PHH CORP
10-Q, 1999-05-14
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: PERINI CORP, 10-Q, 1999-05-14
Next: PETROL INDUSTRIES INC, 10QSB, 1999-05-14








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


                                    Form 10-Q
             QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934
                  For the quarterly period ended March 31, 1999
                           Commission File No. 1-7797

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


                                 PHH Corporation
             (Exact name of Registrant as specified in its charter)


        Maryland                                                52-0551284
(State or other jurisdiction                                (I.R.S. Employer
   of incorporation or                                   Identification Number)
     organization)

           6 Sylvan Way
     Parsippany, New Jersey                                            07054
(Address of principal executive                                      (Zip Code)
             office)

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

                                 Not Applicable
       (Former name, former address and former fiscal year, if applicable)


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


     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  and Exchange Act
of 1934  during the  preceding  12 months (or for such  shorter  period that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days: Yes [X] No [ ]


The Company meets the  conditions set forth in General  Instruction  H(1)(a) and
(b) of Form 10-Q and is, therefore, filing this Form with the reduced disclosure
format.


<PAGE>





PART I - FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS

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

                                                                                      Three Months Ended
                                                                                            March 31,               
                                                                                     1999              1998
                                                                                --------------     ------------
<S>                                                                             <C>                <C>
Revenues
Service fees:
    Fleet                                                                       $         83.2     $       76.7
    Relocation (net of interest of $5.5 and $7.6)                                         90.9             99.7
    Mortgage (net of amortization of mortgage
      servicing rights and interest of $60.7 and $48.1)                                   93.2             78.0
                                                                                --------------      -----------

Service fees, net
                                                                                         267.3            254.4
Fleet leasing (net of depreciation and interest
     of $326.4 and $311.6)                                                                18.6             19.9
                                                                                --------------      -----------

Net revenues                                                                             285.9            274.3
                                                                                --------------      -----------

Expenses
    Operating                                                                            138.0            120.2
    General and administrative                                                            50.8             42.6
    Depreciation and amortization                                                         16.4             10.2
    Merger-related costs and other unusual charges                                         -                3.1
                                                                                --------------      -----------
Total expenses                                                                           205.2            176.1
                                                                                --------------      -----------

Income before income taxes                                                                80.7             98.2

Provision for income taxes                                                                26.9             34.2
                                                                                --------------      -----------

Net income                                                                      $         53.8      $      64.0
                                                                                ==============      ===========
</TABLE>


See accompanying notes to consolidated financial statements.


<PAGE>



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


                                                                                March 31,      December 31,
                                                                                  1999             1998     
                                                                             -------------     -------------
<S>                                                                          <C>               <C>
Assets
Cash and cash equivalents                                                    $        64.4     $       322.0
Accounts and notes receivable, net                                                 1,028.4             951.2
Property and equipment, net                                                          237.5             241.1
Goodwill                                                                             193.5             200.0
Other assets                                                                         317.0             324.3
                                                                             -------------     -------------
Total assets exclusive of assets under programs                                    1,840.8           2,038.6
                                                                             -------------     -------------

Assets under management and mortgage programs
    Net investment in leases and leased vehicles                                   3,873.5           3,801.1
    Relocation receivables                                                           620.9             659.1
    Mortgage loans held for sale                                                   1,955.6           2,416.0
    Mortgage servicing rights                                                        743.5             635.7
                                                                             -------------     -------------
                                                                                   7,193.5           7,511.9
                                                                             -------------     -------------
Total assets                                                                 $     9,034.3     $     9,550.5
                                                                             =============     =============


Liabilities and shareholder's equity
Accounts payable and accrued liabilities                                     $     1,072.0     $     1,043.6
Deferred income                                                                       57.3              52.3
Long-term debt                                                                        20.8              18.5
                                                                             -------------     -------------
Total liabilities exclusive of liabilities under programs                          1,150.1           1,114.4
                                                                             -------------     -------------

Liabilities under management and mortgage programs
    Debt                                                                           6,327.3           6,896.8
                                                                             -------------     -------------
    Deferred income taxes                                                            328.6             341.0
                                                                             -------------     -------------

