CORT BUSINESS SERVICES CORP
10-K, 1999-04-01
EQUIPMENT RENTAL & LEASING, NEC
Previous: N-VIRO INTERNATIONAL CORP, NT 10-K, 1999-04-01
Next: CORT BUSINESS SERVICES CORP, NT 10-K, 1999-04-01




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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

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

                   For the fiscal year ended December 31, 1998
                                       OR
            [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

                           Commission File No. 1-14146

                       CORT BUSINESS SERVICES CORPORATION
             (Exact name of registrant as specified in its charter)

          Delaware                                       54-1662135
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

  4401 Fair Lakes Court, Fairfax, VA                       22033
(Address of principal executive offices)                 (Zip Code)

                                 (703) 968-8500
              (Registrant's telephone number, including area code)

           Securities registered pursuant to Section 12(b) of the Act:
       Title of each class             Name of each exchange on which registered
          Common Stock                          New York Stock Exchange

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

                                      None

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

     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  the  registrants'   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K.      Yes [X]      No  [ ]

     Non-affiliates of CORT Business Services  Corporation held 6,904,501 shares
of Common Stock as of March 29, 1999. The fair market value of the stock held by
non-affiliates  is  $159,666,586  based on the sale price of the shares on March
29, 1999.

     As of March 29, 1999,  8,744,174  shares of Common  Stock,  par value $.01,
were outstanding.

     As of March 29, 1999,  4,350,411  shares of Class B Common Stock, par value
$.01, were outstanding.

                      Documents Incorporated by Reference:

                Document                                  Part of Form 10-K
                --------                                  -----------------
Annual Report to Stockholders for the fiscal year             Part II
          ended December 31, 1998
  Proxy Statement for the Annual Meeting of                   Part III
    Stockholders to be held May 11, 1999

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

<PAGE>

                                     PART I

ITEM 1. Business

Overview

CORT  Business  Services  Corporation  (the  "Company"  or "CORT")  through  its
wholly-owned subsidiary CORT Furniture Rental Corporation ("CFR") is the leading
national provider of rental  furniture,  accessories and related services in the
growing and fragmented  "rent-to-rent" segment of the furniture rental industry.
The  "rent-to-rent"  segment serves both corporate and individual  customers who
desire  flexibility to meet their temporary and transitional  needs. The Company
focuses on corporate customers by offering office and residential  furniture and
related   accessories   through  a  direct  sales  force  of  approximately  900
salespeople  and a network of 119  showrooms  in 32 states and the  District  of
Columbia.  The Company believes that  approximately 80% of its rental revenue is
derived from its corporate customers, while the remainder is derived principally
from  rentals  to  middle-  and  upper-income  level  individuals.  The  Company
maintains the showroom quality  condition of its merchandise  available for rent
by  selling  its  previously  rented   merchandise   through  a  network  of  83
company-operated  clearance  centers,  thereby enabling the Company to regularly
update its  inventory  with new styles and new  merchandise.  Sales of furniture
through clearance centers, at prices which for the last five years have averaged
108% of the  furniture's  original  cost,  allow the  Company  to  maximize  the
residual  value of its rental  merchandise.  Furniture  sales through  clearance
centers and other sales accounted for  approximately  17% of the Company's total
1998 revenue.

As the industry leader and the only "rent-to-rent" furniture rental company with
a national presence, CORT is well-positioned to take advantage of growing demand
for furniture rental services. This demand is believed to be driven by continued
growth in management and professional  employment,  the increasing importance to
American business of flexibility and outsourcing and the impact of a more mobile
and transitory  population.  The Company is called upon to meet furniture rental
needs of a corporate  customer base which includes Fortune 500 companies,  small
businesses and professionals, and owners and operators of apartment communities.

According to industry  estimates,  a significant  portion of the  "rent-to-rent"
furniture  rental  revenues is derived from  single-location  and small regional
rental businesses which present attractive  consolidation  opportunities for the
larger  "rent-to-rent"  furniture  rental  companies  such as  CORT.  Since  the
beginning of 1993,  the Company has acquired  two larger  regional  competitors,
General  Furniture  Leasing and Evans Rents,  and has completed and successfully
integrated 19 lease  portfolio  acquisitions.  Management  believes that CORT is
well-positioned to continue  capitalizing on the industry's  consolidation trend
due to its national presence, leading market share and financial capacity.

Business Strategy

Management believes that CORT's size, national presence, consistently high-level
customer  service,  product  quality  and  broad  product  selection,  depth  of
management and efficient  clearance  centers have been key  contributors  to the
Company's success. The Company's objective is to build on these fundamentals and
increase  further its revenue and  operating  earnings and expand its margins by
continuing to pursue its growth  strategy.  The key  components of this strategy
are (i) making selective acquisitions; (ii) initiating operations in new markets
and adding showrooms and clearance centers in existing markets;  (iii) expanding
its corporate  customer base and (iv) continuing to invest in the development of
various products and services.

Acquisitions

The primary focus of the Company's growth strategy has been and will continue to
be the selective acquisition of small lease portfolios and regional companies in
new and existing markets. Since the beginning of 1993, the Company has completed
18 small lease portfolio  acquisitions  which include entrance into the New York
City, Salt Lake City, Pittsburgh and Cleveland markets. In addition, the Company
completed  the purchase of the rental  furniture  business of Instant  Interiors
Corporation.   This   acquisition   expands   CORT's  reach  into  the  Midwest,
particularly  in  Michigan,   Illinois,   Indiana,  and  Ohio,  and  provides  a
centralized  distribution  format  that  is  cost  effective  in  serving  large
geographic  areas  containing many smaller cities.  In a typical lease portfolio
acquisition,   the  Company  acquires  existing  leases  and  rental  furniture.
Additionally,  the Company  retains sales  personnel  with strong local customer
relationships.  The Company generally does not acquire  showrooms,  distribution
facilities or

                                      -1-

<PAGE>


clearance centers in existing markets.  However, in new markets, the Company may
choose to retain such real estate.  The Company also  believes  that there are a
select number of opportunities to acquire larger regional  companies in order to
enter new  markets  and  increase  its market  share in  existing  markets.  For
example,  the  Company  has  acquired  two larger  regional  companies:  General
Furniture  Leasing in September 1993,  which had total revenues of approximately
$41.5  million  for fiscal year 1992,  and Evans Rents in April 1996,  which had
total  revenues  of  approximately  $30.5  million  for fiscal  year  1995.  The
acquisition of General  Furniture Leasing provided CORT with immediate access to
new market areas and additional critical mass in CORT's existing markets.  Evans
Rents provided CORT with additional critical mass in the greater Los Angeles and
San Francisco areas, increased the percentage of rental revenue derived from the
rental of  higher-margin  office furniture  products and contributed  additional
expertise in the supply of furniture for trade shows and conventions.

The Company entered the trade show furnishings  business through  acquisition of
three businesses in 1997. These businesses have been integrated to create CORT's
trade  show  furnishings  segment  and will  establish  CORT as one of the major
players in this segment of the furniture rental industry. To further expand this
segment,  the Company  purchased  certain  assets of the trade show  furnishings
business  of Aaron  Rents,  Inc.  in October  1998.  The trade show  furnishings
business  serves  the major  trade show  contractors  and  corporate  exhibitors
nationwide and provides  specialty  rental  furniture for use at conventions and
trade shows.  Major locations  served include:  Atlanta,  Chicago,  Dallas,  Las
Vegas,  Los Angeles,  New Orleans,  Orlando,  New York City, San Francisco,  and
Washington, D.C.

New Markets and Additional Facilities

The Company  continues to expand the number of showrooms and  clearance  centers
within  its  existing  markets as well as  initiate  new  operations,  including
showrooms,  distribution  facilities  and clearance  centers,  in  strategically
identified geographic locations where it currently does not conduct business and
where  attractive  acquisition  opportunities  do not exist.  By increasing  the
number of showrooms and clearance centers associated with existing  distribution
facilities,  the Company is able to  distribute  its real estate,  personnel and
other fixed costs over a larger revenue base.  Since the beginning of 1995, CORT
has  begun  operations  in  seven  new  metropolitan  markets:  Birmingham,  AL;
Huntsville,  AL; Little Rock, AR; Portland, OR; St. Louis, MO; Las Vegas, NV and
El Paso, TX.

Expanded Corporate Customer Base

The Company seeks to increase its corporate customer base in order to capitalize
on the longer lease  terms,  higher  average  lease  amounts and multiple  lease
transactions  associated  with  corporate  customers.  In  addition,   corporate
customers more frequently enter into higher-margin  office furniture leases. The
Company  intends to grow  revenue by  increasing  its  corporate  customer  base
through expanded  emphasis on national  accounts,  further  development of sales
personnel with business-to-business  sales experience and continued advertising.
In addition, the Company has introduced the high quality brand of office systems
furniture by Herman Miller.  The Company  continues to increase  awareness among
its sales  force of the  benefits  and breadth of its office  product  offerings
through expanded  training  programs and to focus the efforts of its sales force
on these  products  by  increased  incentive  compensation  for  office  product
rentals.

Development of Products and Services

The  Company  continues  to  invest in the  development  of other  products  and
services.  Products and services in various  stages of  development  include the
rental of housewares  amenity packages,  the supply of furniture for trade shows
and  conventions,  and  a  website  that  provides  information  for  relocating
customers. Management believes that the gradual introduction of new products and
services  allows the Company to experiment  with such products and services at a
relatively low initial cost.

The "Rent-to-Rent" Industry

The  "rent-to-rent"  segment  of  the  furniture  rental  industry  serves  both
corporate and individual customers who generally have immediate, temporary needs
for office or residential  merchandise but who typically do not seek to own such
merchandise.  Office product customers range from large  corporations who desire
flexibility to meet their temporary and transitional  needs, to small businesses
and professionals  who require office  furnishings but seek to conserve capital.
Residential   product   customers  include   corporations   seeking  to  provide
furnishings  for  corporate  employees  who have  been  relocated  or who are on
temporary assignment, apartment community managers seeking to

                                      -2-
<PAGE>


provide   furnished   apartments  and  individual   residents  seeking  to  rent
furnishings for their own homes and apartments.

Management believes the demand for rental products is driven by continued growth
in  management  and  professional  employment  levels,  the  changing  trends in
American  business towards  flexibility and outsourcing and the impact of a more
mobile and transitory population.

The "rent-to-rent"  business is differentiated  from the "rent-to-own"  business
primarily  by the  terms of the  rental  arrangements  and the type of  customer
served. "Rent-to-rent" customers generally desire high quality furniture to meet
temporary needs, have established credit, and pay on a monthly basis. Typically,
these  customers  do not seek to acquire  the  property  rented.  In the typical
"rent-to-rent" transaction, the customer agrees to rent merchandise for three to
six months,  subject to extension by the customer on a month-to-month  basis. By
contrast,  "rent-to-own"  arrangements  are generally made by customers  without
established  credit  whose  objective is to acquire  ownership of the  property.
"Rent-to-own"  arrangements are typically entered into on a month-to-month basis
and require weekly rental payments.

Operating Segments

The  Company  has  identified  the  following  operating  segments  based on the
distinct products/services from which each derives revenue:

Furniture Rental  - rental of residential  and office  furniture and accessories
                    to individual and corporate customers.

Furniture Sales   - sale of new or  previously  rented  residential  and  office
                    furniture to the general public.

Trade Show        - short term rental of display and workplace  furnishings  for
 Operations         trade   shows,   conventions,    and  special   events    to
                    corporate customers and trade show associations.

Housewares        - rental of kitchen,  bedroom and bathroom  accessories to the
 Operations         Furniture Rental segment.

Furniture  rental and furniture  sales  segments  represent the  aggregation  of
individual  districts,  all of which have similar economic  characteristics  and
distribution  methods.  Trade Show  Operations  and  Housewares  Operations  are
aggregated with furniture rental and furniture sales for reporting purposes.

The Company reports  separately,  in its Consolidated  Statements of Operations,
the revenue and associated cost of revenue of its reportable segments. Operating
segments are measured on the basis of gross margin; operating expenses, goodwill
amortization,  interest expense,  tax expense,  and extraordinary  items are not
allocated to the individual segments.

Assets and liabilities are not specifically  allocated  between Furniture Rental
and Furniture Sales. All rental furniture is available for rental or sale.

Products

The Company rents a full line of furniture and accessories throughout the United
States for office and residential purposes. The Company classifies its furniture
leases  based  on the  type of  furniture  leased  and the  expected  use of the
furniture.

Office Products

In order to capitalize on the significant  profit  potential  available from the
longer average  rental  periods and the higher  average  monthly rent for office
products,  the Company's strategy is to emphasize office furniture rentals.  The
Company  offers a full  range of  office,  conference  room and  reception  area
furniture,  including  desks,  chairs,  tables,  credenzas,  panel  systems  and
accessories.  In order to promote longer office lease terms,  the Company leases
furniture to its  corporate  customers at rates that reflect a premium on leases
that are less than six months and a discount on leases of more than six months.

The Company's office furniture  customers  consist  primarily of large companies
that desire flexibility to satisfy

                                      -3-
<PAGE>


temporary  and  transitional  needs and small or start-up  businesses  that have
immediate  and  changing  furniture  requirements  but seek to minimize  capital
outlay.  The Company emphasizes its ability to outfit an entire office with high
quality  furniture  in two  business  days,  as well as its  ability  to provide
consistent customer service and product quality nationwide.

Residential Products

The  Company  leases  residential   products  to  corporate  customers  who  are
temporarily  or  permanently  relocating  employees,  to apartment  managers and
owners who are providing furnished apartments and to individual end users of the
furniture.  The Company offers a broad range of household  furniture,  including
dining  room,  living room and  bedroom  pieces,  as well as certain  electronic
products.

A significant portion of the Company's residential furniture rentals are derived
from corporate  relocations  and temporary  assignments,  as new and transferred
employees of the Company's corporate customers enter into leases for residential
furniture.  The  Company's  sales  personnel  maintain  contact  with  corporate
relocation departments and present the possibility of obtaining  fully-furnished
rental apartments as a lower cost alternative to hotel accommodations. Thus, the
Company  offers  its  corporate  rental  customers  a way to reduce the costs of
corporate  relocations  while  developing  residential  business  with  new  and
transferred  employees.  The  Company's  ability to service both  corporate  and
individual  needs  creates a broad  corporate  customer base  accompanied  by an
increasing pool of employees utilizing the Company's residential services.

Other Products and Services

CORT offers several other products and services in selected markets. The Company
offers houseware amenity packages (such as linens, towels, dishes,  cookware and
other kitchen,  bedroom and bath  accessories)  for rent to its furniture rental
customers.  The Company had generally  distributed  houseware  amenity  packages
through third-party contractors either under subcontract  arrangements or direct
referrals. The Company continues to expand the distribution of its own houseware
amenity   packages  to  capture  profits   currently   realized  by  third-party
contractors.

The Company  provides  rental  specialty  furniture  for short term use at trade
shows and conventions through its trade show furnishings operation.  The Company
had operations in New Orleans and California.  The trade show services  business
expanded  through the  acquisition of three trade show  businesses in March 1997
and one trade show business in October 1998. The  combination of CORT's national
network with the  experience of these  organizations  should provide the Company
with a competitive advantage in the trade show and convention services business.

The Company established  Relocation Central, a website that provides information
about major cities such as apartment finders,  school systems,  movers and local
recreation for relocating  individuals.  Relocation Central provides the Company
with an additional  marketing tool while also providing valuable  information to
potential customers.

Operations

Lease Terms

The Company typically leases furniture to individuals and corporate accounts for
three-,  six- and twelve-month terms, which may be and often are extended by its
customers on a  month-to-month  basis.  Management  believes  that,  on average,
furniture  remains on lease for  approximately  nine months at a time.  Although
rental  contracts  may give the customer the option to purchase the  merchandise
rented,  only a small percentage of the Company's rental leases lead to customer
ownership.

The  Company's  strategy is to price rentals to recover the original cost of the
furniture over a ten-month rental "payout period."  However,  pricing and payout
periods often vary with the length of the leases. The Company frequently charges
a delivery fee and, in the absence of proof of insurance,  a waiver fee.  Within
general  company  guidelines,  each district has  discretion to set prices based
upon local market factors.

The Company may also require a customer  security deposit which will be returned
at the end of the  lease  upon  satisfactory  compliance  with the  terms of the
lease. The Company requires applications from prospective rental

                                      -4-
<PAGE>


customers and performs credit investigations before approving such applications.
In each of the last five years,  the Company's bad debt losses have been limited
to 0.7% of revenue or less.

Customer Services

CORT is dedicated  to  providing  consistently  high  quality  customer  service
nationwide  to its  corporate  and  individual  customers.  Through its national
network,  the  Company  more  efficiently  services  its  corporate  clients  by
providing a single point of contact for  customers who have  furniture  needs in
multiple locations,  offering consistent quality of products and services at all
CORT  locations,  and offering a broad spectrum of products to customers.  Under
its Personal Service  Guaranty,  the Company ensures customers of CORT Furniture
Rental that they will be satisfied  with the furniture  they rent or the Company
will exchange it for similar furniture within two business days, free of charge.
Additionally,  the Company's  employees  assist  customers with space  planning,
interior design and apartment location services.

Furniture Sales

For the last five years,  the Company  has  derived 71% of its  furniture  sales
revenue from clearance  centers sales. The remaining  furniture sales revenue is
derived  primarily from lease  conversions and sales of new furniture.  Sales of
rental  furniture  allow the Company to control  inventory  levels and  maintain
showroom quality of rental  inventory.  On average,  furniture is typically sold
through the  clearance  centers  three  years after its initial  purchase by the
Company.  For the  last  five  years,  sales of  rental  furniture  through  the
clearance  centers have had an average  recovery  margin on the original cost of
furniture of approximately 108%, at a price which is usually  considerably lower
than the price of  comparable  new  merchandise.  Management  believes  that its
ability to recover the  original  cost of its  furniture  through its  clearance
centers is a key contributor to the Company's profitability.

Sales, Marketing and Advertising

The  Company  employs  a sales  force of  approximately  900  people,  including
managers and supervisors,  rental  consultants,  commercial account  executives,
residential  account  executives,  and clearance center  personnel.  In general,
rental consultants  service walk-in showroom  customers,  clearance center sales
personnel are responsible for walk-in  clearance center customers and commercial
and  residential  account  executives  work to develop  office  and  residential
customers  in their  markets.  Utilizing  the  Company's  national  distribution
network to emphasize its ability to serve customers  throughout the country, the
Company employs fourteen  national account  representatives  who are responsible
for customers with business in more than one district.

