -
     Relocation receivables                   659.1                 -                       -              659.1
     Mortgage loans held for sale           2,416.0                 -                       -            2,416.0
     Mortgage servicing rights                635.7                 -                       -              635.7
                                         ----------         -----------         ---------------     ------------
                                            7,511.9                 -                  (3,801.1)         3,710.8
                                         ----------         -----------         ----------------    ------------
Total assets                             $  9,032.9         $     517.6         $      (3,727.3)    $    5,823.2
                                         ==========         ===========         ================    ============


Liabilities and shareholder's equity
Accounts payable and accrued liabilities $    752.0         $     291.6         $        (336.0)    $      707.6
Deferred income                                57.0                (4.7)                  (24.9)            27.4
Long-term debt                                  -                  18.5                   (18.5)              -
                                         ----------         -----------         ----------------     -----------
Total liabilities exclusive of liabilities
    under programs                            809.0               305.4                  (379.4)           735.0
                                         ----------         -----------         ----------------     -----------

Liabilities under management and
    mortgage programs
     Debt                                   6,896.8                 -                  (3,205.2)         3,691.6
                                         ----------         -----------         ----------------     -----------
     Deferred income taxes                    341.0                 -                    (142.7)           198.3
                                         ----------         -----------         ----------------     -----------

Total liabilities                           8,046.8               305.4                (3,727.3)         4,624.9
                                         ----------         -----------         ----------------     -----------

Shareholder's equity
Common stock                                  289.2                 -                       -              289.2
Additional paid-in capital                      -                 190.7                     -              190.7
Retained earnings                             727.7                17.2                     -              744.9
Accumulated other comprehensive loss          (30.8)                4.3                     -              (26.5)
                                         -----------        -----------         ---------------      -----------
Total shareholder's equity                    986.1               212.2                     -            1,198.3
                                         ----------         -----------         ---------------      -----------

Total liabilities and
  shareholder's equity                   $  9,032.9         $     517.6         $     (3,727.3)      $   5,823.2
                                         ==========         ===========         ===============      ===========
</TABLE>


<PAGE>

                                  Balance Sheet
                                  (In millions)


<TABLE>
<CAPTION>

                                                             Year Ended December 31, 1996
                                        ------------------------------------------------------------------------
                                            As            Contribution of       Reclassification
                                         previously       Parent Company        for discontinued          As
                                         reported           Subsidiaries           operations           restated
                                        -----------       ---------------       ----------------        --------
<S>                                     <C>               <C>                   <C>                     <C>

Assets
Cash and cash equivalents               $       2.1       $           1.6       $         (1.6)         $    2.1
Receivables, net                              567.6                 112.4               (377.1)            302.9
Property and equipment, net                   104.1                  10.2                (38.5)             75.8
Other assets                                  343.0                  26.5                (87.6)            281.9
Net assets of discontinued operations           -                   -                    703.5             703.5
                                        -----------       ---------------       --------------          --------
Total assets exclusive of assets under
   programs                                 1,016.8                 150.7                198.7           1,366.2

Assets under management and
   mortgage programs
     Net investment in leases and
      leased vehicles                       3,659.1                    -              (3,659.1)            -
     Relocation receivables                   775.3                    -                     -             775.3
     Mortgage loans held for sale           1,636.3                    -                     -           1,636.3
     Mortgage servicing rights                373.0                    -                     -             373.0
                                         ----------       --------------        --------------          --------
                                            6,443.7                    -              (3,659.1)          2,784.6
                                         ----------       --------------        ---------------         --------
Total assets                             $  7,460.5       $        150.7        $     (3,460.4)         $4,150.8
                                         ==========       ==============        ===============         ========


Liabilities and shareholder's equity
Accounts payable and accrued liabilities $    692.4       $        110.8        $       (315.9)         $  487.3
Deferred income                                53.3                  0.3                 (46.1)              7.5
Long-term debt                                  -                   35.1                 (35.1)               -
                                         ----------       --------------        ---------------         --------
Total liabilities exclusive of liabilities
    under programs                            745.7                146.2                (397.1)            494.8
                                         ----------       --------------        ---------------         --------

Liabilities under management and
    mortgage programs
     Debt                                   5,602.6                  -                (2,835.8)          2,766.8
                                         ----------       --------------        ---------------         --------
     Deferred income taxes                    295.7                  -                  (227.5)             68.2
                                         ----------       --------------        ---------------         --------

Total liabilities                           6,644.0                146.2              (3,460.4)          3,329.8
                                         ----------       --------------        ---------------         --------

Shareholder's equity
Common stock                                  289.2                  -                      -              289.2
Retained earnings                             544.7                  4.5                    -              549.2
Accumulated other comprehensive loss          (17.4)                -                       -              (17.4)
                                         -----------     ---------------        --------------           --------
Total shareholder's equity                    816.5                  4.5                    -              821.0
                                         ----------      ---------------        --------------           --------

Total liabilities and shareholder's
  equity                                 $  7,460.5      $         150.7        $      (3,460.4)         $4,150.8
                                         ==========      ===============        ================         ========
</TABLE>


<PAGE>



5.      Merger-Related Costs and Other Unusual Charges

        The Company  incurred  merger-related  costs and other  unusual  charges
        ("Unusual Charges") in 1997 of $251.0 million primarily  associated with
        the HFS Merger and the Cendant Merger of which $189.9 million related to
        continuing  operations and $61.1 million related to businesses which are
        discontinued. Liabilities associated with Unusual Charges are classified
        as a component of accounts  payable and other current  liabilities.  The
        personnel related  liabilities  remaining at December 31, 1998 relate to
        future  severance  and  benefit  payments,  and the  remaining  facility
        related  liabilities  represent future lease termination  payments.  The
        utilization of such liabilities from inception is summarized by category
        of expenditure and by merger association as follows:
<TABLE>
<CAPTION>


                                                                                  1998 Activity
                                Net 1997               Balance at      ---------------------------------     Balance at
                                 Unusual        1997   December 31,      Cash                              December 31,
        (In millions)            Charges    Reductions     1997        Payments   Non-Cash   Adjustments       1998
                                ----------  ---------- -----------     --------   --------   -----------   ------------
<S>                             <C>         <C>        <C>             <C>        <C>        <C>           <C>
        Professional fees       $     14.5  $   (13.8) $       0.7     $   (4.3)  $     -    $      3.6    $        -
        Personnel related            147.5      (94.5)        53.0        (22.9)        -         (19.1)           11.0
        Business terminations         68.8      (67.3)         1.5         (0.6)       4.7         (5.6)           -
        Facility related and
         other                        20.2       (4.7)        15.5        (11.3)        -           0.9             5.1
                                ----------  ---------- -----------     ---------  --------   ----------    ------------
        Total Unusual Charges   $    251.0  $  (180.3) $      70.7     $  (39.1)  $    4.7   $    (20.2)   $       16.1
        Reclassification for
          discontinued
          operations                 (61.1)      55.8         (5.3)         4.0        -            1.3             -
                                ----------  ---------  -----------     ---------  --------   ----------    ------------
        Total Unusual Charges
          related to continuing
          operations            $    189.9  $  (124.5) $      65.4     $  (35.1)  $    4.7   $    (18.9)   $       16.1
                                ==========   =========  ==========     =========  ========   ===========   ============



