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

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

                                    FORM 10-K

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

For the fiscal year ended December 31, 2000
                                       OR

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
     EXCHANGE ACT OF 1934

For the transition period from ___________ to ________________

                         Commission file number 1-13647
                              --------------------

                      DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
             (Exact name of registrant as specified in its charter)

           Delaware                                           73-1356520
(State or other jurisdiction of                           (I.R.S. Employer
 incorporation or organization)                          Identification No.)

                  5330 East 31st Street, Tulsa, Oklahoma 74135
              (Address of principal executive offices and zip code)

       Registrant's telephone number, including area code: (918) 660-7700

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


 Title of each class:                Name of each exchange on which registered:
 -------------------                 -----------------------------------------
Common Stock, $.01 par value                  New York Stock Exchange

        Securities registered pursuant to Section 12(g) of the Act: None

     Indicate by check mark whether the registrant    (1) has filed all  reports
required to be  filed by Section 13 or  15(d) of the  Securities Exchange Act of
1934  during  the  preceding  12 months (or  for such  shorter  period that  the
registrant was required to file such reports),  and (2) has been subject to such
filing  requirements  for the past 90 days:     Yes   X       No____


     Indicate by  check mark  if disclosure of  delinquent  filers  pursuant  to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of  registrant's  knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K: [X]

     The  aggregate  market value of  the voting  and  non-voting  common equity
held  by   non-affiliates  of  the  registrant  as  of  February  28,  2001  was
$237,337,030.

     The number  of shares  outstanding of  the registrant's Common  Stock as of
February 28, 2001 was 24,205,422.

                       DOCUMENTS INCORPORATED BY REFERENCE

         Portions of the  definitive  Proxy  Statement for the Annual Meeting of
Stockholders  to be held on May 24, 2001 are  incorporated  by reference in Part
III.

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





                      DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.
                                    FORM 10-K


                                    CONTENTS

PART I
         ITEM 1.       BUSINESS..............................................  4

         ITEM 2.       PROPERTIES............................................ 23

         ITEM 3.       LEGAL PROCEEDINGS..................................... 23

         ITEM 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS... 23

PART II

         ITEM 5.       MARKET FOR REGISTRANT'S COMMON EQUITY
                       AND RELATED STOCKHOLDER MATTERS....................... 24

         ITEM 6.       SELECTED FINANCIAL DATA............................... 25

         ITEM 7.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS................... 27

         ITEM 7A.      QUANTITATIVE AND QUALITATIVE DISCLOSURES
                       ABOUT MARKET RISK..................................... 36

         ITEM 8.       FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA........... 37

         ITEM 9.       CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                       ON ACCOUNTING AND FINANCIAL DISCLOSURE................ 65

PART III

         ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.... 65

         ITEM 11.      EXECUTIVE COMPENSATION................................ 65

         ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                       OWNERS AND MANAGEMENT................................. 65

         ITEM 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS........ 65



                                       2



PART IV

         ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
                  REPORTS ON FORM 8-K........................................ 66

SIGNATURES................................................................... 74

INDEX TO EXHIBITS............................................................ 75




                  FACTORS AFFECTING FORWARD-LOOKING STATEMENTS

         Some  of  the  statements   contained   herein  under   "Business"  and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" may constitute  forward-looking statements within the meaning of the
Private  Securities  Litigation  Reform  Act of 1995.  Although  Dollar  Thrifty
Automotive  Group, Inc.  believes such  forward-looking  statements are based on
reasonable assumptions, such statements are not guarantees of future performance
and  certain  factors  could cause  results to differ  materially  from  current
expectations. These factors include: price and product competition, economic and
competitive  conditions in markets and countries where our customers  reside and
where  our  companies  and  their  franchisees   operate;   changes  in  capital
availability  or cost;  costs and other  terms  related to the  acquisition  and
disposition of automobiles and conducting  business;  and certain regulatory and
environmental matters. Should one or more of these risks or uncertainties, among
others, materialize,  actual results could vary materially from those estimated,
anticipated or projected.  Dollar Thrifty  Automotive Group, Inc.  undertakes no
obligation to update or revise  forward-looking  statements  to reflect  changed
assumptions,  the  occurrence  of  unanticipated  events  or  changes  to future
operating results over time.


                                       3



                                     PART I
                                     ------

ITEM 1.         BUSINESS

COMPANY OVERVIEW

         Dollar Thrifty  Automotive  Group,  Inc., a Delaware  corporation  (the
"Company"),  owns two vehicle rental companies,  Dollar Rent A Car Systems, Inc.
("Dollar"),  and Thrifty Rent-A-Car System, Inc. Thrifty Rent-A-Car System, Inc.
is an indirect  subsidiary of the Company as it is a wholly owned  subsidiary of
Thrifty,  Inc. (Thrifty,  Inc.,  Thrifty  Rent-A-Car System,  Inc. and all their
respective  subsidiaries  are  individually  or  collectively,  as  the  context
requires,  referred to  hereafter  as  "Thrifty").  Dollar and Thrifty and their
respective independent franchisees operate the Dollar and Thrifty vehicle rental
systems as  separate  businesses.  The Dollar and  Thrifty  brands  represent  a
value-priced rental vehicle generally appealing to leisure customers,  including
foreign tourists, and to small businesses and independent business travelers. As
of December 31, 2000,  Dollar and Thrifty had 947 locations in the United States
and  Canada  of  which  182 were  company-owned  stores  and 765 were  locations
operated by franchisees.  While Dollar and Thrifty have franchisees in countries
outside the United States and Canada,  revenues from these  franchisees have not
been  material to results of  operations  of the  Company  and its  consolidated
subsidiaries (collectively,  the "Group"). For the year ended December 31, 2000,
Dollar's gross revenues comprised approximately 76% of the Group's revenues with
Thrifty contributing the remaining 24% of revenues.

         The  businesses  of Dollar and  Thrifty  have  separate  and  different
approaches to the vehicle  rental market.  In the United  States,  Dollar's main
focus is  operating  company-owned  stores  located  in major  airports,  and it
derives  substantial  revenues from leisure and tour rentals.  Thrifty  operates
almost  exclusively  through  franchisees  serving  both the  airport  and local
markets.  Dollar derives a majority of its U.S.  revenues from providing  rental
vehicles and services  directly to rental  customers,  while Thrifty derives its
revenues primarily from franchising fees and services including vehicle leasing.
Thrifty's U.S. franchisees provide vehicles and services to the rental customer.
Dollar incurs the costs of operating its  company-owned  stores and its revenues
are directly affected by changes in rental demand. As Thrifty operates primarily
through  franchisees,  it does not incur the costs of operating  the  franchised
locations and does not generally deal directly with rental customers. Therefore,
changes in levels of  customer  demand  tend to affect  Thrifty's  results  less
quickly  than those of Dollar.  See Note 15 of Notes to  Consolidated  Financial
Statements for business segment information.