CORT's sales representatives  receive professional,  business-to-business  sales
training through the Company's CORT University  program,  which was developed as
part of the Company's  continuing  effort to increase rental revenue and improve
customer service.  Management  believes that the program's emphasis on a problem
solving,  value-added approach to clients' needs enhances its relationships with
customers  and  provides  CORT with a  competitive  advantage  in  marketing  to
corporate customers.

The Company markets its services  through  brochures,  newspapers,  periodicals,
yellow pages, radio,  television and direct response media and over the internet
(http://www.cort1.com and http://www.relocationcentral.com). The Company designs
its marketing program both to promote the business and to increase  awareness of
the advantages of renting in the residential and office furniture markets.

Purchasing and Distribution

The Company has a national product line chosen by its merchandising  group. Each
district  manager,  in  consultation  with  his  or her  regional  merchandising
manager, selects from the national product line based on an analysis of customer
demand within such manager's specific market. Each district then places purchase
orders directly with the Company's  vendors and shipment is arranged through the
Company's freight analyst directly to the district warehouse.

The Company acquires  furniture from a large number of manufacturers  and is not
dependent on any  particular  manufacturer  as a source of supply.  In 1998,  no
furniture  manufacturer  accounted for more than 10% of the Company's  furniture
purchases. Management believes that the Company is able to purchase furniture at
lower prices

                                      -5-
<PAGE>


than its competitors  due to the  centralized  selection of its product line and
large  volume of  purchases.  The  Company is  generally  able to obtain  prompt
delivery of furniture  from its  suppliers and has not  experienced  significant
interruptions in its business resulting from delays in acquiring furniture.

Merchandise is delivered to rental  customers by Company  employees via owned or
leased trucks after a rental agreement has been signed.  At the end of the lease
term,  rental  furniture  is returned to the  Company's  warehouses  where it is
inspected,  cleaned and/or repaired in preparation for future rental or sale. If
it is determined  that the furniture is appropriate  for sale rather than future
rental,  the  furniture  is then  transferred  to a  clearance  center.  Company
warehouses are typically  located next to a clearance  center,  thereby allowing
the Company to reduce shipping expenses and realize efficiency gains.

Competition

The   "rent-to-rent"   segment  of  the  furniture  rental  industry  is  highly
competitive.  Management believes that Aaron Rents, Globe Business Resources and
Brook  Furniture  Rental are the  Company's  most  significant  competitors.  In
addition, there are numerous smaller regional and local "rent-to-rent" furniture
companies  as well as  retailers  offering  residential  and  office  furniture.
Management  believes  that the  principal  competitive  factors in the furniture
rental  industry are product  value,  furniture  condition,  extent of furniture
selection,  terms of rental agreement,  speed of delivery,  exchange  privilege,
option to purchase, deposit requirements and customer service level.

With respect to sales of furniture  through its clearance  centers,  the Company
competes  with  numerous  used and new  furniture  retailers,  some of which are
larger  than  the  Company  and have  greater  financial  resources.  Management
believes  that  price and value are the  principal  competitive  factors  in its
furniture sales.

Employees

On December 31, 1998, the Company employed  approximately  2,700 people, of whom
approximately  106 were employed at corporate  headquarters.  Approximately  900
people  were  employed  as  salespersons,  1,500  people  were  employed  in the
warehouse and distribution portion of the business and the remainder in district
and regional administrative positions.

The Company's  warehouse and delivery  employees in Maryland  (approximately  49
persons) are represented by an independent  union under a contract which expires
in December  1999.  Additionally,  16 of the  Company's  warehouse  and delivery
employees in New York City are represented by the Local 840 of the International
Brotherhood of Teamsters under a contract which expires in June 1999.

The Company believes that its relationships with its employees are good.

Trademarks and Name Recognition

The  Company  engages in  business  primarily  under the CORT  Furniture  Rental
tradename,  which has been used in the  furniture  rental  business  for over 20
years.  The  Company has  established  its  reputation  as a provider of quality
furniture  and  customer  service  using  this  name.  The  Company  feels  that
reputation and name recognition are important to customers. Therefore, following
an  acquisition  in a new market,  the Company may use a combination of the CORT
and acquired  business  name to maintain  customer  recognition  for a period of
time.

Regulatory Matters

Compliance  with  Federal,  state  and  local  laws  and  regulations  governing
pollution  and  protection  of the  environ-ment  is not  expected  to have  any
material  effect upon the  financial  condition or results of  operations of the
Company.

Subsequent Event

On March 25, 1999 the Company entered into an Agreement and Plan of Merger among
the Company,  CBF Holding LLC, a Delaware  limited  liability  company,  and CBF
Mergerco Inc., a Delaware corporation. Pursuant to the Merger

                                      -6-
<PAGE>


Agreement,  an investor group that includes Bruckmann,  Rosser,  Sherrill & Co.,
Inc.  ("BRS")  and members of the  Company's  management  team will  acquire the
Company  for  consideration  of $24.00  per share in cash and $2.50 per share in
liquidation value of a new series of preferred stock.  Citicorp Venture Capital,
Ltd.  ("CVC") will retain a portion of its investment and thereby provide equity
financing to the resulting corporation.

The merger  agreement  requires  approval  by the  holders of a majority  of the
Company's  voting stock and, in addition,  approval by the holders of a majority
of the  outstanding  voting stock who are not affiliated  with BRS, CVC or other
members of the investor group.  The merger is also subject to other  conditions,
including  receipt  of  necessary  financing,  a  limitation  on the  number  of
dissenting  shareholders and certain regulatory approvals.  The merger agreement
will terminate if the investor group has not obtained  customary  commitment and
highly  confident  letters to provide the required debt financing  within thirty
days after the date of the merger agreement.  There can be no assurance that the
merger will be completed, or that the merger will be completed as contemplated.

ITEM 2. Properties

As of December 31, 1998, the Company carried out its rental, sales and warehouse
operations  through 277 facilities,  of which 20 were owned and 257 were leased.
The leased  facilities have lease terms with expiration  dates ranging from 1999
to 2014. Upon the expiration of its leases,  the Company generally has been able
to either  extend  its  leases  or obtain  suitable  alternative  facilities  on
satisfactory  terms.  Management seeks to locate properties in new markets where
rental,  clearance and warehouse operations can be combined in one facility.  As
the  Company  expands  in a  particular  district,  the  Company  seeks  to open
free-standing  showrooms  and  clearance  centers  that  can  be  serviced  from
pre-existing  warehouses.  The Company's  showrooms  generally have 4,500 square
feet of  floor  space.  The  Company  regularly  reviews  the  presentation  and
appearance of its furniture  showrooms  and clearance  centers and  periodically
improves or refurbishes them to enhance their attractiveness to customers.

The Company's decision to enter a new market is based upon its review of current
demographic  information,  short-and  long-term  population and business  growth
projections and the level of existing competition.  Once the decision is made to
enter  a  new  market,  management  selects  individual  showroom  locations  by
reviewing demographic information, accessibility,  visibility, customer traffic,
location of competitors and cost.

The metropolitan  areas in which the Company operates,  together with the number
of showrooms in each metropolitan area, are set forth in the table below:

<TABLE>
<CAPTION>

              District Locations                      Number of Showrooms
- -----------------------------------------             -------------------
<S>                        <C>                               <C>
ALABAMA                     Birmingham                        1
                            Huntsville                        1
ARIZONA                     Phoenix                           2
ARKANSAS                    Little Rock                       1
CALIFORNIA                  Orange County                     2
                            Los Angeles                       6
                            Sacramento                        1
                            San Diego                         1
                            San Francisco                     5
                            Santa Clara                       2
COLORADO                    Denver                            2
DISTRICT OF COLUMBIA        (1)                               7
FLORIDA                     Ft. Lauderdale                    2
                            Jacksonville                      1
                            Miami                             2
                            Orlando                           3
                            Pensacola                         1
                            Tampa                             2
GEORGIA                     Atlanta                           6
ILLINOIS                    Chicago                           4
INDIANA                     Indianapolis                      3
KANSAS                      Kansas City                       1
KENTUCKY                    Louisville                        2
LOUISIANA                   Baton Rouge                       2
                            New Orleans                       1
MASSACHUSETTS               Boston                            3
MICHIGAN                    Ann Arbor                         1
                            Detroit                           4
                            Grand Rapids                      1
</TABLE>


                                      -7-
<PAGE>


<TABLE>
<CAPTION>

              District Locations                      Number of Showrooms
- -----------------------------------------             -------------------
<S>                        <C>                               <C>
                            Kalamazoo                         1
                            Lansing                           1
MINNESOTA                   Minneapolis                       2
MISSOURI                    St. Louis                         1
NEVADA                      Las Vegas                         1
NEW JERSEY                  Kearny                            3
NEW MEXICO                  Albuquerque                       1
NEW YORK                    New York                          1
NORTH CAROLINA              Raleigh                           2
                            Charlotte                         2
OHIO                        Cincinnati                        2
                            Cleveland                         2
                            Columbus                          1
OKLAHOMA                    Oklahoma City                     1
                            Tulsa                             1
OREGON                      Portland                          1
PENNSYLVANIA                Philadelphia(2)                   4
                            Pittsburgh                        1
TENNESSEE                   Memphis                           1
                            Nashville                         1
TEXAS                       Austin                            1
                            Corpus Christi                    1
                            Dallas                            4
                            El Paso                           1
                            Houston                           4
                            San Antonio                       2
UTAH                        Salt Lake City                    1
VIRGINIA                    Richmond                          1
                            Virginia Beach                    1
WASHINGTON                  Seattle                           3
                                                            ---
   TOTAL                                                    119
</TABLE>

- ------------
(1)  Includes locations in Washington, D.C., Maryland and Virginia.
(2)  Includes locations in Pennsylvania, New Jersey and Delaware.

The Company  distributes its furniture using a fleet of approximately 352 leased
and 47 company-owned delivery trucks. The trucks are usually rented for a period
of five to six  years  under  operating  leases  and  typically  display  CORT's
tradenames.

ITEM 3. Legal Proceedings

At December 31,  1998,  the Company was  involved in certain  legal  proceedings
arising in the normal course of its business.  The Company  believes the outcome
of these matters will not have a material adverse effect on the Company.

ITEM 4. Submission of Matters to a Vote of Security Holders

None

ITEM 4a. Directors and Executive Officers of the Registrant

The names of the executive  officers and directors of CORT and their  respective
ages and positions with CORT are set forth in the following table. Directors are
elected at the annual  meeting of  stockholders  to serve  until the next annual
meeting and until their successors are elected and qualify.

<TABLE>
<CAPTION>

Name                          Age       Position
- ----                          ---       --------
<S>                          <C>       <C>
Paul N. Arnold (3)            52        President, Chief Executive Officer & Director
Robert Baker                  44        Group Vice President--CORT Instant
Anthony J. Bellerdine         50        Senior Group Vice President
</TABLE>


                                      -8-
<PAGE>


<TABLE>
<CAPTION>

Name                          Age       Position
- ----                          ---       --------
<S>                          <C>       <C>
Michael G. Connors            42        Vice President--Real Estate
Charles M. Egan (3)           62        Chairman & Director
Kenneth W. Hemm               44        Executive Vice President & Chief Operating Officer - Division II
Steven D. Jobes               49        Executive Vice President & Chief Marketing Officer
Lloyd Lenson                  48        Executive Vice President & Chief Operating Officer - Division I
Victoria L. Stiles            44        Vice President--Human Resources & Corporate Risk Management
William Swets                 44        Vice President--Business Development
Maureen C. Thune              33        Vice President--Controller & Assistant Secretary
Frances Ann Ziemniak          48        Executive Vice President, Chief Financial Officer & Secretary
Keith E. Alessi (2)           44        Director
Bruce C. Bruckmann (1)(2)     45        Director
Michael A. Delaney(1)         44        Director
Gregory B. Maffei(2)          38        Director
James A. Urry (1)             45        Director
</TABLE>
- ------------

(1) Member of Compensation Committee
(2) Member of Audit Committee
(3) Member of Directors Stock Option Committee


PAUL N. ARNOLD, President,  Chief Executive Officer and Director. Mr. Arnold has
been with CORT and Mohasco Corporation,  its former parent, for 30 years and has
held group management  positions within CORT since 1976. He has held his current
position  since July 1992.  He is also a Director of Town Sports  International,
Inc.

ANTHONY J. BELLERDINE, Senior Group Vice President. Mr. Bellerdine has been with
CORT since July 1991. He was appointed to Group Vice President in December 1994,
having  served as Area Vice  President  and Senior  District  Manager.  Prior to
joining CORT, Mr. Bellerdine was Senior Vice President of Sales and Marketing of
Stern Office Furniture for eight years.

MICHAEL G. CONNORS,  Vice  President--Real  Estate.  Mr.  Connors joined CORT in
February 1986,  after nearly eight years in Real Estate and Marketing with Mobil
Oil Corporation and has served in his current position since March 1991.

CHARLES M. EGAN,  Chairman and  Director.  Mr. Egan has been with CORT since the
acquisition of General  Furniture  Leasing  Company in September  1993. Mr. Egan
joined General  Furniture  Leasing  Company in 1989 and became its President and
Chief Executive  Officer in 1992. From 1985 to 1989, Mr. Egan was Executive Vice
President of Mohasco  Corporation.  Mr. Egan was  President of CORT from 1980 to
1985.

KENNETH W. HEMM,  Executive Vice President & Chief  Operating  Officer--Division
II.  Mr.  Hemm has been with  CORT for 17 years.  He was  appointed  Group  Vice
President in June 1992, having served as Group Manager since January 1991.

STEVEN D. JOBES,  Executive Vice President & Chief Marketing Officer.  Mr. Jobes
has been with CORT for 26 years and  served  as Group  Vice  President  prior to
assuming his current position in May 1993.

LLOYD LENSON,  Executive Vice President & Chief Operating  Officer--Division II.
Mr. Lenson has been with CORT for 19 years serving in his current position since
May  1993.   He  previously   served  as  Group  Vice   President  and  as  Vice
President--Marketing, Sales and Acquisitions.

ROBERT BAKER, Group Vice  President--CORT/Instant.  Mr. Baker joined the Company
in August  1998 with the  acquisition  of certain  assets of  Instant  Interiors
Corporation.  Mr. Baker was the Chairman of Instant  Interiors  Corporation from
1978 until the acquisition.

VICTORIA  L.  STILES,  Vice   President--Human   Resources  and  Corporate  Risk
Management. Ms. Stiles joined CORT in November 1987, after nearly eight years in
Personnel  for  the  Hecht  Company,  a  division  of the May  Company.  She was
appointed  to Vice  President in July 1996,  having  served as Director of Human
Resources and Regional Manager of Human Resources.

                                      -9-
<PAGE>


WILLIAM  SWETS,  Vice  President--Business  Development.  Mr.  Swets  joined the
Company  in August  1998  with the  acquisition  of  certain  assets of  Instant
Interiors  Corporation.  Mr.  Swets was the  founder  and  president  of Instant
Interiors Corporation from 1978 until the acquisition.

MAUREEN C. THUNE, Vice President--Corporate  Controller and Assistant Secretary.
Ms.  Thune  joined CORT in August  1992 after five years with KPMG Peat  Marwick
LLP, having most recently served as a Manager.

FRANCES ANN ZIEMNIAK,  Executive Vice  President,  Chief  Financial  Officer and
Secretary. Ms. Ziemniak joined the Company in March 1995 after three years as an
independent  consultant  focusing  on  risk-management  and  retail  acquisition
analysis.  Ms.  Ziemniak  was  previously  Vice  President,  Finance  and  Chief
Financial  Officer  for  Federated   Merchandising,   a  division  of  Federated
Department  Stores,  Inc.  from  1987  to 1992  and  Corporate  Vice  President,
Financial  Services for The GAP,  Inc.  from 1982 to 1987.  Before Ms.  Ziemniak
joined The GAP, Inc. in 1979, she was employed by Ernst & Young LLP.

KEITH E. ALESSI,  Director.  Mr. Alessi is currently President,  Chief Executive
Officer and Chairman of the Board of Directors of Telespectrum  Worldwide,  Inc.
Mr. Alessi was President and Chief Executive Officer of Jackson Hewitt Inc. from
June 1996 through March 1998. He was Vice Chairman and Chief  Financial  Officer
of Farm Fresh,  Inc. (which filed voluntary  bankruptcy as part of a sale of the
company in January 1998 and emerged from  bankruptcy in February 1998) from June
1994  through  June  1996.  He  had  previously   served  in  various  executive
capacities,  including President,  with Farm Fresh from 1988 to 1992. Mr. Alessi
was Chairman and Chief Executive  Officer of Virginia  Supermarkets,  Inc., from
1992 to 1994. He is also a Director of Town Sports International, Inc.

BRUCE C. BRUCKMANN,  Director.  Mr. Bruckmann is currently  Managing Director of
Bruckmann,  Rosser,  Sherrill & Co., Inc. Mr.  Bruckmann was a Vice President of
Citicorp  Venture  Capital Ltd.,  which is an affiliate of the Company,  through
1993 and a Managing  Director  from 1993 through  1994. He is also a Director of
AmeriSource  Health  Corporation,  Anvil Knitwear,  Inc.,  Chromcraft-Revington,
Inc.,  Jitney-Jungle  Stores  of  America,  Inc.,  MEDIQ,  Incorporated,  Mohawk
Industries,  Inc., Penhall  International,  Inc. and Town Sports  International,
Inc.

MICHAEL A. DELANEY,  Director.  Mr. Delaney is currently a Managing  Director of
Citicorp Venture Capital Ltd.,  which is an affiliate of the Company.  From 1989
through 1997, he was a Vice President of Citicorp  Venture Capital Ltd. and from
1986 through 1989 he was Vice  President of Citicorp  Mergers and  Acquisitions.
Mr. Delaney is also a Director of Allied Digital Technologies Corporation, Aetna
Industries,  Inc.,  AmeriSource  Health  Corporation,  CLARK  Material  Handling
Corporation, Delco Remy International,  Inc., Enterprise Media Inc., FabriSteel,
Inc., Great Lakes Dredge & Dock Corporation,  GVC Holdings, IKS Corporation, JAC
Holdings,  MSX International,  Inc., Palomar Technologies,  Inc., SC Processing,
Inc., and Triumph Group, Inc.

GREGORY  B.  MAFFEI,  Director.  Mr.  Maffei is the Chief  Financial  Officer of
Microsoft  Corporation.  He joined Microsoft in April 1993,  served as Treasurer
from 1994 to 1996 and Vice President,  Corporate  Development from 1996 to 1997,
and was promoted to Chief  Financial  Officer in July 1997. Mr. Maffei is also a
Director  of  Ragen  MacKenzie  Group  Inc.,  Skytel  Communications,  Inc.  and
Starbucks Corporation.