        HFS Merger             $     208.8  $  (150.3) $      58.5     $  (24.6)  $    4.7   $    (24.0)   $       14.6
        Cendant Merger                42.2      (30.0)        12.2        (14.5)       -            3.8             1.5
                               -----------  ---------- -----------     ---------  --------   -----------   ------------
        Total Unusual Charges  $     251.0  $  (180.3) $      70.7     $  (39.1)  $    4.7   $    (20.2)   $       16.1
        Reclassification for
          discontinued
          operations                 (61.1)      55.8         (5.3)         4.0        -             1.3             -
                               ------------ ---------  -----------     ---------  --------   -----------   ------------
        Total Unusual Charges
          related to continuing
          operations           $     189.9  $  (124.5) $      65.4     $  (35.1)  $    4.7   $     (18.9)  $       16.1
                               ===========  ========== ===========     =========  ========   ============  ============
</TABLE>



        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 of 1997, as a result of 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 HFS Merger,  and also incurred  $113.1 million of expenses
        resulting from reorganization  plans formulated prior to and implemented
        as of the merger date. The HFS Merger afforded the combined company,  at
        such  time,  an  opportunity  to  rationalize  its  combined   corporate
        infrastructure  as well as its businesses and enabled the  corresponding
        support and service  functions to gain  organizational  efficiencies and
        maximize  profits.  Management  initiated  a plan just  prior to the HFS
        Merger to  continue  the  downsizing  of fleet  businesses  by  reducing
        headcount and eliminating unprofitable products. In addition, management
        initiated  plans to integrate its  relocation  and mortgage  origination
        businesses  along  with  the  Parent  Company's  real  estate  franchise
        business to capture additional revenues

<PAGE>

        through  the  referral  of one  business  unit's  customers  to another.
        Management  also  formalized a plan to  centralize  the  management  and
        headquarters functions of the world's largest,  second largest and other
        company-owned  corporate  relocation  business  unit  subsidiaries.  The
        aforementioned  reorganization  plans  provided  for 450 job  reductions
        which included the elimination of corporate  functions and facilities in
        Hunt Valley, Maryland.

        Unusual  Charges  included  $135.5  million of  personnel-related  costs
        associated  with  employee  reductions  necessitated  by the planned and
        announced  consolidation of the Company's  relocation service businesses
        worldwide  as  well  as  the  consolidation  of  corporate   activities.
        Personnel  related  charges also included  termination  benefits such as
        severance,  medical  and other  benefits  and  provided  for  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.  Unusual  Charges  also  included
        professional  fees of $14.5  million which were  primarily  comprised of
        investment  banking,  accounting  and legal fees  incurred in connection
        with the HFS Merger. The Company incurred business  termination  charges
        of $38.8 million,  which  represented  costs to exit certain  activities
        primarily within the Company's fleet management business.  Such business
        termination  charges included $35.0 million of asset write-offs of which
        $25.0 million  related to businesses  which are  discontinued.  Facility
        related  and  other  charges   totaling  $34.5  million  included  costs
        associated  with contract and lease  terminations,  asset  disposals and
        other charges incurred in connection with the  consolidation and closure
        of excess office space.

        During the year ended  December 31, 1998,  adjustments  of $20.2 million
        were  made  to  Unusual  Charges  of  which  $18.9  million  related  to
        continuing  operations and $1.3 million related to businesses  which are
        discontinued. Such adjustments primarily included $19.1 million of costs
        associated with a change in estimated severance costs.

        Cendant Merger Charge
        In connection  with the Cendant Merger,  in 1997 the Company  originally
        recorded a merger-related  charge (the "Cendant Merger Charge") of $42.2
        million.  During 1998 an additional  $3.8 million of  professional  fees
        were  expensed  as  incurred.   The  Cendant   Merger  Charge   included
        approximately   $30.0  million  of  termination  costs  associated  with
        discontinued  Fleet  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.

6.      Property and Equipment, net

        Property and equipment, net consisted of:
<TABLE>
<CAPTION>

                                                                         Estimated
                                                                       Useful Lives               December 31,
        (In millions)                                                    In Years            1998             1997
                                                                       -------------    -------------     -------------
<S>                                                                    <C>              <C>               <C>
        Land                                                                -           $         9.3     $         2.0
        Building and leasehold improvements                               5 - 50                 19.9              20.3
        Furniture, fixtures and equipment                                 3 - 10                180.7             105.9
                                                                                        -------------     -------------
                                                                                                209.9             128.2
        Less accumulated depreciation and amortization                                           60.3              52.4
                                                                                        -------------     -------------
                                                                                        $       149.6     $        75.8
                                                                                        =============     =============
</TABLE>

7.      Mortgage Loans Held for Sale

        Mortgage loans held for sale represent  mortgage loans originated by the
        Company and held pending sale to permanent investors.  The Company sells
        loans insured or guaranteed by various government sponsored entities and
        private  insurance  agencies.  The  insurance  or  guarantee is provided
        primarily on a non-recourse basis to the Company except where limited by
        the Federal Housing Administration and Veterans Administration and their
        respective  loan  programs.  As of December 31, 1998 and 1997,  mortgage
        loans sold with  recourse  amounted to  approximately  $58.3 million and
        $58.5 million, respectively. The

<PAGE>


        Company  believes  adequate  allowances  are  maintained  to  cover  any
        potential losses.

        The Company  entered into a three year agreement  effective May 1998 and
        expanded  in  December  1998  under  which an  unaffiliated  Buyer  (the
        "Buyer") committed to purchase, at the Company's option,  mortgage loans
        originated  by the Company on a daily  basis,  up to the  Buyer's  asset
        limit of $2.4  billion.  Under  the terms of this  sale  agreement,  the
        Company  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.  At December 31, 1998,  the
        Company was servicing approximately $2.0 billion of mortgage loans owned
        by the Buyer.

8.      Mortgage Servicing Rights

        Capitalized mortgage servicing rights ("MSRs") activity was as follows:
<TABLE>
<CAPTION>

                                                                                          Impairment
        (In millions)                                                       MSRs          Allowance             Total
                                                                       -------------     --------------    -------------
<S>                                                                    <C>              <C>               <C>
        Balance, January 31, 1996                                      $       192.8     $       (1.4)     $      191.4
        Less:  PHH activity for January 1996
          to reflect change in PHH fiscal year                                 (14.0)             0.2             (13.8)
        Additions to MSRs                                                      164.4                -             164.4
        Amortization                                                           (51.8)               -             (51.8)
        Write-down/provision                                                      -               0.6               0.6
        Sales                                                                   (1.9)               -              (1.9)
                                                                       --------------    ------------      -------------
        Balance, December 31, 1996                                             289.5             (0.6)            288.9
        Additions to MSRs                                                      251.8                -             251.8
        Amortization                                                           (95.6)               -             (95.6)
        Write-down/provision                                                       -             (4.1)             (4.1)
        Sales                                                                  (33.1)               -             (33.1)
        Deferred hedge, net                                                     18.6                -              18.6
        Reclassification of mortgage-related securities                        (53.5)               -             (53.5)
                                                                       --------------   -------------     --------------
        Balance, December 31, 1997                                             377.7             (4.7)            373.0
        Additions to MSRs                                                      475.2                -             475.2
        Additions to hedge                                                      49.2                -              49.2
        Amortization                                                           (82.5)               -             (82.5)
        Write-down/provision                                                       -              4.7               4.7
        Sales                                                                  (99.1)               -             (99.1)
        Deferred hedge, net                                                    (84.8)               -             (84.8)
                                                                       --------------   -------------     --------------
        Balance, December 31, 1998                                     $       635.7     $          -     $       635.7
                                                                       =============     ============     =============
</TABLE>