         The Company was incorporated on November 4, 1997.  It is the  successor
to Pentastar Transportation Group, Inc., which was formed in 1989 to acquire and
operate  the rental  car  subsidiaries  of  Chrysler  Corporation,  now known as
DaimlerChrysler Corporation ("DaimlerChrysler"). Dollar was incorporated in 1965
and  Thrifty  was  incorporated  in 1950.  Thrifty,  Inc.,  which was  formed in
December 1998,  directly owns Thrifty  Rent-A-Car  System,  Inc. and Thrifty Car
Sales, Inc.  ("Thrifty Car Sales"),  which operates a franchised retail used car
sales network.

         On December 23, 1997, the Company completed its initial public offering
of Common Stock (the  "Offering")  after  registration  with the  Securities and
Exchange  Commission  ("SEC")  on  Form  S-1.  Upon  closing  of  the  Offering,
24,123,105  shares of Common  Stock were sold at an initial  price of $20.50 per
share.  Of the  shares  sold in the  Offering,  20,000,000  shares  were sold by
DaimlerChrysler,  which prior to the Offering was the parent of the Company, and
4,123,105 shares were sold by the Company.

         In connection  with the Offering,  the Company  completed new financing
arrangements.  On December 23,  1997,  the Company  closed a $900 million  asset
backed  medium term note  program,  together  with a Revolving  Credit  Facility
(hereinafter  defined). In addition, on March 4, 1998, the Company established a
Commercial Paper Program  (hereinafter  defined) backed by a Liquidity  Facility
(hereinafter  defined).  Proceeds of the medium term notes,  including issues in
1999 and 2001,  a variable  funding note issue in 2000,  and  proceeds  from the
Commercial  Paper  Program are each used to finance  vehicles used by Dollar and
Thrifty for their  operations.  The Revolving Credit Facility was established to
provide  letters of credit for financing and  operational  needs and to meet the
Group's  borrowing needs for its other business  operations.  See  "Management's
Discussion  and  Analysis of  Financial  Condition  and Results of  Operations -
Liquidity and Capital Resources."


                                       4



INDUSTRY OVERVIEW

         The U.S. daily vehicle rental industry has two principal  markets:  the
airport market and the local market.  Vehicle rental companies that focus on the
airport market rent primarily to business and leisure travelers. Vehicle rentals
from airport locations account for the largest portion of vehicle rentals in the
United States.  Companies focusing on the local market rent primarily to persons
who need a vehicle  periodically  for  personal or business use or who require a
temporary  replacement  vehicle.  Rental  companies  also sell used vehicles and
ancillary products such as refueling services and loss damage waivers.

         Vehicle rental  companies  typically incur  substantial debt to finance
the ongoing  turnover of their  rental  fleets.  They also  typically  acquire a
majority  of their  fleets  under  manufacturer  residual  value  programs  that
repurchase  or  guarantee  the  resale  value of Program  Vehicles  (hereinafter
defined)  at  particular  times in the future.  This allows a rental  company to
predict this important  element of its cost structure.  The Program Vehicles and
the related  obligations of the  manufacturers  are used as collateral for fleet
financing.

         The  rental  car  industry  has  experienced   significant  changes  in
ownership in the past several  years.  In the  mid-1990s,  most major rental car
companies were owned by domestic  automobile  manufacturers.  Ford Motor Company
("Ford") owned both Hertz and Budget,  General Motors Corporation owned National
and DaimlerChrysler owned both Dollar and Thrifty. Since that time many of these
companies  have  become  publicly  owned.  ANC Rental  Corporation  (spun out of
AutoNation, Inc. in 2000), which owns both Alamo and National, and Budget Group,
Inc. are both publicly owned. Cendant Corporation (formerly HFS, Inc.) purchased
Avis in 1996 and  subsequently  sold 80% to the public in 1997.  In March  2001,
Cendant  re-acquired  all  public  ownership  of  Avis  and  operates  it  as  a
subsidiary. Ford sold a minority interest in Hertz to the public in 1997 and has
recently reached an agreement to buy back the public ownership.

         The  potential  for a slow  down in the  economy  also  exists in 2001,
possibly  reducing the overall demand for rental cars and could compress  rental
rates,  which could materially  affect the operating  results of the Company and
its franchisees.

SEASONALITY

         The  Company's  business is subject to seasonal  variations in customer
demand, with the summer vacation period representing the peak season for vehicle
rentals.  This general seasonal  variation in demand,  along with more localized
changes  in  demand,  caused the Group to vary its fleet size over the course of
the year. In 2000, the Group's  average  monthly fleet size ranged from a low of
approximately  80,000  vehicles in the first quarter to a high of  approximately
118,000 vehicles in the third quarter.

DOLLAR

         GENERAL

         Dollar's focus is serving the airport  vehicle rental market,  which is
composed of business and leisure travelers. The majority of its locations are on
or near airport  facilities.  Dollar operates  primarily  through  company-owned
stores in the United States,  and also licenses to independent  franchisees  the
right to operate as a part of the Dollar system in the United States and abroad.
All of its Canadian and international operations are franchised.


                                       5



     Dollar's  services  and  products  include  fleet  leasing,  marketing,
centralized  reservations,   counter  automation,  insurance,  central  billing,
supplies and training and operational support. Dollar's company-owned stores and
franchisees  rent vehicles on a daily,  weekend,  weekly and monthly  basis,  at
varying rates depending on cost and other competitive factors in each location's
market.  In  addition  to  vehicle  rentals,  Dollar  and its  franchisees  sell
ancillary products and rent supplemental  equipment.  To meet seasonal and other
demand changes,  Dollar shifts vehicles among its company-owned  stores and U.S.
franchisees.  Revenues from Dollar's  franchisees  outside the United States and
Canada have not been material to its results of operations.

         As of December 31, 2000,  Dollar's  vehicle rental system  included 282
locations  in the United  States and  Canada,  consisting  of 130  company-owned
stores and 152 that were  operated by  franchisees.  Dollar's  total revenue was
$824 million in 2000, of which $775 million (94%) was generated by company-owned
stores and $49 million  (6%) was revenue  from  Dollar  franchisees  for vehicle
leasing fees and other service and product fees and other revenue.