Total liabilities                                                                  7,806.0           8,352.2
                                                                             -------------     -------------

Commitments and contingencies (Note 4)

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                                              289.2             289.2
Additional paid-in capital                                                           190.7             190.7
Retained earnings                                                                    798.7             744.9
Accumulated other comprehensive loss                                                 (50.3)            (26.5)
                                                                             --------------    --------------

Total shareholder's equity                                                         1,228.3           1,198.3
                                                                             -------------     -------------
Total liabilities and shareholder's equity                                   $     9,034.3     $     9,550.5
                                                                             =============     =============
</TABLE>


See accompanying notes to consolidated financial statements.





<PAGE>


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

<TABLE>
<CAPTION>
                                                                                    Three Months Ended
                                                                                         March 31,          
                                                                                  1999              1998     
                                                                              -------------     -------------
<S>                                                                             <C>             <C>
Operating Activities
Net income                                                                    $        53.8     $        64.0
Depreciation and amortization                                                          16.4              10.2
Other, net                                                                            (35.1)            (42.4)
                                                                              --------------    --------------
                                                                                       35.1              31.8
Management and mortgage programs:
    Depreciation and amortization                                                     312.4             278.5
    Origination of mortgage loans                                                  (6,819.0)         (4,779.3)
    Proceeds on sale and payments from mortgage loans
      held for sale                                                                 7,279.4           4,619.9
                                                                              -------------     -------------
Net cash provided by operating activities                                             807.9             150.9
                                                                              -------------     -------------

Investing Activities
Additions to property and equipment                                                   (26.2)            (27.8)
Other, net                                                                             (3.4)             12.7

Management and mortgage programs:
    Investment in leases and leased vehicles                                         (560.8)           (626.2)
    Proceeds from disposal of leases and leased vehicles                              132.6             222.0
    Proceeds from sales and transfers of leases and 
      leased vehicles to third parties                                                 44.6              27.3
    Equity advances on homes under management                                      (1,461.9)         (1,436.8)
    Repayment on advances on homes under management                                 1,501.5           1,564.5
    Additions to mortgage servicing rights                                           (183.4)           (109.5)
    Proceeds from sales of mortgage servicing rights                                   56.6              39.9
                                                                              -------------     -------------
Net cash used in investing activities                                                (500.4)           (333.9)
                                                                             --------------    --------------

Financing Activities
Proceeds received from parent company capital contribution                            --                46.0
Other, net                                                                             (7.3)              0.9

Management and mortgage programs:
    Proceeds from debt issuance or borrowings                                       1,830.5             983.8
    Principal payments on borrowings                                               (2,101.8)           (449.1)
    Net change in short-term borrowings                                              (299.1)           (340.4)
                                                                             --------------    --------------
Net cash (used in) provided by financing activities                                  (577.7)            241.2
                                                                             --------------    -------------

Effect of changes in exchange rates on cash and cash equivalents                       12.6             (10.3)
                                                                             --------------     --------------
Net (decrease) increase in cash and cash equivalents                                 (257.6)             47.9
Cash and cash equivalents, beginning of period                                        322.0               3.7
                                                                             --------------     -------------
Cash and cash equivalents, end of period                                     $         64.4     $        51.6
                                                                             ==============     =============
</TABLE>


See accompanying notes to consolidated financial statements.




<PAGE>

                        PHH Corporation and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.     Basis of Presentation

       PHH  Corporation,  together  with  its  wholly  owned  subsidiaries  (the
       "Company"),  is a leading  provider  of fleet,  mortgage  and  relocation
       services  and  is  a  wholly  owned  subsidiary  of  Cendant  Corporation
       ("Cendant"  or  the  "Parent  Company").  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.