        The value of the  Company's  MSRs is  sensitive  to changes in  interest
        rates.  The  Company  uses a hedge  program  to  manage  the  associated
        financial  risks of loan  prepayments.  Commencing in 1997,  the Company
        used certain derivative financial  instruments,  primarily interest rate
        floors,  interest rate swaps,  principal only swaps, futures and options
        on futures to administer its hedge program.  Premiums  paid/received  on
        the acquired derivatives  instruments are capitalized and amortized over
        the life of the contracts.  Gains and losses  associated  with the hedge
        instruments are deferred and recorded as adjustments to the basis of the
        MSRs. In the event the performance of the hedge  instruments do not meet
        the requirements of the hedge program,  changes in the 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 MSRs  based upon its  original  designation  and
        included in the impairment measurement.

        For  purposes  of  performing  its  impairment  evaluation,  the Company
        stratifies  its  portfolio  on  the  basis  of  interest  rates  of  the
        underlying  mortgage  loans.  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 in the period of occurrence.


<PAGE>


9.      Liabilities Under Management and Mortgage Programs

        The Company has supported  purchases of assets under management programs
        primarily  by  issuing  commercial  paper,  medium  term  notes  and  by
        maintaining  securitized  obligations.  Such  financing  is  included in
        liabilities under management and mortgage programs.

        Borrowings  to  fund  assets  under  management  and  mortgage  programs
        consisted of:
<TABLE>
<CAPTION>
                                                                                                December 31,
                                                                                        -------------------------------
        (In millions)                                                                        1998             1997
                                                                                        -------------     -------------
<S>                                                                                     <C>               <C>
        Commercial paper                                                                $     2,484.4     $     2,577.5
       Medium-term notes                                                                      2,337.9           2,747.8
        Securitized obligations                                                               1,901.5               -
        Other                                                                                   173.0             277.3
                                                                                        -------------     -------------
                                                                                              6,896.8           5,602.6
        Reclassification for discontinued operations
              Parent Company loans                                                            1,954.5           2,590.1
              Securitized obligations                                                         1,104.3               -
              Other                                                                             146.4             245.7
                                                                                        -------------     -------------
        Total reclassification for discontinued operations                                    3,205.2           2,835.8
                                                                                        -------------     -------------

        Debt under management and mortgage programs applicable to continuing operations $     3,691.6     $     2,766.8
                                                                                        =============     =============
</TABLE>


        Commercial Paper
        Commercial  paper,  which  matures  within  180 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 6.1% and 5.9% at December 31, 1998 and
        1997, respectively.

        Medium-Term Notes
        Medium-term  notes of $2.3 billion primarily  represent  unsecured loans
        which mature through 2002. The weighted  average  interest rates on such
        medium-term  notes  were 5.6% and 5.9% at  December  31,  1998 and 1997,
        respectively.

        Securitized Obligations
        The  Company  maintains  three  separate  financing  facilities  for our
        continuing   operations,   the  outstanding   borrowings  of  which  are
        securitized  by  corresponding  assets  under  management  and  mortgage
        programs.   The  collective  weighted  average  interest  rate  on  such
        facilities was 5.9% at December 31, 1998. Such  securitized  obligations
        are described below.

        Mortgage Facility.  In December 1998, the Company entered into a 364-day
        financing  agreement  to sell  mortgage  loans  under  an  agreement  to
        repurchase  such  mortgages  (the  "Mortgage  Agreement").  The Mortgage
        Agreement is  collateralized  by the  underlying  mortgage loans held in
        safekeeping  by the  custodian  to the  Mortgage  Agreement.  The  total
        commitment  under  this  Mortgage  Agreement  is $500.0  million  and is
        renewable  on an  annual  basis  at  the  discretion  of the  lender  in
        accordance with the  securitization  agreement.  Mortgage loans financed
        under this  Mortgage  Agreement  at  December  31, 1998  totaled  $378.0
        million  and  are  included  in  mortgage  loans  held  for  sale on the
        consolidated balance sheet.

        Relocation  Facilities.   The  Company  entered  into  a  364-day  asset
        securitization   agreement   effective  December  1998  under  which  an
        unaffiliated  buyer has  committed to purchase an interest in the rights
        to payment  related  to  certain  Company  relocation  receivables.  The
        revolving  purchase  commitment  provides  for  funding up to a limit of
        $325.0  million and is renewable on an annual basis at the discretion of
        the lender in accordance with the  securitization  agreement.  Under the
        terms of this  agreement,  the  Company  retains  the  servicing  rights
        related to the relocation receivables. At December 31, 1998, the Company
        was  servicing  $248.0  million of assets,  which were funded under this
        agreement.

<PAGE>

      The  Company  also  maintains  an asset  securitization  agreement  with a
      separate unaffiliated buyer, which has a purchase commitment up to a limit
      of  $350.0  million.  The  terms  of this  agreement  are  similar  to the
      aforementioned facility with the Company retaining the servicing rights on
      the right of payment of our relocation receivables.  At December 31, 1998,
      the Company was servicing  $171.0 million of assets  eligible for purchase
      under this agreement.

      Other.  Other  liabilities  under  management  and  mortgage  programs are
      principally comprised of unsecured borrowings under uncommitted short-term
      lines of credit and other bank  facilities,  all of which  mature in 1999.
      The  weighted  average  interest  rate on such  debt  was 5.4% and 6.0% at
      December 31, 1998 and 1997, respectively.

      Interest  expense is  incurred on  indebtedness,  which is used to finance
      relocation and mortgage servicing  activities.  Interest related to equity
      advances on homes was $26.9  million,  $32.0 million and $35.0 million for
      the years ended December 31, 1998, 1997 and 1996,  respectively.  Interest
      related  to  origination  and  mortgage  servicing  activities  was $138.9
      million,  $77.6 million and $63.4 million for the years ended December 31,
      1998, 1997 and 1996, respectively. Interest expense incurred on borrowings
      used to finance  both  equity  advances  on homes and  mortgage  servicing
      activities   are  recorded   net  within   service  fee  revenues  in  the
      consolidated statements of operations. Total interest payments were $165.8
      million, $132.8 million and $93.4 million for the years ended December 31,
      1998, 1997 and 1996, respectively.

      To provide additional financial flexibility,  the Company's current policy
      is to ensure that minimum  committed  facilities  aggregate 100 percent of
      the average  outstanding  commercial paper. This policy will be maintained
      subsequent to the divestiture of the fleet businesses.  As of December 31,
      1998,  the Company  maintained  $2.65  billion in committed  and unsecured
      credit  facilities,  which were backed by a  consortium  of  domestic  and
      foreign banks.  The facilities  were comprised of $1.25 billion in 364 day
      credit  lines which  matured in March  1999,  a $150.0  million  revolving
      credit  facility  maturing  December  1999 and a five year  $1.25  billion
      credit line maturing in the year 2002. In March 1999, the Company extended
      the $1.25 billion in 364 day credit lines to March 2000. Under such credit
      facilities,  the Company paid annual commitment fees of $1.9 million, $1.7
      million and $2.4 million for the years ended  December 31, 1998,  1997 and
      1996,  respectively.  In addition, the Company has other uncommitted lines
      of credit with various  banks of which $5.1 million was unused at December
      31, 1998. The full amount of the Company's  committed facility was undrawn
      and available at December 31, 1998 and 1997.