JAMES A.  URRY,  Director.  Mr.  Urry has been with  Citibank,  N.A.  since 1981
serving as a Vice President since 1986. He has been a Vice President of Citicorp
Venture  Capital Ltd.,  which is an affiliate of the Company,  since 1989. He is
also a Director of Airxcel, Inc.,  AmeriSource Health Corporation,  Brunner Mond
Holdings, CLARK Material Handling Corporation,  Hancor Holding Corporation,  IKS
Corporation, Palomar Products Inc., and York International Corporation.

                                      -10-

<PAGE>


                                     PART II

ITEM 5. Market for Registrant's Common Equity and Related Stockholder Matters

The  information  required for this item is incorporated by reference to page 28
of the Company's 1998 Annual Report to Stockholders.

ITEM 6. Selected Financial Data

The  information  required for this item is incorporated by reference to page 10
of the Company's 1998 Annual Report to Stockholders.

ITEM 7. Management's  Discussion and Analysis of Financial Condition and Results
of Operations

The information  required for this item is incorporated by reference to pages 11
through 14 of the Company's 1998 Annual Report to Stockholders.

In addition to historic  information,  this Annual  Report on Form 10-K includes
certain forward-looking statements as such term is defined in Section 27A of the
Securities  Act and Section 21E of the  Exchange  Act.  These  forward-  looking
statements  involve  certain risks and  uncertainties,  including but limited to
acquisitions, additional financing requirements, development of new products and
services,  the effect of  competitive  products  and  pricing  and the effect of
general  economic  conditions,   that  could  cause  actual  results  to  differ
materially from those in such forward-looking statements.

ITEM 8. Financial Statements and Supplementary Data

The  consolidated  balance  sheets of CORT  Business  Services  Corporation  and
subsidiary  as of  December  31,  1998 and 1997,  and the  related  consolidated
statements of operations,  stockholders'  equity, and cash flows for each of the
years in the  three-year  period  ended  December 31, 1998 are  incorporated  by
reference  to pages  15  through  27 of the  Company's  1998  Annual  Report  to
Stockholders.

ITEM  9.  Changes  in and  Disagreements  with  Accountants  on  Accounting  and
Financial Disclosures

No response to this Item is required.

                                      -11-

<PAGE>



                                    PART III

ITEM 10. Directors and Executive Officers of the Registrant

The  information  required by Item 401 of Regulation  S-K is included in Part I,
Item 4a. Directors and Executive Officers of the Registrant.

Compliance With Section 16(a) of the Securities Exchange Act of 1934

Information  appearing  under  "Compliance  with Section 16(a) of the Securities
Exchange Act of 1934" in the Company's  Notice of Annual Meeting of Shareholders
and Proxy Statement for the 1999 annual meeting of stockholders (the "1998 Proxy
Statement") is incorporated herein by reference.  The Company will file the 1998
Proxy  Statement with the Commission  pursuant to Regulation 14A within 120 days
after the close of the fiscal year.

ITEM 11. Executive Compensation

The  information  required  for this item is  incorporated  by  reference to the
Company's 1998 Proxy Statement.

ITEM 12. Security Ownership of Certain Beneficial Owners and Management

The  information  required  for this item is  incorporated  by  reference to the
Company's 1998 Proxy Statement.

ITEM 13. Certain Relationships and Related Transactions

The  information  required  for this item is  incorporated  by  reference to the
Company's 1998 Proxy Statement.


                                      -12-

<PAGE>


                                     PART IV

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

(a) and (d)   Financial Statements and Schedules (see Index on Page F-1)

(b)           Reports on Form 8-K

              No reports on Form 8-K have been filed  during the last quarter of
              the period covered by this report.

(c)           Exhibits (see Index on Page E-1)




                                      -13-

<PAGE>



                CORT BUSINESS SERVICES CORPORATION AND SUBSIDIARY

                                   SIGNATURES




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


                                          CORT BUSINESS SERVICES CORPORATION



                                          By: /s/  Frances Ann Ziemniak
                                              ----------------------------------
                                                   Frances Ann Ziemniak
                                                   (Principal financial officer)


                                         By: /s/   Maureen C. Thune
                                             -----------------------------------
                                                   Maureen C. Thune
                                                  (Principal accounting officer)



Date:  March 31, 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.

<TABLE>
<CAPTION>

              Signatures                                Title                                  Date
              ----------                                -----                                  ----
<S>                                   <C>                                                 <C> 
/s/  Paul N. Arnold                    President, Chief Executive Officer (principal       March 31, 1998
- -------------------------              executive officer) and Director
     Paul N. Arnold

/s/  Charles M. Egan                   Chairman and Director                               March 31, 1998
- -------------------------
     Charles M. Egan

/s/  Frances Ann Ziemniak              Executive Vice President, Chief Financial           March 31, 1998
- -------------------------              Officer and Secretary
     Frances Ann Ziemniak

/s/  Keith E. Alessi                   Director                                            March 31, 1998
- -------------------------
     Keith E. Alessi

/s/  Bruce C. Bruckmann                Director                                            March 31, 1998
- -------------------------
     Bruce C. Bruckmann

</TABLE>


                                      -14-
<PAGE>


<TABLE>
<CAPTION>

              Signatures                                Title                                  Date
              ----------                                -----                                  ----
<S>                                   <C>                                                 <C> 
/s/  Michael A. Delaney                Director                                            March 31, 1998
- -------------------------
     Michael A. Delaney

/s/  Gregory B. Maffei                 Director                                            March 31, 1998
- -------------------------
     Gregory B. Maffei

/s/  James A. Urry                     Director                                            March 31, 1998
- --------------------------
     James A. Urry
</TABLE>


                                      -15-

<PAGE>


                          INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>

                                                                      Page
                                                                      ----
<S>                                                                    <C>
Financial Statements...............................................    13

Financial Statement Schedules:

Schedule I - Condensed Financial Information of Registrant.........   S-1

Schedule II - Valuation and Qualifying Accounts....................   S-3

</TABLE>






                                       F-1


<PAGE>

<TABLE>
<CAPTION>

       Exhibit
        Number                          Description                                       Page
        ------                          -----------                                       ----
       <S>       <C>                                                                     <C>
         2.1      Agreement  and Plan of  Merger,  dated as of March  25,  1999,
                  among the  Company,  CBF Holding LLC and CBF  Mergerco,  Inc.;
                  incorporated  by reference to Exhibit 2.1 the  Company's  Form
                  8-K, filed on March 29, 1999.

         3.1      Restated   Certificate  of   Incorporation   of  the  Company;
                  incorporated by reference to Exhibit 3.1 to Amendment No. 3 to
                  the Company's Registration Statement on Form S-1, No. 33-97568
                  filed on November 13, 1995

         3.2      Amendment   to   Restated    Certificate   of   Incorporation;
                  incorporated  by  reference  to  Appendix  A to the  Company's
                  Definitive  Proxy Statement on Schedule 14A, filed as of March
                  31, 1997

         3.3      By-laws of the Company;  incorporated  by reference to Exhibit
                  3.2 to Amendment No. 3 to the Company's Registration Statement
                  on Form S-1, No. 33-97568 filed on November 13, 1995

         10.1     Credit  Agreement  dated as of February  13, 1998 by and among
                  CFR,  the  Company,   the  lenders  identified  therein,   and
                  NationsBank,  N.A.,  as agent;  incorporated  by  reference to
                  Exhibit 10.1 to the  Company's  Annual Report on Form 10-K for
                  the fiscal year ended December 31, 1997

         10.2     Stock Option,  Securities Purchase and Stockholders Agreement,
                  dated as of January 18, 1994,  by and among the Company,  CFR,
                  Citicorp  Venture  Capital  Ltd. and certain  investors  named
                  therein;  incorporated  by  reference  to  Exhibit  4.6 to the
                  Company's  Registration  Statement on Form S-8, No.  33-72724,
                  filed on December 9, 1993

         10.3     Amendment 1 to New Cort Holdings  Corporation  and  Subsidiary
                  Employee  Stock Option and Stock  Purchase  Plan as adopted by
                  the Board of  Directors  of the Company on December  21, 1993;
                  incorporated  by  reference  to Exhibit  10.11 to CFR's Annual
                  Report on Form 10-K for the  fiscal  year ended  December  31,
                  1993

         10.4     New Cort Holdings  Corporation  and Subsidiary  Employee Stock
                  Option and Stock  Purchase  Plan (1995 Plan  Distribution)  as
                  adopted by the Board of  Directors  of the Company on December
                  16, 1994;  incorporated by reference to Exhibit 10.13 to CFR's
                  Quarterly  Report on Form 10-Q for the  fiscal  quarter  ended
                  June 30, 1995

         10.5     Form of First Amendment to Stockholders Agreement, dated as of
                  November 13, 1995, by and among the Company,  Citicorp Venture
                  Capital   Ltd.,   and   certain   investors   named   therein;
                  incorporated  by reference to Exhibit 10.5 to Amendment  No. 3
                  to the  Company's  Registration  Statement  on Form  S-1,  No.
                  33-97568 filed on November 13, 1995

         10.6     Registration  Rights  Agreement for Common Stock,  dated as of
                  January 18, 1994, by and among the Company,  Citicorp  Venture
                  Capital Ltd. and certain investors named therein; incorporated
                  by reference to Exhibit 10.4 to the Company's Quarterly Report
                  on Form 10-Q for the fiscal quarter ended March 31, 1994
</TABLE>


                                      E-1

<PAGE>

<TABLE>
<CAPTION>

       Exhibit
        Number                          Description                                       Page
        ------                          -----------                                       ----
       <S>       <C>                                                                     <C>
         10.7     CFR's  Supplemental  Executive  Retirement Plan, dated October
                  28,  1992,  as revised  effective  January  1, 1993,  restated
                  through the Second  Amendment;  incorporated  by  reference to
                  Exhibit 10.8 to the  Company's  Annual Report on Form 10-K for
                  the year ended December 31, 1996

         10.8     Agreement for  Irrevocable  Trust Under CORT Furniture  Rental
                  Supplemental  Executive  Retirement  Plan, dated June 1, 1996,
                  between  CFR  and  Mentor  Trust  Company;   incorporated   by
                  reference to Exhibit 10.9 to the  Company's  Annual  Report on
                  Form 10-K for the year ended December 31, 1996

         10.9     Letter Agreement, dated July 24, 1992, between CFR and Paul N.
                  Arnold;  incorporated  by reference to Exhibit  10.16 to CFR's
                  Registration  Statement  on Form S-1, No.  33-65094,  filed on
                  June 25, 1993

         10.10    Letter Agreement,  dated August 18, 1993, between CFR and Paul
                  N.  Arnold;  incorporated  by  reference  to Exhibit  10.26 to
                  Amendment  No. 5 to the  Company's  Registration  Statement on
                  Form S-1, No. 33-65094, filed on August 25, 1993

         10.11    Employment Agreement, dated September 1, 1994, between CFR and
                  Charles M. Egan; incorporated by reference to Exhibit 10.10 to
                  CFR's Annual  Report on Form 10-K for the year ended  December
                  31, 1994

         10.12    Amended and Restated CORT Business  Services  Corporation 1995
                  Directors  Stock Option Plan adopted by the Board of Directors
                  October 18, 1995 and  amended  and  restated on May 14,  1997;
                  incorporated  by reference to Exhibit  10.13 to the  Company's
                  Quarterly  Report on Form 10-Q for the  fiscal  quarter  ended
                  June 30, 1997

         10.13    Equity  Share  Agreement,  between CFR and Lloyd and Eileen S.
                  Lenson,  dated April 20,  1994;  incorporated  by reference to
                  Exhibit 10.17 to the Company's  Registration Statement on Form
                  S-1, No. 33-97568 filed on September 29, 1995

         10.16    Amended and Restated CORT Business  Services  Corporation 1995
                  Stock  Based  Incentive  Compensation  Plan as  adopted by the
                  Board of  Directors  on July 25, 1995 and amended and restated
                  on May 14, 1997; incorporated by reference to Exhibit 10.17 to
                  the  Company's  Quarterly  Report on Form 10-Q for the  fiscal
                  quarter ended June 30, 1997

         10.17    CORT Business Services Corporation 1997 Directors Stock Option
                  Plan,  as adopted by the  stockholders  of the  Company at the
                  Annual Meeting of Stockholders  on May 14, 1997;  incorporated
                  by reference to Appendix C to the Company's  Definitive  Proxy
                  Statement on Schedule 14A, filed as of March 31, 1997

         11.1     Statement re computation of per share  earnings;  incorporated
                  by  reference  to page 5 of the  Company's  Form  10-Q for the
                  fiscal quarter ended September 30, 1998

         13.1     Portions  of the Annual  Report of the  Company for the fiscal
                  year ended December 31, 1998 which are expressly  incorporated
                  by reference herein

         21.1     List of Subsidiaries

</TABLE>

                                      E-2
<PAGE>


<TABLE>
<CAPTION>

       Exhibit
        Number                          Description                                       Page
        ------                          -----------                                       ----
       <S>       <C>                                                                     <C>
         23.1     Consent of KPMG Peat Marwick LLP


         27       Financial Data Schedules
</TABLE>




                                       E-3

<PAGE>


                CORT BUSINESS SERVICES CORPORATION AND SUBSIDIARY

           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                                 (in thousands)


Condensed Balance Sheets:

<TABLE>
<CAPTION>

                                                            As of December 31,
                                                         -----------------------
                                                           1997           1998
                                                           ----           ----
<S>                                                      <C>            <C>     
Investment in CORT Furniture Rental ..............       $149,332       $175,662
Other assets .....................................             --             --
                                                         --------       --------
    Total assets .................................        149,332        175,662
                                                         ========       ========
Accrued expenses .................................             --             --
Long-term debt ...................................             --             --
                                                         --------       --------
    Total liabilities ............................             --             --
Stockholders' equity .............................        149,332        175,662
                                                         --------       --------
    Total liabilities and equity .................       $149,332       $175,662
                                                         ========       ========
</TABLE>


Condensed Statements of Operations:

<TABLE>
<CAPTION>

                                                      Year Ended December 31,
                                                 -------------------------------
                                                   1996       1997         1998
                                                   ----       ----         ----
<S>                                             <C>         <C>         <C>
Equity in earnings of CORT Furniture
   Rental ..................................     $15,936     $22,326     $23,395
Interest expense ...........................          --          --          --
                                                 -------     -------     -------
    Income before income taxes .............      15,936      22,326      23,395
Income tax benefit .........................          --          --          --
                                                 -------     -------     -------
    Net income .............................     $15,936     $22,326     $23,395
                                                 =======     =======     =======
</TABLE>


                                      S-1

<PAGE>


                CORT BUSINESS SERVICES CORPORATION AND SUBSIDIARY

           SCHEDULE I - CONDENSED FINANCIAL INFORMATION OF REGISTRANT
                                   (CONTINUED)
                                 (in thousands)

Condensed Statements of Cash Flows:

<TABLE>
<CAPTION>

                                                         Year Ended December 31,
                                                     --------------------------------
                                                       1996        1997        1998
                                                       ----        ----        ----
<S>                                                  <C>         <C>         <C>     
Net income .......................................   $ 15,936    $ 22,326    $ 23,395
Adjustments to reconcile net income to cash flows
 from operating activities:
    Equity in earnings of CORT Furniture Rental ..    (15,936)    (22,326)    (23,395)
    Discount on junior subordinated debentures ...         --          --          --
    Interest converted to long-term debt .........         --          --          --
    Changes in assets and liabilities, net .......         --          --          --
                                                     --------    --------    --------
         Cash used in operating activities .......         --          --          --
                                                     --------    --------    --------
Cash flows from investing activities:
    Investment in CORT Furniture Rental ..........    (33,224)       (677)       (826)
                                                     --------    --------    --------
         Cash used in investing activities .......    (33,224)       (677)       (826)
                                                     --------    --------    --------
Cash flows from financing activities:
    Issuance of common stock .....................     33,224         677         826
    Net proceeds from issuance of long-term debt .         --          --          --
                                                     --------    --------    --------
         Cash provided by financing activities ...     33,224         677         826
                                                     --------    --------    --------
Net increase in cash and cash equivalents ........         --          --          --
Cash and cash equivalents at beginning of period .         --          --          --
                                                     --------    --------    --------
Cash and cash equivalents at end of period .......   $     --    $     --    $     --
                                                     ========    ========    ========
Supplemental disclosures of cash flow information:
    Tax benefit from exercise of stock options ...        571       1,177       2,109
</TABLE>


Note to Condensed Financial Statements of Registrant:

Basis of Presentation

The accompanying  condensed financial  statements represent the accounts of CORT
Business Services Corporation on a stand-alone basis. Substantially all footnote
disclosures are omitted. Reference is made to the audited consolidated financial
statements and footnotes of CORT Business Services Corporation and subsidiary as
of  December  31,  1998 and 1997,  and for each of the  years in the  three-year
period ended December 31, 1998, which appear in the Company's 1998 Annual Report
to stockholders.

                                      S-2


<PAGE>


                CORT BUSINESS SERVICES CORPORATION AND SUBSIDIARY

                 SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS
                                 (in thousands)

<TABLE>
<CAPTION>

                                                                                     Deductions
                                                           Additions                 ----------
                                                  -------------------------         Write off of
Allowance for                  Beginning          Charged to                        Uncollectible            Ending
Doubtful Accounts               Balance            Expense          Other(1)          Accounts               Balance
- -----------------               -------            -------          --------          --------               -------
<S>                            <C>               <C>                <C>              <C>                   <C>  
December 31, 1996                 938               1,234              334              (600)                 1,906

December 31, 1997                1,906              2,107              --              (1,122)                2,891

December 31, 1998                2,891              1,710              --              (1,422)                3,179
</TABLE>

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

(1)  Other  additions  represent  the  balance  of Evans  Rents'  allowance  for
     doubtful  accounts,  which was recorded April 24, 1996 in conjunction  with
     the acquisition.



                                      S-3



                                  [CORT LOGO]


                               1998 Annual Report







              Furnishing
              Solutions
              for the
              Professional
              World




<PAGE>


CORT Today
CORT Business Services Corporation is the
largest, and only national, provider of high-
quality office and residential rental furniture
and related accessories. The Company provides
corporations, small businesses and individuals 
with temporary office, residential and trade 
show furniture and furnishings. CORT's national 
network, embracing 32 states and the District
of Columbia, includes 119 rental showrooms, 
83 furniture clearance centers and 75 distribution
centers. The Company's operational brand names 
include: CORT Furniture Rental, CORT/Instant
Furniture Rental, General Furniture Leasing, 
CORT Furniture Rental Clearance Center,
CORT Housewares, CORT Trade Show
Furnishings and Relocation Central.


