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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q

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

                         For the quarterly period ended
                               September 30, 2001

                           COMMISSION FILE NO. 1-10308

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

                               CENDANT CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                DELAWARE                                06-0918165
      (STATE OR OTHER JURISDICTION                  (I.R.S. EMPLOYER
    OF INCORPORATION OR ORGANIZATION)            IDENTIFICATION NUMBER)

            9 WEST 57TH STREET
               NEW YORK, NY                               10019
 (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)                (ZIP CODE)

                                 (212) 413-1800
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)

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

Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed in 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 |_|

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

The number of shares outstanding of the Registrant's CD common stock was
981,491,425 as of October 31, 2001.

================================================================================
<Page>

                      CENDANT CORPORATION AND SUBSIDIARIES

                                      INDEX

                                                                            PAGE
                                                                            ----
PART I  Financial Information

Item 1. Financial Statements

        Consolidated Condensed Statements of Income for the three
        and nine months ended September 30, 2001 and 2000                      1

        Consolidated Condensed Balance Sheets as of September 30, 2001 and
        December 31, 2000                                                      2

        Consolidated Condensed Statements of Cash Flows for the nine months
        ended September 30, 2001 and 2000                                      3

        Notes to Consolidated Condensed Financial Statements                   4

Item 2. Management's Discussion and Analysis of Financial Condition and
        Results of Operations                                                 16

Item 3. Quantitative and Qualitative Disclosures About Market Risks           27

PART II Other Information

Item 5. Other Information                                                     28

Item 6. Exhibits and Reports on Form 8-K                                      28

        Signatures                                                            29
<Page>

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                      CENDANT CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED CONDENSED STATEMENTS OF INCOME
                      (IN MILLIONS, EXCEPT PER SHARE DATA)

<Table>
<Caption>
                                                                              THREE MONTHS ENDED      NINE MONTHS ENDED
                                                                                 SEPTEMBER 30,           SEPTEMBER 30,
                                                                             -------------------     --------------------
                                                                               2001        2000        2001        2000
                                                                             -------      ------     -------      -------
                                                                                                      
REVENUES
   Membership and service fees, net                                          $ 1,374      $1,129     $ 3,803      $ 3,169
   Vehicle-related                                                             1,087          69       2,520          211
   Other                                                                          20          27          47          110
                                                                             -------      ------     -------      -------
Net revenues                                                                   2,481       1,225       6,370        3,490
                                                                             -------      ------     -------      -------

EXPENSES
  Operating                                                                      862         351       2,101        1,079
  Vehicle depreciation, lease charges and interest, net                          560          --       1,285           --
  Marketing and reservation                                                      216         233         757          676
  General and administrative                                                     240         151         594          429
  Non-vehicle depreciation and amortization                                      125          87         347          258
  Other charges (credits):
     Restructuring and other unusual charges                                      77           3         263          109
     Litigation settlement and related costs                                       9          27          28           (6)
     Merger-related costs                                                         --          --           8           --
  Non-vehicle interest, net                                                       57          38         176           86
                                                                             -------      ------     -------      -------
Total expenses                                                                 2,146         890       5,559        2,631
                                                                             -------      ------     -------      -------

Net gain (loss) on dispositions of businesses                                     --           3         435           (7)
                                                                             -------      ------     -------      -------

INCOME BEFORE INCOME TAXES, MINORITY INTEREST AND EQUITY IN
   HOMESTORE.COM                                                                 335         338       1,246          852
Provision for income taxes                                                       101         101         438          276
Minority interest, net of tax                                                      4          23          22           61
Losses related to equity in Homestore.com, net of tax                             20          --          56           --
                                                                             -------      ------     -------      -------
INCOME BEFORE EXTRAORDINARY LOSS AND CUMULATIVE EFFECT
   OF ACCOUNTING CHANGE                                                          210         214         730          515
Extraordinary loss, net of tax                                                    --          --          --           (2)
                                                                             -------      ------     -------      -------
INCOME BEFORE CUMULATIVE EFFECT OF ACCOUNTING CHANGE                             210         214         730          513
Cumulative effect of accounting change, net of tax                                --          --         (38)         (56)
                                                                             -------      ------     -------      -------
NET INCOME                                                                   $   210      $  214     $   692      $   457
                                                                             =======      ======     =======      =======

CD COMMON STOCK INCOME PER SHARE
    BASIC
       Income before extraordinary loss and cumulative effect of
           accounting change                                                 $  0.25      $ 0.30     $  0.85      $  0.72
        Net income                                                              0.25        0.30        0.81         0.64
    DILUTED
        Income before extraordinary loss and cumulative effect of
           accounting change                                                 $  0.23      $ 0.29     $  0.81      $  0.69
        Net income                                                              0.23        0.29        0.77         0.62

MOVE.COM COMMON STOCK INCOME (LOSS) PER SHARE
    BASIC
        Income (loss) before extraordinary loss and cumulative effect of
           accounting change                                                              $(0.55)    $  9.94      $ (1.22)
        Net income (loss)                                                                  (0.55)       9.87        (1.22)
    DILUTED
        Income (loss) before extraordinary loss and cumulative effect of
           accounting change                                                              $(0.55)    $  9.81      $ (1.22)
        Net income (loss)                                                                  (0.55)       9.74        (1.22)
</Table>

            See Notes to Consolidated Condensed Financial Statements.


                                       1
<Page>

                      CENDANT CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                        (IN MILLIONS, EXCEPT SHARE DATA)

<Table>
<Caption>
                                                                                         SEPTEMBER 30,     DECEMBER 31,
                                                                                             2001              2000
                                                                                         -------------     ------------
                                                                                                      
ASSETS
Current assets
   Cash and cash equivalents                                                               $  3,201         $    944
   Receivables, net                                                                           1,196              753
   Stockholder litigation settlement trust                                                    1,100               --
   Deferred income taxes                                                                        827              174
   Other current assets                                                                       1,087              857
                                                                                           --------         --------
Total current assets                                                                          7,411            2,728

Property and equipment, net                                                                   1,654            1,345
Stockholder litigation settlement trust                                                          --              350
Deferred income taxes                                                                           347            1,108
Franchise agreements, net                                                                     1,653            1,462
Goodwill, net                                                                                 5,496            3,176
Other intangibles, net                                                                          782              647
Other assets                                                                                  1,992            1,395
                                                                                           --------         --------
Total assets exclusive of assets under programs                                              19,335           12,211
                                                                                           --------         --------

Assets under management and mortgage programs
   Mortgage loans held for sale                                                                 826              879
   Relocation receivables                                                                       339              329
   Vehicle-related, net                                                                       8,166               --
   Timeshare receivables                                                                        280               --
   Mortgage servicing rights                                                                  1,949            1,653
                                                                                           --------         --------
                                                                                             11,560            2,861
                                                                                           --------         --------

TOTAL ASSETS                                                                               $ 30,895         $ 15,072
                                                                                           ========         ========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
   Accounts payable and other current liabilities                                          $  2,703         $  1,446
   Current portion of long-term debt                                                            221               --
   Stockholder litigation settlement                                                          2,850               --
   Deferred income                                                                              984            1,020
                                                                                           --------         --------
Total current liabilities                                                                     6,758            2,466

Long-term debt, excluding Upper DECS                                                          5,521            1,948
Upper DECS                                                                                      863               --
Stockholder litigation settlement                                                                --            2,850
Other liabilities                                                                               702              460
                                                                                           --------         --------
Total liabilities exclusive of liabilities under programs                                    13,844            7,724
                                                                                           --------         --------

Liabilities under management and mortgage programs
   Debt                                                                                       9,741            2,040
   Deferred income taxes                                                                      1,030              476
                                                                                           --------         --------
                                                                                             10,771            2,516
                                                                                           --------         --------

Mandatorily redeemable preferred interest in a subsidiary                                       375              375
                                                                                           --------         --------

Mandatorily redeemable preferred securities issued by subsidiary holding solely
   senior debentures issued by the Company                                                       --            1,683
                                                                                           --------         --------

Commitments and contingencies (Note 7)

Stockholders' equity
   Preferred stock, $.01 par value - authorized 10 million shares; none issued and
      outstanding                                                                                --               --

   CD common stock, $.01 par value - authorized 2 billion shares; issued 1,036,648,526
      and 914,655,918 shares                                                                     10                9
   Move.com common stock, $.01 par value - authorized 500 million shares;
      issued and outstanding none and 2,181,586 shares; notional shares issued with
      respect to Cendant Group's retained interest none and 22,500,000                           --               --
   Additional paid-in capital                                                                 6,994            4,540
   Retained earnings                                                                          2,719            2,027
   Accumulated other comprehensive loss                                                        (230)            (234)
   CD treasury stock, at cost, 178,934,284 and 178,949,432 shares                            (3,588)          (3,568)
                                                                                           --------         --------
Total stockholders' equity                                                                    5,905            2,774
                                                                                           --------         --------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                 $ 30,895         $ 15,072
                                                                                           ========         ========
</Table>

            See Notes to Consolidated Condensed Financial Statements.


                                       2
<Page>

                      CENDANT CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                  (IN MILLIONS)

<Table>
<Caption>
                                                                                                     NINE MONTHS ENDED
                                                                                                        SEPTEMBER 30,
                                                                                                   ----------------------
                                                                                                     2001          2000
                                                                                                   --------      --------
                                                                                                           
OPERATING ACTIVITIES
Net income                                                                                         $    692      $    457
Adjustments to arrive at income before extraordinary loss and cumulative effect
   of accounting change                                                                                  38            58
                                                                                                   --------      --------
Income before extraordinary loss and cumulative effect of accounting change                             730           515

Adjustments to reconcile income before extraordinary loss and cumulative effect
   of accounting change to net cash provided by operating activities:
   Non-vehicle depreciation and amortization                                                            347           258
   Non-cash portion of other charges, net                                                                86             3
   Net (gain) loss on dispositions of businesses                                                       (435)            7
   Deferred income taxes                                                                                228            12
   Proceeds from sales of trading securities                                                            110            --
   Net change in assets and liabilities, excluding the impact of acquired businesses:
     Receivables                                                                                        (59)          164
     Income taxes                                                                                        54           281
     Accounts payable and other current liabilities                                                     (90)         (307)
     Deferred income                                                                                    (70)          (69)
   Other, net                                                                                           (21)         (255)
                                                                                                   --------      --------
NET CASH PROVIDED BY OPERATING ACTIVITIES EXCLUSIVE OF MANAGEMENT AND
   MORTGAGE PROGRAMS                                                                                    880           609
                                                                                                   --------      --------

MANAGEMENT AND MORTGAGE PROGRAMS:
   Depreciation and amortization                                                                      1,210           113
   Origination of mortgage loans                                                                    (28,959)      (17,980)
   Proceeds on sale of and payments from mortgage loans held for sale                                29,044        17,839
                                                                                                   --------      --------
                                                                                                      1,295           (28)
                                                                                                   --------      --------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                                             2,175           581
                                                                                                   --------      --------

INVESTING ACTIVITIES
Property and equipment additions                                                                       (242)         (168)
Funding of stockholder litigation settlement trust                                                     (750)           --
Proceeds from sales of marketable securities                                                             31           369
Purchases of marketable securities                                                                      (16)         (402)
Net assets acquired (net of cash acquired of $228 million in 2001) and
   acquisition-related payments                                                                      (1,907)          (43)
Other, net                                                                                             (152)          (23)
                                                                                                   --------      --------
NET CASH USED IN INVESTING ACTIVITIES EXCLUSIVE OF MANAGEMENT AND
   MORTGAGE PROGRAMS                                                                                 (3,036)         (267)
                                                                                                   --------      --------

MANAGEMENT AND MORTGAGE PROGRAMS:
   Investment in vehicles                                                                           (10,519)           --
   Payments received on investment in vehicles                                                        9,222            --
   Origination of timeshare receivables                                                                 (66)           --
   Principal collection of timeshare receivables                                                         77            --
   Equity advances on homes under management                                                         (4,949)       (6,025)
   Repayment on advances on homes under management                                                    4,937         6,534
   Net additions to mortgage servicing rights and related hedges                                       (505)         (664)
   Proceeds from sales of mortgage servicing rights                                                      45            93
                                                                                                   --------      --------
                                                                                                     (1,758)          (62)
                                                                                                   --------      --------

NET CASH USED IN INVESTING ACTIVITIES                                                                (4,794)         (329)
                                                                                                   --------      --------

FINANCING ACTIVITIES
Proceeds from borrowings                                                                              4,407             6
Principal payments on borrowings                                                                       (854)         (776)
Issuances of common stock                                                                               773           551
Repurchases of common stock                                                                             (74)         (306)
Proceeds from mandatorily redeemable preferred securities issued by subsidiary
   holding solely senior debentures issued by the Company                                                --            91
Proceeds from mandatorily redeemable preferred interest in a subsidiary                                  --           375
Other, net                                                                                              (92)           (1)
                                                                                                   --------      --------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES EXCLUSIVE OF MANAGEMENT AND
   MORTGAGE PROGRAMS                                                                                  4,160           (60)
                                                                                                   --------      --------

MANAGEMENT AND MORTGAGE PROGRAMS:
   Proceeds from borrowings                                                                          11,447         3,236
   Principal payments on borrowings                                                                 (10,824)       (4,282)
   Net change in short-term borrowings                                                                   87           875
                                                                                                   --------      --------
                                                                                                        710          (171)
                                                                                                   --------      --------

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                                   4,870          (231)
                                                                                                   --------      --------

Effect of changes in exchange rates on cash and cash equivalents                                          6            25
                                                                                                   --------      --------
Net increase in cash and cash equivalents                                                             2,257            46
Cash and cash equivalents, beginning of period                                                          944         1,164
                                                                                                   --------      --------
CASH AND CASH EQUIVALENTS, END OF PERIOD                                                           $  3,201      $  1,210
                                                                                                   ========      ========
</Table>

            See Notes to Consolidated Condensed Financial Statements.