      On July 10, 1998, the 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 of the Company 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 provided however,  that the Company can distribute to the
      Parent  Company  100% of any  extraordinary  gains  from  asset  sales and
      capital  contributions  previously  made  to the  Company  by  the  Parent
      Company.   Notwithstanding  the  foregoing,   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, at the time of the dividend or loan,
      as the case may be.

<PAGE>

      Discontinued Operations
      The purchases of leased  vehicles have  principally  been supported by the
      Company's  issuance of commercial paper and medium-term  notes (coincident
      with the Company's financing of other assets under management and mortgage
      programs) and by the fleet segment  maintaining  securitized  obligations.
      Proceeds from public debt issuances have  historically  been loaned to the
      fleet segment, pursuant to Parent Company loan agreements, consistent with
      the funding requirements necessary for the purchases of leased vehicles.

10.   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
      derivative 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.



<PAGE>

      Interest rate swaps. The Company enters into interest rate swap agreements
      to match the  interest  characteristics  of the assets being funded and to
      modify  the  contractual  costs of debt  financing.  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, 1998, 1997 and 1996, the Company's  hedging  activities
      decreased  interest  expense $1.4 million,  $1.3 million and $2.1 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 matched
      swaps.

      The following table  summarizes the maturity and weighted average rates of
      the Company's interest rate swaps at December 31, 1998:

      (In millions)                             Total       1999       2000
                                                -----       ----       ----

      Medium-Term Notes:
      Pay floating/receive fixed:
      Notional value                         $  241.0     $ 155.0      $ 86.0
      Weighted average receive rate                         5.81%       6.71%
      Weighted average pay rate                             5.09%       4.92%

      Pay floating/receive floating:
      Notional value                            690.0       690.0
      Weighted average receive rate                         4.97%
      Weighted average pay rate                             5.04%
                                             --------     -------      ------
      Total                                  $  931.0     $ 845.0      $ 86.0
                                             ========     =======      ======


      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
      primarily  due to changes in  interest  rates.  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.  With  respect to the  mortgage  servicing
      portfolio,  the Company acquired certain derivative financial instruments,
      primarily interest rate floors, interest rate swaps, principal only swaps,
      futures and options on futures to manage the associated  financial  impact
      of interest rate movements.


<PAGE>

11.   Fair Value of Financial Instruments and Servicing Rights

      The  following  methods  and  assumptions  were  used  by the  Company  in
      estimating its 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 net of  mortgage-related  positions.
      The value of embedded MSRs has been considered in determining fair value.

      Mortgage servicing rights.  Fair value is estimated by discounting  future
      net servicing cash flows associated with the underlying  securities  using
      discount  rates  that  approximate  current  market  rates  and externally
      published  prepayment  rates,  adjusted,  if  appropriate,  for individual
      portfolio characteristics.

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

      Interest rate swaps and other mortgage-related positions.  The fair values
      of these  instruments  are 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.

      The carrying amounts and fair values of the Company's  financial
      instruments at December 31, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>


                                                          1998                                        1997
                                          --------------------------------------      -----------------------------------
                                          Notional/                  Estimated        Notional/               Estimated
                                           Contract     Carrying            Fair      Contract     Carrying       Fair
    (In millions)                           Amount       Amount         Value          Amount        Amount       Value
                                          ---------    ---------     -----------      ---------    ---------  -----------
<S>                                       <C>          <C>           <C>              <C>          <C>        <C>
    Other assets
      Investment in mortgage
        securities                        $     -      $   46.2      $   46.2         $     -      $   48.0   $    48.0

- -------------------------------------------------------------------------------------------------------------------------
    Assets under management and
    mortgage programs
      Relocation receivables                    -         659.1         659.1               -         775.3       775.3
      Mortgage loans held for sale              -       2,416.0       2,462.7               -       1,636.3     1,668.1
      Mortgage servicing rights                 -         635.7         787.7               -         373.0       394.6

- -------------------------------------------------------------------------------------------------------------------------
    Liabilities under management
    and mortgage programs
      Debt                                      -       3,691.6       3,689.8               -       2,766.8     2,768.4

- -------------------------------------------------------------------------------------------------------------------------
    Off balance sheet derivatives
    relating to liabilities under
    management and mortgage
    programs
      Interest rate swaps                     931.0         -             -             1,551.0          -           -
        in a gain position                      -           -             2.3               -            -          2.2
        in a loss position                      -           -            (0.5)              -            -         (0.3)
- ------------------------------------------------------------------------------------------------------------------------
    Mortgage-related positions
      Forward delivery commitments (a)      5,057.0         2.9          (3.5)          2,582.5        19.4       (16.2)
      Option contracts to sell (a)            700.8         8.5           3.7             290.0         0.5         -
      Option contracts to buy (a)             948.0         5.0           1.0             705.0         1.1         4.4
      Commitments to fund mortgages         3,154.6         -            35.0           1,861.7         -          19.7
      Constant maturity treasury floors (b) 3,670.0        43.8          84.0             825.0        12.5        17.1
      Interest rate swaps (b)                 775.0                                       175.0
        in a gain position                      -           -            34.6               -           -           1.3
        in a loss position                      -           -            (1.2)              -           -           -
      Treasury futures (b)                    151.0         -            (0.7)            331.5         -           4.8
      Principal only swaps (b)                 66.3         -             3.1               -           -           -
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>


     (a) Carrying amounts and gains (losses) on these mortgage-related positions
         are  already  included  in the  determination  of  respective  carrying
         amounts  and fair  values of  mortgage  loans  held for  sale.  Forward
         delivery  commitments  are  used to  manage  price  risk on sale of all
         mortgage loans to end investors including loans held by an unaffiliated
         buyer as described in Note 6.
     (b) Carrying  amounts on these  mortgage-related  positions are capitalized
         and recorded as a component of MSRs.  Gains  (losses) on such positions
         are included in the  determination  of the respective  carrying amounts
         and fair value of MSRs.

12.      Commitments and Contingencies

         Leases.  The  Company  has  noncancelable   operating  leases  covering
         various equipment and  facilities.  Rental  expense for the years ended
         December 31, 1998,  1997 and 1996  was $23.1 million, $18.2 million and
         $20.8 million, respectively.

         Future minimum lease payments  required under  noncancelable  operating
         leases as of December 31, 1998 are as follows:

        (In millions)
        1999                               $ 19.4
        2000                                 18.6
        2001                                 17.9
        2002                                 17.2
        2003                                 12.7
        Thereafter                           32.2
                                           ------
        Total minimum lease payments       $118.0
                                           ======
<PAGE>


Litigation

Parent Company Accounting Irregularities.  Since the April 15, 1998 announcement
by the Parent Company of the discovery of potential accounting irregularities in
the former  business  units of CUC more than 70  lawsuits  claiming  to be class
actions,  two  lawsuits  claiming  to be  brought  derivatively  on  the  Parent
Company's  behalf and several other lawsuits and  arbitration  proceedings  have
commenced  in various  courts an d other forums  against the  Parent Company and
other  defendants  by or on behalf of  persons  claiming  to have  purchased  or
otherwise  acquired  securities or options issued by CUC or Cendant  between May
1995 and  August  1998.  The  Court  has  ordered  consolidation  of many of the
actions.