       The  consolidated  balance  sheet of the Company as of March 31, 1999 and
       the consolidated statements of income and cash flows for the three months
       ended  March  31,  1999  and  1998  are  unaudited.  In  the  opinion  of
       management,  all  adjustments  consisting  of normal  recurring  accruals
       considered necessary for a fair presentation of such financial statements
       are  included.   The  accompanying   unaudited   consolidated   financial
       statements  have been  prepared in  accordance  with  generally  accepted
       accounting principles for interim financial information. The December 31,
       1998  consolidated  balance sheet was derived from the Company's  audited
       financial statements included in the Company's Annual Report on Form 10-K
       for the year ended  December 31, 1998,  as restated  giving effect to the
       April 1999 merger of certain  Parent Company Fleet  businesses  (See Note
       2), and should be read in conjunction  with such  consolidated  financial
       statements and notes thereto.

       Operating  results  for the three  months  ended  March 31,  1999 are not
       necessarily  indicative  of the results that may be expected for the year
       ending December 31, 1999.

2.     Parent Company Capital Contribution

       In April 1999,  the Parent  Company  contributed  its fuel card  business
       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 as of December 31,
       1998 and for the three months ended March 31, 1998 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 pursuant to a purchase business combination and accordingly,  the
       date  on  which  common  control  was  established.  The  impact  of  the
       restatement  giving effect to the capital  contribution of WEX and Harpur
       (collectively,   the   "Adjustments")   in  the  consolidated   financial
       statements is as follows:
<TABLE>
<CAPTION>


       Statement of Income Data:                                              Three Months Ended March 31, 1998           
                                                                       ------------------------------------------------
                                                                          As
                                                                       previously                              As
       (In millions)                                                    reported        Adjustments         restated
                                                                       -----------     --------------     -------------
<S>                                                                    <C>             <C>                <C>

       Net revenues                                                    $     253.0     $         21.3     $       274.3
       Total expenses                                                        158.2               17.9             176.1
       Provision for income taxes                                             32.7                1.5              34.2
                                                                       -----------     --------------     -------------
       Net income                                                      $      62.1     $          1.9     $        64.0
                                                                       ===========     ==============     =============
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


       Balance Sheet Data:                                                               December 31, 1998
                                                                       ------------------------------------------------
                                                                          As
                                                                       previously                              As
       (In millions)                                                    reported        Adjustments         restated
                                                                       -----------     --------------     -------------
<S>                                                                    <C>             <C>                <C>
       Assets
       Total assets exclusive of assets under programs                 $   1,521.0     $        517.6     $     2,038.6
       Assets under management and mortgage programs                       7,511.9                -             7,511.9
                                                                       -----------     --------------     -------------
       Total Assets                                                    $   9,032.9     $        517.6     $     9,550.5
                                                                       ===========     ==============     =============

       Liabilities and Shareholder's Equity
       Total liabilities exclusive of liabilities under programs       $     809.0     $       305.4      $     1,114.4
       Liabilities under management and mortgage programs
           Debt                                                            6,896.8                -             6,896.8
           Deferred income taxes                                             341.0                -               341.0
       Total shareholder's equity                                            986.1             212.2            1,198.3
                                                                       -----------     -------------      -------------
       Total Liabilities and Shareholder's Equity                      $   9,032.9     $        517.6     $     9,550.5
                                                                       ===========     ==============     =============
</TABLE>


3.    Comprehensive Income

      Components of comprehensive income (loss) are summarized as follows:
<TABLE>
<CAPTION>


                                                                                               Three Months Ended      
                                                                                                    March 31,          
        (In millions)                                                                        1999             1998     
                                                                                        -------------     -------------
<S>                                                                                     <C>               <C>
        Net income                                                                      $        53.8     $        64.0
        Other comprehensive losses:
           Currency translation adjustment                                                      (22.3)              -
           Unrealized holding losses on marketable securities                                    (1.5)              -  
                                                                                        --------------    -------------
        Comprehensive income                                                            $        30.0     $        64.0
                                                                                        =============     =============
</TABLE>


     The components of accumulated other comprehensive loss for the three months
ended March 31, 1999 are as follows:
<TABLE>
<CAPTION>