Furnishing Solutions for
                  the Professional World

o Office Furniture Rental
o Residental Furniture Rental
o Retail Sales
o Internet 7 Relocation Services
o Housewares Rental
o Trade Show Furnishings
o Customitzed Product
o National Accounts Program


<PAGE>

                              Financial Highlights

                  (dollars in thousands, except per share data)
<TABLE>
<CAPTION>

Year ended December 31,                          1996        1997         1998
- -----------------------                          ----        ----         ----
<S>                                           <C>          <C>          <C>     
Furniture rental revenue ................     $191,560     $237,212     $265,871
Furniture sales revenue .................       42,589       50,006       53,093
  Total revenue .........................      234,149      287,218      318,964
Gross profit ............................      171,984      211,327      238,747
Operating earnings ......................       35,448       46,308       52,647
Income before extraordinary loss ........       15,936       22,326       25,903
  Per diluted share .....................         1.31         1.67         1.92

As of December 31,
- ------------------
Total assets ............................     $247,199     $277,841     $332,896
Total debt ..............................       65,600       63,132       90,800
Stockholders' equity ....................      125,152      149,332      175,662
</TABLE>


     Total              Rental               Gross               Operating
    Revenue             Revenue              Profit              Earnings
(in millions)        (in millions)        (in millions)        (in millions)

     chart               chart               chart                 chart


                                       1

<PAGE>

                               To Our Investors:

Once  again,  I am  pleased  to begin my  report  on a note of  achievement  and
optimism.

     As  a  new  century  approaches,   CORT's  financial,   organizational  and
managerial  resources  make it very well  positioned for continued  growth.  Our
strengths include a proven and consistent strategic plan, a dominant position in
a dynamic  market,  and an  experienced  management  team committed to enhancing
value for all investors.

     In addition,  we continue to make  significant  infrastructure  investments
that will  serve us well in the  future.  One  notable  step is the  funding  of
high-potential  incubator businesses that complement our core rental operations.
Another is our Internet presence, which consists of relocationcentral.com, a web
site that provides local market  information for  transferring  business people,
and CORT1.com,  an increasingly  important sales,  marketing and service channel
for on-line information about CORT products and services.

     CORT is truly furnishing  solutions for growth in the professional world as
few other companies can.

     CORT  was  one of the  first  participants  in the  rent-to-rent  furniture
industry.  Other early  entrants have not  progressed  much further than renting
furniture and furnishings for the apartments of individual  customers.  But CORT
saw  an   opportunity   to  support   the  growth  of  the   American   business
infrastructure--from  home-based  offices to Main Street  businesses to regional
companies to global  corporations,  along with the away-from-home  residences of
corporate employees.  Today, as the largest company and most active consolidator
in a highly fragmented industry, CORT's early vision is paying off.

               [reverse  insert]
               "CORT saw an
               opportunity to
               support the
               growth of the
               American business
               infrasturcture."

A Year Of Steady Progress

     Revenues for the year ended December 31, 1998 rose 11.1% to $319.0 million,
a new record,  from $287.2  million in 1997.  Operating  income of $52.6 million
increased   13.7%  from  $46.3  million  the  year  before.   Income  before  an
extraordinary loss rose to $25.9 million, or $1.92 per diluted share, from $22.3
million,  or $1.67 per diluted share,  a year ago.  CORT's  operating  margin of
16.5% rose from 16.1% in 1997. This productivity yardstick is one of the best in
the rent-to-rent furniture industry.

     In September,  CORT redeemed the remaining  $49.9 million  principal of its
12% senior notes at 107% of the principal amount of each note. Accordingly,  the
Company recognized an extraordinary loss of $2.5 million:  primarily the premium
paid to noteholders, net of the associated tax benefits. Early retirement of the
senior notes  replaces high cost debt with lower cost debt and  strengthens  our
financial position for the future.

     The sole discordant  note in an otherwise  robust and productive year was a
slowing of our traditional rate of growth in core rental revenues, which exclude
acquisitions  and trade show operations.  To address this situation,  we plan to
aggressively  pursue  market  share in key  segments  and  introduce  new  sales
enhancement  programs.  In addition,  we realigned our  management  structure to
place our senior  managers  closer to business  opportunities  in local markets.
These  measures  should lead to a higher rate of revenue growth and energize the
Company for long-term quality performance.


                                       2
<PAGE>


     In addition to these initiatives, CORT will continue its expansion program.
External  growth  reinforces  our position as the only  national  company in our
industry,  builds  brand  equity and  embellishes  our  reputation  for superior
customer service.  Expansion,  through a combination of internal investments and
acquisitions, is central to our strategy for sustained, above-average growth.

Acquisitions  Continue

     Since the beginning of 1998, we acquired four  furniture  rental  companies
with total annualized revenues of approximately $30 million. We also purchased a
trade show  furnishings  business,  taking us deeper  into an  important  market
sector.

     The  acquired  rental  businesses--IS  Furniture  Rental  Corp.,  Furniture
Rentors of America,  Inc.,  Instant  Interiors  Corporation  and Alco  Furniture
Rental Co.--give us additional  presence in the important Northeast Corridor and
the growing Midwest.

     In  addition to  expanding  our  geographic  reach,  the Instant  Interiors
acquisition   also   provides  a   centralized   distribution   format  that  is
cost-effective in serving large geographic areas containing many smaller cities.
This template will be valuable as we expand outward from major business centers.

     The ability to offer  customers a national  presence is a vital part of our
business plan.  Corporate  customers,  who account for  approximately 80% of our
rental revenue,  require a degree of reach,  responsiveness  and product breadth
only CORT can provide. Customers also prefer a single point of contact available
through a national accounts program like ours.

     This  ability  to meet  big-company  needs  has  attracted  customers  like
Andersen  Consulting,  EDS, Exxon  Corporation,  The  Great-West  Life Assurance
Company, PepsiCo Inc., Sprint and Universal Studios.  Concurrently,  CORT serves
middle market,  small and start-up companies,  and meets an array of residential
needs. This is the professional world of today, and CORT is furnishing it.

The New Millennium

     We are very  confident  about the strength of our core  businesses,  and we
have the ability to take advantage of new opportunities. All the elements needed
for  progress--forward  momentum,  investments in our  infrastructure,  a tested
strategic plan and a focused and motivated employee team--are in place. With the
support of our  customers,  directors,  employees and managers,  we approach the
future with confidence.


/s/   Paul N. Arnold
- -------------------------------------------
      Paul N. Arnold
      President and Chief Executive Officer

                                       3
<PAGE>

                     Furnishing Support for Business Growth

     The  growth-oriented  business  arena of today and  tomorrow  is a world of
people on the move:  To consulting  assignments,  training  sessions,  outsource
projects,   relocation   sites.   From  corporate   headquarters  to  divisions,
subsidiaries, sales offices, manufacturing sites, distribution centers, research
facilities.

     Each move sets up needs for fully  furnished work and living  environments.
Only CORT can provide so broad a range of office and  residential  furniture and
furnishings to meet customers' duration, location, quantity and budget needs.

     Beginning  early in this decade,  the world  shrank,  time  compressed  and
borders dissolved.  In response,  corporations  abandoned traditional notions of
how the workplace  should be  structured.  Corporations  found that mobility and
flexibility,  properly  harnessed,  could be potent  tools in the search for new
markets,  increased  productivity,  higher profitability and faster growth. This
led to re-engineering, downsizing and outsourcing. It led, in sum, to a world of
changing values.

     Fortunately,  CORT's culture  embraces  flexibility  and  adaptability.  We
operate with a sense that the needs of our customers will be different tomorrow.
This  challenge is one we are  continuously  prepared to meet.

A View Of The New World

     Business  people are  adaptable  and  comfortable  with  change:  Temporary
employees,  hired for a week, stay for a year.  Project teams  "parachute in" to
solve problems and put out fires.  Consultants  remain  continuously  on site to
implement  solutions and  troubleshoot  systems.  Employees  "telecommute"  from
furnished home offices and work out of satellite office "hotels."

     Business  tools are  revolutionizing  communications,  data  management and
information exchange--the new foundations of industry. Cell phones the size of a
playing card reach  anywhere in the world;  handheld  computer  devices send and
receive faxes and e-mail;  laptop computers more powerful than mainframes access
multiple databases and workgroups and turn any airport, automobile or hotel room
into a virtual office.

     Home offices become  functional,  efficient and  technologically  advanced:
Working in comfortable, familiar surroundings, entrepreneurs find an environment
that supports  their  creativity and helps them bring  imaginative  new ideas to
life.

     These  changes have enormous  implications  for the rental of CORT products
and services.

              [reverse insert with picture]
              "CORT is the com-
              pany best able to
              meet a customer's
              preferences in
              office furniture
              and furnishings for
              living quarters."

     For example,  approximately 12 million new  white-collar  jobs were created
between 1984 and 1994, and the Bureau of Labor Statistics  predicts a comparable
number  of new  jobs  by  2005.  Similarly,  when  CORT  was  founded  in  1972,
outsourcing,  as a  concept,  barely  existed.  Today,  many jobs are  filled by
contract  workers rather than  corporate  employees.  Outsourcing  has become an
important  driver of our business and exemplifies the changes  sweeping  through
our customer base.

                                       4
<PAGE>


At CORT, one rental order
has incredible potential:

Office
[picture]

National Accounts
[picture]

Trade Shows
[picture]

Internet
[picture]


                                       5
<PAGE>

Offering More Services
to Out Custoemrs:

Home
[picture]

Retail
[picture]

Housewares
[picture]

Relocation
[picture]


                                       6
<PAGE>

                         Meeting the Needs of Customers


CORT's customers include corporations,  businesses of all sizes, individuals and
apartment  communities  that meet relocation  needs.  Large or small,  customers
expect high quality and reasonable cost in the office and residential  furniture
and  furnishings  they rent,  and value,  service  and  responsiveness  from the
resource they use. CORT best meets those needs, standards and expectations.

     Corporations now prefer to rent furniture for many of the same reasons they
lease  automobiles,  business aircraft,  office machines,  capital equipment and
other items:  Conservation of capital, costs tailored to every budget,  flexible
lease  lengths,  extensive  product  choices,  one-stop  shopping,  rapid  order
fulfillment  and,  increasingly,  the  convenience  of  electronically  accessed
information.

     Ours is truly a  business  built on  understanding  and  responding  to the
customer.

In The Office Market, Flexibility
Is The Key

     CORT  rents a full  line  of  branded,  top-quality  furniture  that  meets
temporary needs, whether short- or long-term, in any type or size business.

     Our customers include start-up companies,  businesses that are expanding or
transferring personnel from one site to another, and organizations  establishing
temporary offices to accommodate contract employees, special project teams, task
forces,  consultant groups, visiting auditors,  outside inspection teams, summer
interns and training classes.

     Movement  in the  workplace  is a  result  of  white-collar  job  creation,
corporate re-engineering and outsourcing. These factors and a growing preference
for  renting  over  buying  to  conserve  cash  are  key  dynamics  driving  the
rent-to-rent furniture industry.

In The Residential Market, Comfort Counts

     The furniture and furnishings needs of businesspeople away from home--as so
many are so often--don't  end at the close of the workday.  Being productive and
energetic  during the day  requires a  comfortable  environment  at night and on
weekends. Hotels and motels are often expensive and lack the comforts of home.

     But this sector of our customer  base is composed of workers with  choices.
And  they  are  choosing  to rent  comfortable,  cost-efficient  apartments  for
intervals  ranging  from a few months to a year or more.  Once an  apartment  is
rented,  CORT  handles  the rest,  from the  furniture  in the  living  room and
bedrooms down to the smallest housewares and accessories. When CORT is finished,
a house has become a home.

In The Aftermarket, Recovering Costs

     CORT's  ability  to  generate  revenues  from  furniture  does not end with
rentals. By visiting a CORT furniture  clearance center,  customers can purchase
previously rented furniture at prices  significantly  below conventional  retail
stores.

              [reverse insert with picture]
              "CORT welcomes
              new ideas and
              opportunities
              that can draw
              us closer to cus-
              tomers through
              established and
              new businesses."

     By the time a  furniture  item goes on sale in a clearance  center,  it has
been rented an average of three times in about  three  years.  The item is still
stylish and  attractive  and  represents  excellent  value to the buyer.  CORT's
direct furniture  investment is fully recovered  through clearance center sales.
In addition to incremental revenue generation,  clearance center sales enable us
to maintain the showroom quality of our rental products.

                                       7

<PAGE>

                   Reaching More Customers with More Services

New Sources Of Growth

As  a  resourceful  and  innovative   company,   CORT  welcomes  new  ideas  and
opportunities  that project our business  identity and draw us closer to present
and potential customers.

     Ironically,  some of our most noteworthy success comes not from change, but
from consistency.  In the traditional  rent-to-rent segment of our business, for
example, we have followed the same game plan for years and now have nearly twice
the market share of our closest  competitor.  We intend to implement  our proven
strategic plan with even greater energy and precision.

     Even as we keep up the pressure in the traditional furniture rental market,
we seek new avenues of growth from related areas.

     For example, we continue to invest in "incubator" businesses. These augment
our basic furniture  rental  activities by introducing new products and services
with high customer appeal.

     Our  housewares  unit,  which  provides   kitchen,   bedroom  and  bathroom
accessories,  was begun on an  extremely  modest  investment.  This unit has now
achieved a strategic importance consistent with a full-fledged business.

     The CORT  Trade  Show  Furnishings  Division  also  began  as an  incubator
business.  Trade shows,  conventions and special events figure  prominently in a
corporate marketing mix. CORT provides the display and workspace furniture, plus
"quiet  room"   furnishings,   which  make   conventions  such  effective  sales
environments.

     The rapid growth of this unit has been  supplemented by  acquisitions,  the
most recent of which was the purchase of the trade show furnishings  business of
Aaron  Rents,  Inc.  This  strengthens  our  existing  activities  in Las Vegas,
Chicago, Dallas, Orlando, Atlanta, New York, Los Angeles and San Francisco.

     The trade show business  shows signs of becoming  CORT's next  breakthrough
success.

     While not an incubator  business in the traditional  sense,  CORT's growing
and increasingly  sophisticated  use of the Internet  illustrates how quickly we
can turn opportunity to our advantage.

     We  operate  two  Internet  addresses:  relocationcentral.com  is  aimed at
relocating employees through corporate human resources departments--an important
part of our  customer  base.  It provides  updated  newcomer  information  about
housing  and  apartment  availabilities,   schools,  taxes,  transportation  and
recreational  and  cultural  activities  in many cities.  The other,  CORT1.com,
provides  visitors  with a showroom  locator and an on-line  catalog that can be
used to shop for CORT products and services.

              www.relocationcentral.com
              [picture]


              www.CORT1.com
              [picture]


                                       8
<PAGE>


                      CORT Business Services and Subsidary
                                Financial Review

<TABLE>
<CAPTION>

<S>                                                                           <C>
Selected Consolidated Financial Data ......................................   10

Management's Discussion and Analysis of
  Financial Condition and Results of Operations ...........................   11

Consolidated Balance Sheets ...............................................   15

Consolidated Statements of Operations .....................................   16

Consolidated Statements of Stockholders' Equity ...........................   17

Consolidated Statements of Cash Flows .....................................   18

Notes to Consolidated Financial Statements ................................   19

Independent Auditors' Report ..............................................   27

Market for Common Stock of the Registrant and
  Related Stockholders' Matters ...........................................   28

</TABLE>


                                       9
<PAGE>


                      CORT Business Services and Subsidary
                      Selected Consolidated Financial Data
                     (in thousands, except per share data)
<TABLE>
<CAPTION>

                                                                         Year ended December 31,
                                                          ----------------------------------------------------
                                                             1994      1995      1996(1)     1997       1998
                                                             ----      ----      -------     ----       ----
<S>                                                       <C>        <C>        <C>        <C>        <C>     
Furniture rental revenue ..............................   $130,026   $141,988   $191,560   $237,212   $265,871
Furniture sales revenue ...............................     34,534     37,321     42,589     50,006     53,093
                                                          --------   --------   --------   --------   --------
  Total revenue .......................................    164,560    179,309    234,149    287,218    318,964
Furniture rental gross profit .........................    104,255    114,038    154,602    191,578    218,008
Furniture sales gross profit ..........................     13,885     15,118     17,382     19,749     20,739
                                                          --------   --------   --------   --------   --------
  Total gross profit ..................................    118,140    129,156    171,984    211,327    238,747
Selling, general and administrative expenses...........     95,526    102,435    136,536    165,019    186,100
                                                          --------   --------   --------   --------   --------
Operating earnings ....................................     22,614     26,721     35,448     46,308     52,647
Interest expense, net .................................     16,246     15,917      8,251      8,374      7,837
Income (loss) before extraordinary loss ...............      3,546      6,218     15,936     22,326     25,903
Net income (loss) .....................................   $  3,546   $  2,075   $ 15,936   $ 22,326   $ 23,395
Earnings per common share  before extraordinary loss(2)   $   0.91   $   1.26   $   1.40   $   1.74   $   1.99
Earnings per common share before  extraordinary
 loss--assuming dilution(2) ...........................   $   0.85   $   1.11   $   1.31   $   1.67   $   1.92
</TABLE>


<TABLE>
<CAPTION>

As of December 31,                                          1994       1995       1996       1997       1998
- ------------------                                          ----       ----       ----       ----       ----
<S>                                                       <C>        <C>        <C>        <C>        <C>     
Total assets...........................................   $178,275   $173,722   $247,199   $277,841   $332,896
Total debt.............................................    123,645     53,800     65,600     63,132     90,800
Stockholders' equity...................................      6,963     75,421    125,152    149,332    175,662
</TABLE>
- --------------

(1)  Income  statement  data for the year ended  December  31, 1996  include the
     results of  operations of Evans Rents from the date of  acquisition,  April
     24, 1996.  The  acquisition  of Evans Rents was accounted for as a purchase
     business  combination.  Revenue of Evans  Rents for the period of April 25,
     1996 through December 31, 1996 was approximately $22,500,000.

(2)  Earnings per common share before extraordinary loss is computed by dividing
     income before  extraordinary  loss by the weighted average number of shares
     of common  stock  outstanding  during  the  year.  In  connection  with the
     Company's  initial public offering of common stock,  the Company  exchanged
     all  subordinated  debentures  for 2,728,167  shares of common  stock.  For
     purposes  of the  computations  of earnings  per common  share for 1994 and
     1995,  the Company has assumed that the exchange  occurred as of January 1,
     1994 for 2,090,591 shares of common stock.


                                       10
<PAGE>


                      CORT Business Services and Subsidary
                    Management's Discussion and Analysis of
                 Financial Condition and Results of Operations

The  following  information  should  be  read  together  with  the  consolidated
financial statements and notes thereto appearing elsewhere in this Annual Report
(dollars in thousands, except per share data).