                                       3
<Page>

                      CENDANT CORPORATION AND SUBSIDIARIES
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
(UNLESS OTHERWISE NOTED, ALL AMOUNTS ARE IN MILLIONS, EXCEPT PER SHARE AMOUNTS)

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      BASIS OF PRESENTATION

      The accompanying unaudited Consolidated Condensed Financial Statements
      include the accounts and transactions of Cendant Corporation and its
      subsidiaries (collectively, the "Company" or "Cendant").

      In management's opinion, the Consolidated Condensed Financial Statements
      contain all normal recurring adjustments necessary for a fair presentation
      of interim results reported. The results of operations reported for
      interim periods are not necessarily indicative of the results of
      operations for the entire year or any subsequent interim period. In
      addition, management is required to make estimates and assumptions that
      affect the amounts reported and related disclosures. Estimates, by their
      nature, are based on judgment and available information. Accordingly,
      actual results could differ from those estimates. The Consolidated
      Condensed Financial Statements should be read in conjunction with the
      Company's Annual Report on Form 10-K/A dated July 2, 2001.

      Certain reclassifications have been made to prior period amounts to
      conform to the current period presentation.

      CHANGES IN ACCOUNTING POLICIES

      On January 1, 2001, the Company adopted the provisions of the Emerging
      Issues Task Force ("EITF") Issue No. 99-20, "Recognition of Interest
      Income and Impairment on Purchased and Retained Interests in Securitized
      Financial Assets." EITF Issue No. 99-20 modified the accounting for
      interest income and impairment of beneficial interests in securitization
      transactions, whereby beneficial interests determined to have an
      other-than-temporary impairment are required to be written down to fair
      value. The adoption of EITF Issue No. 99-20 resulted in the recognition of
      a non-cash charge of $46 million ($27 million, after tax) during first
      quarter 2001 to account for the cumulative effect of the accounting
      change.

      On January 1, 2001, the Company adopted the provisions of Statement of
      Financial Accounting Standards ("SFAS") No. 133, "Accounting for
      Derivative Instruments and Hedging Activities," which was amended by SFAS
      No. 138, "Accounting for Certain Derivative Instruments and Certain
      Hedging Activities." SFAS No. 133, as amended and interpreted, established
      accounting and reporting standards for derivative instruments and hedging
      activities. As required by SFAS No. 133, the Company has recorded all such
      derivatives at fair value in the Consolidated Condensed Balance Sheet at
      January 1, 2001. The adoption of SFAS No. 133 resulted in the recognition
      of a non-cash charge of $16 million ($11 million, after tax) in the
      Consolidated Condensed Statement of Income on January 1, 2001 to account
      for the cumulative effect of the accounting change relating to derivatives
      designated in fair value type hedges prior to adopting SFAS No. 133, to
      derivatives not designated as hedges and to certain embedded derivatives.
      As provided for in SFAS No. 133, the Company also reclassified certain
      financial investments as trading securities at January 1, 2001, which
      resulted in a pre-tax net benefit of $10 million recorded in other
      revenues within the Consolidated Condensed Statement of Income.

      On December 31, 2000, the Company adopted the disclosure requirements of
      SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets
      and Extinguishments of Liabilities--a replacement of FASB Statement No.
      125." During second quarter 2001, the Company adopted the remaining
      provisions of this standard. SFAS No. 140 revised the criteria for
      accounting for securitizations, other financial-asset transfers and
      collateral and introduced new disclosures, but otherwise carried forward
      most of the provisions of SFAS No. 125, "Accounting for Transfers and
      Servicing of Financial Assets and Extinguishments of Liabilities" without
      amendment. The impact of adopting the remaining provisions of this
      standard was not material to the Company's financial position or results
      of operations.

      DERIVATIVE INSTRUMENTS

      The Company uses derivative instruments as part of its overall strategy to
      manage its exposure to market risks associated with fluctuations in
      interest rates, foreign currency exchange rates, prices of mortgage loans
      held for sale, anticipated mortgage loan closings arising from commitments
      issued and changes in the fair value of its


                                       4
<Page>

      mortgage servicing rights. As a matter of policy, the Company does not use
      derivatives for trading or speculative purposes.

            o     All freestanding derivatives are recorded at fair value either
                  as assets or liabilities.
            o     Changes in fair value of derivatives not designated as hedging
                  instruments and of derivatives designated as fair value
                  hedging instruments are recognized currently in earnings and
                  included in net revenues in the Consolidated Condensed
                  Statement of Income.
            o     Changes in fair value of the hedged item in a fair value hedge
                  are recorded as an adjustment to the carrying amount of the
                  hedged item and recognized currently in earnings.
            o     The effective portion of changes in fair value of derivatives
                  designated as cash flow hedging instruments is recorded as a
                  component of other comprehensive income. The ineffective
                  portion is reported currently in earnings.
            o     Amounts included in other comprehensive income are
                  reclassified into earnings in the same period during which the
                  hedged item affects earnings.

      The Company is also party to certain contracts containing embedded
      derivatives. As required by SFAS No. 133, certain embedded derivatives
      have been bifurcated from their host contracts and are recorded at fair
      value in the Consolidated Condensed Balance Sheet. The total fair value of
      the Company's embedded derivatives and changes in fair value were not
      material to the Company's financial position or results of operations.

      RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

      During July 2001, the Financial Accounting Standards Board ("FASB") issued
      SFAS No. 141, "Business Combinations" and SFAS No. 142, "Goodwill and
      Other Intangible Assets."

      SFAS No. 141 requires the use of the purchase method of accounting for all
      business combinations initiated after June 30, 2001 and requires
      additional disclosures for material business combinations completed after
      such date. This standard also addresses financial accounting and reporting
      for goodwill and other intangible assets acquired in a business
      combination at acquisition. On July 1, 2001, the Company adopted the
      provisions relating to acquisitions made subsequent to June 30, 2001, as
      required. The provisions regarding the classification of previously
      acquired intangible assets will be adopted simultaneously with the
      provisions of SFAS No. 142 on January 1, 2002, as required.

      SFAS No. 142 addresses financial accounting and reporting for intangible
      assets acquired outside of a business combination. The standard also
      addresses financial accounting and reporting for goodwill and other
      intangible assets subsequent to their acquisition. The Company will be
      required to assess goodwill and other intangible assets for impairment
      annually, or more frequently if circumstances indicate a potential
      impairment. On July 1, 2001, the Company adopted the provisions requiring
      that goodwill and certain other intangible assets acquired after June 30,
      2001 not be amortized. The Company will adopt the remaining provisions of
      this standard on January 1, 2002, as required. Transition-related
      impairment losses, if any, resulting from the initial assessment of
      goodwill and certain other intangible assets will be recognized by the
      Company as a cumulative effect of accounting change as of January 1, 2002.
      The Company is currently evaluating the impact of adopting the remaining
      provisions on its financial position and results of operations. Based upon
      a preliminary assessment of previously acquired goodwill and certain other
      intangible assets that will no longer be amortized upon the adoption of
      SFAS No. 142, the Company expects that the related reduction to
      amortization expense during the nine months ended September 30, 2001 and
      2000 would approximate $160 million and $80 million, respectively. Such
      amortization expense for the nine months ended September 30, 2001 is net
      of the amortization of the Company's deferred gain recorded on the sale of
      move.com to Homestore.com, Inc., which would also no longer be accreted
      through earnings.

      During October 2001, the FASB issued SFAS No. 144, "Accounting for the
      Impairment or Disposal of Long-Lived Assets." SFAS No. 144 supersedes SFAS
      No. 121, "Accounting for the Impairment of Long-Lived Assets and for
      Long-Lived Assets to be Disposed Of," and replaces the accounting and
      reporting provisions of APB Opinion No. 30, "Reporting Results of
      Operations - Reporting the Effects of Disposal of a Segment of a Business
      and Extraordinary, Unusual and Infrequently Occurring Events and
      Transactions," as it relates to the disposal of a segment of a business.
      SFAS No. 144 requires the use of a single accounting model for long-lived
      assets to be disposed of by sale, including discontinued operations, by
      requiring those long-lived assets to be measured at the lower of carrying
      amount or fair value less cost to sell. The impairment recognition and
      measurement provisions of SFAS No. 121 were retained for all long-lived
      assets to be held and used with the exception of goodwill. The Company
      will adopt this standard on January 1, 2002.


                                       5
<Page>

2.    EARNINGS PER SHARE

      Earnings per share ("EPS") for periods after March 31, 2000 (the date of
      the original issuance of Move.com common stock) and through June 30, 2001
      (the last period during which shares of Move.com common stock were
      outstanding) has been calculated using the two-class method. Income (loss)
      per common share before extraordinary loss and cumulative effect of
      accounting change for each class of common stock was computed as follows:

<Table>
<Caption>
                                                                  THREE MONTHS ENDED        NINE MONTHS ENDED
                                                                     SEPTEMBER 30,            SEPTEMBER 30,
                                                                 -------------------     ---------------------
                                                                   2001       2000         2001          2000
                                                                 -------     -------     --------      -------
                                                                                           
      CD COMMON STOCK
      Income before extraordinary loss and cumulative effect
         of accounting change, including Cendant Group's
         retained interest in Move.com Group                     $   210     $   216     $    713      $   519
      Convertible debt interest, net of tax                            3           3            8            9
      Adjustment to Cendant Group's retained interest in              --          --           (3)          --
         Move.com Group(a)                                       -------     -------     --------      -------
      Income before extraordinary loss and cumulative effect
         of accounting change for diluted EPS                    $   213     $   219     $    718      $   528
                                                                 =======     =======     ========      =======

      WEIGHTED AVERAGE SHARES OUTSTANDING:
      Basic                                                          857         725          832          722
      Stock options, warrants and non-vested shares                   37          16           33           23
      Convertible debt                                                18          18           18           18
                                                                 -------     -------     --------      -------
      Diluted                                                        912         759          883          763
                                                                 =======     =======     ========      =======
</Table>

<Table>
<Caption>
                                                                       THREE MONTHS
                                                                           ENDED          NINE MONTHS ENDED
                                                                       SEPTEMBER 30,        SEPTEMBER 30,
                                                                       -------------   -----------------------
                                                                           2000           2001          2000
                                                                       -------------   ---------     ---------
                                                                                            
      MOVE.COM COMMON STOCK
      Income (loss) before extraordinary loss and cumulative effect
         of accounting change, excluding Cendant Group's
         retained interest in Move.com Group                            $      (2)     $      17     $      (4)
      Adjustment to Cendant Group's retained interest in
         Move.com Group(a)                                                     --              3            --
                                                                        ---------      ---------     ---------
      Income (loss) before extraordinary loss and cumulative effect
         of accounting change for diluted EPS                           $      (2)     $      20     $      (4)
                                                                        =========      =========     =========

      WEIGHTED AVERAGE SHARES OUTSTANDING:
      Basic and Diluted                                                 $       4              2             4
                                                                        =========      =========     =========
</Table>

      ----------
      (a)   Represents the change in Cendant Group's retained interest in
            Move.com Group due to the dilutive impact of Move.com common stock
            options.

      Basic and diluted loss per share of CD common stock from the cumulative
      effect of an accounting change was $0.04 each for the nine months ended
      September 30, 2001, and $0.08 and $0.07, respectively, for the nine months
      ended September 30, 2000.


                                       6
<Page>

      The following table summarizes the Company's outstanding common stock
      equivalents, which were antidilutive and therefore excluded from the
      computation of diluted EPS:

<Table>
<Caption>
                                                                  SEPTEMBER 30,
                                                                 ---------------
                                                                 2001       2000
                                                                 ----       ----
                                                                       
      CD COMMON STOCK
            Options(a)                                            71         109
            Warrants(b)                                            2          31
            Feline PRIDES                                         --          61
            Upper DECS                                            35          --

      MOVE.COM COMMON STOCK
            Options(c)                                                         6
            Warrants(d)                                                        2
</Table>

      ----------
      (a)   The weighted average exercise prices for antidilutive options at
            September 30, 2001 and 2000 were $24.37 and $22.41, respectively.
      (b)   The weighted average exercise prices for antidilutive warrants at
            September 30, 2001 and 2000 were $21.31 and $22.91, respectively.
      (c)   The weighted average exercise price for antidilutive options at
            September 30, 2000 was $18.48.
      (d)   The weighted average exercise price for antidilutive warrants at
            September 30, 2000 was $96.12.

     The Company's contingently convertible debt securities issued during 2001,
     which provide for the potential issuance of approximately 88 million shares
     of CD common stock, were not included in the computation of diluted EPS for
     the three and nine months ended September 30, 2001 as the related
     contingency provisions were not satisfied during such periods.

3.    ACQUISITIONS AND DISPOSITIONS OF BUSINESSES

      ACQUISITIONS

      AVIS GROUP HOLDINGS, INC. On March 1, 2001, the Company acquired all of
      the outstanding shares of Avis Group Holdings, Inc. ("Avis"), one of the
      world's leading service and information providers for comprehensive
      automotive transportation and vehicle management solutions, for
      approximately $994 million. The results of operations of Avis have been
      included in the Consolidated Condensed Statement of Income since the date
      of acquisition.