                                                              Net unrealized                             Accumulated
                                                                 loss on             Currency              other
                                                               marketable           translation         comprehensive
        (In millions)                                           securities          adjustment              loss     
                                                              --------------     ---------------       --------------
<S>                                                           <C>                <C>                     <C>
        Balance, January 1, 1999                              $        -         $        (26.5)       $        (26.5)
        Current period change                                        (1.5)                (22.3)                (23.8)
                                                              --------------     ---------------       ---------------
        Balance, March 31, 1999                               $      (1.5)       $        (48.8)       $        (50.3)
                                                              ==============     ===============       ===============
</TABLE>


4.   Commitments and Contingencies

     Parent  Company  Litigation.  In April 1998,  the Parent  Company  publicly
     announced  that  it  discovered  accounting  irregularities  in the  former
     business units of CUC. Such  discovery  prompted  investigations  into such
     matters  by the  Parent  Company  and the  Audit  Committee  of the  Parent
     Company's  Board  of  Directors.  As a  result  of the  findings  from  the
     investigations,   the  Parent  Company  restated  its  previously  reported
     financial  results for the years ended  December 31,  1997,  1996 and 1995.
     Since  such  announcement,  more  than 70  lawsuits  claiming  to be  class
     actions,  two lawsuits  claiming to be brought  derivatively  on the Parent
     Company's behalf and several individual lawsuits have been filed in various
     courts  against  the Parent  Company  and other  defendants.  The Court has
     ordered consolidation of many of the actions.


<PAGE>


     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.  However, the Parent Company can provide no assurances that
     additional adjustments will not 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
     judgements  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.

5.   New Accounting Standards

     In October 1998, the Financial  Accounting  Standards Board ("FASB") issued
     Statement of Financial  Accounting  Standards  ("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. The Company  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,   the   Company   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 the financial statements.

     In June 1998,  the FASB  issued  SFAS No. 133  "Accounting  for  Derivative
     Instruments  and Hedging  Activities".  The Company will adopt SFAS No. 133
     effective  January 1, 2000. 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.

6.   Segment Information

     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 any
     merger-related  costs and other  unusual  charges.  Such  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  fleet  leasing,  relocation  and
     mortgage  origination  and  servicing  activities  is  recorded  net within
     revenues  in the  applicable  reportable  operating  segment.  The  Company
     determined that it has three reportable  operating segments 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.

<PAGE>

     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:

     Fleet
     Fleet services  primarily  consist of fleet and fuel card related  products
     and services provided to corporate clients and government  agencies.  These
     services include management and leasing of vehicles,  fuel card payment and
     reporting and other fee-based  services for clients'  vehicle  fleets.  The
     Company leases vehicles  primarily to corporate fleet users under operating
     and direct financing lease arrangements.

     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.

     Relocation
     Relocation services are provided to client corporations for the transfer of
     their employees. Such services include appraisal, inspection and selling of
     transferees' homes and 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.

     Segment Information
     (In millions)
<TABLE>
<CAPTION>
                                                                Three Months Ended March 31,                
                                                            1999                             1998           
                                                 --------------------------       --------------------------
                                                                Adjusted                         Adjusted
                                                 Revenues       EBITDA            Revenues       EBITDA
                                                 ---------    -------------       --------     -------------
<S>                                              <C>          <C>                 <C>          <C>
     Fleet                                       $   101.8    $        39.0       $   96.6     $        46.7
     Mortgage                                         93.2             44.0           78.0              37.5
     Relocation                                       90.9             17.9           99.7              25.6
     Other                                             -               (3.8)            -                1.7
                                                 ---------    -------------       --------     -------------
     Total                                       $   285.9    $        97.1       $  274.3     $       111.5
                                                 =========    =============       ========     =============
</TABLE>

<PAGE>

     Provided below is a reconciliation  of total Adjusted EBITDA for reportable
segments to consolidated income before income taxes.
<TABLE>
<CAPTION>

                                                                              Three Months Ended
                                                                                   March 31,         
                                                                            1999             1998
                                                                        ------------    ------------
<S>                                                                     <C>             <C>
     Adjusted EBITDA for reportable segments                            $       97.1    $      111.5
     Depreciation and amortization                                              16.4            10.2
     Merger-related costs and other unusual charges                              -               3.1   
                                                                        ------------    ------------
     Consolidated income before income taxes                            $       80.7    $       98.2 
                                                                        ============    ============
</TABLE>

<PAGE>




Item 2.  MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS AND LIQUIDITY
         AND CAPITAL RESOURCES

We are a leading  provider of fleet,  mortgage  and  relocation  services  and a
wholly-owned  subsidiary  of  Cendant  Corporation  ("Cendant"  or  the  "Parent
Company").  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.