         Dollar operates  primarily through  company-owned  stores,  and through
franchisees in key U.S. leisure destinations and in other U.S. locations. Dollar
has company-owned  stores in over 80% of the 50 largest U.S. airport markets and
franchisees  in the remaining  markets.  When  opportunities  arise,  Dollar may
acquire  operations from franchisees and convert them to  company-owned  stores.
Dollar converted four franchised operations to company-owned operations in 1996,
three in 1997, two in 1998 and three in 2000. In March 2000, Dollar acquired the
franchised  operations of its largest Texas licensee,  which included operations
in San Antonio,  Corpus Christi,  Midland/Odessa,  and other smaller markets. In
September  2000,  Dollar also acquired the franchised  operations of its Atlanta
and Memphis licensees.  Dollar generally has rights of first refusal on the sale
of a  franchised  operation.  Consistent  with  Dollar's  strategy of  operating
corporately in the top 50 airports and other key markets,  company-owned  stores
located in the  smaller  markets  may be  franchised  in order to grow  Dollar's
franchisee system.

         COMPANY-OWNED STORES

         Dollar believes that having  company-owned stores in most of the top 50
airport markets and other key markets enhances its ability to manage its vehicle
rental system and fleet.  Dollar can implement  marketing and pricing strategies
to  focus  on  leisure  and  business  travelers,   reduce  costs  through  bulk
purchasing, apply performance benchmarks and develop and implement best practice
management  techniques  nationwide.  Its company-owned store network also allows
Dollar to offer customers one-way rentals in certain markets.

         Vehicle  rentals  by  customers  of  foreign  and U.S.  tour  operators
generated  approximately  26% of Dollar's rental revenues in 2000. These rentals
are  usually  part of tour  packages  that also  include  air  travel  and hotel
accommodations.   Rentals  to  tour  customers  have  certain  advantages.  Tour
customers tend to reserve vehicles  earlier than other customers,  rent them for
longer periods and cancel  reservations less frequently.  Dollar has significant
relationships  with foreign and domestic tour  operators that resulted in rental
revenue of $200 million in 2000.

         Dollar is the exclusive  U.S.  vehicle  rental  company for four of its
five  largest  tour  operator  accounts.  Its  arrangement  with the other  tour
operator account is non-exclusive. The agreements for these five accounts expire
from  December 15, 2001 to December 31, 2009.  No single tour  operator  account
generated in excess of 5% of the Group's 2000 revenues.

         As of December  31, 2000,  Dollar had vehicle  rental  concessions  for
company-owned stores at 68 airports in the United States. Its payments for these
concessions are usually based upon a specified  percentage of  airport-generated
revenue,  subject to a minimum annual fee, and sometimes  include fixed rent for
terminal counters or other leased properties and facilities.


                                       6



        SERVICES AND PRODUCTS PROVIDED TO RENTAL CUSTOMERS

         WORLDWIDE   RESERVATIONS   SYSTEM.   Dollar  has  continuously  staffed
reservation  facilities  at  its  headquarters  in  Tulsa,  Oklahoma  and at its
facility in Tahlequah,  Oklahoma.  Dollar's reservation facilities are linked to
all major  airline  reservation  systems  and  through  such  systems  to travel
agencies in the United States, Canada and abroad. Dollar's total reservations in
2000  grew by 18%  with  most  of the  growth  originating  from  the  Internet.
Reservations through Dollar's Internet web site, (dollar.com), increased 158% in
2000, representing 16% of Dollar's non-tour reservations booked for the year. An
additional  13% of Dollar's  reservations  were booked  through  other  Internet
travel sites.

         SUPPLEMENTAL  EQUIPMENT AND OPTIONAL PRODUCTS.  Dollar rents ski racks,
mobile telephones,  baby seats and other supplemental  equipment and, subject to
availability  and applicable  local law, makes available loss damage waivers and
insurance products related to the vehicle rental.

         INSTANT  RETURN.   Dollar offers customers  instant return  service  at
most of its U.S. airport company-owned stores. When a customer returns a vehicle
at one of these locations,  a  representative  meets the customer and provides a
receipt from a hand-held computer terminal.

         INFORMATION SYSTEMS

         Dollar depends upon a number of core information systems to operate its
business,  primarily its counter automation and revenue management systems.  The
counter automation system in Dollar's  company-owned stores facilitates the sale
of  additional  products and services and allows Dollar to monitor its fleet and
financial  assets.  Dollar  introduced  its rental  counter  automation  system,
FASTLANE(R),  and began installing it in 1998 in its  company-owned  stores.  In
1998,  Dollar  developed  a revenue  management  system  with  Talus,  a leading
supplier of such  systems,  which is  utilized in all of Dollar's  company-owned
stores.  The system is  designed  to enable  Dollar to better  determine  rental
demand  based on  historical  reservation  patterns  and adjust its rental rates
accordingly.

         In 1997,  Dollar entered into an agreement  with The SABRE Group,  Inc.
("SABRE"), a leader in electronic  distribution systems for the travel industry,
to  manage  and  monitor  its data  center  network  and its  daily  information
processing. All of Dollar's key systems are housed in a secure underground SABRE
facility in Oklahoma designed to withstand disasters.

         CUSTOMER SERVICE AND EMPLOYEE TRAINING

         Dollar has programs at its headquarters and in company-owned  stores to
improve customer service. Customer First!, Dollar's quality improvement program,
involves establishing a team at each vehicle rental location that is accountable
for customer  satisfaction.  Dollar's  customer service center measures customer
satisfaction,  tracks service quality trends, responds to customer inquiries and
provides  recommendations  to Dollar's  senior  management  and  vehicle  rental
location   supervisors.   Dollar  conducts  initial  and  ongoing  training  for
company-owned  store and franchisee  employees  through education centers in San
Francisco,  Tulsa,  Newark,  Denver,  Los Angeles and Cleveland with  additional
training centers in Honolulu and Dallas scheduled to open in 2001.

         ORLANDO OPERATIONS

         Central  Florida,  with  its  many  tourist  attractions,  is the  most
important  leisure  destination  for  Dollar.  Dollar's  company-owned  store at
Orlando International Airport has a mix of tour and retail business. Dollar also
operates a facility at the Orlando Sanford International Airport, 25 miles north
of Orlando, which mainly serves charter flights by foreign tour operators.