      The preliminary allocation of the purchase price is summarized as follows:

<Table>
<Caption>
                                                                               AMOUNT
                                                                               ------
                                                                            
      Cash consideration                                                       $  937
      Fair value of converted options                                              17
      Transaction costs and expenses                                               40
                                                                               ------
      Total purchase price                                                        994
      Book value of Cendant's existing net investment in Avis                     409
                                                                               ------
      Cendant's basis in Avis                                                   1,403
      Historical value of liabilities assumed in excess of assets acquired        207
      Fair value adjustments                                                      108
                                                                               ------
      Excess purchase price over assets acquired and liabilities assumed       $1,718
                                                                               ======
</Table>


                                       7
<Page>

      Pro forma net revenues, income before extraordinary loss and cumulative
      effect of accounting change, net income and the related per share data
      would have been as follows had the acquisition of Avis occurred on January
      1st for each period presented:

<Table>
<Caption>
                                                                                               NINE MONTHS ENDED
                                                                                                 SEPTEMBER 30,
                                                                                            -----------------------
                                                                                               2001          2000
                                                                                            ---------     ---------
                                                                                                    
      Net revenues                                                                          $   6,977     $   5,549
      Income before extraordinary loss and cumulative effect of accounting change                 706           594
      Net income                                                                                  661           536

      CD common stock income per share:
         BASIC
            Income before extraordinary loss and cumulative effect of accounting change     $    0.83     $    0.83
            Net income                                                                           0.77          0.75
         DILUTED
            Income before extraordinary loss and cumulative effect of accounting change     $    0.78     $    0.80
            Net income                                                                           0.73          0.72
</Table>

      These pro forma results do not give effect to any synergies expected to
      result from the acquisition of Avis and are not necessarily indicative of
      what actually would have occurred if the acquisition had been consummated
      on January 1st of each period, nor are they necessarily indicative of
      future consolidated results.

      FAIRFIELD RESORTS, INC. On April 2, 2001, the Company acquired all of the
      outstanding shares of Fairfield Resorts, Inc., formerly Fairfield
      Communities, Inc. ("Fairfield"), one of the largest vacation ownership
      companies in the United States, for approximately $760 million, including
      $20 million of transaction costs and expenses and $46 million related to
      the conversion of Fairfield employee stock options into CD common stock
      options. As part of the acquisition, the Company also assumed
      approximately $379 million of Fairfield debt, $125 million of which has
      been repaid. The results of operations of Fairfield have been included in
      the Consolidated Condensed Statement of Income since the date of
      acquisition. This acquisition was not significant on a pro forma basis.

      GALILEO INTERNATIONAL, INC. On October 1, 2001, the Company acquired all
      of the outstanding shares of Galileo International, Inc. ("Galileo"), a
      leading provider of electronic global distribution services for the travel
      industry, for approximately $1.9 billion, including approximately $36
      million of estimated transaction costs and expenses and approximately $32
      million related to the conversion of Galileo employee stock options into
      CD common stock options. Approximately $1.5 billion of the merger
      consideration was funded through the issuance of approximately 117 million
      shares of CD common stock, with the remainder being financed from
      available cash. As part of the acquisition, the Company also assumed
      approximately $586 million of Galileo debt, $555 million of which has been
      repaid.

      CHEAP TICKETS, INC. On October 5, 2001, the Company acquired all of the
      outstanding common stock of Cheap Tickets, Inc. ("Cheap Tickets"), a
      leading provider of discount leisure travel products, for approximately
      $313 million (approximately $286 million in cash, net of cash acquired),
      including $18 million of estimated transaction costs and expenses and $27
      million related to the conversion of Cheap Tickets employee stock options
      into CD common stock options.

      These acquisitions were accounted for using the purchase method of
      accounting; accordingly, assets acquired and liabilities assumed were
      recorded in the Company's Consolidated Condensed Balance Sheet as of the
      respective acquisition dates based upon their estimated fair values at
      such date. The excess of the purchase price over the estimated fair value
      of the underlying assets acquired and liabilities assumed was allocated to
      goodwill. Goodwill resulting from the acquisitions of Avis and Fairfield
      is being amortized over 40 years on a straight-line basis until the
      adoption of SFAS No. 142. In accordance with SFAS No. 142, goodwill
      resulting from the acquisitions of Galileo and Cheap Tickets will be
      tested for impairment rather than amortized each year. The allocations of
      the excess purchase price are based upon preliminary estimates and
      assumptions and are subject to revision when appraisals have been
      finalized. Accordingly, revisions to the allocations, which may be
      significant, will be recorded by the Company as further adjustments to the
      purchase price allocations.

      The Company is in the process of integrating the operations of its
      acquired businesses and expects to incur transition costs relating to such
      integrations. Transition costs may result from integrating operating
      systems, relocating employees, closing facilities, reducing duplicative
      efforts and exiting and consolidating certain other


                                       8
<Page>

      activities. These costs will be recorded on the Company's Consolidated
      Condensed Balance Sheet as adjustments to the purchase price or on the
      Company's Consolidated Condensed Statement of Income as expenses, as
      appropriate.

      DISPOSITIONS

      On February 16, 2001, the Company completed the sale of its real estate
      Internet portal, move.com, along with certain ancillary businesses to
      Homestore.com, Inc. ("Homestore") in exchange for approximately 21 million
      shares of Homestore common stock then valued at $718 million. The
      operations of these businesses were not material to the Company's
      financial position, results of operations or cash flows. The Company
      recorded a gain of $548 million on the sale of these businesses, of which
      $436 million ($262 million, after tax) was recognized at the time of
      closing. The Company deferred $112 million of the gain, which represents
      the portion that was equivalent to its common equity ownership percentage
      in Homestore at the time of closing. The deferred gain is being recognized
      into income over five years as a component of equity in Homestore.com
      within the Consolidated Condensed Statement of Income until the adoption
      of SFAS No. 142. During the nine months ended September 30, 2001, the
      Company recognized $29 million of this deferred gain. The difference
      between the value of the Company's investment in Homestore and the
      underlying equity in the net assets of Homestore was $431 million, which
      is also being amortized over five years as a component of equity in
      Homestore.com within the Consolidated Condensed Statement of Income until
      the adoption of SFAS No. 142. Such difference was reduced by $112 million
      during the nine months ended September 30, 2001, $48 million of which
      represented amortization. The remaining $64 million related to the
      contribution of approximately 2 million shares of Homestore to Trip
      Network, Inc., formerly Travel Portal, Inc. ("Trip Network"), an
      independent company that was created to pursue the development of an
      online travel business for the benefit of certain current and future
      franchisees, and the distribution of approximately 2 million shares of
      Homestore to former Move.com common stockholders in exchange for formerly
      held shares of Move.com common stock.

      In July 2001, the Company entered into a number of agreements with
      Trilegiant Corporation ("Trilegiant"), a newly formed company owned by the
      former management of the Company's Cendant Membership Services and Cendant
      Incentives subsidiaries. Under these agreements, the Company will continue
      to collect membership fees from, and is obligated to provide membership
      benefits to, members of its individual membership business that existed as
      of the transaction date, including their renewals. Trilegiant will provide
      fulfillment services to these members in exchange for a servicing fee and
      will license and/or lease from the Company the assets of its individual
      membership business to service these members and also to obtain new
      members. Trilegiant will retain the economic benefits and service
      obligations for those new members who join subsequent to the transaction
      date. Beginning in third quarter 2002, the Company will receive a royalty
      (initially 5%) from Trilegiant for membership fees generated by their new
      members. In connection with the foregoing arrangements, the Company
      advanced approximately $130 million to support Trilegiant's marketing
      activities and made a $20 million convertible preferred stock investment
      in Trilegiant.

4.    OTHER CHARGES (CREDITS)

      RESTRUCTURING AND OTHER UNUSUAL CHARGES

      During the nine months ended September 30, 2001, the Company incurred
      unusual charges totaling $263 million. Such charges primarily consisted of
      (i) $95 million related to the funding of an irrevocable contribution to
      an independent technology trust responsible for providing technology
      initiatives for the benefit of certain current and future franchisees,
      (ii) $85 million related to the creation of Trip Network and (iii) $77
      million related to the September 11th terrorist attacks. The charges
      incurred in connection with the September 11th terrorist attacks primarily
      resulted from the rationalization of the Avis fleet and related car rental
      operations.

      As a result of changes in business and in consumer behavior following the
      September 11th terrorist attacks, the Company is reviewing its
      organizational alignment and its work force at a number of business
      locations. The Company will record charges during fourth quarter 2001 in
      connection with this initiative. Such charges could total as much as $125
      million after tax, of which approximately $35 million could be non-cash.
      The Company is also monitoring the valuation of certain assets primarily
      relating to its investments in mortgage servicing rights and Homestore.
      The value of mortgage servicing rights is subject to early prepayment risk
      due to a decrease in interest rates. A general slowdown of the economy
      and, more significantly, the impact of the September 11th terrorist
      attacks have resulted in continued interest rate cuts. Accordingly, the
      Company is reviewing the valuation of its current portfolio of mortgage
      servicing rights for possible impairment. Any adjustment to the carrying
      value of the portfolio would result in a non-cash charge, which, based
      upon the current environment, is not expected to exceed $60 million
      after-tax and would not be material relative to the size of the portfolio.
      Additionally, the Company is evaluating its investment in Homestore to
      determine whether the change in business climate and the subsequent
      decrease in Homestore's trading value is other than temporary. Should a
      non-cash reduction in the carrying value be required, the result could be
      a reduction of up to $260 million after tax. The Company expects to reach
      a determination on these issues during fourth quarter 2001.

      LITIGATION SETTLEMENT AND RELATED COSTS

      During the nine months ended September 30, 2001, the Company recorded
      charges of $42 million for litigation settlement and related costs in
      connection with previously discovered accounting irregularities in the
      former business units of CUC International, Inc. ("CUC") and resulting
      investigations into such matters. Such charges were partially offset by a
      non-cash credit of $14 million during the first quarter of 2001 to reflect
      an adjustment to the PRIDES class action litigation settlement charge
      recorded by the Company in 1998.


                                       9
<Page>

      MERGER-RELATED COSTS

      During first quarter 2001, the Company incurred charges of $8 million
      related to the acquisition and integration of Avis.

5.    STOCKHOLDER LITIGATION SETTLEMENT

      On August 28, 2001, the United States Court of Appeals for the Third
      Circuit approved the Company's proposed $2.85 billion settlement of the
      principal common stockholder class action lawsuit, overruled all
      objections to the settlement, approved a plan of allocation for the
      settlement proceeds and awarded attorneys' fees and expenses to the
      plaintiffs. As of September 30, 2001, the Company had previously made
      payments totaling $1.1 billion to a fund established for the benefit of
      the plaintiffs in this lawsuit. The Company intends to continue making
      quarterly payments of $250 million to such fund. The Company expects that
      it will be required to fund the remaining balance no earlier than the end
      of March 2002, although the precise timing of this obligation depends upon
      whether any party seeks review of the Third Circuit's decision in the
      United States Supreme Court and the timing of the disposition of any such
      proceedings in the Supreme Court. In March 2002, the unfunded portion of
      the settlement liability is expected to approximate $1.3 billion. The
      Company anticipates funding such amount from a combination of available
      cash, operating cash flow and revolving credit facility borrowings.

6.    DEBT

      EXCLUSIVE OF MANAGEMENT AND MORTGAGE PROGRAMS

      Based upon the Company's intent and ability to refinance certain
      short-term borrowings on a long-term basis, short-term debt aggregating
      $1.6 billion has been reclassified to long-term debt on the Company's
      Consolidated Condensed Balance Sheet as of September 30, 2001.

      SENIOR CONVERTIBLE NOTES. During first quarter 2001, the Company issued
      approximately $1.5 billion aggregate principal amount at maturity of
      zero-coupon senior convertible notes for aggregate gross proceeds of
      approximately $900 million. The notes mature in 2021 and were issued at a
      price representing a yield-to-maturity of 2.5%. The Company will not make
      periodic payments of interest on the notes, but may be required to make
      nominal cash payments in specified circumstances. Each $1,000 principal
      amount at maturity may be convertible, subject to satisfaction of specific
      contingencies, into 33.4 shares of CD common stock. The notes will not be
      redeemable by the Company prior to February 13, 2004, but will be
      redeemable thereafter at the issue price of $608.41 per note plus accrued
      discount through the redemption date. In addition, holders of the notes
      may require the Company to repurchase the notes on February 13, 2004, 2009
      or 2014. In such circumstance, the Company may pay the repurchase price in
      cash, shares of our CD common stock, or any combination thereof.

      During second quarter 2001, the Company issued zero-coupon zero-yield
      senior convertible notes for gross proceeds of $1.0 billion. The notes
      mature in 2021. The Company is not required to pay interest on these notes
      unless an interest adjustment becomes payable, which may occur in
      specified circumstances commencing in 2004. Each $1,000 principal amount
      at maturity may be convertible, subject to satisfaction of specific
      contingencies, into approximately 39 shares of CD common stock. The notes
      will not be redeemable by the Company prior to May 4, 2004, but will be
      redeemable thereafter. In addition, holders of the notes may require the
      Company to repurchase the notes on May 4, 2002, 2004, 2006, 2008, 2011 and
      2016. In such circumstance, the Company may pay the repurchase price in
      cash, shares of our CD common stock, or any combination thereof.

      TERM LOAN. During first quarter 2001, the Company made a principal payment
      of $250 million to extinguish outstanding borrowings under its
      then-existing term loan facility and entered into a new $650 million
      agreement with terms similar to its other revolving credit facilities. The
      new term loan amortizes in three equal installments on August 22, 2002,
      May 22, 2003 and February 22, 2004. Borrowings under this facility bear
      interest at LIBOR plus a margin of 125 basis points.