Results of Operations

CORT Business Services  Corporation ("the Company") is a holding company with no
assets other than its investment in CORT Furniture Rental  Corporation  ("CFR").
The following analysis compares the results of operations of the Company for the
years ended December 31, 1996,  1997 and 1998.  The following  table sets forth,
for the periods  indicated,  certain  income  statement  data as a percentage of
total revenue, unless otherwise indicated.

<TABLE>
<CAPTION>

                                                      Year ended December 31,
                                                  ------------------------------
                                                   1996        1997        1998
                                                   ----        ----        ----
<S>                                                <C>         <C>         <C>  
Rental revenue .............................       81.8%       82.6%       83.4%
Sales revenue ..............................       18.2        17.4        16.6
                                                  -----       -----       -----
  Total revenue ............................      100.0       100.0       100.0
Cost of rental(1) ..........................       19.3        19.2        18.0
Cost of sales(1) ...........................       59.2        60.5        60.9
Gross profit margin ........................       73.4        73.6        74.9
Selling, general and
  administrative expenses ..................       58.3        57.5        58.4
                                                  -----       -----       -----
Operating earnings .........................       15.1        16.1        16.5
Interest expense, net ......................        3.5         2.9         2.5
Income taxes ...............................        4.8         5.4         5.9
                                                  -----       -----       -----
Income before extraordinary loss ...........        6.8%        7.8%        8.1%
Net income .................................        6.8%        7.8%        7.3%
</TABLE>
- -------------

(1)  Cost of rental is  calculated as a percentage  of rental  revenue.  Cost of
     sales is calculated as a percentage of sales revenue.

Components of Operating Earnings

Revenue.  Substantially  all of the Company's  revenue is derived from base rent
and fees  from its  outstanding  furniture  leases  and from the sale of  rental
furniture.  Furniture  rental  revenue is recognized in the month in which it is
due.

Furniture sales revenue is recognized in the month of furniture  delivery.  Cost
of  Furniture  Rental.  The primary  component  of cost of  furniture  rental is
depreciation  of rental  furniture  which is a noncash  charge  included  in the
statements  of  cash  flows  as  a  component  of  cash  provided  by  operating
activities.   The  Company  depreciates  most  of  its  rental  furniture  on  a
declining-balance method over five years, with an estimated salvage value of 25%
to 40% of original  cost.  The Company  also records the net book value of other
disposals,  primarily  inventory  shrinkage,  as a  component  of  the  cost  of
furniture rental revenue.

Cost of Furniture  Sales.  When furniture is sold, the depreciated book value of
such  furniture is recorded as cost of furniture  sales and is also  included in
the  statements  of cash flows as a  component  of cash  provided  by  operating
activities.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses include  employee,  delivery,  advertising,  occupancy,
utilities  and  other   operating   expenses,   non-rental   depreciation,   and
amortization of goodwill.

YEAR ENDED DECEMBER 31, 1998
AS COMPARED TO YEAR ENDED DECEMBER 31, 1997

Revenue.  Total  revenue  increased  11.1% to $318,964 in 1998 from  $287,218 in
1997.  Furniture rental revenue for the year was $265,871, a 12.1% increase from
$237,212 in 1997. Rental revenue growth before the impact of acquisitions, trade
show operations and merged markets was approximately 5% which reflects growth in
the number of leases as well as revenue  per lease.  Furniture  sales  increased
6.2% to  $53,093  in 1998  from  $50,006  in 1997.  Excluding  the  impact of an
unusually  large  corporate sale in the second quarter of 1997,  furniture sales
would have shown an increase of 10.1%.  This  increase  reflects  the  Company's
continued efforts to maintain the quality of its rental furniture line-up.

Gross Profit.  Gross profit  margin on total revenue  increased to 74.9% for the
year ended  December  31, 1998 from 73.6% for the year ended  December 31, 1997.
The gross profit margin on furniture  rental revenue  increased to 82.0% in 1998
from 80.8% in 1997. This improvement is primarily attributed to the expansion of
CORT's housewares  business, a reduction in depreciation as a percent of revenue
and  improvements  in inventory  control from the continued  installation of the
perpetual  system.  Gross profit margin on furniture sales revenue  decreased to
39.1% in 1998 from 39.5% in 1997.  The gross profit  margin on  furniture  sales
revenue for 1997 would have been 40.1%  without the  unusually  large  corporate
sale.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses  totaled  $186,100 or 58.4% of total revenue in 1998 as
compared  to  $165,019  or 57.5% of total  revenue in 1997.  This  increase as a
percentage of revenue is attributed to investments in personnel,  facilities and
marketing  efforts which the Company  believes are an integral part of its plans
for future growth.

Operating  Earnings.  As a result of the  changes in revenue,  gross  margin and
selling, general and administrative expenses discussed above, operating earnings
increased to $52,647,  or 16.5% of total revenue in 1998 from $46,308,  or 16.1%
of total revenue in 1997.

Interest Expense,  net. Interest expense decreased to $7,837 in 1998 from $8,374
in 1997.  This decrease is due to the  replacement  of the senior notes with the
lower interest rate debt of the revolving  credit facility and the effect of the
lower market interest rate on the revolving credit facility, partially offset by
additional borrowings for acquisitions.

                                       11
<PAGE>


                      CORT Business Services and Subsidary
                     Mangement's Discussion and Analysis of
           Financial Condition and Results of Operations (continued)

Extraordinary Loss. As a result of the early retirement of the senior notes, the
Company  recognized a loss of $2,508,  net of taxes, which has been reflected in
the Company's  consolidated statement of operations as an extraordinary loss for
the year ended  December 31, 1998.  The  extraordinary  loss includes  $3,495 of
premiums on the senior  note  retirement,  the  write-off  of $677 of  deferred
financing fees and $8 of other associated costs.

Furniture Purchases. Furniture purchases totaled $81,671 in 1998, an increase of
7.4% from the $76,010 purchased in 1997. Furniture purchases increased primarily
due to purchases in acquired businesses.  The remaining increase reflects normal
business requirements offset in part by a reduction for merged markets.

YEAR ENDED DECEMBER 31, 1997
AS COMPARED TO YEAR ENDED DECEMBER 31, 1996

Revenue.  Total  revenue  increased  22.7% to $287,218 in 1997 from  $234,149 in
1996.  Furniture rental revenue for the year was $237,212, a 23.8% increase from
$191,560 in 1996.  Rental revenue growth before the impact of  acquisitions  and
merged  markets was  approximately  13% which  reflects  growth in the number of
leases as well as revenue per lease.  Furniture sales increased 17.4% to $50,006
in 1997  from  $42,589  in 1996.  Excluding  the  impact of an  unusually  large
corporate sale in the second quarter of 1997,  furniture  sales would have shown
an increase of 13.3%. This increase reflects the Company's  continued efforts to
maintain the quality of its rental furniture line-up.

Gross Profit.  Gross profit  margin on total revenue  increased to 73.6% for the
year ended  December  31, 1997 from 73.4% for the year ended  December 31, 1996.
The gross profit margin on furniture  rental revenue was 80.8% in 1997 and 80.7%
in 1996.  Gross profit margin on furniture  sales revenue  decreased to 39.5% in
1997 from 40.8% in 1996.  The profit margin on furniture  sales revenue for 1997
would have been 40.1% without the unusually large corporate sale.

Selling,   General   and   Administrative   Expenses.   Selling,   general   and
administrative  expenses  totaled  $165,019 or 57.5% of total revenue in 1997 as
compared to $136,536 or 58.3% of total revenue in 1996. This percentage decrease
is attributed to the  efficiencies  gained in  California by  integrating  Evans
Rents, as well as the growth and productivity of the startups the Company opened
in prior years. In addition,  1996 included $425 of certain  charges  associated
with duplicate showroom closings related to the acquisition of Evans Rents.

Operating  Earnings.  As a result of the  changes in revenue,  gross  margin and
selling, general and administrative expenses discussed above, operating earnings
increased to $46,308,  or 16.1% of total revenue in 1997 from $35,448,  or 15.1%
of total revenue in 1996.

Interest Expense,  net. Interest expense increased to $8,374 in 1997 from $8,251
in 1996.

Furniture Purchases.  Furniture purchases totaled $76,010 in 1997, a decrease of
1.7% from the $77,323  purchased in 1996.  Purchases in 1996 were  significantly
higher as the Company  converted the Evans Rents  business to the CORT Furniture
line. In 1997,  furniture purchases supported normal growth and replenishment of
furniture which had been sold or disposed.

LIQUIDITY AND CAPITAL RESOURCES

The  Company's  primary  capital   requirements  are  for  purchases  of  rental
furniture.  The  Company  purchases  furniture  throughout  each year to replace
furniture  which  has been  sold  and to  maintain  adequate  levels  of  rental
furniture to meet  existing and new customer  needs.  Furniture  purchases  were
$77,323,  $76,010  and  $81,671  in 1996,  1997 and 1998,  respectively.  As the
Company's growth strategies continue to be implemented,  furniture purchases are
expected to increase accordingly.

The Company's other capital requirements consist of purchases of property, plant
and equipment, including leasehold improvements, warehouse and office equipment,
standard   programming   enhancements  and  computer   hardware   necessary  for
installation of the management  information system in additional districts.  Net
purchases of property,  plant and  equipment  were $5,652,  $7,638 and $8,898 in
1996, 1997 and 1998, respectively.

During  1996,  1997 and 1998,  net cash  provided  by  operations  was  $78,374,
$100,639 and $108,189,  respectively.  During 1996, 1997 and 1998, net cash used
in investing  activities  was  $122,927,  $100,665  and  $132,234  respectively,
consisting primarily of purchases of rental furniture and portfolio acquisitions
and in  1996,  the  acquisitions  of  Evans  Rents  and  AFR  and in  1998,  the
acquisition of Instant  Interiors  Corporation.  During 1996, 1997 and 1998, net
cash provided  (used) by financing  activities  was $44,297,  ($97) and $24,748,
respectively.  In 1996,  $32,672 was  provided by the public  offering of common
stock, net of expenses, which was used to repay indebtedness under the revolving
credit facility primarily due to the acquisition of Evans Rents.

                                       12
<PAGE>


                      CORT Business Services and Subsidary
                     Mangement's Discussion and Analysis of
           Financial Condition and Results of Operations (continued)

CFR  maintains a revolving  credit  facility  that  provides a $125,000  line of
credit to meet  acquisition  and  expansion  needs as well as  seasonal  working
capital  and general  corporate  requirements.  The  revolving  credit  facility
expires  February 2002 and restricts the ability of CFR to make advances and pay
dividends to the Company.  Borrowings  under the revolving  credit facility bear
interest at a  fluctuating  rate based on, at the Company's  option,  either the
lead lender's base rate or the London Interbank Offer Rate (LIBOR).  The average
interest  rate paid by CFR during 1996,  1997 and 1998 on the  revolving  credit
facility was 7.30%, 7.25% and 6.70%,  respectively.  A commitment fee calculated
based  upon the unused  portion  of the  revolving  credit  facility  is payable
quarterly  in arrears.  The Company had $30,447  available  under the  revolving
credit facility at December 31, 1998.

The Company believes that future cash flows from  operations,  together with the
borrowings  available  under the  revolving  credit  facility  will  provide the
Company with sufficient  liquidity and financial resources to finance its growth
and satisfy its working capital  requirements  through the term of the revolving
credit facility.

The Internal  Revenue Service  ("IRS") had proposed the  disallowance of certain
deductions  taken by Fairwood  Corporation for a consolidated tax group of which
CFR was previously a member (the "Former Group") through the year ended December
31, 1988.  The IRS  challenge  included  the  assertion  that  certain  interest
deductions taken by the Former Group should be recharacterized as non-deductible
dividend  distributions  and that deductions for certain expenses related to the
acquisition  of Mohasco  Corporation  (now  Consolidated  Furniture  Corporation
("Consolidated")), CFR's former shareholder, be disallowed. Fairwood Corporation
has  indicated  to the  Company  that it has reached an  agreement  with the IRS
regarding  a  settlement  of the  proposed  adjustments.  The  bankruptcy  court
handling  Fairwood  Corporation's  bankruptcy  filing  approved the terms of the
settlement  in October  1998.  The total tax liability of the Former Group under
the terms of the  settlement is  approximately  $5 million,  including  interest
through  December 31, 1998.  Under IRS  regulations,  the Company and each other
member  of the  Former  Group is  severally  liable  for the full  amount of any
Federal  income tax  liability of the Former Group while CFR was a member of the
Former  Group,  which  could be as much as  approximately  $4  million  for such
periods  (including  interest  through December 31, 1998) under the terms of the
settlement.  Under  the  agreement  of sale  for  CFR,  Consolidated  agreed  to
indemnify the Company in full for any  consolidated  tax liability of the Former
Group  for the years  during  which CFR was a member  of the  Former  Group.  In
addition,  the Company may have rights of contribution  against other members of
the Former  Group if the Company  were  required to pay more than its  equitable
share of any  consolidated  tax  liability.  The Company is not in a position to
determine  the  probable   impact  on  the  Company's   consolidated   financial
statements, if any.

YEAR 2000 COMPLIANCE

As is the case with other  companies using  computers in their  operations,  the
Company is faced with the task of addressing the Year 2000 issue.  The Year 2000
issue arises from the widespread use of computer programs that rely on two-digit
codes to perform computations or decision-making functions. The Company has done
a  comprehensive  review of its  significant  computer  programs to identify the
systems that would be affected by the Year 2000 issue.

The  Company  relies on  computer-based  technology  and  utilizes  a variety of
third-party  hardware and software.  The Company's rental and retail  functions,
including lease writing,  inventory control, billing and accounts receivable use
the  software  called  "RTR."  This  software,  which is the  Company's  primary
operating  system,  has been  recently  developed  and  installed in most of the
Company's  operations.  The  RTR  software  has  been  modified  for  Year  2000
compliance  and  is  currently  being  tested.  The  installation  of RTR in the
Company's  remaining  operations,  as well as the  Year  2000  modification,  is
expected to be completed in the third quarter of 1999.

The Company utilizes third-party  software for administrative  functions such as
accounting,  payroll and human  resources.  The  Company  expects to upgrade the
administrative function third-party software to the Year 2000 version or install
new software which is Year 2000 compliant in the first half of 1999. The Company
currently  estimates the cost of modifying its computer  systems to be Year 2000
compliant to be approximately $250; the majority of these costs will be incurred
by March 31, 1999.

                                       13
<PAGE>


                      CORT Business Services and Subsidary
                     Mangement's Discussion and Analysis of
           Financial Condition and Results of Operations (continued)

The  Company is still in the  process of  reviewing  its Year 2000  exposure  to
customers  and  vendors.  The Company is not  dependent  on any one  supplier or
customer for more than 10% of its rental furniture or revenue, respectively. The
Company is sending  inquiries as to Year 2000  readiness to selected  vendors in
order to  identify  any  significant  exposures  that may  exist  and  establish
alternative  sources or  strategies  where  necessary.  The Company is currently
unaware of any Year 2000  problems  faced by any  customers  or vendors that are
likely to have a material adverse effect on the Company.

In a worst-case scenario,  if the Company's operating system was not to be ready
for Year 2000, the Company would continue to make deliveries, record revenue and
bill  customers  utilizing a personal  computer  until the  computer  system was
ready.  This would not stop the  operations of the Company and currently is done
whenever a location experiences temporary down time.

There can be no guarantee that the foregoing cost estimates or deadlines will be
achieved and actual  results  could differ from current  expectations.  Specific
factors  that might  cause  differences  include,  but are not  limited  to, the
ability of  customers,  suppliers,  and other  companies on which the  Company's
operations  rely to modify or convert their  systems to be Year 2000 ready,  the
ability of the Company to locate and  correct all  relevant  computer  code,  or
similar  uncertainties.  The Company is in the process of developing contingency
plans for such scenarios.

INFLATION AND GENERAL ECONOMIC CONDITIONS

Historically,  the Company has been able to offset increases in furniture prices
with  increases  in rental  rates.  Management  believes  that  increases in new
furniture  prices have  averaged less than the overall  inflation  rate over the
last five years.  In periods of high  inflation,  the  Company has  historically
achieved  higher margins on its clearance  center sales.  A sustained  recession
with  little or no new job  growth  may have a  material  adverse  effect on the
Company's future opportunities for sustained growth.

NEW ACCOUNTING PRONOUNCEMENTS

On April 3, 1998, the Accounting  Standards  Executive  Committee (AcSEC) issued
Statement of Position No.  98-5,  Reporting on the Costs of Start-Up  Activities
(SOP 98-5)  effective  for the Company for fiscal year 1999.  SOP 98-5  requires
costs of start-up  activities,  including  organization costs, to be expensed as
incurred.  The Company currently expenses all such start-up costs;  accordingly,
the  adoption  of SOP 98-5 will have no  impact  on the  Company's  consolidated
financial statements.

FORWARD-LOOKING STATEMENTS

In addition to  historical  information,  this Annual  Report  includes  certain
forward-looking  statements  as  such  term is  defined  in  Section  27A of the
Securities  Act and  Section  21E of the  Exchange  Act.  These  forward-looking
statements involve certain risks and uncertainties, including but not limited to
acquisitions, additional financing requirements, development of new products and
services,  the effect of  competitive  products  and  pricing  and the effect of
general  economic  conditions,   that  could  cause  actual  results  to  differ
materially from those in such forward-looking statements.

                                       14
<PAGE>


                      CORT Business Services and Subsidary
                          Consolidated Balance Sheets
                (in thousands, except share and per share data)

<TABLE>
<CAPTION>

                                                                 December 31,
                                                             -------------------
                                                                1997      1998
                                                                ----      ----
<S>                                                         <C>        <C>
ASSETS
Cash and cash equivalents ................................   $     --   $    703
Accounts receivable, less allowance for doubtful
 accounts of $2,891 and $3,179 in 1997 and 1998,
 respectively ............................................     13,521     14,585
Prepaid expenses .........................................      4,127      5,918
Rental furniture, net (note 2) ...........................    164,323    189,059
Property, plant and equipment, net (note 4) ..............     38,777     43,861
Investment ...............................................         --      3,000
Other receivables and assets, net (note 5) ...............      3,183      3,048
Goodwill, net of accumulated amortization of $4,224 and
 $6,159 in  1997 and 1998, respectively (note 12) ........     53,910     72,722
                                                             --------   --------
                                                             $277,841   $332,896
                                                             ========   ========


LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable .........................................   $  5,551   $  3,417
Rental security deposits .................................      7,978      9,581
Accrued expenses (note 10) ...............................     27,936     21,076
Deferred rental revenue ..................................      9,239     11,541
Long-term debt (note 6) ..................................     63,132     90,800
Deferred income taxes (note 5) ...........................     14,673     20,819
                                                             --------   --------
                                                              128,509    157,234
                                                             ========   ========


Commitments and contingencies (notes 5, 7 and 9)

Stockholders' equity (notes 3, 8, and 11):
  Common stock, voting, $.01 par value, 20,000,000
   shares  authorized, 12,869,306 and 13,084,541 shares
   issued and outstanding  in 1997 and 1998, respectively         129        131
  Common stock, Class B, nonvoting, $.01 par value,
   20,000,000 shares  authorized, and none issued and
   outstanding ...........................................         --         --
  Additional paid-in capital .............................    103,007    105,940
  Retained earnings ......................................     46,196     69,591
                                                             --------   --------
    Total stockholders' equity ...........................    149,332    175,662
                                                             --------   --------
                                                             $277,841   $332,896
                                                             ========   ========
</TABLE>


See accompanying notes to consolidated financial statements.