                                       7



         FRANCHISING

         UNITED STATES AND CANADA

         Approximately  6% of Dollar's  2000  revenues in the United  States and
Canada  consisted  of leasing  revenue and fees from its  franchisees  and other
revenues.  Dollar sells its U.S.  franchises on an exclusive  basis for specific
geographic areas. Most franchisees are located at or near airports that generate
a lower  volume  of  vehicle  rentals  than  the  airports  served  by  Dollar's
company-owned stores. Dollar also makes a fleet leasing program available to its
U.S. franchisees, which in 2000 accounted for approximately 3% of Dollar's total
revenue. As of December 31, 2000, Dollar had franchised operations located in 28
countries.   In  Canada,   Dollar's  master  franchisee   directly  operates  or
subfranchises  23 airport and suburban  locations.  See "Fleet  Acquisition  and
Management -- Fleet Leasing Programs."

         Dollar  licenses its  franchisees to use Dollar's  service marks in the
vehicle rental and leasing,  parking and used car sales businesses.  Franchisees
pay Dollar an initial franchise fee generally based on the population, number of
airline  passengers,  total airport vehicle rental revenues and the level of any
other vehicle  rental  activity in the  franchised  territory,  as well as other
factors.

         SYSTEM FEES. In addition to an initial franchise fee, in 2000 each U.S.
franchisee was generally required to pay Dollar a system fee on their rental car
revenue  equal to 8% of gross  rental  revenue  on a monthly  basis for  airport
operations (8% in 1999 and 7% in 1998) and 6% for suburban operations.

         FRANCHISEE  SERVICES  AND  PRODUCTS.  Dollar makes  insurance  coverage
available to its  franchisees  and provides them with  training and  operational
assistance,   site  selection  guidance,  vehicle  damage  recovery  and  claims
management  advice,  sales assistance and image and standards  guidance.  Dollar
also provides them with fleet  planning and customer  satisfaction  programs and
sells them  certain  Dollar-branded  supplies.  In addition,  Dollar  offers its
franchisees rental rate management analysis,  centralized  corporate account and
tour billing and travel agent commission payments. Dollar franchisees pay Dollar
a fee for each reservation made through Dollar's worldwide reservation system.

         INTERNATIONAL

         Master  franchisees,  direct  franchisees  and  subfranchisees  operate
Dollar's vehicle rental locations outside the United States.  Master franchisees
are authorized to use Dollar's service marks and business methods in territories
in which they operate  directly or through  subfranchisees,  and are responsible
for  promoting  the Dollar  brand name and its  services  and  products  and for
developing and supporting their direct operations and  subfranchisees.  Dollar's
revenues from international franchise operations were less than 1% of 2000 total
revenue.

         Effective February 29, 2000, Dollar terminated its reservation transfer
agreement with Europcar  International,  S.A., a  European-based  vehicle rental
company ("Europcar") and thereafter began exchanging reservations with Sixt, AG,
a major European  rental car company,  which operates over 1,500 rental outlets.
Through its alliance with Sixt,  Dollar offers service in more than 25 countries
covering Europe, the Middle East and Africa.

         The  number  of  foreign  locations  or  Dollar  system-wide  locations
disclosed in this report does not include the Sixt locations.


                                       8



       MARKETING

         Dollar's  marketing strategy is to position Dollar as the value-priced,
on-airport car rental company to cost conscious leisure and business  travelers.
Dollar  utilizes  a mix  of  national  and  local  advertising,  promotions  and
strategic marketing efforts to promote this strategy.

         NATIONAL ADVERTISING, LOCAL ADVERTISING AND PROMOTION

         Dollar's  national  advertising  programs  utilize  a media mix of both
print and television  with an emphasis on the popular  leisure  destinations  of
Florida,  California,  Hawaii,  Nevada  and  Arizona.  Dollar  communicates  its
value-priced  message to consumers via frequent  advertisements in USA TODAY and
other  major  U.S.  metropolitan  newspapers.  Dollar  also  advertises  on U.S.
broadcast and cable television networks,  promoting its low rates and on-airport
convenience. Dollar spends approximately 4% of its annual total U.S. system-wide
revenues on marketing, advertising, public relations and sales promotions.

         Dollar  encourages   franchisees,   as  well  as  local  management  of
company-owned  stores,  to develop local market  relationships  and retail sales
initiatives that coordinate with Dollar's national advertising programs.  Dollar
makes available print and broadcast advertising materials to franchisees for use
in local markets,  and pays a promotional  allowance for qualifying  advertising
expenditures to the franchisees that participate in Dollar's fleet program.

         Dollar  has  made  filings  under  the  intellectual  property  laws of
jurisdictions in which it or its franchisees operate,  including the U.S. Patent
and Trademark  Office, to protect the names,  logos and designs  identified with
Dollar. These marks are important for customer awareness and selection of Dollar
for vehicle rental.

         STRATEGIC MARKETING EFFORTS

         Strategic marketing  partnerships and frequent flier programs have been
established with many airline partners and travel agencies. Approximately 31% of
Dollar's non-tour  reservations are booked through travel agencies utilizing the
major  airline  global  distribution  systems.  Major travel  agency  chains and
consortia  operate  under  preferred  supplier  agreements  with  Dollar and are
supported  by  Dollar's   sales   department.   Under  its  preferred   supplier
arrangements,  Dollar provides these travel agency groups additional commissions
or lower prices in return for their  featuring  Dollar in their  advertising  or
giving  Dollar a  priority  in their  reservation  systems.  In  general,  these
arrangements  are not  exclusive to Dollar,  and many travel  agency groups have
similar arrangements with other vehicle rental companies.

         During 2000,  Dollar  received  approximately  29% of its  reservations
through  its  dollar.com  web site  and  other  Internet  travel  sites.  Dollar
continues to invest in its dollar.com web site and plans to continually  enhance
the site to best meet its customers' travel needs. Gomez Advisors,  a recognized
resource in providing consumer and business-based  e-commerce research tools and
analysis,  rated  dollar.com as the No. 1 car rental site on the Gomez  Advisors
Internet  Car  Rentals  Scorecard  four  consecutive  times  in 1999  and  2000.
Additionally,  in  recognition  of the  shift in travel  distribution  patterns,
Dollar has placed significant emphasis on developing relationships with Internet
travel sites. Dollar maintains  preferred supplier  arrangements with two of the
leading Internet travel sites, Expedia and Travelocity.