      UPPER DECS. During third quarter 2001, the Company issued approximately 17
      million Upper DECS, each consisting of both a senior note and a forward
      purchase contract, aggregating $863 million principal amount. The senior
      notes have a term of five years and initially bear interest at an annual
      rate of 6.75%. The forward purchase contracts require the holder to
      purchase a minimum of 1.7593 shares and a maximum of 2.3223 shares


                                       10
<Page>

      of CD common stock, based upon the average closing price of CD common
      stock during a stipulated period, in August 2004. The forward purchase
      contracts also require cash distributions from Cendant to each holder at
      an annual rate of 1.00% through August 2004 (the date the forward purchase
      contracts are required to be settled). The interest rate on the senior
      notes will be reset based upon a remarketing in either May or August 2004.

      6.875% NOTES. During third quarter 2001, the Company issued $850 million
      aggregate principal amount of 6.875% notes to qualified institutional
      buyers for net proceeds of $843 million. The notes mature in August 2006.

      CREDIT FACILITIES. As of September 30, 2001, the Company had approximately
      $1.0 billion available under its existing credit facilities.

      RELATED TO MANAGEMENT AND MORTGAGE PROGRAMS

      MEDIUM-TERM NOTES. During first quarter 2001, PHH Corporation ("PHH"), a
      wholly-owned subsidiary of the Company, issued $650 million of unsecured
      medium-term notes under an existing shelf registration statement. These
      notes bear interest at a rate of 8 1/8% per annum and mature in February
      2003.

      ASSET-BACKED NOTES. During first quarter 2001, the Company's Avis car
      rental subsidiary issued $750 million of floating rate asset-backed notes
      secured by rental vehicles owned by such subsidiary. The notes bear
      interest at a rate of LIBOR plus 20 basis points per annum and mature in
      April 2004.

      During second quarter 2001, the Company's Avis car rental subsidiary also
      registered $500 million of auction rate asset-backed notes secured by
      rental vehicles owned by such subsidiary. These notes bear interest at a
      rate of LIBOR plus or minus an applicable margin determined from time to
      time through an auction. As of September 30, 2001, approximately $155
      million was issued under this registration statement.

      SECURITIZATION AGREEMENT. Coincident with the acquisition of Fairfield, an
      unaffiliated bankruptcy remote special purpose entity, Fairfield
      Receivables Corporation, committed to purchase on a revolving basis for
      cash, at the Company's option, up to $500 million of the Company's
      timeshare receivables. The Company also maintains non-revolving sales
      agreements with various other unaffiliated bankruptcy remote special
      purpose entities that allow for the transfer of timeshare receivables. The
      Company retains a subordinated residual interest and the related servicing
      rights and obligations in all of the transferred timeshare receivables. At
      September 30, 2001, the Company was servicing approximately $446 million
      of timeshare receivables transferred under all agreements.

      CREDIT FACILITIES. During first quarter 2001, PHH renewed its $750 million
      syndicated revolving credit facility that was due in 2001. The new
      facility bears interest at LIBOR plus an applicable margin, as defined in
      the agreement, and terminates on February 21, 2002. PHH is required to pay
      a per annum utilization fee of .25% if usage under the facility exceeds
      25% of aggregate commitments. Under the new facility, any loans
      outstanding as of February 21, 2002 may be converted into a term loan with
      a final maturity of February 21, 2003. In addition to this new facility,
      PHH maintains a $750 million five-year syndicated committed revolving
      credit facility, which matures in February 2005, and two other committed
      facilities totaling $275 million with maturity dates in November 2002.

      During third quarter 2001, the Company's Avis car rental subsidiary
      terminated its $450 million revolving credit facility.

7.    COMMITMENTS AND CONTINGENCIES

      In June 1999, the Company disposed of certain businesses. The dispositions
      were structured as a tax-free reorganization and, accordingly, no tax
      provision was recorded on a majority of the gain. However, pursuant to an
      interpretive ruling, the Internal Revenue Service ("IRS") has taken the
      position that similarly structured transactions do not qualify as tax-free
      reorganizations under the Internal Revenue Code Section 368(a)(1)(A). If
      the transaction is not considered a tax-free reorganization, the resultant
      incremental liability could range between $10 million and $170 million
      depending upon certain factors, including utilization of tax attributes.
      Notwithstanding the IRS interpretive ruling, the Company believes that,
      based upon analysis of current tax law, its position would prevail, if
      challenged.

      The Company is involved in litigation asserting claims associated with the
      accounting irregularities discovered in former CUC business units outside
      of the principal common stockholder class action litigation. The Company
      does not believe that it is feasible to predict or determine the final
      outcome or resolution of these unresolved proceedings. An adverse outcome
      from such unresolved proceedings could be material with respect to
      earnings in any given period. However, the Company does not believe that
      the impact of such unresolved

                                       11
<Page>

      proceedings should result in a material liability to the Company in
      relation to its consolidated financial position or liquidity.

      The Company is involved in pending litigation in the usual course of
      business. In the opinion of management, such other litigation will not
      have a material adverse effect on the Company's consolidated financial
      position, results of operations or cash flows.

8.    STOCKHOLDERS' EQUITY

      ISSUANCES OF CD COMMON STOCK

      During first quarter 2001, the Company settled the purchase contracts
      underlying its Feline PRIDES. Accordingly, the Company issued
      approximately 61 million shares of its CD common stock in satisfaction of
      its obligation to deliver common stock to beneficial owners of the PRIDES
      and received, in exchange, the trust preferred securities forming a part
      of the PRIDES.

      During first quarter 2001, the Company also issued 46 million shares of
      its CD common stock at $13.20 per share for aggregate proceeds of
      approximately $607 million.

      REPURCHASES OF CD COMMON STOCK

      During third quarter 2001, the Company repurchased 2.4 million shares of
      CD common stock in exchange for $46 million in cash.

      REPURCHASES OF MOVE.COM COMMON STOCK

      During first quarter 2001, the Company repurchased 319,591 shares of
      Move.com common stock held by NRT Incorporated in exchange for $10 million
      in cash.

      During second quarter 2001, the Company repurchased 1,598,030 shares of
      Move.com common stock held by Liberty Digital, Inc. in exchange for
      1,164,048 shares of Homestore common stock (valued at approximately $31
      million) and approximately $19 million in cash. In addition, the Company
      also repurchased all the remaining outstanding shares of Move.com common
      stock in exchange for 566,054 shares of Homestore common stock (valued at
      approximately $15 million) during second quarter 2001.

      COMPREHENSIVE INCOME

      The components of comprehensive income are summarized as follows:

<Table>
<Caption>
                                                                THREE MONTHS ENDED         NINE MONTHS ENDED
                                                                    SEPTEMBER 30,             SEPTEMBER 30,
                                                                --------------------      --------------------
                                                                  2001         2000         2001        2000
                                                                -------      -------      -------      -------
                                                                                           
      Net income                                                $   210      $   214      $   692      $   457
      Other comprehensive income (loss):
        Currency translation adjustments                             48          (31)         (25)        (119)
        Unrealized gains (losses) on marketable securities,
           net of tax:
           Unrealized gains (losses) arising during period           (4)          --           32          (43)
           Reclassification adjustment for losses realized
            in net income                                            --           --           45           --
        Unrealized losses on cash flow hedges, net of tax           (41)          --          (48)          --
                                                                -------      -------      -------      -------
      Total comprehensive income                                $   213      $   183      $   696      $   295
                                                                =======      =======      =======      =======
</Table>


                                       12
<Page>

      The after-tax components of accumulated other comprehensive loss for the
      nine months ended September 30, 2001 are as follows:

<Table>
<Caption>
                                                         UNREALIZED    UNREALIZED     ACCUMULATED
                                          CURRENCY     GAINS/(LOSSES)   LOSSES ON        OTHER
                                         TRANSLATION   ON MARKETABLE    CASH FLOW    COMPREHENSIVE
                                         ADJUSTMENTS     SECURITIES       HEDGES     INCOME/(LOSS)
                                         -----------   --------------  ----------    -------------
                                                                       
      Balance, January 1, 2001            $    (165)     $    (69)      $     --      $    (234)
      Current period change                     (25)           77            (48)             4
                                          ---------      --------       --------      ---------
      Balance, September 30, 2001         $    (190)     $      8       $    (48)     $    (230)
                                          =========      ========       ========      =========
</Table>

9.    DERIVATIVES

      Consistent with its risk management policies, the Company manages foreign
      currency and interest rate risks using derivative instruments.

      FOREIGN CURRENCY RISK

      The Company uses foreign currency forward contracts to manage its exposure
      to changes in foreign currency exchange rates associated with its foreign
      currency denominated receivables and forecasted royalties, forecasted
      earnings of foreign subsidiaries and forecasted foreign currency
      denominated acquisitions. The Company primarily hedges its foreign
      currency exposure to the British pound, Canadian dollar and Euro. The
      majority of forward contracts utilized by the Company do not qualify for
      hedge accounting treatment under SFAS No. 133. The fluctuations in the
      value of these forward contracts do, however, effectively offset the
      impact of changes in the value of the underlying risk that they are
      intended to economically hedge. Forward contracts that are used to hedge
      certain forecasted royalty receipts up to 12 months are designated and do
      qualify as cash flow hedges. The impact of these forward contracts was not
      material to the Company's results of operations or financial position at
      September 30, 2001.

      INTEREST RATE RISK

      The Company's mortgage-related assets, its retained interests in certain
      qualifying special purpose entities and the debt used to finance much of
      the Company's operations are exposed to interest rate fluctuations. The
      Company uses various hedging strategies and derivative financial
      instruments to create a desired mix of fixed and floating rate assets and
      liabilities. Derivative instruments currently used in managing the
      Company's interest rate risks include swaps, forward delivery commitments
      and instruments with option features. A combination of fair value hedges,
      cash flow hedges and financial instruments that do not qualify for hedge
      accounting treatment under SFAS No. 133 are used to manage the Company's
      portfolio of interest rate sensitive assets and liabilities.

      The Company uses fair value hedges to manage its mortgage servicing
      rights, mortgage loans held for sale and certain fixed rate debt. During
      the three and nine months ended September 30, 2001, the net impact of
      these fair value hedges was a loss of $8 million and $11 million,
      respectively. These losses are included in net revenues within the
      Consolidated Condensed Statements of Income and consist of losses of $24
      million and $47 million, respectively, to reflect the ineffective portion
      of these fair value hedges, which were partially offset by gains of $16
      million and $36 million, respectively, to reflect the amount that was
      excluded from the Company's assessment of hedge effectiveness.

      The Company uses cash flow hedges to manage the interest expense incurred
      on its floating rate debt and on a portion of its principal common
      stockholder litigation settlement liability. Ineffectiveness resulting
      from these cash flow hedging relationships during the three and nine
      months ended September 30, 2001 was not material to the Company's results
      of operations. Derivative gains and losses included in other comprehensive
      income are reclassified into earnings when interest payments or other
      liability-related accruals impact earnings. During the three and nine
      months ended September 30, 2001, the amount of gains or losses
      reclassified from other comprehensive income to earnings was not material
      to the Company's results of operations. Over the next 12 months,
      derivative losses of approximately $34 million, after tax are expected to
      be reclassified into earnings. These expected future losses are based on
      estimated future interest rates and the terms of the Company's cash flow
      hedges. Actual results, which could result in a gain or loss, may differ
      significantly from the estimated results. The impact of these losses will
      effectively fix the interest rate on certain debt instruments as was
      intended when the hedging strategies were developed. Certain of the
      Company's forecasted cash flows are hedged up to three years into the
      future.


                                       13
<Page>

10.   SEGMENT INFORMATION

      Management evaluates each segment's performance based upon a modified
      earnings before interest, income taxes, depreciation and amortization and
      minority interest calculation. For this purpose, Adjusted EBITDA is
      defined as earnings before non-vehicle interest, income taxes, non-vehicle
      depreciation and amortization, minority interest and equity in
      Homestore.com, adjusted to exclude certain items which are of a
      non-recurring or unusual nature and are not measured in assessing segment
      performance or are not segment specific.

<Table>
<Caption>
                                                    THREE MONTHS ENDED SEPTEMBER 30,
                                      ------------------------------------------------------------
                                                 2001                            2000
                                      -----------------------------   ----------------------------
                                                       ADJUSTED                        ADJUSTED
                                        REVENUES        EBITDA          REVENUES        EBITDA
                                      -----------   ---------------   ------------  --------------
                                                                        
      Real Estate Services            $       514   $           287   $        419  $          242
      Hospitality                             488               152            278             115
      Vehicle Services                      1,119               127            146              81
      Financial Services                      338                58            333              86
                                      -----------   ---------------   ------------  --------------
      Total Reportable Segments             2,459               624          1,176             524
      Corporate and Other(a)                   22               (21)            49             (34)
                                      -----------   ---------------   ------------  --------------
      Total Company                   $     2,481   $           603   $      1,225  $          490
                                      ===========   ===============   ============  ==============

<Caption>
                                                     NINE MONTHS ENDED SEPTEMBER 30,
                                      ------------------------------------------------------------
                                                 2001                            2000
                                      -----------------------------   ----------------------------
                                                       ADJUSTED                        ADJUSTED
                                        REVENUES        EBITDA          REVENUES        EBITDA
                                      -----------   ---------------   ------------  --------------
                                                                        
      Real Estate Services            $     1,328   $           650   $      1,085  $          550
      Hospitality                           1,225               416            777             309
      Vehicle Services                      2,685               361            418             221
      Financial Services                    1,060               259          1,035             302
                                      -----------   ---------------   ------------  --------------
      Total Reportable Segments             6,298             1,686          3,315           1,382
      Corporate and Other(a)                   72               (53)           175             (76)
                                      -----------   ---------------   ------------  --------------
      Total Company                   $     6,370   $         1,633   $      3,490  $        1,306
                                      ===========   ===============   ============  ==============
</Table>

      ----------
      (a)   Included in Corporate and Other are the results of operations of the
            Company's non-strategic businesses, unallocated corporate overhead
            and the elimination of transactions between segments.