As part of  Cendant's  previously  announced  strategy  to divest  non-strategic
assets,  we may from time to time explore and discuss  internally and with third
parties potential divestitures and enter into related transactions. No assurance
can be given that any divestiture or other  transaction  will be consummated or,
if  consummated,  with  respect to the  magnitude,  timing,  likelihood,  credit
implications or other  financial or business  effect on us of such  transactions
any  or all of  which  could  be  material.  Among  the  factors  considered  in
determining  whether or not to consummate  any  transaction is the strategic and
financial impact of such transaction on us and our Parent Company.

Results of Operations - Three Months Ended March 31, 1999
                                               vs.
                        Three Months Ended March 31, 1998

This discussion should be read in conjunction with the information  contained in
our Consolidated  Financial  Statements and accompanying Notes thereto appearing
elsewhere in this Form 10-Q.

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 any  merger-related  costs and other 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.  We believe  such
discussion  is  the  most  informative  representation  of  how  our  management
evaluates  performance.  We determined that we have three  reportable  operating
segments based primarily on the types of services we provide,  the consumer base
to which  marketing  efforts are directed and the methods used to sell services.
For additional information,  including a description of the services provided in
each  of our  reportable  operating  segments,  see  Note 6 to the  consolidated
financial statements.

Revenues  increased  $11.6  million  (4%) from $274.3  million in 1998 to $285.9
million in 1999. In addition, Adjusted EBITDA decreased $14.4 million (13%) from
$111.5 million in 1998 to $97.1 million in 1999.  The Adjusted  EBITDA margin in
1999 was 34%, which represents a decrease of seven percentage points over 1998.

Revenues and Adjusted EBITDA within the Mortgage segment increased $15.2 million
(19%) and $6.5 million  (17%),  respectively,  in first quarter 1999 compared to
first quarter 1998 primarily due to substantial growth in mortgage  origination.
The Adjusted  EBITDA margin  decreased from 48% to 47%, as higher  revenues were
offset by higher operating  expenses related to increases in hiring,  technology
and capacity,  which we planned to support through  continued  growth.  Mortgage
closings  increased,  including a shift to more profitable  sales and processing
channels, and were responsible for the majority of the segment's revenue growth.
Mortgage  closings  increased $1.9 billion (40%) to $6.8 billion,  while average
production  fees  decreased 6 basis  points,  resulting  in a $17.6  million net
increase in production revenues.  The decrease in the average fees resulted from
the shift to more  profitable  processing  channels  being  offset by  increased
competitive  pressures in the mortgage  lending  market.  Although the servicing
portfolio  grew $14.5  billion  (47%),  net  servicing  revenue  decreased  $1.7
million,  with average  servicing fees declining 3 basis points due to increased
amortization of the servicing asset.

<PAGE>

Revenues  and Adjusted  EBITDA  within the  Relocation  segment  decreased  $8.8
million  (9%) and $7.7  million  (30%),  respectively,  in  first  quarter  1999
compared to first quarter 1998 contributing to a decrease in the Adjusted EBITDA
margin from 26% to 20%.  The primary  cause of the revenue and  Adjusted  EBITDA
declines was the sale in the third quarter of 1998 of certain niche-market asset
management  operations,  which  reduced  revenues  and  Adjusted  EBITDA by $5.7
million and $4.0  million,  respectively.  Additionally  in 1998,  revenues  and
Adjusted EBIDTA benefited from an improvement in receivable  collections,  which
permitted a $4.7 million  reduction in billing reserve  requirements.  Excluding
these two items in 1998,  revenue and Adjusted EBITDA increased modestly in 1999
over 1998. As a result of management's efforts to renegotiate certain contracts,
average fees have increased  offsetting  reduced volumes in home sales,  revenue
producing  referrals to third  parties and household  goods moves.  In addition,
global  services  revenue and Adjusted  EBITDA  improved in 1999.  Also in 1999,
revenues and Adjusted EBITDA were negatively  impacted by higher borrowing costs
and lower interest  income from  customers.  Operating  expenses  decreased $4.5
million,   principally  from  cost  savings  in  regional  operations,   reduced
government  home  sale  expenses  and  the  sale  of  certain  asset  management
operations  discussed above.  Such operating  expense  reductions were partially
offset by increased investment in information technology.