         In January 2000, Dollar launched the first full-service travel web site
sponsored  by a car rental  company.  DollarTravel.com  is powered by  TRIP.com,
which offers  consumers  online access to more than 500 airlines,  40,000 hotels
and 45 car rental companies.


                                       9



SUMMARY OPERATING DATA OF DOLLAR


                                                 YEARS ENDED DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------
                                                       (in thousands)

Revenues:
      U.S. Company-owned stores              $ 774,530    $ 682,769    $ 605,187
      U.S. and Canada franchisees               45,158       47,848       50,011
      International franchisees                  1,624        2,547        3,100
      Other                                      2,542        1,847        1,824
                                            ----------   ----------   ----------
         Total revenues                      $ 823,854    $ 735,011    $ 660,122
                                            ==========   ==========   ==========


                                                     AS OF DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------
Rental Locations:
      U.S. Company-owned stores                    130          116          114
      U.S. and Canada franchisee locations         152          173          154

Franchisees:
      U.S. and Canada                               66           77           73
      International                                 38           40           50





                                       10



THRIFTY

         GENERAL

         Thrifty's  focus is on  franchising  and  franchise  support  services.
Thrifty  operated  company-owned  stores in nine cities in the United States and
Canada as of December  31, 2000.  Thrifty's  U.S.  company-owned  stores and its
franchisees derive  approximately 60% of their combined rental revenues from the
airport market and approximately 40% from the local market.  Thrifty's  approach
of serving both the airport and local markets within each territory  allows many
of its  franchisees  and  company-owned  stores to have  multiple  locations  to
improve fleet  utilization and profit margins by moving vehicles among locations
to better address  differences in demand between their markets. As airports have
begun to institute  fees for vehicle  rental  companies  located  outside  their
properties,  or limited these companies'  access to airport  travelers,  Thrifty
franchisees  have been moving to  in-terminal  locations.  During 2000,  Thrifty
moved to in-terminal  locations at thirteen  airports  including  Phoenix,  Fort
Lauderdale  and  Dallas-Fort   Worth.  These  additions  bring  Thrifty's  total
in-terminal  locations  to 87,  which is over half of the  airports  serviced by
Thrifty in the U.S.

         As of December 31, 2000,  Thrifty's  vehicle rental system included 665
rental locations in the United States and Canada, divided between 613 franchisee
locations  and 52  company-owned  stores.  The Thrifty  system also included 629
locations  abroad,  all of which  were  franchisee  locations.  Thrifty's  total
corporate  revenue was $259  million in 2000,  of which $218  million  (84%) was
revenue from  franchisees  in the form of fleet  leasing  fees,  system fees and
other  service and product fees and $41 million  (16%) of which was generated by
company-owned  stores.  Revenues from Thrifty's  franchisees  outside the United
States and Canada have not been material to its results of operations.

         FRANCHISING

         UNITED STATES

         Thrifty's  U.S.  franchisees  are the  core of its  operations  and are
essential  to  its  long-term  profitability  and  growth.  Thrifty  offers  its
franchisees a full line of services and products not easily or  cost-effectively
available from other sources.  Thrifty actively  promotes  franchisee  financial
stability  and growth and seeks  opportunities  to enhance  its  vehicle  rental
system by improving its services to franchisees,  particularly its fleet leasing
programs,  and by  developing  new  franchisee  revenue  opportunities,  such as
airport  parking and truck  rental.  Thrifty  also works  closely  with its U.S.
franchisees in formulating and implementing marketing and operating strategies.

         Thrifty  licenses  its U.S.  franchisees  to use its service  marks and
participate  in its various  services  and systems.  Franchisees  pay Thrifty an
initial  franchise  fee based on such factors as the  population,  the number of
airline  passengers,  and total airport vehicle rental revenues and the level of
any other vehicle rental  activity in the franchised  territory.  Franchises are
sold on an exclusive basis for a specific geographical territory, usually a city
or metropolitan area. Over the past five years,  Thrifty's  franchisee  turnover
has averaged  approximately  7% per year, with an average of 13 terminations and
21 additions (including new territories added to existing franchise  agreements)
per year.

         INITIAL  FRANCHISE FEES,  SYSTEM FEES AND ADVERTISING  FEES.  Thrifty's
initial  franchise  fees are  negotiated  on a  case-by-case  basis,  and may be
structured to promote  expansion of an existing  franchisee's  operations into a
contiguous area. In addition to the initial franchise fee, its U.S.  franchisees
pay Thrifty an administrative fee, which is generally 3% of base rental revenue,
excluding ancillary products.

         U.S. franchisees also pay an advertising fee ranging from 2.5% to 5% of
base  rental  revenue  to  a  separate   advertising  fund  managed  jointly  by
franchisees and Thrifty management.  Thrifty has implemented,  and may implement
in the future,  special short-term  reductions in system and advertising fees to
encourage growth.


                                       11



         For  2000,   Thrifty's   five   largest  U.S.   franchisees   generated
approximately  19% of Thrifty's total  corporate  revenue in the form of system,
fleet leasing, reservation and other fees.

         MARKETING TO PROSPECTIVE FRANCHISEES. Thrifty has developed programs to
attract additional franchisees in the vehicle rental industry.  Programs include
attracting   independent  vehicle  rental  companies  with  phased-in  fees  and
competitive fleet leasing terms,  assisting  individuals  experienced in vehicle
rental operations to operate their own franchises through financial  assistance,
start-up  fleet  supply and other  support.  Thrifty  also  encourages  existing
franchisees to acquire and expand into neighboring territories by offering fleet
incentives,  reduced  administrative  and  advertising  fees and  lower  initial
franchise fees for additional territories.

         FLEET  LEASING  PROGRAM.  Thrifty  has  a  fleet  leasing  program  for
franchisees  that it believes  provides  them with a  competitive  and  flexible
source of fleet vehicles. In 2000, fleet leasing accounted for approximately 67%
of Thrifty's total revenue. Thrifty's 2001 strategy is to offer attractive lease
rates  that  Thrifty  believes  will  improve   franchisee  health  and  support
additional  growth in the fleet  leasing  program.  See "Fleet  Acquisition  and
Management -- Fleet Leasing Programs."

         TRAINING  AND  SUPPORT.  Thrifty's  franchisees  are required to attend
initial  orientation  and  receive  ongoing  training  in areas such as customer
service and hiring.  In early 1997,  Thrifty began  implementing  its "True Blue
Pride Initiative" to identify areas requiring customer service  improvements and
to  implement  new  standards to deliver  faster and  friendlier  service.  This
initiative emphasizes the role that franchisee customer service employees should
have in identifying and resolving  customer  complaints.  New programs that have
been  developed  as part of the  initiative  include  Thrifty's  express  rental
program, Blue Chip, which provides for preprinted rental contracts and expedited
service.