      Total assets for the Company's Vehicle Services segment were $13.6 billion
      and $2.7 billion as of September 30, 2001 and December 31, 2000,
      respectively.

      Provided below is a reconciliation of Adjusted EBITDA to income before
      income taxes, minority interest and equity in Homestore.com.

<Table>
<Caption>
                                                               THREE MONTHS ENDED             NINE MONTHS ENDED
                                                                  SEPTEMBER 30,                 SEPTEMBER 30,
                                                            ------------------------      --------------------------
                                                               2001           2000           2001            2000
                                                            ---------      ---------      ----------      ----------
                                                                                              
      Adjusted EBITDA                                       $     603      $     490      $    1,633      $    1,306
      Non-vehicle depreciation and amortization                  (125)           (87)           (347)           (258)
      Other (charges) credits:
       Restructuring and other unusual                            (77)            (3)           (263)           (109)
       Litigation settlement and related                           (9)           (27)            (28)              6
       Merger-related                                              --             --              (8)             --
      Non-vehicle interest, net                                   (57)           (38)           (176)            (86)
      Net gain (loss) on dispositions of businesses                --              3             435              (7)
                                                            ---------      ---------      ----------      ----------
      Income before income taxes, minority interest and
       equity in Homestore.com                              $     335      $     338      $    1,246      $      852
                                                            =========      =========      ==========      ==========
</Table>


                                       14
<Page>

11.   SUBSEQUENT EVENTS

      ACQUISITIONS. As previously discussed in Note 3 herein, on October 1, 2001
      and October 5, 2001, the Company consummated the acquisitions of Galileo
      and Cheap Tickets, respectively.
      CREDIT FACILITY. On October 1, 2001, the Company's $750 million five-year
      revolving credit facility matured.

      TERM LOAN. On October 5, 2001, the Company converted its then-existing
      $650 million term loan into a revolving credit facility and increased such
      facility by $500 million to establish a $1.15 billion committed revolving
      credit facility. The converted facility matures in February 2004 and now
      contains the committed capacity to issue up to $300 million in letters of
      credit. Borrowings under this facility bear interest at LIBOR plus a
      margin of 82.5 basis points. The Company is required to pay a per annum
      facility fee of 17.5 basis points under this facility and a per annum
      utilization fee of 25 basis points if usage under this facility exceeds
      33% of aggregate commitments. Subsequent to the conversion, on October 9,
      2001, the Company repaid the original $650 million term loan from
      available cash. The total $1.15 billion commitment under this facility is
      presently undrawn and available.

      ISSUANCE OF ASSET-BACKED NOTES. On October 23, 2001, a subsidiary of the
      Company's fleet management business issued $750 million of floating rate
      callable asset backed notes for net proceeds of approximately $747
      million. The notes bear interest at one-month LIBOR plus an applicable
      spread and were issued in two tranches: $425 million maturing in
      September 2006 and $325 million maturing in September 2013. The Company
      has the option to prepay these notes in whole on certain dates after March
      2003.

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


                                       15
<Page>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH OUR CONSOLIDATED
CONDENSED FINANCIAL STATEMENTS AND ACCOMPANYING NOTES THERETO INCLUDED ELSEWHERE
HEREIN. UNLESS OTHERWISE NOTED, ALL DOLLAR AMOUNTS ARE IN MILLIONS.

On March 1, 2001, we acquired all of the outstanding shares of Avis Group
Holdings, Inc., one of the world's leading service and information providers for
comprehensive automotive transportation and vehicle management solutions, for
approximately $994 million, including $40 million of transaction costs and
expenses and $17 million related to the conversion of Avis employee stock
options into CD common stock options.

On April 2, 2001, we acquired all of the outstanding shares of Fairfield
Resorts, Inc., (formerly, Fairfield Communities, Inc.), one of the largest
vacation ownership companies in the United States, for approximately $760
million, including $20 million of transaction costs and expenses and $46 million
related to the conversion of Fairfield employee stock options into CD common
stock options. As part of the acquisition, we also assumed approximately $379
million of Fairfield debt, $125 million of which has been repaid.

We continue to assess the impact of the September 11th terrorist attacks on our
businesses and are currently expecting that our operating cash flows and results
of operations will be negatively impacted by a considerable decline in travel
for the near term (which will primarily affect our Hospitality and Vehicle
Services segments and our newly-created Travel Distribution segment, which was
created through the acquisitions of Galileo International, Inc. on October 1,
2001 and Cheap Tickets, Inc. on October 5, 2001). We also expect the events of
September 11th will contribute to a modest decline in residential real estate
transactions and relocations (which will primarily affect our Real Estate
Services segment). Notwithstanding the effects of the September 11th terrorist
attacks on our operating cash flows, we have sufficient liquidity to fund our
current business plans and obligations through various other sources, including
public debt and equity markets and financial institutions. In addition, we are
reviewing our organizational alignment and our work force at a number of
business locations to increase efficiencies and productivity and to reduce the
cost structures of our businesses. Such review will result in rightsizing,
consolidation, restructuring or other related efforts. We will record charges
during fourth quarter 2001 in connection with these initiatives. Such charges
could total as much as $125 million after tax, of which approximately $35
million could be non-cash, and would be funded through current operations.

We are also monitoring the valuation of certain assets primarily relating to our
investments in mortgage servicing rights and in Homestore.com, Inc. The value of
mortgage servicing rights is subject to early prepayment risk due to a decrease
in interest rates. Accordingly, we are reviewing the valuation of our current
portfolio of mortgage servicing rights for possible impairment. Any adjustment
to the carrying value of the portfolio would result in a non-cash charge, which,
based upon the current environment, is not expected to exceed $60 million
after-tax and would not be material relative to the size of the portfolio. A
general slowdown of the economy and, more significantly, the impact of the
September 11th terrorist attacks have resulted in continued interest rate cuts.
The decline in interest rates, although potentially impacting the value of our
mortgage servicing rights, has contributed to a strong increase in applications
for mortgage refinancings, which we expect will have a positive impact on the
operating results of our mortgage business in subsequent quarters. Additionally,
we are evaluating our investment in Homestore.com to determine whether the
change in business climate and the subsequent decrease in Homestore.com's
trading value is other than temporary. Should a non-cash reduction in the
carrying value be required, the result could be a reduction of up to $260
million after tax. We expect to reach a determination on these issues before
reporting fourth quarter 2001 financial results.

RESULTS OF CONSOLIDATED OPERATIONS -- 2001 VS. 2000

The consolidated results of operations of Avis and Fairfield have been included
in our consolidated results of operations since their respective dates of
acquisition.

Strong contributions from many of our businesses and the addition of the
operations of Avis and Fairfield produced revenue growth of $1.3 billion, or
103%, and $2.9 billion, or 83%, for the three and nine months ended September
30, 2001, respectively. Our expenses increased $1.3 billion, or 141%, and $2.9
billion, or 111%, for the three and nine months ended September 30, 2001,
respectively, primarily as a result of the acquisitions of Avis and Fairfield.
We also incurred unusual charges of $77 million during third quarter 2001 as a
result of the September 11th terrorist attacks, which primarily resulted from
the rationalization of the Avis fleet and related car rental operations.

Our non-vehicle interest expense increased primarily as a result of interest
expense accrued on our stockholder litigation settlement liability.

Also during first quarter 2001, we sold our real estate Internet portal,
move.com, along with certain ancillary businesses, to Homestore.com in exchange
for approximately 21 million shares of Homestore.com common stock then valued at
$718 million. We recorded a gain of $548 million on the sale of these
businesses, of which $436


                                       16
<Page>

million ($262 million, after tax) was recognized at the time of closing. We
deferred $112 million of the gain, which represents the portion that was
equivalent to our common equity ownership percentage in Homestore.com at the
time of closing. During the nine months ended September 30, 2001, we recognized
$29 million of this deferred gain.

Our overall effective tax rate was 30% for the three months ended September 30,
2001 and 2000 and 35% and 32% for the nine months ended September 30, 2001 and
2000, respectively. The higher tax rate for the nine months ended September 30,
2001 was primarily due to higher state income taxes provided on the gain on
disposition of businesses discussed above.

As a result of the above-mentioned items, income before extraordinary loss and
cumulative effect of accounting change decreased $4 million, or 1.9%, in the
three months ended September 30, 2001 and increased $215 million, or 42%, in the
nine months ended September 30, 2001.

RESULTS OF REPORTABLE SEGMENTS

The underlying discussions of each segment's operating results focuses on
Adjusted EBITDA, which is defined as earnings before non-vehicle interest,
income taxes, non-vehicle depreciation and amortization, minority interest and
equity in Homestore.com, adjusted to exclude certain items which are of a
non-recurring or unusual nature and are not measured in assessing segment
performance or are not segment specific. Our management believes such
discussions are the most informative representation of how management evaluates
performance. However, our presentation of Adjusted EBITDA may not be comparable
with similar measures used by other companies.

THREE MONTHS ENDED SEPTEMBER 30, 2001 VS. THREE MONTHS ENDED SEPTEMBER 30, 2000

<Table>
<Caption>
                                                 REVENUES                                    ADJUSTED EBITDA
                                 -----------------------------------------      ---------------------------------------
                                                                    %                                             %
                                     2001           2000         CHANGE           2001(b)          2000         CHANGE
                                 -----------     -----------   -----------      ----------      ----------   ----------
                                                                                                  
Real Estate Services             $       514     $       419            23%     $      287      $      242          19%
Hospitality                              488             278            76             152             115(d)       32
Vehicle Services                       1,119             146             *             127              81          57
Financial Services                       338             333             2              58              86         (33)
                                 -----------     -----------                    ----------      ----------
Total Reportable Segments              2,459           1,176                           624             524
Corporate and Other(a)                    22              49             *             (21)(c)         (34)(e)       *
                                 -----------      ----------                    ----------      ----------
Total Company                    $     2,481     $     1,225                    $      603      $      490
                                 ===========     ===========                    ==========      ==========
</Table>

- ----------
*     Not meaningful.
(a)   Included in Corporate and Other are the results of operations of our
      non-strategic businesses, unallocated corporate overhead and the
      elimination of transactions between segments.
(b)   Excludes charges of $77 million related to the September 11th terrorist
      attacks, which primarily resulted from the rationalization of the Avis
      fleet and related car rental operations ($6 million, $60 million and $11
      million within Hospitality, Vehicle Services and Corporate and Other,
      respectively).
(c)   Excludes $9 million of litigation settlement and related costs.
(d)   Excludes $8 million of losses related to the dispositions of businesses.
(e)   Excludes (i) $27 million for litigation settlement and related costs, (ii)
      $24 million of losses related to the dispositions of businesses and (iii)
      charges of $3 million incurred in connection with the postponement of the
      initial public offering of Move.com common stock. Such charges were
      partially offset by a gain of $35 million, which represents the
      recognition of a portion of the Company's previously recorded deferred
      gain from the sale of its fleet businesses due to the disposition of VMS
      Europe by Avis Group Holdings, Inc. in August 2000.

REAL ESTATE SERVICES
Revenues and EBITDA increased $95 million (23%) and $45 million (19%),
respectively. The increase in operating results was primarily driven by
increased franchise fees from our Century 21, Coldwell Banker and ERA real
estate franchise brands and substantial growth in mortgage loan production due
to increased refinancing activity and purchase volume.

Franchise royalties increased $16 million (12%) due to a 7% increase in the
average price of homes sold. In addition, franchise fees increased $15 million
from the conversion of certain Century 21 real estate brokerage offices into
Coldwell Banker offices.


                                       17
<Page>

Revenues generated from the sale of mortgage loans increased $77 million (72%)
as actual mortgage loans sold increased $3.3 billion (49%) to $10.1 billion.
Closed mortgage loans increased $4.7 billion (72%) to $11.2 billion consisting
of a $3.3 billion increase (approximately nine fold) in refinancings and a $1.4
billion increase (23%) in purchase mortgage closings. Beginning in January 2001,
Merrill Lynch outsourced its mortgage originations and servicing operations to
us, and new Merrill Lynch business accounted for 16% of our mortgage closings in
third quarter 2001. A significant portion of mortgages closed in any quarter
will generate revenues in future periods as such loans are packaged and sold
(revenues are recognized upon the sale of the loan, typically 45-60 days after
closing). Partially offsetting record production revenues was an $18 million
decline in net loan servicing revenue. The average servicing portfolio grew $27
billion (42%) as a result of the high volume of mortgage loan originations and
Merrill Lynch's outsourcing of its mortgage origination operations to us.
However, increased servicing amortization expenses during third quarter 2001,
reflecting higher refinancing activity, more than offset the increase in
recurring servicing fees from the portfolio growth. Additionally, operating
expenses within this segment increased to support the higher volume of mortgage
originations and related servicing activities.

HOSPITALITY
Revenues and Adjusted EBITDA increased $210 million (76%) and $37 million (32%),
respectively. The acquisition of Fairfield in April 2001 contributed revenues
and Adjusted EBITDA of $205 million and $51 million, respectively, which is
substantially greater than Fairfield's operating results in third quarter 2000
as an independent company. Additionally, in January 2001, we acquired Holiday
Cottages Group Limited, the leading UK brand in the holiday cottages rental
sector, which contributed revenues and Adjusted EBITDA of $6 million and $2
million, respectively. The terrorist attacks of September 11th negatively
impacted our lodging, timeshare and travel agency businesses. Accordingly,
timeshare subscription and transaction revenues increased only $7 million (8%)
primarily due to increases in members and exchange transactions, while timeshare
staffing costs increased $11 million to support actual and anticipated volume
growth. In addition, lodging royalties and marketing fund revenues declined $5
million (4%) as room occupancy levels declined. We also experienced lower sales
volumes in our travel agency business, which reported a $3 million revenue
decline. While we expect the events of September 11th to reduce the growth in
our Hospitality segment for the foreseeable future, we expect that the
percentage impact will decline over time, absent any further shocks to the
travel industry.