Our Parent  Company  contributed  its fuel card  business  subsidiaries,  Wright
Express Corporation ("WEX") and The Harpur Group, Ltd. ("Harpur") to the Company
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,
financial  results for the three  months  ended March 31, 1998 were  restated to
include the operating results of the contributed Parent Company subsidiaries for
such quarterly period. The operating results of Harpur are included from January
20,  1998,  the date on which  Harpur was  acquired  by the Parent  Company  and
accordingly, when common control was established.

Inclusive of the contributed Parent Company fuel card businesses,  fleet segment
revenues  increased $5.2 million (5%) and Adjusted EBITDA decreased $7.7 million
(17%),  respectively,  in first  quarter  1999  compared to first  quarter  1998
contributing  to a  decrease  in the  Adjusted  EBITDA  margin  from 48% to 38%.
Contributing  to the revenue  increase was a 10% increase in service fee revenue
and a 1%  increase in fleet  leasing  revenue.  The number of service  cards and
leased  vehicles  increased  by  approximately  562,300  (16%) and 22,100  (7%),
respectively.  Increased  operating expenses  associated with the development of
new  products,  higher  borrowing  costs and the  receipt in 1998 of access fees
related to a key vendor  arrangement  contributed  to the  decrease  in Adjusted
EIBTDA from the first quarter 1998 to the first quarter 1999.

<PAGE>

Liquidity and Capital Resources

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 and other distributions  payable to the Parent Company
and loans to the Parent  Company  from us,  limitations  on our ratio of debt to
equity, and certain 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 project the time period
that a  client's  vehicle  will be in  service or the length of time that a home
will be held before being sold on behalf of the client.  Once the relevant asset
characteristics  are projected,  we 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.  Within mortgage  services,  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 purchases of leased vehicles, 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.  We currently  have an agreement,  expiring May 2001 under
which an unaffiliated  Buyer (the "Buyer")  commits 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
March 31, 1999, we were servicing  approximately  $1.8 billion of mortgage loans
owned by the Buyer.

<PAGE>

Our long-term and short-term credit ratings remain A3/P2, A-/A2, A+/F1 and A+/D1
with Moody's Investors, Inc., Standard & Poor's Corporation, Fitch IBCA and Duff
&  Phelps  Credit  Rating  Co.,  respectively.  (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,  European and Canadian  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 March 31, 1999, aggregate borrowings were comprised
of  commercial  paper,  medium-term  notes,  securitized  obligations  and other
borrowings  of $2.2  billion,  $2.3  billion,  $1.7  billion,  and $0.1 billion,
respectively.

We have an effective  shelf  registration  statement on file with the Securities
and Exchange Commission  ("SEC"),  providing 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 March 31, 1999,
we had  approximately  $2.3 billion of medium-term  notes outstanding under this
shelf registration statement.

Securitized Obligations
We maintain four separate financing  facilities,  the outstanding  borrowings of
which are  securitized  by  corresponding  assets under  management and mortgage
programs. Such securitized obligations are described below.

Mortgage  Facility.  We  maintain a 364-day  financing  agreement,  expiring  in
December  1999,  to sell mortgage  loans under an agreement to  repurchase  (the
"Agreement")  such mortgages.  The Agreement is collateralized by the underlying
mortgage loans held in safekeeping by the custodian to the Agreement.  The total
commitment  under this 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  Agreement  at March 31,  1999
totaled $336.5 million.