         Thrifty also publishes a comprehensive operating manual for franchisees
and provides operational support in areas such as cost control,  fleet planning,
revenue  management and local  advertising  and marketing.  Thrifty also assists
franchisees  on real  estate  matters,  including  site  selection  and  airport
facility issues.

         WORLDWIDE RESERVATIONS CENTER AND OTHER INFORMATION SYSTEMS.  Thrifty's
franchisees benefit from Thrifty's  continuously  staffed worldwide  reservation
centers at its headquarters in Tulsa,  Oklahoma and its reservation  facility in
Okmulgee,  Oklahoma.  Thrifty's reservation  facilities are linked to all of the
major airline reservation systems and through such systems to travel agencies in
the  United  States,   Canada  and  abroad.   Thrifty  franchisee  payments  for
reservations  made through  these  centers  accounted  for  approximately  5% of
Thrifty's 2000 total revenues.  Thrifty's total  reservations in 2000 grew by 9%
with most of the growth  originating  from the  Internet.  Reservations  through
Thrifty's Internet web site (thrifty.com) increased in 2000 by 151% representing
8% of Thrifty's reservations booked for the year. An additional 10% of Thrifty's
reservations were booked through other Internet travel sites.

         U.S.  franchisees  receiving  a  certain  volume  of  reservations  are
required  to use an  approved  automated  counter  system,  usually  leasing  or
subleasing  the related  hardware  and software  from  Thrifty or a  third-party
leasing agent.  In addition to providing an electronic  data link with Thrifty's
worldwide  reservation  centers,  the  automated  counter  system  prints rental
agreements and provides  Thrifty and its  franchisees  with customer and vehicle
inventory information and financial and operating reports.

         Thrifty  supports its  information  systems  through a  combination  of
internal resources and external technology providers.  Thrifty has engaged SABRE
to  manage  and  monitor  its data  center  network  and its  daily  information
processing.  Reservation  applications  systems continue to be serviced by Perot
Systems  Corporation under a five-year agreement through 2002. Other information
systems are  supported by Thrifty  employees.  Thrifty's  fleet and  reservation
processing systems are housed in a secure underground SABRE facility in Oklahoma
designed to withstand disasters.


                                       12



         INSURANCE,  SUPPLIES  AND  NATIONAL  ACCOUNT  PROGRAMS.  Thrifty  makes
available to its  franchisees  for a fee  insurance for death or injury to third
parties, property damage and damage to or theft of franchisee vehicles.

         Thrifty makes bulk purchases of items used by its franchisees, which it
sells to  franchisees  at prices that are often lower than they could  obtain on
their own.  Thrifty  also  negotiates  national  account  programs  to allow its
franchisees to take advantage of volume discounts for many materials or services
used for operations such as tires,  glass  replacement,  long distance telephone
service and overnight mail.

         PARKING SERVICES.  Airport parking  operations are a natural complement
to vehicle  rental  operations.  Thrifty  encourages its  franchisees  that have
near-airport  locations  to add this  ancillary  business.  Thrifty  assists its
franchisees in obtaining  additional  property and in planning and  implementing
parking  operations.  Franchisees  benefit  since the Thrifty  service marks are
already on the premises,  shuttle  buses are already  being  operated for rental
customers and parking operations  increase service levels and recognition at the
airports.  Franchisees with parking operations may also offer ancillary services
such as car washes and oil changes to create additional opportunities to service
the vehicle while the traveler is away. Thrifty receives a royalty fee generally
equal to 3% of the total revenue generated from these services.

         SERVICES  AND  PRODUCTS   PROVIDED  TO  RENTAL   CUSTOMERS.   Thrifty's
franchisees  provide their  customers  with products and services  substantially
similar to those provided to customers by Dollar's company-owned stores.

         INTERNATIONAL (EXCEPT CANADA)

         As of December  31,  2000,  Thrifty  master  franchisees  operated  629
vehicle  rental  locations in 57 countries  and  territories  outside the United
States and Canada.  Regions  with Thrifty  franchisees  include  Latin  America,
Europe,  the Middle East, Africa and the Asia-Pacific  region.  Thrifty seeks to
attract international  franchisees by emphasizing Thrifty's uniform image, brand
marketing  efforts,  worldwide  reservation system and consistent vehicle rental
system practices and procedures. Thrifty's corporate revenues from international
franchisees were approximately 1% of 2000 total revenues.

         Thrifty grants master  franchises on a countrywide  basis.  Each master
franchisee is permitted to use directly and subfranchise others to use Thrifty's
service marks, systems and technologies within its country or territory.

         COMPANY-OWNED STORES

         Thrifty  typically  establishes  company-owned  stores  only  upon  the
financial failure of a franchisee. Thrifty uses company-owned stores to preserve
its  presence in key  markets.  As  opportunities  arise,  these  locations  are
re-franchised.  During  2000,  Thrifty  commenced  operating its  South  Florida
locations,  which were previously operated by an independent  franchisee.  As of
December 31, 2000,  including Tulsa,  Oklahoma,  Thrifty operated  company-owned
stores  in  four  cities  in  the  United  States.  In  February  2001,  Thrifty
re-franchised the three South Florida cities; however, it intends to continue to
operate its Tulsa, Oklahoma locations.  Thrifty also began operating its Oakland
and Dallas-Fort Worth locations,  and believes additional  franchisee  financial
failures could result during 2001. The services and products Thrifty provides to
company-owned  stores  and those  provided  by  company-owned  stores to vehicle
rental customers are substantially similar to those provided to and by Thrifty's
U.S. franchisees.

         THRIFTY CAR SALES

         Thrifty Car Sales,  Inc.,  was formed in December  1998,  to  franchise
retail used car dealerships under the Thrifty Car Sales brand name.  Thrifty Car
Sales provides an opportunity for both independent and  manufacturer  franchised
dealers to enhance or expand their used car operations  under a  well-recognized
national  brand  name.  In addition  to the use of the brand name  dealers  have
access to a variety of products and services offered by Thrifty Car Sales. These
products and services include operational and marketing support,  vehicle supply
services, customized retail and wholesale financing programs as well as national
accounts and supplies programs.