The Securities and Exchange  Commission  ("SEC") and the United States  Attorney
for the  District of New Jersey are  conducting  investigations  relating to the
matters  referenced  above.  The SEC 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.  As a  result  of  the  findings  from  the
investigations,  the Parent Company made all  adjustments  considered  necessary
which are reflected in its  financial  statements.  The Parent  Company does not
expect  that  additional  adjustments  will be  necessary  as a result  of these
government investigations.

The Parent  Company does not believe it is feasible to predict or determine  the
final outcome or resolution of these  proceedings  or to estimate the amounts or
potential range of loss with respect to these proceedings and investigations. In
addition,   the  timing  of  the  final  resolution  of  these  proceedings  and
investigations  is  uncertain.  The possible  outcomes or  resolutions  of these
proceedings  and  investigations  could  include  judgments  against  the Parent
Company or  settlements  and could  require  substantial  payments by the Parent
Company. Management believes that material adverse outcomes 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 other litigation will not have a material adverse effect on the
Company's consolidated financial position, results of operations or cash flows.

<PAGE>

13.     Income Taxes

        The income tax provision consists of:
<TABLE>
<CAPTION>

                                                                                    Year Ended December 31,
                                                                       ------------------------------------------------
        (In millions)                                                      1998              1997             1996
                                                                       -------------    -------------     -------------
<S>                                                                    <C>              <C>               <C>
        Current
          Federal                                                      $     (35.7)     $      16.1        $     27.0
          State                                                               (4.6)             1.3               4.8
          Foreign                                                             (1.3)             -                 -
                                                                       ------------     -----------        ----------
                                                                             (41.6)            17.4              31.8
                                                                       ------------     -----------        ----------

        Deferred
          Federal                                                            142.7             (2.4)              4.2
          State                                                               20.9             (0.4)              0.7
          Foreign                                                              1.6             -                  -
                                                                       -----------      -----------       -----------
                                                                             165.2             (2.8)              4.9
                                                                       -----------      ------------      -----------
        Provision for income taxes                                     $     123.6      $      14.6       $      36.7
                                                                       ===========      ============      ===========
</TABLE>


Net  deferred  income tax assets and  liabilities  are  comprised of the
following:
<TABLE>
<CAPTION>
                                                                                                  December 31,
                                                                                        -----------------------------
        (In millions)                                                                       1998              1997
                                                                                        -----------       -----------
<S>                                                                                     <C>               <C>
        Merger-related costs                                                            $      13.9       $      12.8
        Accrued liabilities and deferred income                                                22.6              31.1
        Depreciation and amortization                                                           4.1               -
        Other                                                                                   2.7               -
                                                                                        -----------       -----------
        Net deferred tax asset                                                          $      43.3       $      43.9
                                                                                        ===========       ===========

        Management and mortgage programs:
          Depreciation                                                                  $      23.2              (3.4)
          Mortgage servicing rights                                                          (247.9)            (74.6)
          Accrued liabilities and deferred income                                              26.4               9.8
                                                                                        -----------       -----------
          Net deferred tax liabilities under management
           and mortgage programs                                                        $    (198.3)      $     (68.2)
                                                                                        ============      ============
</TABLE>


        Income tax refunds,  net of payments,  were $10.6 million, $0.9  million
        and $11.9 million for the years ended  December 31, 1998, 1997 and 1996,
        respectively.

        The  Company's  effective  income  tax rate  differs  from  the  federal
        statutory rate as follows:
<TABLE>
<CAPTION>
                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
                                                                           1998              1997             1996
                                                                       -------------    -------------     -------------
<S>                                                                    <C>              <C>               <C>
        Federal statutory rate                                                35.0%           (35.0%)            35.0%
        Merger-related costs                                                     -             58.3%                -
        State income taxes net of federal benefit                              3.4%             1.1%              3.9%
        Amortization of non-deductible goodwill                                0.1%             0.6%              0.5%
        Other                                                                  1.5%             1.1%              0.7%
                                                                       ------------     ------------      ------------
                                                                              40.0%            26.1%             40.1%
                                                                       ============     ============      ============
</TABLE>

14.     Pension and Other Benefit Programs

        Effective  December  31,  1998,  the  Company  adopted  SFAS  No.  132,
        "Employers'   Disclosures  about  Pensions  and  Other Postretirement
        Benefits".  The  provisions of SFAS No. 132  standardizes the disclosure
        requirements  for pensions and other postretirement benefits.

<PAGE>

        Employee benefit plans
        On May 1, 1998, the Company's Employee  Investment Plan (the "Plan") was
        merged into the Parent  Company's  Employee  Savings Plan (the  "Cendant
        Plan").   Coincident   with  the  merger  (the  "Plan   Merger"),   Plan
        participants became participants in the Cendant Plan.  Accordingly,  the
        participants'  Plan assets that existed at the  transfer  date under the
        Plan were invested in comparable  investment categories in proportionate
        amounts  in the  Cendant  Plan.  Effective  as of the  date of the  Plan
        Merger,   investment  options  for  participants  under  the  Plan  were
        terminated  and  all  future  contributions  were  invested  in  options
        available  under  the  Cendant  Plan.   After  the  Plan  Merger,   Plan
        participants  maintained  the same vesting  schedule  for their  Company
        contribution  Plan  benefits  as was  in  effect  under  the  Plan.  The
        Company's  contributions  vest in accordance with an employee's years of
        vesting service, with an employee being 100% vested after three years of
        vesting   service.   Under  the  Plan,  the  Company  matches   employee
        contributions  of  up  to  3%  of  their  compensation,  with  up  to an
        additional 3% discretionary  match available as determined at the end of
        each Plan year. Under the Cendant Plan, employees are entitled to a 100%
        match  of the  first  3% of  their  compensation  contributed,  with  an
        additional  50%  discretionary  match of up to an additional 3% of their
        compensation contributed, such discretionary match determined at the end
        of each Cendant Plan year. The Company's  discretionary matches were 50%
        in 1998,  50% in 1997 and 75% in 1996. The Company's  contributions  are
        allocated  based upon the investment  elections  noted above at the same
        percentage as the respective  employees' base salary  withholdings.  The
        Company's costs for  contributions  were $5.7 million,  $3.0 million and
        $2.9  million  for the years ended  December  31,  1998,  1997 and 1996,
        respectively.

        Under the provisions of the Company's postemployment plan, employees are
        eligible  to  participate  and may  elect  upon  disability  to  receive
        medical,  dental,  and  long-term  disability  benefits.  The  Company's
        compensation  cost was  approximately  $2.0  million  for the year ended
        December 31, 1998.  Costs for the years ended December 31, 1997 and 1996
        were not material.

