EXHIBIT 99.1 PRO FORMA FINANCIAL INFORMATION The following Unaudited Pro Forma Condensed Combined Statement of Operations for the three months ended March 31, 2001 gives effect to the March 1, 2001 acquisition (the "Acquisition") of Avis Group Holdings, Inc. ("Avis"), which has been accounted for under the purchase method of accounting. The Unaudited Pro Forma Condensed Combined Statement of Operations is based on the historical Consolidated Financial Statements of Cendant Corporation ("Cendant") and Avis under the assumptions and adjustments set forth in the accompanying explanatory notes. The Unaudited Pro Forma Condensed Combined Statement of Operations assumes the Acquisition occurred on January 1, 2001. Since Avis and Cendant were consolidated as of March 1, 2001, the results of operations of Avis between January 1, 2001 and February 28, 2001 were combined with Cendant's results of operations to report the pro forma results of operations for the three month period ended March 31, 2001. All intercompany transactions have been eliminated on a pro forma basis. Historically, Avis paid Cendant for services Cendant provided related to call centers and information technology and for the use of Cendant trademarks. The Pro Forma adjustments reflect the disbursement of $33 in cash for each share of Avis common stock outstanding to Avis stockholders. Cendant made payments totaling approximately $994 million, including payments to Avis stockholders ($937 million), and direct expenses related to the transaction ($40 million) inclusive of the net cash obligation related to Avis stock options settled prior to consummation. The purchase price also includes the fair value of Cendant options exchanged with certain fully-vested Avis option holders who elected not to exercise their options as part of the Acquisition. The Pro Forma Condensed Combined Statement of Operations reflects the purchase price being funded by $600 million in debt with the remaining amount provided by cash. In addition, Cendant assumed approximately $7.5 billion of Avis' net debt ($6.8 billion of which relates to vehicle financing). Management believes that the assumptions used provide a reasonable basis on which to present the Unaudited Pro Forma Condensed Combined Statement of Operations. Cendant has completed other acquisitions and dispositions which are not significant and accordingly have not been included in the accompanying Unaudited Pro Forma Condensed Combined Statement of Operations. The Unaudited Pro Forma Condensed Combined Statement of Operations may not be indicative of the results that would have occurred if the Acquisition had been in effect on the dates indicated or which may be obtained in the future. The Unaudited Pro Forma Condensed Combined Statement of Operations should be read in conjunction with the historical Consolidated Financial Statements and accompanying notes for Cendant and Avis. UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2001 (IN MILLIONS, EXCEPT PER SHARE AMOUNTS) HISTORICAL HISTORICAL AVIS PURCHASE PRO FORMA CENDANT JAN 1--FEB 28, 2001 ADJUSTMENTS COMBINED ---------- ------------------- ----------- --------- REVENUES Service fees, net $ 893 $ 27 $(34)a $ 886 Vehicle--related 398 594 -- 992 Other 12 20 -- b 32 ------ ----- ---- ------ Net revenues 1,303 641 (34) 1,910 EXPENSES Operating 433 174 (34)a 573 Vehicle depreciation, lease charges and interest, net 181 284 -- 465 Selling, general and administrative 293 115 -- 408 Other depreciation and amortization 95 23 2 d 120 Other charges-- Restructuring and other unusual charges 186 -- -- 186 Litigation settlement and related costs 11 -- -- 11 Merger--related costs 8 -- -- 8 Non-vehicle interest, net 57 78 1 c 136 ------ ----- ---- ------ Total expenses 1,264 674 (31) 1,907 Net gain on disposition of businesses 435 -- -- 435 ------ ----- ---- ------ INCOME (LOSS) BEFORE INCOME TAXES, MINORITY INTEREST AND EQUITY IN HOMESTORE.COM 474 (33) (3) 438 Provision (benefit) for income taxes 189 (10) (2)e 177 Minority interest, net of tax 13 -- -- 13 Losses related to equity in Homestore.com, net of tax 18 -- -- 18 ------ ----- ---- ------ INCOME (LOSS) FROM CONTINUING OPERATIONS $ 254 $ (23) $ (1) $ 230 ====== ===== ==== ====== CD COMMON STOCK INCOME PER SHARE INCOME PER SHARE FROM CONTINUING OPERATIONS-- Basic $ 0.29 $ 0.26 Diluted $ 0.28 $ 0.25 WEIGHTED AVERAGE SHARES OUTSTANDING-- Basic 790 790 Diluted 830 830 MOVE.COM COMMON STOCK INCOME PER SHARE INCOME PER SHARE FROM CONTINUING OPERATIONS-- Basic $10.41 $10.41 Diluted $10.13 $10.13 WEIGHTED AVERAGE SHARES OUTSTANDING-- Basic 2 2 Diluted 3 3 SEE ACCOMPANYING NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS. NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2001 (DOLLARS IN MILLIONS) (a) Elimination of amounts paid by Avis to Cendant for services related to call centers and information technology and for the use of trademarks. (b) Elimination of Cendant's earnings attributable to its investment in Avis. (c) Interest expense on the acquisition financing ($7), net of amortization of fair value adjustment on acquired debt ($4) and reversal of Avis' amortization of debt related costs ($2). (d) Amortization of goodwill generated on the excess of fair value over the net assets acquired on a straight-line basis over 40 years, net of reversal of Avis' amortization of pre-acquisition goodwill and amortization of other identifiable intangibles resulting from the allocation of purchase price on a straight-line basis over 20 years. (e) Income tax effect of the pro forma adjustments and other pro forma adjustments at an estimated statutory rate of 38.5% (not including adjustments for non-deductible goodwill). * * * * * * *