VEHICLE SERVICES
Revenues and Adjusted EBITDA increased $973 million and $46 million,
respectively, substantially due to our acquisition of Avis in February 2001. The
operations of Avis are comprised of the Avis car rental business and fleet
management programs including integrated vehicle leasing, advisory services,
fuel and maintenance cards and other fleet management services to corporate
customers. Prior to the acquisition, revenues and Adjusted EBITDA consisted
principally of earnings from our equity investment in Avis, royalties received
from Avis and the operations of our National Car Parks subsidiary. The
acquisition contributed incremental revenues and Adjusted EBITDA of
approximately $960 million and $42 million, respectively. However, Avis results
were negatively impacted by reduced demand at airport locations as a result of
the September 11th terrorist attacks, as well as a general decline in commercial
travel throughout third quarter 2001. Our National Car Parks subsidiary
contributed incremental revenue of $11 million. While we expect the events of
September 11th to reduce the growth of our car rental operations for the
foreseeable future, we expect that the percentage impact will decline over time,
absent any further shocks to the travel industry.

FINANCIAL SERVICES
Revenues increased $5 million (2%), while EBITDA decreased $28 million (33%).
Excluding $41 million of transaction-related expenses recorded during third
quarter 2001 in connection with the outsourcing of our individual membership
business to Trilegiant Corporation, EBITDA increased $13 million (15%).

The re-acquisition and integration of Netmarket Group, the online membership
business, during fourth quarter 2000 contributed $16 million to revenues.
Netmarket Group typically generates low margins compared to traditional
membership operations. Contributing to the EBITDA increase was a $22 million
reduction in marketing expenses within our individual membership business
largely due to the outsourcing of marketing activities to Trilegiant. Revenues
and EBITDA were unfavorably impacted by a decrease in membership expirations
(revenue is generally recognized upon expiration of the membership); however, a
favorable mix of products and programs with marketing partners partially
mitigated the impact.

In July 2001, we entered into a number of agreements with Trilegiant, a newly
formed company owned by the former management of our Cendant Membership Services
and Cendant Incentives subsidiaries. Under these agreements, we will continue to
collect membership fees from, and are obligated to provide membership benefits
to, members of our individual membership business that existed as of the
transaction date, including their renewals.


                                       18
<Page>

Trilegiant will provide fulfillment services to these members in exchange for a
servicing fee and will license and/or lease from us the assets of our individual
membership business to service these members and also to obtain new members.
Trilegiant will retain the economic benefits and service obligations for those
new members who join subsequent to the transaction date. Beginning in third
quarter 2002, we will receive a royalty (initially 5%) from Trilegiant for
membership fees generated by their new members.

CORPORATE AND OTHER
Revenues decreased $27 million, while Adjusted EBITDA increased $13 million. In
February 2001, we sold Move.com Group, our real estate internet portal, and
Welcome Wagon International. Such businesses collectively accounted for a
decline in revenues of $25 million and an improvement to Adjusted EBITDA of $19
million, reflecting our investment in development and marketing of the portal
during third quarter 2000. Adjusted EBITDA also reflects increased unallocated
corporate overhead costs due to infrastructure expansion to support Company
growth.

NINE MONTHS ENDED SEPTEMBER 30, 2001 VS. NINE MONTHS ENDED SEPTEMBER 30, 2000

<Table>
<Caption>
                                                 REVENUES                                   ADJUSTED EBITDA
                                 -----------------------------------------      ----------------------------------------
                                                                    %                                             %
                                     2001            2000         CHANGE          2001(b)          2000(f)      CHANGE
                                 -----------     -----------   -----------      ----------      ----------   -----------
                                                                                                   
Real Estate Services             $     1,328     $     1,085           22%      $      650(c)   $      550           18%
Hospitality                            1,225             777           58              416             309(g)        35
Vehicle Services                       2,685             418            *              361(d)          221           63
Financial Services                     1,060           1,035            2              259             302          (14)
                                 -----------     -----------                    ----------      ----------
Total Reportable Segments              6,298           3,315                         1,686           1,382
Corporate and Other(a)                    72             175            *              (53)(e)         (76)(h)        *
                                 -----------      ----------                    -----------     ----------
Total Company                    $     6,370     $     3,490                    $    1,633      $    1,306
                                 ===========     ===========                    ==========      ==========
</Table>

- ----------
*     Not meaningful.
(a)   Included in Corporate and Other are the results of operations of our
      non-strategic businesses, unallocated corporate overhead and the
      elimination of transactions between segments.
(b)   Excludes charges of $77 million related to the September 11th terrorist
      attacks, which primarily resulted from the rationalization of the Avis
      fleet and related car rental operations ($6 million, $60 million and $11
      million within Hospitality, Vehicle Services and Corporate and Other,
      respectively).
(c)   Excludes a charge of $95 million to fund an irrevocable contribution to an
      independent technology trust responsible for providing technology
      initiatives for the benefit of certain current and future franchisees.
(d)   Excludes charges of $4 million related to the acquisition and integration
      of Avis.
(e)   Excludes (i) a net gain of $435 million related to the dispositions of
      businesses and (ii) a credit of $14 million to reflect an adjustment to
      the PRIDES class action litigation settlement charge recorded by the
      Company in 1998. Such amounts were partially offset by charges of (i) $85
      million related to the creation of Trip Network, Inc., an independent
      company that was created to pursue the development of an online travel
      business for the benefit of certain current and future franchisees, (ii)
      $42 million for litigation settlement and related costs, (iii) $7 million
      related to a non-cash contribution to the Cendant Charitable Foundation
      and (v) $4 million related to the acquisition and integration of Avis.
(f)   Excludes a charge of $109 million in connection with restructuring and
      other initiatives ($2 million, $63 million, $31 million and $13 million
      within Real Estate Services, Hospitality, Financial Services and Corporate
      and Other, respectively).
(g)   Excludes $12 million of losses related to the dispositions of businesses.
(h)   Excludes (i) a non-cash credit of $41 million in connection with a change
      to the original estimate of the number of Rights to be issued in
      connection with the PRIDES settlement resulting from unclaimed and
      uncontested Rights and, (ii) a gain of $35 million, which represents the
      recognition of a portion of the Company's previously recorded deferred
      gain from the sale of its fleet businesses due to the disposition of VMS
      Europe by Avis Group Holdings, Inc. in August 2000; partially offset by
      (i) $30 million of losses related to the disposition of businesses and
      (ii) $35 million of litigation settlement and related costs.

REAL ESTATE SERVICES
Revenues and Adjusted EBITDA increased $243 million (22%) and $100 million
(18%), respectively. The increase in operating results was primarily driven by
substantial growth in mortgage loan production due to increased refinancing
activity and purchase volume. Increases in relocation services and higher
franchise fees from our Century 21, Coldwell Banker, and ERA franchise brands
also contributed to the favorable operating results.

Collectively, mortgage loans sold increased $10.7 billion (70%) to $25.9
billion, generating incremental revenues of $214 million, a 91% year-over-year
increase. Closed mortgage loans increased $14.4 billion (88%) to $30.7 billion.
This growth consisted of a $10 billion increase (approximately ten fold) in
refinancings and a $4.3 billion increase (29%) in purchase mortgage closings.
Beginning in January 2001, Merrill Lynch outsourced its mortgage originations
and servicing operations to us. New Merrill Lynch business accounted for 14% of
our mortgage


                                       19
<Page>

closings in nine months 2001. Partially offsetting record production revenues
was a $32 million decline in loan net servicing revenue. The average servicing
portfolio grew $29 billion (50%) as a result of the high volume of mortgage loan
originations and Merrill Lynch's outsourcing of its mortgage origination
operations to us. However, accelerated servicing amortization expenses, due
primarily to refinancing activity, more than offset the increase in recurring
servicing fees from the portfolio growth. Additionally, operating expenses
within this segment increased to support the higher volume of mortgage
originations and related servicing activities.

Franchise fees from our real estate franchise brands also contributed to revenue
and Adjusted EBITDA growth. Franchise royalties increased $23 million (6%),
despite only modest industry-wide growth and a year-over-year industry decline
in California, principally due to a 5% increase in the average price of homes
sold. In addition, franchise fees increased $15 million in 2001 from the
conversion of certain Century 21 real estate brokerage offices into Coldwell
Banker offices.

Service based fees from relocation activities also contributed to the increase
in revenues and Adjusted EBITDA. Relocation referral fees increased $14 million
and net interest income from relocation operations was $9 million favorable
principally due to reduced debt levels.

Partially offsetting the year-over-year revenue and Adjusted EBITDA increases
was a $10 million gain recognized in second quarter 2000 on the sale of a
portion of our preferred stock investment in NRT.

HOSPITALITY
Revenues and Adjusted EBITDA increased $448 million (58%) and $107 million
(35%), respectively. While our April 2001 acquisition of Fairfield produced the
bulk of the increase in operating results, our pre-existing timeshare exchange
operations also contributed to this growth. Fairfield contributed revenues and
Adjusted EBITDA of $403 million and $101 million, respectively, for the period
subsequent to the acquisition through September 30, 2001. In addition, our
acquisition of Holiday Cottages contributed incremental revenues and Adjusted
EBITDA of $21 million and $7 million, respectively. The additional revenue
growth resulted primarily from an incremental $28 million of timeshare
subscription and transaction fees due to increases in members and exchange
transactions, although timeshare staffing costs also increased to support volume
growth and meet anticipated service levels. The terrorist attacks of September
11th caused a decline in occupancy levels of our franchised lodging properties;
however, marginal increases in available rooms and average room rates
principally offset the impact of lower occupancy. While we expect the events of
September 11th to reduce the growth of our Hospitality segment for the
foreseeable future, we expect that the percentage impact will decline over time,
absent any further shocks to the travel industry.

VEHICLE SERVICES
Revenues and Adjusted EBITDA increased $2.3 billion and $140 million,
respectively, substantially all due to the Avis acquisition. Avis' operating
results were included from the February 28, 2001 acquisition date through
September 30, 2001, whereas in 2000 we recorded earnings from our 18% equity
investment in Avis and received franchise royalties from Avis. While we expect
the events of September 11th to reduce the growth of our car rental operations
for the foreseeable future, we expect that the percentage impact will decline
over time, absent any further shocks to the travel industry.

FINANCIAL SERVICES
Revenues increased $25 million (2%), while EBITDA decreased $43 million (14%).
The decrease in EBITDA was largely due to $41 million of transaction-related
expenses incurred in connection with the outsourcing of our individual
membership business to Trilegiant. Excluding such expenses, EBITDA decreased $2
million (1%). Jackson Hewitt, our tax preparation franchise business,
contributed incremental revenues of $18 million, principally comprised of higher
royalties due to a 32% increase in tax return volume. Such revenues were
recognized with relatively no corresponding increases in expenses due to the
significant operating leverage within our franchise operations. Netmarket Group
contributed $47 million to revenues. Also contributing to increased EBITDA was a
$14 million decrease in marketing expenses due to the outsourcing of marketing
activities to Trilegiant. Conversely, revenues and EBITDA were negatively
impacted from a decrease in membership expirations (revenue is generally
recognized upon expiration of the membership), however, such impact was
partially mitigated by a favorable mix of products and programs with marketing
partners and a reduction in operating expenses, principally commissions, which
directly related to servicing fewer members. Revenues and EBITDA in 2000
included $8 million of fees recognized from the sale of certain referral
agreements with car dealers.

CORPORATE AND OTHER
Revenues decreased $103 million, while Adjusted EBITDA increased $23 million. In
February 2001, we sold Move.com Group and Welcome Wagon International. Such
businesses collectively accounted for a decline in revenues of $57 million and
an improvement to Adjusted EBITDA of $65 million because we had been investing
in


                                       20
<Page>

development and marketing of the portal during the nine months ended September
30, 2000. Revenues and Adjusted EBITDA were negatively impacted by $34 million
less income from financial investments. In addition, revenues recognized from
providing electronic reservation processing services to Avis ceased subsequent
to the Avis acquisition, with no Adjusted EBITDA impact as Avis was billed for
such services at cost. In addition, Adjusted EBITDA benefited from the absence
of $11 million of costs incurred to pursue internet initiatives. Adjusted EBITDA
also reflects increased unallocated corporate overhead costs due to
infrastructure expansion to support company growth.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

Within our car rental, vehicle management, relocation, mortgage services and
timeshare development businesses, we purchase assets or finance the purchase of
assets on behalf of our clients. Assets generated in this process are classified
as assets under management and mortgage programs. We seek to offset the interest
rate exposures inherent in our assets under management and mortgage programs by
matching such assets with financial liabilities that have similar term and
interest rate characteristics. As a result, we minimize the interest rate risk
associated with managing these assets and create greater certainty around the
financial income that they produce. Fees generated from our clients are used, in
part, to repay the interest and principal associated with these liabilities.
Funding for our assets under management and mortgage programs is also provided
by both unsecured corporate borrowings and securitized financing arrangements,
which are classified as liabilities under management and mortgage programs. Cash
inflows and outflows relating to the generation of assets and the principal debt
repayment or financing of such assets are classified as activities of our
management and mortgage programs.

FINANCIAL CONDITION

<Table>
<Caption>
                                                             SEPTEMBER 30,    DECEMBER 31,
                                                                  2001            2000          CHANGE
                                                              ------------    ------------    -----------
                                                                                     
Total assets exclusive of assets under programs               $    19,335     $    12,211     $     7,124
Assets under programs                                              11,560           2,861           8,699

Total liabilities exclusive of liabilities under programs     $    13,844     $     7,724     $     6,120
Liabilities under programs                                         10,771           2,516           8,255
Mandatorily redeemable securities                                     375           2,058          (1,683)
Stockholders' equity                                                5,905           2,774           3,131
</Table>

Total assets exclusive of assets under programs increased primarily due to an
increase in goodwill resulting from the acquisitions of Avis and Fairfield,
various other increases in assets also due to the acquisitions, cash proceeds
provided by financing activities and our equity investment in Homestore.com.
Assets under programs increased primarily due to vehicles acquired in the
acquisition of Avis.