        Pension and supplemental retirement plans
        The Company  maintains a  non-contributory  defined benefit pension plan
        (the "Pension Plan") covering  substantially  all domestic  employees of
        the  Company  and its  subsidiaries  employed  prior  to  July 1,  1997.
        Coincident   with  the   disposition  of  the  fleet   businesses,   all
        participating employees of the fleet businesses will become fully vested
        in their  accrued  benefits  under the Pension Plan. A  distribution  of
        benefits under the Pension Plan to employees and former employees of the
        fleet  businesses  will be made in  accordance  with  the  terms  of the
        Pension Plan.  Additionally,  certain assets and liabilities relating to
        currently active Company  employees located in the United Kingdom ("UK")
        will be transferred  from a contributory  defined benefit plan sponsored
        by a UK  subsidiary of the fleet  businesses  to a defined  benefit plan
        sponsored  by  Cendant.  Participation  in  such  plan  will  be at  the
        employees'  option.  Under the Pension  Plan,  benefits  are based on an
        employee's  years of credited  service and a percentage of final average
        compensation.  The Company's  funding  policy is to  contribute  amounts
        sufficient  to meet the minimum  requirements  plus other amounts as the
        Company  deems  appropriate.  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>


        A reconciliation  of the projected benefit  obligation,  plan assets and
        funded status of the funded  pension  plans and the amounts  included in
        the Company's consolidated balance sheets:
<TABLE>
<CAPTION>


        (In millions)                                                                             December 31,
                                                                                        -------------------------------
                                                                                             1998             1997
                                                                                        -------------     -------------
<S>                                                                                     <C>               <C>
        Change in projected benefit obligation
        Benefit obligation at January 1                                                 $        94.1     $       103.6
        Service cost                                                                              5.2               4.8
        Interest cost                                                                             7.2               7.7
        Benefit payments                                                                         (3.5)             (2.2)
        Net loss (gain)                                                                          16.0              (2.4)
        Curtailment                                                                               -                (4.5)
        Special termination benefits                                                              -                17.8
        Settlement                                                                                -               (30.1)
        Other                                                                                     0.4               -
                                                                                        -------------     -------------
        Benefit obligation at December 31                                               $       119.4     $        94.7
                                                                                        =============     =============

        Change in plan assets
        Fair value of plan assets at January 1                                          $        87.2     $        77.1
        Actual return on plan assets                                                              9.7              12.5
        Benefit payments                                                                         (3.3)             (2.0)
        Contributions                                                                             0.3               0.3
        Other                                                                                     0.1              (0.1)
                                                                                        -------------     --------------
                                                                                        $        94.0     $        87.8
                                                                                        =============     =============

        Funded status                                                                   $       (25.4)    $        (6.9)
        Unrecognized net loss (gain)                                                             12.9              (1.6)
        Unrecognized prior service cost                                                           0.1               0.1
        Unrecognized net transition obligation                                                    -                 -
                                                                                        -------------     -------------
        Accrued benefit cost                                                            $       (12.4)    $        (8.4)
                                                                                        ==============    ==============
</TABLE>


        The projected benefit obligation and accumulated  benefit obligation for
        the unfunded  pension  plans with  accumulated  benefit  obligations  in
        excess of plan assets were $2.2 million and $1.9 million,  respectively,
        as of December 31, 1998 and $2.0 million and $1.7 million, respectively,
        as of December 31, 1997.

        Components of net periodic benefit costs:
<TABLE>
<CAPTION>


                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
        (In millions)                                                      1998              1997             1996
                                                                       -------------    -------------     -------------
<S>                                                                    <C>              <C>               <C>
        Service cost                                                   $         6.4    $         5.8     $         5.6
        Interest cost                                                            8.3              8.7               8.3
        Expected return on assets                                              (11.1)           (13.7)            (10.3)
        Net amortization and deferral                                            1.8              5.4               3.9
                                                                       -------------    -------------     -------------
        Net periodic pension cost                                                5.4              6.2               7.5
        Reclassification for discontinued operations                             2.2              2.3               2.4
                                                                       -------------    -------------     -------------
        Net periodic pension cost related to continuing operations     $         3.2    $         3.9     $         5.1
                                                                       =============    =============     =============


                                                                                      Year Ended December 31,
                                                                      -------------------------------------------------
        Rate assumptions:                                                  1998              1997             1996
                                                                       -------------    -------------     -------------
        Discount rate                                                        6.75%             7.75%            8.00%
        Rate of increase in compensation                                     5.00%             5.00%            5.00%
        Long-term rate of return on assets                                  10.00%            10.00%           10.00%
</TABLE>

<PAGE>

        On December 31, 1998 (the "transfer  date"),  assets were transferred to
        the  Company's  pension  plan that  related  to certain  Parent  Company
        employees and related plan  obligations  which were retained as a result
        of a  Parent  Company  transaction  occurring  in  September  1997.  The
        estimated  projected  benefit  obligation  equaled the fair value of the
        plan's assets (primarily cash) of $7.1 million at the transfer date.

        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 benefit plans
        The Company provides certain health care and life insurance benefits for
        retired   employees  up  to  the  age  of  65.  A  curtailment  gain  of
        approximately $1.4 million  attributable to the disposition of the fleet
        businesses  will  be  recognized  in  1999  due  to a  reduction  in the
        accumulated  benefit  obligation  offset by a change in prior  actuarial
        assumptions.  A reconciliation of the accumulated benefit obligation and
        funded  status of the plans and the amounts  included  in the  Company's
        consolidated balance sheets:
<TABLE>
<CAPTION>

                                                                                                  December 31,
                                                                                        -------------------------------
        (In millions)                                                                        1998             1997
                                                                                        -------------     -------------
<S>                                                                                     <C>               <C>
         Change in accumulated benefit obligation
         Benefit obligation at January 1                                                $         8.0     $         7.5
         Service cost                                                                             0.9               0.8
         Interest cost                                                                            0.6               0.6
         Benefits payments                                                                       (0.2)             (0.2)
         Unrecognized net loss (gain)                                                             3.5              (0.7)
                                                                                        -------------     --------------
         Benefit obligation at December 31                                              $        12.8     $         8.0
                                                                                        =============     =============

         Funded status - all unfunded                                                   $       (12.8)    $        (8.0)
         Unrecognized transition obligation                                                       4.2               4.5
         Unrecognized net gain                                                                    1.3              (2.5)
                                                                                        -------------     --------------
         Accrued benefit cost                                                           $        (7.3)    $        (6.0)
                                                                                        ==============    ==============
</TABLE>

         Components of net periodic postretirement benefit costs:
<TABLE>
<CAPTION>


                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
        (In millions)                                                      1998              1997             1996
                                                                       -------------    -------------     -------------
<S>                                                                    <C>              <C>               <C>
        Service cost                                                   $         0.9    $         0.8     $         0.8
        Interest cost                                                            0.6              0.6               0.5
        Net amortization and deferral                                            0.1              0.2               0.2
                                                                       -------------    -------------     -------------
        Net cost                                                                 1.6              1.6               1.5
        Reclassification for discontinued operations                             0.5              0.5               0.5
                                                                       -------------    -------------     -------------
        Net cost related to continuing operations                      $         1.1    $         1.1     $         1.0
                                                                       =============    =============     =============


        Rate assumptions:                                                             Year Ended December 31,
                                                                       ------------------------------------------------
                                                                           1998              1997             1996
                                                                       -------------    -------------     -------------
        Discount rate                                                        6.75%             7.75%            8.00%
        Health care costs trend rate for subsequent year                     8.00%             8.00%           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.  The
        effects of a one  percentage  point  increase in the assumed health care
        cost trend rates on total  service and interest cost  components  and on
        accumulated postretirement benefit obligations are $0.1 million and $0.6
        million, respectively. The effects of a one percentage point decrease in
        the assumed  health care cost trend rates on total  service and interest
        cost components and on accumulated  postretirement  benefit  obligations
        are ($0.1) million and ($0.5) million, respectively.