                                       13



         At December 31, 2000,  Thrifty Car Sales had 35 franchise  locations in
operation  with  an  additional  17  that  have  signed  dealer  agreements.  An
additional 21 dealers have been approved and are pending final documentation. By
the end of 2001,  Thrifty  expects  to double  the  number of  locations  in its
Thrifty Car Sales network.

         CANADIAN OPERATIONS

         Thrifty operates in Canada through its wholly owned subsidiary, Thrifty
Canada,  Ltd. ("TCL").  TCL operates  company-owned  stores in five of the eight
largest airport  vehicle rental markets in Canada and encourages  franchisees to
operate in the  remaining  markets.  As of  December  31,  2000,  the TCL system
included 136 vehicle rental locations,  of which 93 were operated by franchisees
and 43 were operated as company-owned stores.

         COMPANY-OWNED STORES

         TCL's  company-owned  store operations include five strategic airports:
Toronto,  Montreal,  Vancouver,  Winnipeg  and  Calgary.  These  operations  are
important to maintaining a national  airport  presence in Canada,  where TCL has
significant  airport  concession  and  lease  commitments.  Historically,  TCL's
operating   results  have  been  adversely   affected  by  losses   incurred  by
company-owned stores.

         FRANCHISING

         TCL  provides  services  and  products  to  its  franchisees  that  are
substantially  similar  to  those  Thrifty  provides  to its  U.S.  franchisees,
including fleet leasing,  insurance services,  advertising and marketing support
and supplies.  Due to the structure of the Canadian vehicle rental market, which
has a greater  proportion of vehicle rental activity from  on-airport  locations
than off-airport locations as compared to the United States,  Thrifty has sought
to  strengthen  its  airport  presence  in Canada by  encouraging  existing  and
prospective  franchisees to locate  on-airport.  Canadian  franchisees pay TCL a
combined monthly administrative and advertising fee fixed in most cases at 8% of
rental revenues.

         MARKETING

         Thrifty's  marketing  objective is to position the Thrifty  brand as an
industry  leader in  delivering  value  for  vehicle  rental to  value-conscious
consumers.  In the United States it implements this strategy  primarily  through
national   advertising,   strategic   marketing   partnerships   and   enhancing
distribution  channels.  In addition,  marketing  assistance is provided to U.S.
franchisees in local advertising, promotion and sales.

         ADVERTISING, PROMOTION AND SALES

         Thrifty  employs  national  advertising  on U.S.  broadcast  and  cable
television networks and in newspapers and travel industry and airline magazines.
Thrifty also sponsors sports and other events to increase  national exposure and
promote local  Thrifty  operations.  In the United  States,  Thrifty's  national
advertising and marketing  expenses are paid out of an advertising  fund managed
by a national  advertising  committee  consisting of  representatives of Thrifty
franchisees  and certain  members of Thrifty  management.  U.S.  franchisees and
company-owned  stores  contribute  5% of their base rental  revenue from airport
operations  and 2.5% of their base rental  revenue from local  operations to the
advertising fund.  Thrifty has national  marketing  partnerships with major U.S.
airlines  frequent flier  programs.  Its newest  partners  include  Delta,  U.S.
Airways and Air Canada.


                                       14



         U.S. franchisees and company-owned stores are also required to spend an
additional 3% of their base rental revenue on local  advertising  and promotion.
Thrifty has a local sales  department  that assists  franchisees  in  developing
their local  markets.  Thrifty also provides an allowance for  qualifying  local
advertising,   promotion  and  sales  expenditures  to  U.S.   franchisees  that
participate  in  Thrifty's  fleet  leasing  program.  In the  2000  model  year,
franchisees  and   company-owned   stores  earned  an  aggregate   allowance  of
approximately $5.9 million.

         Thrifty  has made  filings  under  the  intellectual  property  laws of
jurisdictions in which it or its franchisees operate,  including the U.S. Patent
and Trademark  Office, to protect the names,  logos and designs  identified with
Thrifty.  These marks are  important  for customer  awareness  and  selection of
Thrifty for vehicle rental.

         STRATEGIC MARKETING EFFORTS

         During  2000,  the  volume  of   reservations   received   through  its
thrifty.com  web site and other Internet travel sites continued to grow rapidly.
Thrifty continues to invest in its thrifty.com web site and recently  contracted
with Mapquest to provide mapping and direction services on thrifty.com.

         Thrifty enjoys a strong  relationship with the travel agency community,
which is highlighted by its  longstanding  support of ASTA (American  Society of
Travel  Agents) and  through  its  preferred  supplier  arrangements.  Under its
preferred  supplier  arrangements,  Thrifty  provides these travel agency groups
additional  commissions or lower prices in return for their featuring Thrifty in
their advertising or giving Thrifty a priority in their reservation  systems. In
general, these arrangements are not exclusive to Thrifty, and many travel agency
groups have similar arrangements with other vehicle rental companies.

         In January 2001,  Thrifty  became the  exclusive car rental  partner in
Carlson  Wagonlit's Gold Points Rewards  Program,  a customer loyalty program in
the U.S.  and Canada  with more than 6 million  cardholders  and  partners  that
include  Radisson  Hotels &  Resorts,  MCI  WorldCom,  Country  Inns & Suites by
Carlson,  T.G.I.Friday's,  Carlson  Wagonlit  Travel  (Canada),  Famous  Players
Theatres  and  nearly  150  on-line  partners  like  the  Disney  Store  Online,
Hallmark.com and SharperImage.com.


                                       15



SUMMARY OPERATING DATA OF THRIFTY


                                                   YEARS ENDED DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------
                                                       (in thousands)

Revenues:
      U.S. and Canada franchisees            $ 215,340    $ 225,934    $ 200,505
      U.S. and Canada company-owned stores      40,858       33,981       34,526
      International franchisees                  2,885        3,063        2,888
                                            ----------   ----------   ----------
         Total revenues                      $ 259,083    $ 262,978    $ 237,919
                                            ==========   ==========   ==========


                                                     AS OF DECEMBER 31,
                                            ------------------------------------
                                               2000         1999         1998
                                            ----------   ----------   ----------

Rental Locations:
      U.S. and Canada franchisee locations         613          651          609
      U.S. and Canada company-owned stores          52           33           25

Franchisees:
      U.S. and Canada                              226          245          232
      International                                 57           63           67





                                       16



FLEET ACQUISITION AND MANAGEMENT

         U.S. VEHICLE SUPPLY

         For  the  2000  model  year,   DaimlerChrysler   vehicles   represented
approximately  86% of the Group's total U.S. fleet.  The Group also purchases or
leases vehicles of other automotive  manufacturers,  permitting it to adjust the
composition and overall cost of its fleet. The Company expects that for the 2001
model year, DaimlerChrysler vehicles will represent over 85% of the Group's U.S.
fleet.