Total liabilities exclusive of liabilities under programs increased primarily
due to $4.4 billion of debt issued during 2001, approximately $900 million of
debt assumed in the acquisition of Avis and various other increases in
liabilities also due to the acquisitions of Avis and Fairfield. Liabilities
under programs increased primarily due to approximately $6.8 billion of debt
assumed in the acquisition of Avis and $1.6 billion of debt issued during 2001.

Mandatorily redeemable securities decreased due to the exchange of these
securities in connection with the settlement of the purchase contracts
underlying the Feline PRIDES during first quarter 2001, which resulted in the
issuance of approximately 61 million shares of CD common stock.

Stockholders' equity increased primarily due to the above-mentioned issuance of
approximately 61 million shares of CD common stock, the issuance during first
quarter 2001 of 46 million shares of CD common stock at $13.20 per share for
aggregate proceeds of approximately $607 million and net income of $692 million
during 2001.


                                       21
<Page>

LIQUIDITY AND CAPITAL RESOURCES

CASH FLOWS

<Table>
<Caption>
                                                                                       NINE MONTHS ENDED
                                                                                         SEPTEMBER 30,
                                                                           ----------------------------------------
                                                                              2001           2000          CHANGE
                                                                           ----------     ----------    -----------
                                                                                               
Cash provided by (used in):
  Operating activities                                                     $    2,175     $      581    $     1,594
  Investing activities                                                         (4,794)          (329)        (4,465)
  Financing activities                                                          4,870           (231)         5,101
Effects of exchange rate changes on cash and cash equivalents                       6             25            (19)
                                                                           ----------     ----------    -----------
Net change in cash and cash equivalents                                    $    2,257     $       46    $     2,211
                                                                           ==========     ==========    ===========
</Table>

Cash flows from operating activities increased primarily due to cash generated
from operations in our acquired businesses.

Cash flows used in investing activities increased primarily due to (i) the
utilization of cash to fund the acquisitions of Avis and Fairfield, (ii) a net
outflow of approximately $1.3 billion to acquire vehicles used in our Avis
business, and (iii) the funding of $750 million to the stockholder litigation
settlement trust during 2001.

Cash flows from financing activities resulted in an inflow of $4.9 billion in
2001 compared to an outflow of $231 million in 2000 primarily due to an increase
of $5.2 billion in proceeds received from debt issuances, net of repayments.

STOCKHOLDER LITIGATION SETTLEMENT LIABILITY

On August 28, 2001, the United States Court of Appeals for the Third Circuit
approved our proposed $2.85 billion settlement of the principal common
stockholder class action lawsuit, overruled all objections to the settlement,
approved a plan of allocation for the settlement proceeds and awarded attorneys'
fees and expenses to the plaintiffs. As of September 30, 2001, we had previously
made payments totaling $1.1 billion to a fund established for the benefit of the
plaintiffs in this lawsuit. We intend to continue making quarterly payments of
$250 million to such fund. We expect that we will be required to fund the
remaining balance no earlier than the end of March 2002, although the precise
timing of this obligation depends upon whether any party seeks review of the
Third Circuit's decision in the United States Supreme Court and the timing of
the disposition of any such proceedings in the Supreme Court. In March 2002, the
unfunded portion of the settlement liability is expected to approximate $1.3
billion. We anticipate funding such amount from a combination of available cash,
operating cash flow and revolving credit facility borrowings.

CAPITAL EXPENDITURES

Capital expenditures during 2001 amounted to $242 million and were utilized to
support operational growth, enhance marketing opportunities and develop
operating efficiencies through technological improvements. We anticipate a
capital expenditure investment during 2001 of approximately $350 million. Such
amount represents an increase from 2000 primarily due to capital expenditures
related to the acquisitions of Avis, Fairfield, Galileo and Cheap Tickets.

DEBT FINANCING

EXCLUSIVE OF MANAGEMENT AND MORTGAGE PROGRAMS

Our total long-term debt (including the Upper DECS) increased $4.7 billion to
$6.6 billion at September 30, 2001. Such increase was primarily attributable to
additional debt issuances and the issuance of the Upper DECS totaling $4.4
billion during 2001 and the assumption of Avis debt of approximately $900
million.

During first quarter 2001, we issued approximately $1.5 billion aggregate
principal amount at maturity of zero-coupon senior convertible notes for
aggregate gross proceeds of approximately $900 million. We used $250 million of
such proceeds to extinguish outstanding borrowings under our then-existing term
loan facility. The remaining proceeds were used for general corporate purposes.
These notes mature in 2021 and were issued at a price representing a
yield-to-maturity of 2.5%. We will not make periodic payments of interest on the
notes, but may be required to make nominal cash payments in specified
circumstances. Each $1,000 principal amount at maturity may be convertible,
subject to satisfaction of specific contingencies, into 33.4 shares of CD common
stock. The notes


                                       22
<Page>

will not be redeemable by us prior to February 13, 2004, but will be redeemable
thereafter at the issue price of $608.41 per note plus accrued discount through
the redemption date. In addition, holders of the notes may require us to
repurchase the notes on February 13, 2004, 2009 or 2014. In such circumstance,
we may pay the repurchase price in cash, shares of our CD common stock, or any
combination thereof.

During first quarter 2001, we also entered into a $650 million term loan
agreement with terms similar to our other revolving credit facilities.
Borrowings under this facility bore interest at LIBOR plus a margin of 125 basis
points. A portion of this term loan was used to finance the acquisition of Avis.
On October 5, 2001, we converted this term loan into a revolving credit facility
and increased such facility by $500 million to establish a $1.15 billion
committed revolving credit facility. The converted facility matures in February
2004 and now contains the committed capacity to issue up to $300 million in
letters of credit. Borrowings under this facility bear interest at LIBOR plus a
margin of 82.5 basis points. We are required to pay a per annum facility fee of
17.5 basis points under this facility and a per annum utilization fee of 25
basis points if usage under this facility exceeds 33% of aggregate commitments.
Subsequent to the conversion, on October 9, 2001, we repaid the original $650
million term loan from available cash. The total $1.15 billion commitment under
this facility is presently undrawn and available and approximately $270 million
is available under our other existing committed credit facilities.

During second quarter 2001, we issued zero-coupon zero-yield senior convertible
notes for gross proceeds of $1.0 billion. We utilized these proceeds for general
corporate purposes and to reduce certain borrowings. These notes mature in 2021.
We are not required to pay interest on these notes unless an interest adjustment
becomes payable, which may occur in specified circumstances commencing in 2004.
Each $1,000 principal amount at maturity may be convertible, subject to
satisfaction of specific contingencies, into approximately 39 shares of CD
common stock. The notes will not be redeemable by us prior to May 4, 2004, but
will be redeemable thereafter. In addition, holders of the notes may require us
to repurchase the notes on May 4, 2002, 2004, 2006, 2008, 2011 and 2016. In such
circumstance, we may pay the repurchase price in cash, shares of our CD common
stock, or any combination thereof.

During third quarter 2001, we issued approximately 17 million Upper DECS, each
consisting of both a senior note and a forward purchase contract, aggregating
$863 million principal amount. The senior notes have a term of five years and
initially bear interest at an annual rate of 6.75%. The forward purchase
contracts require the holder to purchase a minimum of 1.7593 shares and a
maximum of 2.3223 shares of CD common stock, based upon the average closing
price of CD common stock during a stipulated period, in August 2004. The forward
purchase contracts also require cash distributions from us to each holder at an
annual rate of 1.00% through August 2004 (the date the forward contracts are
required to be settled). The interest rate on the senior notes will be reset
based upon a remarketing in either May or August 2004. We utilized the proceeds
from this offering for general corporate purposes.

During third quarter 2001, we also issued $850 million aggregate principal
amount of 6.875% notes to qualified institutional buyers for net proceeds of
$843 million. The notes mature in August 2006. We utilized the proceeds from
this offering for general corporate purposes and to fund a portion of the
acquisitions of Galileo and Cheap Tickets.

On October 1, 2001, our $750 million five-year revolving credit facility
matured.

During third quarter 2001, we filed a registration statement, which provides for
an aggregate public offering of up to $3.0 billion of debt or equity securities.
We currently have $3.0 billion available under this registration statement.

RELATED TO MANAGEMENT AND MORTGAGE PROGRAMS

Debt related to our management and mortgage programs increased $7.7 billion to
$9.7 billion at September 30, 2001. Such increase was primarily attributable to
the assumption of Avis debt (principally comprising $3.7 billion of securitized
term notes, $1.6 billion of securitized interest bearing notes and $957 million
of securitized commercial paper) and additional debt issuances aggregating
approximately $1.6 billion during 2001.

During first quarter 2001, PHH issued $650 million of unsecured medium-term
notes under its existing shelf registration statement. These notes bear interest
at a rate of 8 1/8% per annum and mature in February 2003. PHH currently has
approximately $2.4 billion available for issuing medium-term notes under its
shelf registration statement.


                                       23
<Page>

During first quarter 2001, our car rental subsidiary issued $750 million of
floating rate asset-backed notes secured by rental vehicles owned by such
subsidiary. The notes bear interest at a rate of LIBOR plus 20 basis points per
annum and mature in April 2004.

During second quarter 2001, our car rental subsidiary also registered $500
million of auction rate asset-backed notes secured by rental vehicles owned by
such subsidiary. These notes bear interest at a rate of LIBOR plus or minus an
applicable margin determined from time to time through an auction. As of
September 30, 2001, approximately $155 million was issued under this
registration statement.

Coincident with the acquisition of Fairfield, an unaffiliated bankruptcy remote
special purpose entity, Fairfield Receivables Corporation, committed to purchase
on a revolving basis for cash, at our option, up to $500 million of our
timeshare receivables. We also maintain non-revolving sales agreements with
various other unaffiliated bankruptcy remote special purpose entities that allow
for the transfer of timeshare receivables. We will retain a subordinated
residual interest and the related servicing rights and obligations in all of the
transferred timeshare receivables. At September 30, 2001, we were servicing
approximately $446 million of timeshare receivables transferred under all
agreements.

During first quarter 2001, PHH renewed its $750 million syndicated revolving
credit facility that was due in 2001. The new facility bears interest at LIBOR
plus an applicable margin, as defined in the agreement, and terminates on
February 21, 2002. PHH is required to pay a per annum utilization fee of .25% if
usage under the facility exceeds 25% of aggregate commitments. Under the new
facility, any loans outstanding as of February 21, 2002 may be converted into a
term loan with a final maturity of February 21, 2003. In addition to this new
facility, PHH maintains a $750 million five-year syndicated committed revolving
credit facility, which matures in February 2005, and two other committed
facilities totaling $275 million with maturity dates in November 2002.

During third quarter 2001, our car rental subsidiary terminated its $450 million
revolving credit facility.

On October 23, 2001, a subsidiary of our fleet management business issued $750
million of floating rate callable asset backed notes for net proceeds of
approximately $747 million. The notes bear interest at one-month LIBOR plus an
applicable spread and were issued in two tranches: $425 million maturing in
September 2006 and $325 million maturing in September 2013. PHH has the option
to prepay the notes in whole on certain dates after March 2003.

STRATEGIC BUSINESS INITIATIVES

On October 1, 2001, we acquired all of the outstanding shares of Galileo
International, Inc. a leading provider of electronic global distribution
services for the travel industry, for approximately $1.9 billion, including
approximately $36 million of estimated transaction costs and expenses and
approximately $32 million related to the conversion of Galileo employee stock
options into CD common stock options. Approximately $1.5 billion of the merger
consideration was funded through the issuance of approximately 117 million
shares of CD common stock, with the remainder being financed from available
cash. As part of the acquisition, we also assumed approximately $586 million of
Galileo debt, $555 million of which has been repaid.

On October 5, 2001, we acquired all of the outstanding common stock of Cheap
Tickets, a leading provider of discount leisure travel products, for $313
million (approximately $286 million in cash, net of cash acquired), including
$18 million of estimated transaction costs and expenses and $27 million related
to the conversion of Cheap Tickets employee stock options into CD common stock
options.

In accordance with SFAS No. 142, goodwill and certain other intangible assets
arising from these transactions will not be amortized.

We continually explore and conduct discussions with regard to acquisitions and
other strategic corporate transactions in our industries and in other franchise,
franchisable or service businesses in addition to transactions previously
announced. As part of our regular on-going evaluation of acquisition
opportunities, we currently are engaged in a number of separate, unrelated
preliminary discussions concerning possible acquisitions. The purchase price for
the possible acquisitions may be paid in cash, through the issuance of CD common
stock or other of our securities, borrowings, or a combination thereof. Prior to
consummating any such possible acquisition, we will need to, among other things,
initiate and complete satisfactorily our due diligence investigations; negotiate
the financial and other terms (including price) and conditions of such
acquisitions; obtain appropriate board of directors, regulatory and shareholder
or other necessary consents and approvals; and, if necessary, secure financing.
No assurance can be given with respect to the timing, likelihood or business
effect of any possible transaction. In the past, we have been involved in both
relatively small acquisitions and acquisitions which have been significant.