Relocation  Facilities.  We maintain a 364-day  asset  securitization  agreement
expiring in December  1999 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 March 31, 1999, we were servicing $248.3 million of
assets which were funded under this agreement.

<PAGE>

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 March 31, 1999, we were servicing $100.0 million of
assets eligible for purchase under this agreement.

Fleet Facilities.  We maintain two secured financing  transactions each expiring
December 2003 through our two wholly-owned  subsidiaries,  TRAC Funding and TRAC
Funding II. Such subsidiaries  hold secured leased assets (specified  beneficial
interests in a trust which owns the leased  vehicles  and the  leases).  Secured
leased  assets  held by the  subsidiaries  totaling  $600.0  million  and $725.3
million,  respectively,  were  initially  contributed  by us. At March 31, 1999,
outstanding loans to TRAC Funding and TRAC Funding II amounted to $446.9 million
and $536.9 million,  respectively,  and were secured by the specified beneficial
interests in the trust.  Monthly loan repayments  conform to the amortization of
the leased vehicles with the repayment of the outstanding  loan balance required
at time of disposition of the vehicles.  Interest on the loans is based upon the
conduit  commercial  paper  issuance cost and  committed  bank lines priced on a
London Interbank Offered Rate basis. Repayments of loans are limited to the cash
flows  generated  from  the  leases  represented  by  the  specified  beneficial
interests in the trust.

To provide  additional  financial  flexibility,  our current policy is to ensure
that minimum committed facilities aggregate 100 percent of the average amount of
outstanding  commercial paper. 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 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.

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. We can  distribute to Cendant
10% 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.

Cash Flows

Cash flows provided by operating activities increased $657.0 million from $150.9
million in 1998 to $807.9  million in 1999. The increase in operating cash flows
primarily reflects a $619.8 million net decrease in mortgage loans held for sale
which reflects loan sales to secondary markets in excess of loan originations.

Net cash used in investing activities increased $166.5 million in 1999 over 1998
which is primarily reflective of our incremental net investments in assets under
management  and  mortgage  programs.  Net  cash  used  in  financing  activities
increased  $818.9  million in 1999 over 1998  primarily due to net repayments on
fundings for our investments in assets under management and mortgage programs.

<PAGE>

Litigation

In  April  1998,  our  Parent  Company  publicly  announced  that it  discovered
accounting irregularities in the former business units of CUC International Inc.
Such discovery prompted  investigations  into such matters by the Parent Company
and the Audit Committee of the Parent Company's Board of Directors.  As a result
of the  findings  from the  investigations,  the  Parent  Company  restated  its
previously  reported  financial  results  for 1997,  1996 and 1995.  Since  such
announcement,  more than 70 lawsuits claiming to be class actions,  two lawsuits
claiming to be brought  derivatively on the Parent  Company's behalf and several
individual lawsuits have been filed in various courts against the Parent Company
and  other  defendants.  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.   However,  the  Parent  Company  can  provide  no  assurances  that
additional  adjustments  will not be necessary  as a result of these  government
investigations.

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

Impact of New Accounting Pronouncements

In October 1998,  the  Financial  Accounting  Standards  Board  ("FASB")  issued
Statement of Financial  Accounting  Standards  ("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 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.

In  June  1998,  the  FASB  issued  SFAS  No.  133  "Accounting  for  Derivative
Instruments  and  Hedging  Activities".  We will adopt  SFAS No.  133  effective
January  1, 2000.  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 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. We have not yet determined what impact the
adoption of SFAS No. 133 will have on our financial statements.

<PAGE>

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 us and our customers;
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 $24
million.  Approximately  $19  million of these costs had been  incurred  through
March 31, 1999 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 quarterly  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:


<PAGE>


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 successfully divest non-strategic assets;
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  quarterly  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 3.  Quantitative and Qualitative Disclosures about Market Risk

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

We use various financial  instruments,  particularly  interest rate and currency
swaps, but also options,  floors and currency forwards, to manage our respective
interest  rate  and  currency  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 or to currency exposure.