<PAGE>

15.     Related Party Transactions

        In the  ordinary  course of business  the Company is  allocated  certain
        expenses  from  Cendant  for   corporate-related   functions   including
        executive management, finance, human resources,  information technology,
        legal  and  facility  related  expenses.   Cendant  allocates  corporate
        expenses to its subsidiaries based on a percentage of revenues generated
        by  its  subsidiaries.   Such  expenses   allocated  to  the  continuing
        operations  of the Company  amounted to $36.9  million and $34.0 million
        for the years ended  December  31, 1998 and 1997,  respectively  and are
        included in general  and  administrative  expenses  in the  consolidated
        statements of  operations.  In addition,  at December 31, 1998 and 1997,
        the  Company  had  outstanding  balances  of $272.8  million  and $101.9
        million, respectively, payable to Cendant, representing the accumulation
        of  corporate  allocations  and amounts paid by Cendant on behalf of the
        Company. Amounts payable to Cendant are included in accounts payable and
        accrued liabilities in the consolidated balance sheets.

16.     Segment Information

        Effective   December  31,  1998,  the  Company  adopted  SFAS  No.  131,
        "Disclosures  about Segments of an Enterprise and Related  Information".
        The provisions of SFAS No. 131 established  revised standards for public
        companies relating to reporting  information about operating segments in
        annual  financial  statements and requires  selected  information  about
        operating  segments in interim  financial  reports.  It also established
        standards  for related  disclosures  about  products and  services,  and
        geographic areas. The adoption of SFAS No. 131 did not have an effect on
        the  Company's  primary  financial   statements,   but  did  affect  the
        disclosure of segment information.  The segment information for 1997 and
        1996 has been  restated from the prior years'  presentation  in order to
        conform to the requirements of SFAS No. 131.

        Management  evaluates each segment's  performance on a stand-alone basis
        based on a  modification  of earnings  before  interest,  income  taxes,
        depreciation  and  amortization.  For this purpose,  Adjusted  EBITDA is
        defined as  earnings  before (i)  non-operating  interest,  (ii)  income
        taxes,   and  (iii)   depreciation   and   amortization   (exclusive  of
        depreciation  and  amortization on assets under  management and mortgage
        programs), adjusted to exclude Unusual Charges. Such Unusual Charges are
        of a  non-recurring  or unusual nature and are not measured in assessing
        segment  performance  or are  not  segment  specific.  Interest  expense
        incurred  on  indebtedness  which  is used  to  finance  relocation  and
        mortgage  origination  and  servicing  activities is recorded net within
        revenues in the applicable  reportable  operating  segment (see Note 8 -
        Liabilities  Under  Management  and  Mortgage  Programs).   The  Company
        determined that it has two reportable  operating segments comprising its
        continuing  operations  based  primarily  on the  types of  services  it
        provides,  the consumer base to which marketing efforts are directed and
        the methods used to sell services.  Inter-segment  net revenues were not
        significant  to the net revenues of any one segment or the  consolidated
        net  revenues of the Company.  A  description  of the services  provided
        within  each  of  the  Company's  reportable  operating  segments  is as
        follows:

        Relocation
        Relocation services are provided to client corporations for the transfer
        of their  employees.  Such services  include  appraisal,  inspection and
        selling of transferees' homes,  providing equity advances to transferees
        (generally  guaranteed by the corporate  customer).  Additional services
        provided  include  certain  home  management  services,   assistance  in
        locating a new home at the transferee's destination, consulting services
        and other related services.

        Mortgage
        Mortgage services primarily include the origination,  sale and servicing
        of  residential  mortgage  loans.  Revenues  are earned from the sale of
        mortgage loans to investors as well as from fees earned on the servicing
        of loans for  investors.  The  Company  markets a  variety  of  mortgage
        products to consumers through relationships with corporations,  affinity
        groups,  financial  institutions,  real estate brokerage firms and other
        mortgage banks.

        Mortgage  services  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, 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.


<PAGE>


        Segment Information
        (In millions)

        Year ended December 31, 1998
<TABLE>
<CAPTION>


                                                 Total          Relocation       Mortgage          Other
                                            -------------     ------------      -----------      ----------
<S>                                         <C>               <C>               <C>              <C>
        Net revenues                        $       807.5     $      444.0      $    353.4       $    10.1
        Adjusted EBITDA                             315.5            124.5           185.7             5.3
        Depreciation and amortization                25.6             16.8             8.8              -
        Segment assets                            4,855.7          1,130.3         3,504.0           221.4
        Capital expenditures                        106.2             69.6            36.4             0.2

        Year ended December 31, 1997

                                                Total           Relocation       Mortgage          Other
                                            -------------     ------------      ----------       ----------
        Net revenues                        $       588.7     $      409.4      $    179.3       $      -
        Adjusted EBITDA                             147.1             89.7            74.8           (17.4)
        Depreciation and amortization                13.2              8.1             5.1             -
        Segment assets                            3,447.3          1,061.4         2,246.0           139.9
        Capital expenditures                         42.1             23.0            16.2             2.9

        Year ended December 31, 1996

                                                 Total          Relocation       Mortgage          Other
                                            -------------     ------------      ----------       ----------
        Net revenues                        $       469.8     $      342.1      $    127.7       $      -
        Adjusted EBITDA                             107.0             69.7            45.7            (8.4)
        Depreciation and amortization                15.4             11.0             4.4              -
        Segment assets                            2,828.8          1,086.4         1,742.4              -
        Capital expenditures                         15.4              5.5             9.9              -
</TABLE>


        Provided below is a  reconciliation  of total Adjusted  EBITDA and total
        assets for reportable segments to the consolidated amounts.
<TABLE>
<CAPTION>


        Adjusted EBITDA
        (In millions)
                                                                                   Year Ended December 31,
                                                                         ------------------------------------------
                                                                            1998            1997           1996
                                                                         -----------    -----------     -----------
<S>                                                                      <C>            <C>             <C>
        Adjusted EBITDA for reportable segments                          $     315.5    $     147.1     $    107.0
        Depreciation and amortization                                           25.6           13.2           15.4
        Merger-related costs and other unusual charges (credits)               (18.9)         189.9              -
                                                                         ------------   -----------     -----------
        Consolidated income (loss) from continuing operations
          before income taxes                                            $     308.8    $     (56.0)    $     91.6
                                                                         ===========    ============    ===========

        Total Assets
        (In millions)
                                                                                           December 31,
                                                                         ------------------------------------------
                                                                            1998            1997             1996
                                                                         -----------    ------------     -----------
        Total assets for reportable segments                             $   4,855.7    $    3,447.3     $ 2,828.8
        Net assets of discontinued operations                                  967.5           703.5         654.2
                                                                         -----------    ------------     ---------
        Consolidated assets                                              $   5,823.2    $    4,150.8     $ 3,483.0
                                                                         ===========    ============     =========
</TABLE>