                                       15
<PAGE>


                      CORT Business Services and Subsidary
                     Consolidated Statements of Operations
                     (in thousands, except per share data)

<TABLE>
<CAPTION>
                                                       Year ended December 31,
                                                    ------------------------------
                                                      1996       1997       1998
Revenue:
<S>                                                 <C>        <C>        <C>     
  Furniture rental ..............................   $191,560   $237,212   $265,871
  Furniture sales ...............................     42,589     50,006     53,093
                                                    --------   --------   --------
    Total revenue ...............................    234,149    287,218    318,964
                                                    --------   --------   --------
Operating costs and expenses:
  Cost of furniture rental ......................     36,958     45,634     47,863
  Cost of furniture sales .......................     25,207     30,257     32,354
  Employee, delivery and advertising expenses ...     95,204    114,674    128,710
  Occupancy, utilities and nonrental depreciation     22,722     27,747     32,496
  Amortization of goodwill ......................        961      1,546      1,935
  Other operating expenses ......................     17,649     21,052     22,959
                                                    --------   --------   --------
    Total costs and expenses ....................    198,701    240,910    266,317
                                                    --------   --------   --------
    Operating earnings ..........................     35,448     46,308     52,647
Interest expense, net ...........................      8,251      8,374      7,837
                                                    --------   --------   --------
    Income before income taxes and
     extraordinary loss .........................     27,197     37,934     44,810
Income tax expense (note 5) .....................     11,261     15,608     18,907
                                                    --------   --------   --------
    Income before extraordinary loss ............     15,936     22,326     25,903
Extraordinary loss on early retirement
 of debt, net of income tax benefit of
 $1,672 (notes 5 and 6) .........................         --         --      2,508
                                                    --------   --------   --------
    Net income ..................................   $ 15,936   $ 22,326   $ 23,395
                                                    ========   ========   ========

Earnings per common share before
 extraordinary loss (note 13) ...................   $   1.40   $   1.74   $   1.99
Extraordinary loss per common share .............         --         --        .19
                                                    --------   --------   --------
Earnings per common share .......................   $   1.40   $   1.74   $   1.80
                                                    ========   ========   ========
Weighted average number of common shares
 used in computation ............................     11,416     12,804     13,019
                                                    --------   --------   --------

Earnings per common share before
 extraordinary loss--assuming dilution
 (note 13) ......................................   $   1.31   $   1.67   $   1.92
Extraordinary loss per common share--
 assuming dilution ..............................         --         --        .19
                                                    --------   --------   --------
Earnings per common share--assuming dilution ....   $   1.31   $   1.67   $   1.73
                                                    ========   ========   ========
Weighted average number of common shares
 used in computation--assuming dilution .........     12,144     13,378     13,491
                                                    --------   --------   --------
</TABLE>


See accompanying notes to consolidated financial statements.

                                       16
<PAGE>


                      CORT Business Services and Subsidary
                Consolidated Statements of Stockholder's Equity
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                            Additional                Total
                                                                    Common    Paid-in    Retained  Stockholders'
                                                                     Stock    Capital    Earnings     Equity
                                                                     -----    -------    --------     ------
<S>                                                               <C>        <C>        <C>        <C>     
Balance, December 31, 1995 .....................................   $    104   $ 67,383   $  7,934   $ 75,421
  Net income ...................................................         --         --     15,936     15,936
  Income tax benefit from stock options exercised ..............         --        571         --        571
  Issuance of common stock from public offering, net of expenses         19     32,653         --     32,672
  Issuance of common stock from exercise of stock options ......          1        487         --        488
  Issuance of common stock from exercise of warrants ...........          3         61         --         64
                                                                   --------   --------   --------   --------
Balance, December 31, 1996 .....................................        127    101,155     23,870    125,152
                                                                   --------   --------   --------   --------
  Net income ...................................................         --         --     22,326     22,326
  Income tax benefit from stock options exercised ..............         --      1,177         --      1,177
  Issuance of common stock from exercise of stock options ......          1        660         --        661
  Issuance of common stock from exercise of warrants ...........          1         15         --         16
                                                                   --------   --------   --------    -------
Balance, December 31, 1997 .....................................        129    103,007     46,196    149,332
                                                                   --------   --------   --------    -------
  Net income ...................................................         --         --     23,395     23,395
  Income tax benefit from stock options exercised ..............         --      2,109         --      2,109
  Issuance of common stock from exercise of stock options, net .          1        810         --        811
  Issuance of common stock from exercise of warrants ...........          1         14         --         15
                                                                   --------   --------   --------    -------
Balance, December 31, 1998 .....................................   $    131   $105,940   $ 69,591   $175,662
                                                                   ========   ========   ========   ========
</TABLE>


See accompanying notes to consolidated financial statements.

                                       17

<PAGE>


                      CORT Business Services and Subsidary
                     Consolidated Statements of Cash Flows
                                 (in thousands)

<TABLE>
<CAPTION>
                                                           Year ended December 31,
                                                    -----------------------------------
                                                       1996         1997         1998
                                                       ----         ----         ----
Cash flows from operating activities:
<S>                                                 <C>          <C>          <C>      
  Net income ....................................   $  15,936    $  22,326    $  23,395
  Proceeds of disposals of rental furniture
 in excess of gross profit ......................      24,118       27,697       31,487
  Adjustments to reconcile net income to
   net cash provided by operating activities:
    Extraordinary loss on early retirement
     of debt ....................................          --           --        2,508
    Depreciation and amortization:
      Rental furniture ..........................      26,887       33,704       36,461
      Other depreciation and amortization .......       3,804        4,871        6,213
      Goodwill ..................................         961        1,546        1,935
      Deferred financing fees ...................         698          726          629
    Rental furniture inventory shrinkage ........       2,261        3,567        2,927
    Deferred income taxes .......................       2,990        3,972        4,762
    Changes in assets and liabilities, net
     of acquisitions:
      Accounts receivable .......................      (2,795)        (364)       1,271
      Prepaid expenses ..........................          (8)         195       (1,619)
      Other receivables and assets ..............          27           83       (1,248)
      Accounts payable, accrued expenses and
       rental security deposits, net ............       1,746          262       (2,465)
      Deferred rental revenue ...................       1,749        2,054        1,933
                                                    ---------    ---------    ---------
        Net cash provided by operating activities      78,374      100,639      108,189
                                                    ---------    ---------    ---------

Cash flows from investing activities:
  Purchases of rental furniture .................     (77,323)     (76,010)     (81,671)
  Portfolio acquisitions ........................      (2,790)     (16,851)     (21,970)
  Purchases of property, plant and equipment ....      (6,238)      (8,628)      (9,173)
  Sale of property, plant and equipment .........         586          990          275
  Purchase of Evans Rents .......................     (27,778)          --           --
  Purchase of AFR ...............................      (9,384)        (166)          --
  Purchase of Instant Interiors .................          --           --      (16,695)
  Purchase of investment ........................          --           --       (3,000)
                                                    ---------    ---------    ---------
        Net cash used in investing activities ...    (122,927)    (100,665)    (132,234)
                                                    ---------    ---------    ---------

Cash flows from financing activities:
  Repayments of senior notes ....................        (573)         (68)     (49,932)
  Payments of premium to retire senior notes ....          --           --       (3,503)
  Payment of deferred financing fees ............        (154)          --         (243)
  Borrowings on the line of credit ..............      87,400       54,200      131,500
  Repayments on the line of credit ..............     (75,600)     (56,600)     (53,900)
  Issuance of common stock ......................      33,224          677          826
  Other .........................................          --        1,694           --
                                                    ---------    ---------    ---------
        Net cash provided (used) by financing
         activities .............................      44,297          (97)      24,748
                                                    ---------    ---------    ---------

        Net increase (decrease) in cash and
         cash equivalents .......................        (256)        (123)         703
Cash and cash equivalents at beginning of year ..         379          123           --
                                                    ---------    ---------    ---------
Cash and cash equivalents at end of year ........   $     123    $      --    $     703
                                                    =========    =========    =========

Supplemental disclosures of cash
 flow information:
  Cash paid for:
    Interest ....................................   $   7,487    $   7,664    $   8,541
    Income taxes ................................       8,089       11,626       11,433
Noncash financing activities:
  Tax benefit from exercise of stock options ....   $     571    $   1,177    $   2,109
</TABLE>


See accompanying notes to consolidated financial statements.

                                       18

<PAGE>


                      CORT Business Services and Subsidary
                   Notes to Consolidated Financial Statements

(1) FORMATION AND DESCRIPTION OF THE COMPANY

CORT Business Services  Corporation (the "Company") is a holding company with no
independent  operations  and no material  assets other than its ownership of all
the outstanding capital stock of CORT Furniture Rental Corporation  ("CFR"). The
Company is largely  dependent on the receipt of dividends or distributions  from
CFR to fund its obligations. CFR is a provider of rental furniture,  accessories
and related  services to both corporate and individual  customers.  In addition,
CFR sells previously rented furniture.

(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a) Principles of Consolidation and Presentation

The consolidated  financial statements as of December 31, 1997 and 1998, and for
the years ended December 31, 1996,  1997 and 1998,  include the accounts of CORT
Business Services  Corporation and its wholly owned subsidiary.  All significant
intercompany transactions have been eliminated.

(b) Accounting Estimates

The  preparation  of  consolidated   financial  statements  in  conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of contingent  assets and liabilities at the date of the consolidated
financial  statements and the reported  amounts of revenues and expenses  during
the reported periods. Actual results could differ from these estimates.

(c) Rental Furniture

Rental  furniture  includes  residential and office furniture which is rented to
customers or is available for rental and/or sale and is recorded at the lower of
depreciated cost or market value. Rental furniture is depreciated primarily on a
declining-balance  method over 3 to 5 years,  with an estimated salvage value of
25 to 40 percent of original cost. Accumulated  depreciation on rental furniture
was  $66,797,000  and  $79,871,000 at December 31, 1997 and 1998,  respectively.
Reserves for purchase  options and shrinkage on rental furniture were $4,406,000
and $2,825,000 at December 31, 1997 and 1998, respectively.  Furniture no longer
meeting rental standards is held for sale.

Furniture  rentals are  recognized as revenue in the month they are due.  Rental
payments  received  prior to the  month  due are  recorded  as  deferred  rental
revenue.  Cost of furniture  rental  includes  depreciation  expense,  inventory
losses,  repairs and  maintenance,  net book value of furniture sold under lease
purchase options and costs of accessories.

Certain of CFR's  leases  include  purchase  options  whereby the  customer  can
receive  title  to  the  furniture  upon  satisfaction  of  certain  conditions.
Generally,  these  leases are short term and must be extended by the customer in
order for the purchase option to apply. CFR provides  reserves to reduce the net
book  value of  furniture  under  such  leases  based on the  length of time the
furniture  has been out on  lease  and the  likelihood  of the  exercise  of the
options.

The Company  considers  the  proceeds  from the sale of rental  furniture  as an
element of cash flow from  operations.  Accordingly,  the  proceeds  received in
excess of the gross profit  recognized on sales of rental furniture are added to
net  income  in  deriving  cash  flow  from   operations  in  the   accompanying
consolidated statements of cash flows.

(d) Property, Plant and Equipment

Property,  plant and  equipment  is recorded at cost or fair value,  if acquired
through a purchase  business  combination.  Depreciation  is computed  using the
straight-line  method over the estimated  useful lives of the assets as follows:
buildings  50 years;  major  roof  renovations  10 years;  furniture,  fixtures,
machinery and equipment from 5 to 10 years;  computer hardware and software from
3 to 5 years;  and  leasehold  improvements  over the shorter of the term of the
related leases or the estimated useful lives.

(e) Investment

Investment  consists of an equity ownership of less than 20% in a company and is
accounted  for under the cost  method  and  evaluated  for  recoverability  on a
regular basis.

(f) Goodwill

Goodwill,  representing the excess of the cost over the fair value of net assets
acquired,  is amortized using the straight-line  method over 20 to 40 years. The
Company  assesses the  recoverability  of this  intangible  asset by determining
whether the  amortization of the goodwill balance over its remaining life can be
recovered  through  undiscounted  future  operating  cash flows of the  acquired
operation.  The amount of goodwill  impairment,  if any,  is  measured  based on
projected   discounted  future  operating  cash  flows  using  a  discount  rate
reflecting  the  Company's   average  cost  of  funds.  The  assessment  of  the
recoverability  of goodwill will be impacted if estimated  future operating cash
flows are not achieved.

(g) Cash and Cash Equivalents

Cash  and  cash  equivalents  include  cash in banks  and  investments  having a
maturity  of  three  months  or less on the  date of  purchase.  Cash  and  cash
equivalents  at December 31, 1998  consisted  primarily of overnight  repurchase
funds.

(h) Rental Security Deposits

The Company may require a non-interest  bearing  security deposit of one month's
rent based on the Company's evaluation of the credit-worthiness of the customer.
The security deposit is returned at the end of the lease provided that all lease
terms have been satisfied.

(i) Stock-Based Compensation

Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation,"  encourages, but does not require companies to record stock-based
employee  compensation  plans at fair value.  The Company has elected to account
for  stock-based  compensation  using the intrinsic  value method  prescribed in
Accounting  Principles  Board  Opinion No. 25,  "Accounting  for Stock Issued to
Employees,"  and related  Interpretations.  Accordingly,  compensation  cost for
employee

                                       19
<PAGE>


                      CORT Business Services and Subsidary
             Notes to Consolidated Financial Statements (continued)


stock  options is measured as the excess,  if any, of the quoted market price of
the Company's stock at the date of the grant over the exercise price an employee
must pay to acquire the stock.

(j) Income Taxes

Income taxes are reported under the asset and liability method, whereby deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.  The effect on deferred tax assets and liabilities of a
change in tax rates is  recognized  in income in the period  that  includes  the
enactment date.

(k) Deferred Financing Fees

Costs incurred with the issuance of long-term debt are capitalized and amortized
over  the  term of the  related  debt  using a  method  which  approximates  the
effective interest method.

(l) Earnings Per Common Share

Earnings  per common  share is computed by dividing  net income by the  weighted
average number of shares of common stock outstanding  during the year.  Earnings
per common  share--assuming  dilution is computed by dividing  net income by the
weighted average number of shares of common stock and dilutive  potential common
stock. Dilutive securities are comprised entirely of stock options and warrants.
The Company has no other potentially dilutive securities.

(m) Advertising Costs

Advertising   production  costs  are  generally  expensed  the  first  time  the
advertisement is run. Media placement costs are generally  expensed in the month
the advertising appears. At December 31, 1997 and 1998, approximately $1,962,000
and  $2,475,000  of  deferred  advertising  expenses  were  reported  in prepaid
expenses.  Advertising expenses were approximately $10,983,000,  $12,632,000 and
$14,552,000 for the years ended December 31, 1996, 1997 and 1998, respectively.

(n) Comprehensive Income

On January 1, 1998, the Company adopted SFAS No. 130,  "Reporting  Comprehensive
Income." SFAS No. 130  establishes  standards  for  reporting and  presenting of
comprehensive  income and its components in a full set of financial  statements.
Comprehensive  income  of  the  Company  consists  solely  of  net  income  and,
accordingly,  the  adoption  of SFAS  No.  130 had no  impact  on the  Company's
consolidated  financial  statements.  The  Statement  requires  only  additional
disclosures in the  consolidated  financial  statements;  it does not affect the
Company's financial position or results of operations.

(3) Public Offering of Common Stock

In July 1996,  the  Company  sold,  through  an  underwritten  public  offering,
1,865,100  common shares at $18.75 per share.  The net proceeds of approximately
$32,672,000,  net of associated underwriting discounts and other expenses of the
offering,  were used to repay  indebtedness  under the revolving credit facility
primarily due to the acquisition of Evans Rents.