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

o    One  means  of   assessing   exposure  to  interest   rate   changes  is  a
     duration-based  analysis that  measures the potential  loss in net earnings
     resulting  from a  hypothetical  10% change in  interest  rates  across all
     maturities  (sometimes  referred  to as a  "parallel  shift  in  the  yield
     curve"). Under this model, it is estimated that, all else constant, such an
     increase,  including repricing effects in the securities  portfolio,  would
     not materially effect our 1999 net earnings based on current positions.

o    One means of assessing exposure to changes in currency exchange rates is to
     model effects on reported earnings using a sensitivity analysis.  The three
     months  ended March 31, 1999  consolidated  currency  exposures,  including
     financial instruments  designated and effective as hedges, were analyzed to
     identify  our  assets  and  liabilities  denominated  in other  than  their
     relevant functional currency.  Net unhedged exposures in each currency were
     then remeasured  assuming a 10% change in currency  exchange rates compared
     with the U.S.  dollar.  Under this model,  it is estimated  that,  all else
     constant,  such a change would not materially  effect our 1999 net earnings
     based on current positions.


<PAGE>



PART II

Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits

                Exhibit 12 - Computation of ratio of earnings to fixed charges

                Exhibit 27 - Financial data schedule (for electronic
                             transmission only)

(b)      Reports on Form 8-K

                None



<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/ David M. Johnson
                                          David M. Johnson
                                          Senior Executive Vice President and
                                          Chief Financial Officer



                                     By: /s/ Jon F. Danski 
                                         Jon F. Danski
                                         Executive Vice President, Finance
                                         (Principal Accounting Officer)


Date:      May 14, 1999







EXHIBIT 12

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


                                                               Three Months Ended March 31,               
                                                                1999                  1998         
                                                          ---------------       ----------------
<S>                                                       <C>                   <C>


Income before income taxes                                $          80.7       $           98.2
Plus: Fixed charges                                                  85.1                   88.4
                                                          ---------------       ----------------

Earnings available to cover fixed charges                 $         165.8       $          186.6
                                                          ===============       ================

Fixed charges (1):
    Interest, including amortization of deferred
      financing costs                                                80.8                   85.4

    Interest portion of rental payment                                4.3                    3.0
                                                          ---------------       ----------------

Total fixed charges                                       $          85.1       $           88.4
                                                          ===============       ================


Ratio of earnings to fixed charges                                  1.95x                  2.11x
</TABLE>



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


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THE  SCHEDULE  CONTAINS  SUMMARY  FINANCIAL   INFORMATION   EXTRACTED  FROM  THE
CONSOLIDATED  BALANCE SHEET AND STATEMENT OF INCOME OF THE COMPANY AS OF AND FOR
THE  QUARTER  ENDED  MARCH  31,  1999 AND IS  QUALIFIED  IN ITS  ENTIRETY  TO BE
REFERENCED TO SUCH FINANCIAL STATEMENTS. AMOUNTS ARE IN MILLIONS.

</LEGEND>
<MULTIPLIER>                                   1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   MAR-31-1999
<CASH>                                                  64
<SECURITIES>                                             0
<RECEIVABLES>                                        1,028
<ALLOWANCES>                                             0
<INVENTORY>                                              0
<CURRENT-ASSETS>                                     1,254
<PP&E>                                                 404
<DEPRECIATION>                                         166
<TOTAL-ASSETS>                                       9,034
<CURRENT-LIABILITIES>                                1,129
<BONDS>                                                 21
                                    0
                                              0
<COMMON>                                               289
<OTHER-SE>                                             939
<TOTAL-LIABILITY-AND-EQUITY>                         9,034
<SALES>                                                  0
<TOTAL-REVENUES>                                       286
<CGS>                                                    0
<TOTAL-COSTS>                                          205
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                         81
<INCOME-TAX>                                            27
<INCOME-CONTINUING>                                     54
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                            54
<EPS-PRIMARY>                                            0
<EPS-DILUTED>                                            0
        



</TABLE>


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