<PAGE>


        Geographic Information
<TABLE>
<CAPTION>


        (In millions)                                                           United         United         All Other
        1998                                                    Total           States         Kingdom        Countries
        ----                                                  -----------    -----------      --------        ----------
<S>                                                           <C>            <C>              <C>
        Net revenues                                          $     807.5    $     785.0      $   12.6       $       9.9
        Assets                                                    5,823.2        5,339.0         452.5              31.7
        Long-lived assets                                           149.6          149.0           0.5               0.1

        1997
        ----
        Net revenues                                          $     588.7    $     564.0      $   13.0       $      11.7
        Assets                                                    4,150.8        3,912.0         195.9              42.9
        Long-lived assets                                            75.8           66.2           8.3               1.3

        1996
        ----
        Net revenues                                          $     469.8    $     458.7      $   14.1       $      (3.0)
        Assets                                                    3,483.0        3,248.9         217.6              16.5
        Long-lived assets                                            59.1           49.2           8.4               1.5
</TABLE>


        Geographic  segment  information  is classified  based on the geographic
        location of the subsidiary.  Long-lived assets are comprised of property
        and equipment.






EXHIBIT 12


                        PHH Corporation and Subsidiaries
                Computation of Ratio of Earnings to Fixed Charges
                              (Dollars in millions)
<TABLE>
<CAPTION>



                                                                                Year Ended
                                                     -----------------------------------------------------------
                                                              December 31,                       January 31,
                                                     1998 (2)     1997        1996           1996         1995
                                                     --------   --------    --------      ---------     --------
<S>                                                  <C>        <C>         <C>           <C>           <C>
Income (loss) from continuing operations
     before income taxes                             $   308.8  $  (56.0)   $   91.6      $    76.2     $   64.1
Plus:   Fixed charges                                    173.5     115.7       105.9           93.1         74.5
                                                     ---------  ---------   --------      ---------     --------

Earnings available to cover fixed charges            $   482.3  $    59.7   $  197.5      $   169.3     $  138.6
                                                     =========  =========   ========      =========     ========

Fixed charges (1):
     Interest, including amortization
       of deferred financing costs                   $   165.8  $   109.6   $   99.0      $    86.0     $   67.9
     Interest portion of rental payment                    7.7        6.1        6.9            7.1          6.6
                                                     ---------  ---------   --------      ---------     --------

Total fixed charges                                  $  173.5   $   115.7   $  105.9      $    93.1     $   74.5
                                                     ========   =========   ========      =========     ========

Ratio of earnings to fixed charges                      2.78x         (*)      1.86x           1.82x       1.86x
                                                     ========   =========   =========     ==========    ========
</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  mortgage  services  and  relocation   services
         activities.

(2)      For the year ended December 31, 1998, income from continuing operations
         before income taxes  includes  non-recurring  merger-related  costs and
         other unusual credits of $18.9 million. Excluding credits, the ratio of
         earnings to fixed charges is 2.67x.

     (*) Earnings are  inadequate  to cover fixed charges  (deficiency  of $56.0
         million) for the year ended  December 31,  1997.  Loss from  continuing
         operations  before income taxes includes  non-recurring  merger-related
         costs and other  unusual  charges  of $189.9  million.  Excluding  such
         charges, the ratio of earnings to fixed charges is 2.16x.





EXHIBIT 23.1


INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-63627, 333-27715, and 333-45373 for PHH Corporation on Form S-3 of our report
dated  August 11, 1999 (which  expresses  an  unqualified  opinion and  includes
explanatory  paragraphs  relating  to the  restatement  related to the merger of
Cendant  Corporation's  relocation  business  and fuel  card  business  with the
Company  and  the  subsequent   divestiture  of  its  fleet  business   segment,
reclassifications  to conform to the  presentation  used by Cendant  Corporation
described in Notes 3 and 4 and presentation of the Company's fleet business as a
discontinued  operation as described in Note 4), appearing in this Annual Report
on Form 10-K/A of PHH Corporation for the year ended December 31, 1998.


Deloitte & Touche LLP

Parsippany, New Jersey

August 11, 1999








EXHIBIT 23.2


                          INDEPENDENT AUDITORS' CONSENT


The Board of Directors
PHH Corporation:


We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-63627,  333-27715 and 333-45373 on Forms S-3 of PHH Corporation of our report
dated April 30, 1997,  with respect to the  consolidated  statements  of income,
shareholder's  equity and cash flows of PHH Corporation and subsidiaries for the
year ended  December 31, 1996,  before the  restatements  and  reclassifications
described  in  Notes 3 and 4 to the  consolidated  financial  statements,  which
report is included in the Annual  Report on Form 10-K/A of PHH  Corporation  for
the year ended December 31, 1998.


KPMG LLP

Baltimore, Maryland
August 11, 1999



<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
The  schedule  contains  summary  financial   information   extracted  from  the
consolidated  balance sheet and statement of operations of the Company as of and
for the year ended  December  31, 1998 and is  qualified  in its  entirety to be
referenced to such financial statements. Amounts are in millions.

</LEGEND>


<MULTIPLIER>                                   1,000,000

<S>                             <C>                              <C>                         <C>
<PERIOD-TYPE>                   YEAR                             YEAR                       YEAR
<FISCAL-YEAR-END>                              DEC-31-1998                DEC-31-1997                 DEC-31-1996
<PERIOD-START>                                 JAN-01-1998                JAN-01-1997                 JAN-01-1996
<PERIOD-END>                                   DEC-31-1998                DEC-31-1997                 DEC-31-1996
<CASH>                                                 281                          2                           0
<SECURITIES>                                             0                          0                           0
<RECEIVABLES>                                          463                        312                           0
<ALLOWANCES>                                             5                          9                           0
<INVENTORY>                                              0                          0                           0
<CURRENT-ASSETS>                                         0                          0                           0
<PP&E>                                                 210                        128                           0
<DEPRECIATION>                                          60                         52                           0
<TOTAL-ASSETS>                                       5,823                      4,151                           0
<CURRENT-LIABILITIES>                                    0                          0                           0
<BONDS>                                                  0                          0                           0
                                    0                          0                           0
                                              0                          0                           0
<COMMON>                                               480                        289                           0
<OTHER-SE>                                             718                        532                           0
<TOTAL-LIABILITY-AND-EQUITY>                         5,823                      4,151                           0
<SALES>                                                  0                          0                           0
<TOTAL-REVENUES>                                       808                        589                         470
<CGS>                                                    0                          0                           0
<TOTAL-COSTS>                                          518                        455                         378
<OTHER-EXPENSES>                                       (19)                       190                           0
<LOSS-PROVISION>                                         0                          0                           0
<INTEREST-EXPENSE>                                       0                          0                           0
<INCOME-PRETAX>                                        309                        (56)                         92
<INCOME-TAX>                                           124                         15                          37
<INCOME-CONTINUING>                                    185                        (71)                         55
<DISCONTINUED>                                         108                         27                          52
<EXTRAORDINARY>                                          0                          0                           0
<CHANGES>                                                0                          0                           0
<NET-INCOME>                                           293                        (44)                        107
<EPS-BASIC>                                            0                          0                           0
<EPS-DILUTED>                                            0                          0                           0



</TABLE>


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