(4) Property, Plant and Equipment

Property, plant and equipment consisted of the following (in thousands):

<TABLE>
<CAPTION>
                                                    December 31,  December 31,
                                                        1997          1998
                                                        ----          ----
<S>                                                   <C>           <C>    
Land and land improvements ........................   $ 6,772       $ 6,772
Buildings and improvements ........................    15,418        15,650
Machinery and equipment ...........................     5,243         6,183
Leasehold improvements ............................    14,657        19,242
Computer hardware and software ....................     7,257        11,060
Furniture and fixtures ............................     1,793         2,803
Other .............................................     2,391         2,880
                                                      -------       -------
                                                       53,531        64,590
Accumulated depreciation  and amortization ........    14,754        20,729
                                                      -------       -------
                                                      $38,777       $43,861
                                                      =======       =======
</TABLE>

(5) Income Taxes

Components  of the  expense  for income  taxes are  summarized  as  follows  (in
thousands):

<TABLE>
<CAPTION>

                                          Year ended    Year ended    Year ended
                                          December 31,  December 31,  December 31,
                                              1996          1997         1998
                                              ----          ----         ----
Current:
<S>                                        <C>           <C>           <C>     
  Federal ...........................      $  6,117      $  9,037      $ 11,275
  State and local ...................         1,489         2,453         2,870
                                           --------      --------      --------
                                              7,606        11,490        14,145
                                           --------      --------      --------
Deferred:
  Federal ...........................         3,107         3,515         4,161
  State and local ...................           548           603           601
                                           --------      --------      --------
                                              3,655         4,118         4,762
                                           --------      --------      --------
Total expense before
 extraordinary loss .................      $ 11,261      $ 15,608      $ 18,907
Income tax benefit from
 extraordinary loss on
 early retirement of debt ...........            --            --        (1,672)
                                           --------      --------      --------
Total income tax expense ............      $ 11,261      $ 15,608      $ 17,235
                                           ========      ========      ========
</TABLE>

The  difference  between the actual  expense for taxes and taxes computed at the
Federal  income tax rate of 35 percent in 1996,  1997 and 1998 is  summarized as
follows (in thousands):
<TABLE>
<CAPTION>
                                           Year ended    Year ended    Year ended
                                           December 31,  December 31,  December 31,
                                              1996          1997          1998
                                              ----          ----          ----
<S>                                        <C>          <C>           <C>
Tax expense computed
  at Federal rate ......................    $  9,519     $ 13,277      $ 15,684
State and local taxes, net of
 Federal benefit .......................       1,324        1,986         2,153
Effects of goodwill  amortization ......         336          395           397
Other, net .............................          82          (50)          673
                                            --------     --------      --------
  Total  expense  before
   extraordinary loss ..................    $ 11,261     $ 15,608      $ 18,907
                                            ========     ========      ========
</TABLE>

                                       20
<PAGE>


                      CORT Business Services and Subsidary
             Notes to Consolidated Financial Statements (continued)

The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and deferred tax  liabilities are presented below (in
thousands):

<TABLE>
<CAPTION>
                                                    December 31,    December 31,
                                                        1997           1998
                                                        ----           ----
<S>                                                  <C>             <C>
Deferred tax assets:                                              
  Accounts receivable, principally due to                         
    allowance for doubtful accounts ..............    $ 1,156        $ 1,271
  Compensated absences, principally due to                        
    accrual for financial reporting purposes .....        845            989
  Deferred financing fees ........................        352             --
  Deferred rental revenue ........................      3,715          4,617
  Reserve for unfavorable operating lease                         
    and duplicate facilities .....................      2,526            829
  Reserve for purchase options and                                
   shrinkage on rental property ..................      1,762          1,130
  Accrued insurance ..............................        998            991
  Net operating loss carryforwards ...............        205             --
  AMT credit carryforward ........................        394            104
  Other ..........................................      1,141          2,036
                                                      -------        -------
    Total gross deferred tax assets ..............     13,094         11,967
                                                      -------        -------
Deferred tax liabilities:                                         
  Rental furniture, principally due to                            
     differences in depreciation .................     22,387         29,320
  Property, plant and equipment, principally                      
     due to differences in depreciation ..........      5,140          2,453
  Other ..........................................        240          1,013
                                                      -------        -------
    Total gross deferred tax liabilities .........     27,767         32,786
                                                      -------        -------
    Net deferred tax liability ...................    $14,673        $20,819
                                                      =======        =======
</TABLE>

The ultimate realization of deferred tax assets is dependent upon the generation
of future taxable income during the periods in which those temporary differences
become deductible.  Management  considers the scheduled reversal of deferred tax
liabilities,  projected  future taxable income,  and tax planning  strategies in
making this assessment.

The Company is expecting  refunds from Federal and state taxing  authorities  of
approximately $1,030,000 which are included in other receivables and assets. The
Company  has  alternative  minimum  tax credit  carryforwards  of  approximately
$104,000 which are available to reduce future Federal  regular income taxes,  if
any, over an indefinite period.

The Internal  Revenue Service  ("IRS") had proposed the  disallowance of certain
deductions  taken by Fairwood  Corporation for a consolidated tax group of which
CORT Furniture Rental  Corporation  ("CFR") was previously a member (the "Former
Group") through the year ended December 31, 1988. The IRS challenge included the
assertion that certain  interest  deductions taken by the Former Group should be
recharacterized as non-deductible dividend distributions and that deductions for
certain  expenses  related  to  the  acquisition  of  Mohasco  Corporation  (now
Consolidated Furniture Corporation ("Consolidated")),  CFR's former shareholder,
be  disallowed.  Fairwood  Corporation  has indicated to the Company that it has
reached  an  agreement  with the IRS  regarding  a  settlement  of the  proposed
adjustments.  The bankruptcy court handling  Fairwood  Corporation's  bankruptcy
filing  approved  the terms of the  settlement  in October  1998.  The total tax
liability of the Former Group under the terms of the settlement is approximately
$5 million, including interest through December 31, 1998. Under IRS regulations,
the Company and each other member of the Former  Group is  severally  liable for
the full amount of any Federal  income tax  liability  of the Former Group while
CFR was a member of the Former Group, which could be as much as approximately $4
million for such periods  (including  interest  through December 31, 1998) under
the terms of the settlement.  Under the agreement of sale for CFR,  Consolidated
agreed to indemnify  the Company in full for any  consolidated  tax liability of
the  Former  Group for the  years  during  which CFR was a member of the  Former
Group. In addition,  the Company may have rights of  contribution  against other
members of the Former  Group if the Company  were  required to pay more than its
equitable  share of any  consolidated  tax  liability.  The  Company is not in a
position  to  determine  the  probable  impact  on  the  Company's  consolidated
financial statements, if any.

(6) Long-Term Debt

The outstanding long-term debt was as follows (in thousands):

<TABLE>
<CAPTION>
                                                December 31,      December 31,
                                                   1997             1998
                                                   ----             ----
<S>                                              <C>              <C>    
Revolving credit facility ....................   $13,200          $90,800
Senior notes .................................    49,932               --
                                                 -------          -------
                                                 $63,132          $90,800
                                                 =======          =======
</TABLE>

CFR maintains a revolving credit facility with a group of banks.  This facility,
for which the Company is  guarantor,  provides a $125  million line of credit to
meet  acquisition  and expansion  needs as well as seasonal  working capital and
general corporate  requirements.  The revolving credit facility expires February
2002 and is unsecured  but does restrict the ability of CFR to pledge its assets
as security.  This facility  also  restricts the ability of CFR to make advances
and pay dividends to the Company. Borrowings under the revolving credit facility
bear interest at a fluctuating  rate based on, at the Company's  option,  either
the lead lender's  base rate or the London  Interbank  Offer Rate  (LIBOR).  The
average  interest  rate paid by CFR during 1996,  1997 and 1998 on the revolving
credit  facility was 7.30%,  7.25% and 6.70%,  respectively.  A  commitment  fee
calculated  based upon the unused  portion of the revolving  credit  facility is
payable  quarterly  in  arrears.  The Company had  approximately  $3,753,000  in
letters of credit  outstanding  at December 31, 1998 which reduced the borrowing
base  under  the  revolving  credit  facility.  The  Company  had  approximately
$30,447,000 available under the revolving credit facility at December 31, 1998.

On September 10, 1998, the Company redeemed the remaining $49,932,000 of its 12%
Senior Notes at a price of 107% of the principal  amount plus accrued and unpaid
interest  to the  date of  redemption.  The  Company  used  borrowings  under an
expanded  credit  line with its  existing  bank group to redeem the notes.  As a
result of the early retirement of the Senior Notes, the Company

                                       21
<PAGE>


                      CORT Business Services and Subsidary
             Notes to Consolidated Financial Statements (continued)


recognized an  extraordinary  loss of  $2,508,000,  net of income tax benefit of
$1,672,000 in the third quarter of 1998.

The estimated fair value of the Company's  consolidated  long-term debt based on
the  quoted  market  price and other  available  information  was  approximately
$68,100,000 and $90,800,000 for December 31, 1997 and 1998, respectively.

Other assets include debt issuance  costs,  net of accumulated  amortization  of
$1,264,000 and $201,000 at December 31, 1997 and 1998, respectively.

(7) Employee Benefit Plans

The Company  maintains an investment  and  profit-sharing  defined  contribution
retirement plan. All the Company's  employees are eligible to participate  after
one year of service. The Company makes a 50 percent matching contribution on the
first four percent of employee  contributions  to the plan.  The Company may, at
its   discretion,   make  additional   contributions   based  on  the  Company's
performance.  The aggregate plan contributions  were  approximately  $1,080,000,
$1,215,000 and $1,335,000 for the years ended December 31, 1996, 1997, and 1998,
respectively.

The  Company  maintains  a  Supplemental  Executive  Retirement  Plan (SERP) for
certain key present and former management executives.  The SERP consists of both
a defined benefit and a defined  contribution plan. The annual costs of the plan
were approximately $119,000,  $152,000 and $118,000 for the years ended December
31, 1996, 1997, and 1998,  respectively.  The accrued,  unfunded liability under
the plan as of December 31, 1998 was not significant.

The Company  maintains  an employee  stock  purchase  plan.  All  employees  are
eligible to participate  in the plan after 90 days of service.  The price of the
shares purchased in the open market is the average price paid for all the shares
purchased by the broker on the investment  date. The Company assumes the cost of
all brokerage  commissions  and service charges for all purchases made under the
plan.  During  1997 and 1998,  3,174 and  10,672  shares  of common  stock  were
purchased  through  the plan at  average  prices of $37.30 and $33.66 per share,
respectively.

(8) Stock Options

At December 31, 1998, the Company had four stock-based compensation plans, which
were  adopted  by  the  Board  of  Directors   and  approved  by  the  Company's
stockholders.  These plans are described  below. The Company applies APB Opinion
No. 25 and related Interpretations in accounting for its plans. Accordingly,  as
all options have been granted at exercise  prices equal to the fair market value
as of the date of grant,  no compensation  cost has been recognized  under these
plans in the accompanying  consolidated  financial statements.  Had compensation
cost for the  Company's  four  stock-based  compensation  plans been  determined
consistent  with FASB  Statement  No. 123, the Company's net income and earnings
per common  share  would have been  reduced to the pro forma  amounts  indicated
below (in thousands, except per share data):

<TABLE>
<CAPTION>

                                       Year ended      Year ended      Year ended
                                       December 31,    December 31,    December 31,
                                          1996            1997            1998
                                          ----            ----            ----
Net income
<S>                                   <C>             <C>             <C>       
  As Reported ..................      $   15,936      $   22,326      $   23,395
  Pro Forma ....................      $   15,327      $   21,461      $   21,783
Earnings per common share
  As Reported ..................      $     1.40      $     1.74      $     1.80
  Pro Forma ....................      $     1.34      $     1.68      $     1.67
Earnings per common share
  assuming dilution
    As Reported ................      $     1.31      $     1.67      $     1.73
    Pro Forma ..................      $     1.26      $     1.60      $     1.61
</TABLE>

The effects of compensation  cost as determined  under FASB Statement No. 123 on
net income in 1996,  1997 and 1998 may not be  representative  of the effects on
pro forma net income for future periods.

Stock Option and Stock Purchase Plan

Under the terms of the Stock Option and Stock  Purchase  Plan (the "1994 Plan"),
certain key employees were granted, at the discretion of the Board of Directors,
the right to purchase varying amounts of debt securities and options to purchase
common  stock.  Concurrent  with the  adoption of the 1994 Plan,  all members of
management who previously  held common stock of the Company gave up their rights
to such stock.

At the date of grant,  each employee had the option to purchase  immediately  in
cash all  granted  amounts of the debt  securities,  or defer  purchase of these
securities,  plus interest,  over a five-year  vesting  period.  In either case,
assuming all obligations to purchase the debt  securities  were  fulfilled,  the
exercise   price  of  the   options  to   purchase   common   stock  was  fixed.
Contemporaneously  with the initial public  offering of the Company in 1995, all
debt securities were exchanged for common stock.  There is no further obligation
to purchase debt  securities  under the 1994 Plan. An option under the 1994 Plan
vests over a five-year period and is exercisable over a ten-year period.

1995 Stock-Based Incentive Compensation Plan

The 1995  Stock-Based  Incentive  Compensation  Plan (the  "1995  Plan")  became
effective on October 31, 1995. The 1995 Plan was amended in May 1997 to increase
the number of stock options  available for grant. The 1995 Plan provides for the
granting  of a maximum  of  1,210,000  stock  options  to key  employees  of the
Company.  The shares  granted under the 1995 Plan may be in the form of deferred
stock, restricted stock, incentive stock options, non-qualified stock options or
stock  appreciation  rights.  All awards made in 1996, 1997 and 1998 were in the
form of non-qualified  stock options.  The exercise price of an option under the
1995  Plan is equal to the fair  market  value of  common  stock on the date the
option is  granted.  An option  under the 1995 Plan vests over a  three-year  or
seven-year period and the expiration period may not exceed ten years.

                                       22
<PAGE>

                      CORT Business Services and Subsidary
             Notes to Consolidated Financial Statements (continued)

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the  following   weighted  average
assumptions used for grants in 1996, 1997 and 1998, respectively:  0.0% dividend
yield for all years;  expected  volatility  of 30% for 1996 and 1997 and 36% for
1998;  risk-free  interest rates of 6.29%,  6.25%, and 5.61%;  expected lives of
five years, six years, and seven years, respectively.

1995 Directors Stock Option Plan

The 1995  Directors  Stock  Option  Plan  (the  "1995  Directors  Plan")  became
effective on October 18, 1995.  The 1995  Directors  Plan provided for automatic
grants of options to purchase  shares of common  stock on November  16, 1995 and
1996.  The option  exercise price per share is equal to the fair market value of
common  stock on the date the option is  granted.  All  options  granted  became
vested on November 16, 1998. The expiration period may not exceed ten years.

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the  following   weighted  average
assumptions used for grants in 1995 and 1996, respectively:  0.0% dividend yield
for both years;  expected  volatility of 30% for both years;  risk-free interest
rates of 5.89% and 6.43%; and expected lives of seven years for both years.

1997 Directors Stock Option Plan

The 1997  Directors  Stock  Option  Plan  (the  "1997  Directors  Plan")  became
effective on May 14, 1997.  The 1997 Directors Plan provides for the granting of
a maximum of 50,000 stock options to non-employee  directors of the Company. The
1997  Directors  Plan  provides for  automatic  grants of 2,000 shares of common
stock for each of the  Company's  non-employee  directors  on the  business  day
immediately  following the Company's Annual Meeting of Stockholders for calendar
years 1997,  1998,  1999,  2000 and 2001. The option price per share is equal to
the fair  market  value of common  stock on the date the option is  granted.  An
option  under the 1997  Directors  Plan vests over a  three-year  period and the
expiration period may not exceed ten years.

The fair value of each option  grant is estimated on the date of grant using the
Black-Scholes   option-pricing   model  with  the  following   weighted  average
assumptions used for grants in 1997 and 1998, respectively:  0.0% dividend yield
for both years;  expected volatility of 30% for 1997 and 36% for 1998; risk-free
interest  rate of 6.54% and 5.74%;  and  expected  lives of seven years for both
years.
<TABLE>
<CAPTION>
                                  1994 Plan                1995 Plan          1995 Directors Plan     1997 Directors Plan
                             -------------------    ----------------------    --------------------    -------------------
                                        Weighted                  Weighted                Weighted               Weighted
                             Shares     Average     Shares        Average     Shares      Average     Shares     Average
                              Under     Exercise     Under        Exercise     Under      Exercise     Under     Exercise
                             Option      Price      Option         Price      Option       Price      Option      Price
                             ------      -----      ------         -----      ------       -----      ------      -----
Outstanding at
<S>                        <C>          <C>        <C>          <C>           <C>       <C>          <C>          <C>
   December 31, 1995 .....  627,556      $0.57      439,800      $ 12.00       21,000    $ 12.00            --        --
    Granted ..............       --         --      131,300        19.87       10,000      22.75            --        --
    Exercised ............  (52,558)       .33      (39,501)       12.00           --         --            --        --
    Forfeited ............       --         --           --           --           --         --            --        --
                            -------      -----      -------     --------      -------    -------        ------   -------
Outstanding at                                                              
   December 31, 1996 .....  574,998      $0.59      531,599      $ 13.94       31,000    $ 15.47            --        --
    Granted ..............       --         --      106,500        25.68           --         --        10,000   $ 25.50
    Exercised ............  (70,565)      0.55      (50,115)       12.55           --         --            --        --
    Forfeited ............  (17,937)      0.79       (2,833)       18.31           --         --            --        --
                            -------      -----      -------      -------       ------    -------    ----------   -------
Outstanding at                                                              
  December 31, 1997 ......  486,496      $0.59      585,151      $ 16.18       31,000    $ 15.47        10,000    $25.50
    Granted ..............       --         --      479,500        36.92           --         --        10,000     39.63
    Exercised ............  (78,834)      0.59      (60,259)       14.90       (3,667)     14.93          (667)    25.50
    Repriced .............       --         --      (70,250)       39.36           --         --            --        --
    Forfeited ............   (3,969)      0.71       (8,563)       21.65           --         --            --        --
                            -------      -----      -------      -------       ------    -------        -------   ------
Outstanding at                                                              
  December 31, 1998 ......  403,693      $0.59      925,579      $ 14.34       27,333    $ 15.54        19,333    $32.81
                           --------      -----     --------     --------       ------    -------        ------    ------
Options exercisable at:
  December 31, 1996.......  574,998                 120,280                     7,003                       --
  December 31, 1997.......  486,496                 255,420                    19,002                       --
  December 31, 1998.......  403,693                 408,113                    27,333                    2,668
Weighted  average fair
 value at date of grant
 of options granted
 during the year ended:
    December 31, 1996..... $      --                 $ 7.58                    $10.59                   $   --
    December 31, 1997.....        --                  11.01                        --                    12.00
    December 31, 1998.....        --                  15.63                        --                    19.49
</TABLE>
                                       23
<PAGE>



                     CORT Business Services and Subsidary
             Notes to Consolidated Financial Statements (continued)


The following  table  summarizes  information  about the Company's stock options
outstanding at December 31, 1998:

<TABLE>
<CAPTION>
                                       Options Outstanding                               Options Exercisable
                  -----------------------------------------------------------  ------------------------------------
                                        Weighted Average
   Range of                           Remaining Contractual  Weighted Average                      Weighted Average
Exercise Prices   Number Outstanding        Life (years)      Exercise Price    Number Exercisable   Exercise Price
- ---------------   ------------------  ---------------------  ----------------  ------------------- ----------------
<S>                     <C>                    <C>               <C>               <C>                  <C>   
$ 0.2587- 1.098         403,693                5.47              $ 0.59            403,693              $ 0.59
        -12.00          331,125                6.88               12.00            331,125               12.00
 17.6875-29.1875        319,870                8.47               23.61            106,155               22.07
 33.875 -40.375         321,250                9.32               40.02                834               33.88
                  ------------------                                           -------------------
                      1,375,938                                                    841,807
                  ==================                                           ===================
</TABLE>

(9)RENTAL COMMITMENTS

The Company  leases  certain  warehouse and showroom  facilities  and equipment.
Future  minimum  lease  payments  at December  31, 1998 under all  noncancelable
operating leases are as follows (in thousands):

<TABLE>
<CAPTION>

    <S>                                                            <C>     
     1999.......................................................... $ 21,378
     2000..........................................................   18,931
     2001..........................................................   16,816
     2002..........................................................   14,268
     2003..........................................................   11,545
     Thereafter....................................................   31,872
                                                                    --------
        Total minimum lease payments...............................  114,810
     Less sublease rentals.........................................    1,329
                                                                    --------
        Net minimum operating lease payments....................... $113,481
                                                                    ========
</TABLE>

Rental  expense,   net  of  sublease  income,  was  approximately   $12,145,000,
$15,964,000,  and  $19,300,000  for the years ended December 31, 1996,  1997 and
1998,  respectively  (including  approximately   $2,460,000,   $3,880,000,   and
$4,446,000 for short-term vehicle leases).