                                       24
<Page>

In addition, we continually review and evaluate our portfolio of existing
businesses to determine if they continue to meet our business objectives. As
part of our ongoing evaluation of such businesses, we intend from time to time
to explore and conduct discussions with regard to joint ventures, divestitures
and related corporate transactions. However, we can give no assurance with
respect to the magnitude, timing, likelihood or financial or business effect of
any possible transaction. We also cannot predict whether any divestitures or
other transactions will be consummated or, if consummated, will result in a
financial or other benefit to us.

RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

During July 2001, the Financial Accounting Standards Board issued SFAS No. 141,
"Business Combinations" and SFAS No. 142, "Goodwill and Other Intangible
Assets."

SFAS No. 141 requires the use of the purchase method of accounting for all
business combinations initiated after June 30, 2001 and requires additional
disclosures for material business combinations completed after such date. This
standard also addresses financial accounting and reporting for goodwill and
other intangible assets acquired in a business combination at acquisition. On
July 1, 2001, we adopted the provisions of this standard relating to
acquisitions made subsequent to June 30, 2001, as required. The provisions
regarding the classification of previously acquired intangible assets will be
adopted simultaneously with the provisions of SFAS No. 142 on January 1, 2002,
as required.

SFAS No. 142 addresses financial accounting and reporting for intangible assets
acquired outside of a business combination. The standard also addresses
financial accounting and reporting for goodwill and other intangible assets
subsequent to their acquisition. We will be required to assess goodwill and
other intangible assets for impairment annually, or more frequently if
circumstances indicate a potential impairment. On July 1, 2001, we adopted the
provisions requiring that goodwill and certain other intangible assets acquired
after June 30, 2001 not be amortized. We will adopt the remaining provisions of
this standard on January 1, 2002, as required. Transition-related impairment
losses, if any, resulting from the initial assessment of goodwill and certain
other intangible assets will be recognized by us as a cumulative effect of
accounting change as of January 1, 2002. We are currently evaluating the impact
of adopting the remaining provisions of this standard on our financial position
and results of operations. Based upon a preliminary assessment of previously
acquired goodwill and certain other intangible assets that will no longer be
amortized upon the adoption of SFAS No. 142, we expect that the related
reduction to amortization expense during the nine months ended September 30,
2001 and 2000 would approximate $160 million and $80 million, respectively. Such
amortization expense for the nine months ended September 30, 2001 is net of the
amortization of our deferred gain recorded on the sale of move.com to
Homestore.com, which would also no longer be accreted through earnings. The
estimated impact for 2002 with respect to goodwill and certain other intangible
assets that will no longer be subject to amortization is expected to reduce
amortization expense by approximately $215 million based upon existing goodwill
and other intangible assets as of September 30, 2001.

During October 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets." SFAS No. 144 supersedes SFAS No.
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of" and replaces the accounting and reporting provisions
of APB Opinion No. 30, "Reporting Results of Operations - Reporting the Effects
of Disposal of a Segment of a Business and Extraordinary, Unusual and
Infrequently Occurring Events and Transactions" as it relates to the disposal of
a segment of a business. SFAS No. 144 requires the use of a single accounting
model for long-lived assets to be disposed of by sale, including discontinued
operations, by requiring those long-lived assets to be measured at the lower of
carrying amount or fair value less cost to sell. The impairment recognition and
measurement provisions of SFAS No. 121 were retained for all long-lived assets
to be held and used with the exception of goodwill. We will adopt this standard
on January 1, 2002.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in our public filings or other public statements are
subject to known and unknown risks, uncertainties and other factors which may
cause our actual results, performance or achievements to be materially different
from any future results, performance or achievements expressed or implied by
such forward-looking statements. These forward-looking statements were based on
various factors and were derived utilizing numerous important assumptions and
other important factors that could cause actual results to differ materially
from those in the forward-looking statements. Forward-looking statements include
the information concerning our future financial performance, business strategy,
projected plans and objectives.


                                       25
<Page>

Statements preceded by, followed by or that otherwise include the words
"believes", "expects", "anticipates", "intends", "project", "estimates",
"plans", "may increase", "may fluctuate" and similar expressions or future or
conditional verbs such as "will", "should", "would", "may" and "could" are
generally forward-looking in nature and not historical facts. You should
understand that the following important factors and assumptions could affect our
future results and could cause actual results to differ materially from those
expressed in such forward-looking statements:

o     the impacts of the September 11, 2001 terrorist attacks on New York City
      and Washington, D.C. on the travel industry in general, and our travel
      businesses in particular, are not known at this time, but are expected to
      include negative impacts on financial results due to reduced demand for
      travel in the near term; other attacks, acts of war; or measures taken by
      governments in response thereto may negatively affect the travel industry,
      our financial results and could also result in a disruption in our
      business;
o     the impact of the anthrax attacks through the United States mail system on
      the marketing programs of our FISI Madison/BCI subsidiaries and on
      Trilegiant are not known at this time, but may have negative impacts on
      the financial results of such businesses if consumers become reluctant to
      open and respond to such programs;
o     the effect of economic conditions and interest rate changes on the economy
      on a national, regional or international basis and the impact thereof on
      our businesses;
o     the effects of a decline in travel, due to political instability, adverse
      economic conditions or otherwise, on our travel related businesses;
o     the effects of changes in current interest rates, particularly on our real
      estate franchise and mortgage businesses;
o     the resolution or outcome of our unresolved pending litigation relating to
      the previously announced accounting irregularities and other related
      litigation;
o     our ability to develop and implement operational, technological and
      financial systems to manage growing operations and to achieve enhanced
      earnings or effect cost savings;
o     competition in our existing and potential future lines of business and the
      financial resources of, and products available to, competitors;
o     failure to reduce quickly our substantial technology costs in response to
      a reduction in revenue, particularly in our computer reservations and
      global distribution systems businesses;
o     our failure to provide fully integrated disaster recovery technology
      solutions in the event of a disaster;
o     our ability to integrate and operate successfully acquired and merged
      businesses and risks associated with such businesses, including the
      acquisitions of Avis Group Holdings, Inc., Fairfield Resorts, Inc.,
      Galileo International, Inc. and Cheap Tickets, Inc., the compatibility of
      the operating systems of the combining companies, and the degree to which
      our existing administrative and back-office functions and costs and those
      of the acquired companies are complementary or redundant;
o     our ability to obtain financing on acceptable terms to finance our growth
      strategy and to operate within the limitations imposed by financing
      arrangements and rating agencies;
o     competitive and pricing pressures in the vacation ownership and travel
      industries, including the car rental industry;
o     changes in the vehicle manufacturer repurchase arrangements in our Avis
      car rental business in the event that used vehicle values decrease;
o     and changes in laws and regulations, including changes in accounting
      standards and privacy policy regulation.

Other factors and assumptions not identified above were also involved in the
derivation of these forward-looking statements, and the failure of such other
assumptions to be realized as well as other factors may also cause actual
results to differ materially from those projected. Most of these factors are
difficult to predict accurately and are generally beyond our control.

You should consider the areas of risk described above in connection with any
forward-looking statements that may be made by us and our businesses generally.
Except for our ongoing obligations to disclose material information under the
federal securities laws, we undertake no obligation to release publicly any
revisions to any forward-looking statements, to report events or to report the
occurrence of unanticipated events unless required by law. For any
forward-looking statements contained in any document, we claim the protection of
the safe harbor for forward-looking statements contained in the Private
Securities Litigation Reform Act of 1995.


                                       26
<Page>

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

As previously discussed in our 2000 Annual Report on Form 10-K/A, we assess our
market risk based on changes in interest and foreign currency exchange rates
utilizing a sensitivity analysis. The sensitivity analysis measures the
potential loss in earnings, fair values, and cash flows based on a hypothetical
10% change (increase and decrease) in our market risk sensitive positions. We
used September 30, 2001 market rates to perform a sensitivity analysis
separately for each of our market risk exposures. The estimates assume
instantaneous, parallel shifts in interest rate yield curves and exchange rates.
We have determined, through such analyses, that the impact of a 10% change in
interest and foreign currency exchange rates and prices on our earnings, fair
values and cash flows would not be material.


                                       27
<Page>

PART II - OTHER INFORMATION

ITEM 5. OTHER INFORMATION

See Exhibit 99 attached hereto regarding available pro forma financial data
giving effect to the acquisitions of Avis Group Holdings, Inc. on March 1, 2001
and Galileo International, Inc. on October 1, 2001 as of and for the nine months
ended September 30, 2001 and for the year ended December 31, 2000.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) EXHIBITS

See Exhibit Index

(b) REPORTS ON FORM 8-K

On July 3, 2001, we filed a current report on Form 8-K to make available under
Item 5 pro forma financial information giving effect to the acquisition of Avis
Group Holdings, Inc. on March 1, 2001 and various first quarter 2001
finance-related activities.

On July 10, 2001, we filed a current report on Form 8-K to report under Item 5
the agreement to outsource and license our individual membership and loyalty
businesses to Trilegiant Corporation.

On July 19, 2001, we filed a current report on Form 8-K to make available under
Item 5 preliminary pro forma financial information with respect to our
acquisition of Galileo International, Inc.

On July 19, 2001, we filed a current report on Form 8-K to report under Item 5
our second quarter 2001 financial results.

On July 23, 2001, we filed a current report on Form 8-K to report under Item 5
the public offering of $750 million of Upper DECS(SM) consisting of senior notes
and forward purchase contracts.

On July 24, 2001, we filed a current report on Form 8-K/A to make available
under Item 5 preliminary financial information with respect to our acquisition
of Galileo International, Inc.

On July 31, 2001, we filed a current report on Form 8-K to report under Item 5
our Consolidated Condensed Statements of Cash Flows and our Consolidated
Schedule of Free Cash Flow for the twelve months ended June 30, 2001 and 2000.

On August 1, 2001, we filed a current report on Form 8-K to make available under
Item 5 certain exhibits relating to our offering of the Upper DECS(SM).

On August 2, 2001, we filed a current report on Form 8-K to report under Item 5
the expected consummation date of our acquisition of Galileo International, Inc.

On August 16, 2001, we filed a current report on Form 8-K to report under Item 5
our planned acquisition of Cheap Tickets, Inc.

On August 27, 2001, we filed a current report on Form 8-K to report under Item 5
the exchange ratio to be utilized in our acquisition of Galileo International,
Inc.

On August 30, 2001, we filed a current report on Form 8-K to report under Item 5
the settlement decisions issued by the United States Court of Appeals for the
Third Circuit relating to the class action lawsuit pending against us and the
approval of the proposed merger by the stockholders of Galileo International,
Inc.


                                       28
<Page>

                                   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.

                                            CENDANT CORPORATION


                                            /s/ Kevin M. Sheehan
                                            ------------------------------------
                                            Kevin M. Sheehan
                                            Senior Executive Vice President and
                                            Chief Financial Officer


                                            /s/ Tobia Ippolito
                                            ------------------------------------
                                            Tobia Ippolito
                                            Executive Vice President and
                                            Chief Accounting Officer

Date: November 14, 2001


                                       29
<Page>

                                  EXHIBIT INDEX

EXHIBIT NO.                              DESCRIPTION
- -----------                              -----------

  3.1         Amended and Restated Certificate of Incorporation of the Company
              (incorporated by reference to Exhibit 3.1 to the Company's Form
              10-Q/A for the quarterly period ended March 31, 2000, dated July
              28, 2000).

  3.2         Amended and Restated By-Laws of the Company (incorporated by
              reference to Exhibit 3.2 to the Company's Form 10-Q/A for the
              quarterly period ended March 31, 2000, dated July 28, 2000).

  4.1         Fourth Supplemental Indenture, dated as of July 27, 2001, between
              Cendant Corporation and The Bank of Nova Scotia Trust Company of
              New York, as trustee (incorporated in reference to Exhibit 4.2 to
              the Company's Current Report on Form 8-K filed on August 1, 2001).

  10.1        Underwriting Agreement, dated July 20, 2001 between Cendant
              Corporation and Salomon Smith Barney Inc. (incorporated in
              reference to Exhibit 1.1 to the Company's Current Report on Form
              8-K filed on August 1, 2001).

  10.2        Forward Purchase Contract Agreement, dated as of July 27, 2001,
              between Cendant Corporation and Bank One Trust Company, National
              Association, as Forward Purchase Contract Agent (incorporated in
              reference to Exhibit 4.4 to the Company's Current Report on Form
              8-K filed on August 1, 2001).

  10.3        Pledge Agreement, dated as of July 27, 2001, among Cendant
              Corporation, The Chase Manhattan Bank, as Collateral Agent, and
              Bank One Trust Company, National Association, as Forward Purchase
              Contract Agent (incorporated by reference to Exhibit 4.7 to the
              Company's Current Report on Form 8-K filed on August 1, 2001).

  10.4        Remarketing Agreement, dated as of July 27, 2001, among Cendant
              Corporation, Bank One Trust Company, National Association as
              Forward Purchase Contract Agent, and Salomon Smith Barney Inc., as
              Remarketing Agent (incorporated by reference to Exhibit 4.8 to the
              Company's Current Report on Form 8-K filed on August 1, 2001).

  10.5        Form of 6 7/8% Notes due 2006 (incorporated by reference to
              Exhibit 4.2 the Company's Registration Statement on Form S-4 filed
              on November 2, 2001).

  10.6        Registration Rights Agreement, dated August 13, 2001, between
              Cendant Corporation and J.P. Morgan Securities Inc., Banc of
              America Securities LLC, Barclays Capital Inc., Credit Lyonnais
              Securities (USA) Inc., The Royal Bank of Scotland plc, Scotia
              Capital (USA) Inc., The Williams Capital Group, L.P. and
              Tokyo-Mitsubishi International plc (incorporated by reference to
              Exhibit 4.3 the Company's Registration Statement on Form S-4 filed
              on November 2, 2001).

  12          Statement Re: Computation of Ratio of Earnings to Fixed Charges.

  99          Pro Forma Financial Information (unaudited).