(10)ACCRUED EXPENSES

Accrued expenses are comprised of (in thousands):

<TABLE>
<CAPTION>

                                                      December 31,  December 31,
                                                         1997           1998
                                                      ------------  ------------
<S>                                                     <C>            <C>    
Accrued salaries, wages and incentives..............    $ 7,568        $ 5,627
Accrued interest....................................      2,065            727
Accrued vacation....................................      2,113          2,474
Reserves for unfavorable operating lease
  and duplicate facilities..........................      6,317          2,230
Accrued property, payroll,
  sales and use taxes...............................      2,170          2,685
Accrued insurance...................................      2,496          2,477
Acquisition holdbacks...............................        887            662
Other accrued expenses..............................      4,320          4,194
                                                      -----------    -----------
                                                        $27,936        $21,076
                                                      ===========    ===========
</TABLE>

(11) WARRANTS TO PURCHASE COMMON STOCK

For the years ended  December  31, 1997 and 1998,  474,610 and 415,320  warrants
were exercised for an aggregate of 78,504 and 81,019 shares of the common stock,
respectively.  The  warrants  were subject to certain  anti-dilution  provisions
relating to  issuances of the common  stock.  All of the  Company's  warrants to
purchase  shares of common  stock  expired  September 1, 1998.  18,480  warrants
expired without being exercised.

(12) ACQUISITIONS

Instant Interiors Corporation

On August 14, 1998, the Company  acquired  certain  assets of Instant  Interiors
Corporation,   a  provider  of  rental   furniture  in  the  Midwest  area,  for
approximately $16,695,000, in a transaction accounted for as a purchase business
combination.  Based on the  allocation  of the purchase  price to the net assets
acquired,  goodwill of approximately  $7,970,000 was recorded.  Such goodwill is
being amortized on a straight-line basis over 40 years.

Other Acquisitions

In 1997, the Company acquired certain assets of Alco Trade Show Services,  Delta
Furniture Rentals,  Inc. and Integrity  Furniture Inc. In addition,  the Company
acquired the stock of Levitt Investment Company and McGregor  Enterprises.  Each
of these  transactions  were accounted for as a purchase  business  combination.
Based on the  allocation  of the purchase  price to the net assets  acquired,  a
total of  approximately  $10,235,000 of goodwill was recorded.  Such goodwill is
being amortized on a straight-line basis over 20 to 40 years.

In 1998,  the Company  acquired  certain  assets of IS Furniture  Rental  Corp.,
Furniture  Rentors of America,  Inc. and the trade show furnishings  business of
Aaron's  Rents,  Inc.,  as well as two  other  small  businesses.  Each of these
transactions were accounted for as a purchase business combination. Based on the
allocation  of the  purchase  price  to the net  assets  acquired,  a  total  of
approximately  $14,665,000  of goodwill  was  recorded.  Such  goodwill is being
amortized on a straight-line basis over 20 to 40 years.

                                       24


<PAGE>


                      CORT Business Services and Subsidary
             Notes to Consolidated Financial Statements (continued)

(13) EARNINGS PER COMMON SHARE

The following table sets forth the computation of basic and diluted earnings per
share (in thousands, except per share amounts):
<TABLE>
<CAPTION>

                                         Year ended    Year ended    Year ended
                                        December 31,  December 31,  December 31,
                                           1996          1997          1998
                                        ------------  ------------  ------------
<S>                                       <C>           <C>           <C>    
Income before extraordinary loss.......   $15,936       $22,326       $25,903
Extraordinary loss, net of taxes.......        --            --         2,508
                                          -------       -------       -------
Net income applicable to common shares.   $15,936       $22,326       $23,395
                                          =======       =======       =======
Weighted average shares outstanding....    11,416        12,804        13,019
Effect of dilutive securities:
  Stock options........................       457           489           443
  Warrants.............................       271            85            29
                                          -------       -------       -------
Weighted average shares and
  assumed conversions..................    12,144        13,378        13,491
                                          =======       =======       =======
Earnings per common share
  before extraordinary loss............   $  1.40       $  1.74       $  1.99
Extraordinary loss per share...........        --            --           .19
                                          -------       -------       -------
Earnings per common share..............   $  1.40       $  1.74       $  1.80
                                          =======       =======       =======
Earnings per common share before
  extraordinary loss--assuming dilution   $  1.31       $  1.67       $  1.92
Extraordinary loss per share--
  assuming dilution....................        --            --           .19
                                          -------       -------       -------
Earnings per common share--
  assuming dilution....................   $  1.31       $  1.67       $  1.73
                                          =======       =======       =======
</TABLE>

(14) SEGMENT REPORTING

In June 1997,  the  Financial  Accounting  Standard  Board  issued  Statement of
Financial  Accounting  Standards  No.  131 (SFAS  No.  131),  "Disclosure  about
Segments of an Enterprise and Related  Information."  SFAS No. 131 requires CORT
to present  certain  information  about  each  identified  segment  that exceeds
certain quantitative thresholds for revenue, profit or loss, and assets.


The  Company  has  identified  the  following  operating  segments  based on the
distinct products/services from which each derives revenue:

Furniture  Rental--rental of residential and office furniture and accessories to
individual and corporate customers.

Furniture  Sales--sale  of new  or  previously  rented  residential  and  office
furniture to the general public.

Trade Show  Operations--short-term  rental of display and work-place furnishings
for trade shows,  conventions,  and special  events to corporate  customers  and
trade show associations.

Housewares  Operations--rental  of kitchen,  bedroom and bathroom accessories to
the Furniture Rental segment.

Furniture  rental and furniture  sales  segments  represent the  aggregation  of
individual  districts,  all of which have similar economic  characteristics  and
distribution methods.

Trade Show  Operations  and Housewares  Operations do not meet the  quantitative
thresholds outlined by SFAS No. 131 and are aggregated with furniture rental and
furniture sales for reporting purposes.

The Company reports  separately,  in its Consolidated  Statements of Operations,
the revenue and associated cost of revenue of its remaining reportable segments.
Operating  segments  are  measured  on the  basis  of  gross  margin;  operating
expenses,   goodwill   amortization,   interest   expense,   tax  expense,   and
extraordinary items are not allocated to the individual segments.

Assets and liabilities are not specifically  allocated  between Furniture Rental
and Furniture Sales. All rental furniture is available for rental or sale.

                                       25


<PAGE>

                      CORT Business Services and Subsidary
             Notes to Consolidated Financial Statements (continued)


(15) QUARTERLY FINANCIAL DATA (UNAUDITED)

<TABLE>
<CAPTION>
                                                                  Three months ended
                                                 --------------------------------------------------
                                                 March 31,   June 30,   September 30,  December 31,
                                                   1998        1998          1998          1998
                                                 ---------  ----------  -------------  ------------
                                                      (in thousands, except per share amounts)
<S>                                               <C>        <C>           <C>            <C>    
Furniture rental revenue.......................   $62,814    $65,065       $68,477        $69,515
Furniture sales revenue........................    12,629     13,065        14,254         13,145
Operating earnings.............................    12,575     13,354        13,881         12,837
Income before income taxes.....................    10,608     11,283        11,755         11,164
Income before extraordinary loss...............     6,191      6,520         6,795          6,397
Earnings per common share before
  extraordinary loss...........................   $   .48    $   .50       $   .52        $   .49
Earnings per common share before 
  extraordinary loss--assuming dilution........   $   .46    $   .48       $   .50        $   .48
</TABLE>

<TABLE>
<CAPTION>

                                                                                           
                                                                                         
                                                                  Three months ended              
                                                 --------------------------------------------------
                                                 March 31,   June 30,   September 30,  December 31,
                                                   1997        1997          1997          1997    
                                                 ---------  ----------  -------------  ------------
                                                      (in thousands, except per share amounts)     
<S>                                               <C>        <C>           <C>            <C>      
Furniture rental revenue.......................   $55,553    $59,679       $61,135        $60,845  
Furniture sales revenue........................    11,748     14,802        12,253         11,203  
Operating earnings.............................    10,411     11,743        12,103         12,051  
Income before income taxes.....................     8,426      9,490         9,978         10,040
Income before extraordinary loss...............     4,930      5,607         5,876          5,913
Earnings per common share before                                                                   
  extraordinary loss...........................   $   .39    $   .44       $   .46        $   .46  
Earnings per common share before                                                                   
  extraordinary loss--assuming dilution........   $   .37    $   .42       $   .44        $   .44  
                                                                                                   
</TABLE>


                                       26


<PAGE>


                          Independent Auditors' Report


The Stockholders and Board of Directors
CORT Business Services Corporation and subsidiary:

We have audited the  accompanying  consolidated  balance sheets of CORT Business
Services  Corporation  and  subsidiary as of December 31, 1998 and 1997, and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for each of the years in the  three-year  period ended  December 31, 1998.
These consolidated  financial statements are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  financial  position of CORT  Business
Services  Corporation  and  subsidiary as of December 31, 1998 and 1997, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1998, in conformity with generally accepted
accounting principles.



                                                 /s/KPMG LLP
                                                 -------------------------
                                                 KPMG LLP

                                                 Washington, D.C.
                                                 February 12, 1999


                                       27


<PAGE>


                   Market for Common Stock of the Registrant
                       and Related Stockholders' Matters


COMMON STOCK

The Company's common stock, par value $.01 per share (the "Common Stock") trades
on the New York Stock Exchange under the symbol "CBZ." The following  table sets
forth,  for the  period  indicated,  the high and low  sales  price per share of
common stock.
<TABLE>
<CAPTION>

                                                  1997               1998
                                             ----------------   ----------------
                                              High      Low       High     Low
                                            --------  -------    ------ --------
<S>                                         <C>     <C>        <C>      <C>
1st Quarter............................     25-1/2    20-3/4    47-1/2   33-3/4
2nd Quarter............................     30-14/16  21-1/4    48       31-1/8
3rd Quarter............................     43-1/4    27-13/16  37-13/16 24-1/16
4th Quarter............................     41-6/16   32-7/16   26-5/8   15
</TABLE>


DIVIDEND POLICY

The Company has not paid any cash  dividends  on its common  stock to date.  The
payment of  dividends,  if any,  in the future is within the  discretion  of the
Board of the Directors and will depend on the  Company's  earnings,  its capital
requirements and financial  condition.  It is the present intention of the Board
of Directors to retain all earnings,  if any, for use in the Company's  business
operations and accordingly the Board of Directors does not not expect to declare
or pay any  dividends  in the  foreseeable  future.  In  addition,  as a holding
company,  the Company's  ability to pay dividends is dependent on the receipt of
dividends or advances  from its wholly  owned  subsidiary,  CFR.  The  revolving
credit facility  restricts the ability of CFR to make advances and pay dividends
to the Company.

HOLDERS

As of March 22, 1999, the Company had approximately 202 holders of record of its
common  stock.  The  Company  believes  there are in excess of 2,000  beneficial
owners of its Common Stock.


                                       28


<PAGE>
                                  [CORT LOGO]
<TABLE>

<S>                                     <C>                                <C>
Directors
                                        Maureen C. Thune                   Annual Meeting
Keith E. Alessi                         Vice President, Controller &       CORT Business Services
Chairman, President & CEO               Assistant Secretary                Corporation's Annual Meeting of
TeleSpectrum Worldwide Inc.                                                Stockholder's will be held on
                                        Frances Ann Zienmiak               Tuesday, May 11, 1999 at 2:00 p.m.
Paul N. Arnold                          Executive Vice President           at the Holiday Inn Fair Oaks
President & Chief                       Chief Financial Officer            11787 Lee Jackson Highway
Executive Officer of                    and Secretary                      Fairfax, VA 22033
Cort Business                                                              
Services Corporation                    Division Officers                  Registrar and Transfer Agent
                                                                           American Stock Transfer &
Bruce C. Bruckmann                      George Bertrand                    Trust Company
Managing Director of                    Group Vice President               40 Wall Street
Bruckman, Rosser,                                                          New York, NY 10005
Sherrill & Co., Inc.                    Louis C. Caston                    
                                        Group Vice President               
Michael A. Delaney                                                         Corporate Headquarters
Managing Director of Citicorp           Duane B. DeArmond                  4401 Fair Lakes Court
Venture Capital Ltd.                    Group Vice President               Suite 300
                                                                           Fairfax, VA 22033
Charles M. Egan                         David C. Janecek                   703-968-8500
Chairman of CORT Business               Group Vice President               
Services Corporation                                                       
                                        Mark M. Koepsell                   Stockholder Inquiries
Gregory B. Maffei                       Vice President--National Accounts  A copy of the annual report as filed
Chief Financial Officer of                                                 with the Securities and Exchange
Microsoft Corporation                   John C. Lackey                     Commission on Form 10-K is
                                        Group Vice President               available without charge, exclusive of
James A. Urry                                                              exhibits, upon written request to:
Vice President of Citicorp              Richard W. Ritter III                Chief Financial Officer
Venture Capital Ltd.                    Group Vice President                 CORT Business Services Corporation
                                                                             4401 Fair Lakes Court
                                        Corporate Directory                  Suite 300
Corporate Officers                                                           Fairfax, VA 22033
                                        Corporate Legal Counsel              FAX: 703-968-8503
Paul N. Arnold                          Dechert Price & Rhoads
President & Chief Executive Officer     Philadelphia, PA

Robert S. Baker                         Independent Accountants
Group Vice President--CORT/Instant      KPMG LLP
                                        Washington, DC
Anthony J. Ballerdine
Senior Group Vice President

Michael G. Connors
Vice President--Real Estate

Charles M. Egan
Chairman

Kenneth W. Hemm
Executive Vice President &
Chief Operating Officer--Division II

Steven D. Jobes
Executive Vice President &
Chief Marketing Officer

Lloyd Lenson
Executive Vice President &
Chief Operating Officer--Division I

Victoria L. Stiles
Vice President--Human Resources &
Corporate Risk Management

William T. Swets                                  [picture]
Vice President--Business Development              CORT's new showroom design, Pleasonton, California
</TABLE>

<PAGE>


o Albuquerque            o Grand Rapids           o Orlando
o Ann Arbor              o Houston                o Pensacola
o Atlanta                o Huntsville             o Philadelphia
o Austin                 o Indianapolis           o Phoenix
o Baltimore              o Jacksonville           o Pittsburgh
o Baton Rouge            o Kalamazoo              o Portland
o Birmingham             o Kansas City            o Raleigh
o Boston                 o Lafayette              o Richmond
o Charlotte              o Lansing                o Sacramento
o Chicago                o Las Vegas              o Salt Lake City
o Cincinnati             o Lexington              o San Antonio
o Clearwater             o Little Rock            o San Diego
o Cleveland              o Los Angeles            o San Francisco
o Columbus               o Louisville             o San Jose



o Corpus Christi         o Memphis                o Seattle
o Dallas                 o Miami                  o St. Louis
o Dayton                 o Minneapolis            o St. Paul
o Denver                 o Nashville              o Tampa
o Detroit                o New Orleans            o Tulsa
o Durham                 o New York               o Virginia Beach
o El Paso                o Newark                 o Washington, DC
o Ft. Lauderdale         o Oklahoma City          o Westchester County
o Ft. Worth              o Orange County          o Wilmington


[CORT logo]

4401 Fair Lakes Court, Suite 300
Fairfax, VA 22033
Phone: 1-800-962-CORT
Internet Address: http://www.CORT1.com



                                                                    EXHIBIT 21.1



                              LIST OF SUBSIDIARIES


CORT Furniture Rental Corporation, a Delaware corporation










                                      S-4



                                                                    EXHIBIT 23.1


                  ACCOUNTANTS' CONSENT AND REPORT ON SCHEDULES


The Board of Directors and Stockholders
CORT Business Services Corporation and subsidiary:

The audits  referred  to in our report  dated  February  12, 1999  included  the
related financial  statement schedules as of December 31, 1998 and 1997, and for
each of the years in the  three-year  period ended  December 31, 1998,  included
herein.  These  financial  statement  schedules  are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial  statement  schedules  based  on  our  audits.  In our  opinion,  such
financial  statement  schedules,  when  considered  in  relation  to  the  basic
consolidated  financial  statements  taken as a  whole,  present  fairly  in all
material respects the information set forth therein.

We consent to incorporation by reference in the registration statements on Forms
S-8 (Nos. 33-72724, 333-15611, 333-15613, 333-52641, 333-52643) of CORT Business
Services  Corporation  of our report dated  February  12, 1999,  relating to the
consolidated balance sheets of CORT Business Services Corporation and subsidiary
as of December 31, 1998 and 1997,  and the related  consolidated  statements  of
operations,  stockholders'  equity  and cash  flows for each of the years in the
three-year  period ended  December 31, 1998,  and all related  schedules,  which
reports  appear,  or are  incorporated  by  reference,  in the December 31, 1998
annual report on form 10-K of CORT Business Services Corporation.





                                            KPMG LLP

Washington, DC
March 31, 1999


<TABLE> <S> <C>


<ARTICLE>                     5
<MULTIPLIER>                                    1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                           Dec-31-1998
<PERIOD-END>                                Dec-31-1998
<CASH>                                                0
<SECURITIES>                                          0
<RECEIVABLES>                                    17,764
<ALLOWANCES>                                      3,179
<INVENTORY>                                     189,059
<CURRENT-ASSETS>                                      0
<PP&E>                                           64,590
<DEPRECIATION>                                   20,729
<TOTAL-ASSETS>                                  332,896
<CURRENT-LIABILITIES>                                 0
<BONDS>                                               0
                                 0
                                           0
<COMMON>                                            131
<OTHER-SE>                                      175,531
<TOTAL-LIABILITY-AND-EQUITY>                    332,896
<SALES>                                          53,093
<TOTAL-REVENUES>                                318,964
<CGS>                                            32,354
<TOTAL-COSTS>                                    80,217
<OTHER-EXPENSES>                                      0
<LOSS-PROVISION>                                  1,710
<INTEREST-EXPENSE>                                7,837
<INCOME-PRETAX>                                  44,810
<INCOME-TAX>                                     18,907
<INCOME-CONTINUING>                              25,903
<DISCONTINUED>                                        0
<EXTRAORDINARY>                                   2,508
<CHANGES>                                             0
<NET-INCOME>                                     23,395
<EPS-PRIMARY>                                      1.80
<EPS-DILUTED>                                      1.73
        


</TABLE>


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