         Automotive  manufacturers'  residual  value  programs limit the Group's
residual value risk. Under these programs,  the manufacturer  either  guarantees
the aggregate depreciated value upon resale of covered vehicles of a given model
year, as is generally  the case under  DaimlerChrysler's  program,  or agrees to
repurchase  vehicles at specified prices during established  repurchase periods.
In either case, the  manufacturer's  obligation is subject to certain conditions
relating  to  the  vehicle's  age,  physical  condition  and  mileage.  Vehicles
purchased  by vehicle  rental  companies  under these  programs  are referred to
herein as "Program  Vehicles." Vehicles for which rental companies bear residual
value  risk are  referred  to  herein as  "Non-Program  Vehicles."  The  Company
believes  that a  majority  of  vehicles  owned by  other  U.S.  vehicle  rental
companies, except for Enterprise, are Program Vehicles.

         The Group's primary  supplier,  DaimlerChrysler,  sets the terms of its
residual  value program  before the start of each model year.  The terms include
monthly  depreciation  rates,  minimum and maximum  holding periods and mileage,
model mix requirements and vehicle condition and other return requirements.  The
residual  value program  enables the Group to limit its residual value risk with
respect to Program Vehicles because  DaimlerChrysler  agrees to reimburse Dollar
and Thrifty for any difference between the aggregate gross auction sale price of
the Program Vehicles for the particular  model year and the vehicles'  aggregate
predetermined  residual value.  Under the program,  Dollar and Thrifty must sell
the Program Vehicles in closed auctions to DaimlerChrysler  dealers.  Dollar and
Thrifty  are  reimbursed  under  the  program  for  certain  transportation  and
auction-related costs.

         The  Group  also  purchases  Non-Program  Vehicles,  when  required  by
manufacturers  in  connection  with the purchase of Program  Vehicles,  or if it
believes  there is an  opportunity to lower its fleet costs or to fill model and
class niches not available  through  residual value  programs.  DaimlerChrysler,
which is the main provider of  Non-Program  Vehicles to the Group,  does not set
any  terms or  conditions  on the  resale of  Non-Program  Vehicles  other  than
required minimum holding periods. For the 2000 model year,  approximately 27% of
the vehicles acquired by the Group were Non-Program Vehicles.

         The  Group's   operating   results  are  materially   affected  by  the
depreciation  rates and other purchase  terms  provided under  DaimlerChrysler's
residual value program, as well as by other purchase incentives  DaimlerChrysler
provides. The percentage of vehicles acquired under  DaimlerChrysler's and other
manufacturers'  residual  value programs in the future will depend upon a number
of factors,  including the  availability  and cost of these  programs.  Residual
value programs enable Dollar and Thrifty to determine their depreciation expense
on Program Vehicles in advance.  Vehicle depreciation is the largest single cost
element in the Group's operations.  The percentage of the Group's vehicle rental
fleets  benefiting from residual value programs could decrease if the automotive
manufacturers  changed the size or terms of these programs.  In that event,  the
Group  would have  increased  residual  value risk that could be material to its
results of  operations  and could  adversely  affect its  ability to finance its
vehicles.  Second,  because it is difficult  to predict  future  vehicle  resale
values,  the Group may not be able to manage effectively the residual value risk
on its  Non-Program  Vehicles.  As recently as 1997,  results for the Group were
adversely affected by lower than anticipated residual values. The residual value
of Non-Program  Vehicles depends on such factors as the general level of pricing
in the  automotive  industry  for both new and used  vehicles.  Prices  for used
vehicles generally decrease if the automotive  manufacturers increase the retail
sales  incentives  they offer on new vehicles.  The Company  cannot  predict the
level  of  retail  sales  incentives  DaimlerChrysler  or the  other  automotive
manufacturers  will  offer in the  future.  The Group has  received  substantial
payments under  residual value programs over the past several years.  See Note 5
of Notes to Consolidated Financial Statements.


                                       17



         DaimlerChrysler has been the Group's principal supplier of vehicles. In
1996,   DaimlerChrysler   began  operating   under   five-year   vehicle  supply
arrangements  that were  formalized  in 1996 and 1997 in separate  U.S.  vehicle
supply agreements  ("VSAs") with Dollar and Thrifty.  DaimlerChrysler has agreed
to make specified volumes of  DaimlerChrysler  vehicles  available to Dollar and
Thrifty through July 2001. In June 2000, the Company entered into a new VSA with
DaimlerChrysler,  which will enable the Group to acquire vehicles beginning with
the 2002 model year through the 2006 model year. Dollar and Thrifty may purchase
vehicles for use by  company-owned  stores or for their fleet leasing  programs.
Dollar and Thrifty have agreed to promote  DaimlerChrysler  vehicles exclusively
in their advertising and other promotional materials. DaimlerChrysler has agreed
to make various promotional  payments to Dollar and Thrifty,  some of which vary
based on the volume of vehicles  purchased.  These  payments are material to the
Group's  results of operations.  See Note 5 of Notes to  Consolidated  Financial
Statements.

         The VSAs provide  that Dollar and Thrifty  will each  purchase at least
80% of their respective  vehicles from  DaimlerChrysler  until a certain minimum
level is reached.  Also,  certain  minimum  numbers of vehicles  must be Program
Vehicles.  While  DaimlerChrysler  has the sole  discretion  to set the specific
terms and  conditions  of its residual  value  program for a model year,  it has
agreed in the VSAs to offer  programs  to Dollar and  Thrifty  that,  taken as a
whole,  are  competitive  with a residual  value program Ford or General  Motors
makes generally available to domestic vehicle rental companies.

         If purchases of  DaimlerChrysler  vehicles by Dollar or Thrifty  during
any model year exceed certain  targets,  DaimlerChrysler  will make available to
Dollar or  Thrifty  additional  Program  Vehicles  up to a maximum of 15% of the
target number of DaimlerChrysler Program Vehicles.

         VEHICLE DISPOSITION

         Dollar and Thrifty generally hold vehicles in rental service from eight
months to 10 months.  The length of service is determined by taking into account
seasonal  rental  demand and the  average  monthly  mileage  accumulation.  Most
vehicles  must be removed from  service  before they reach 30,000 miles to avoid
significant  penalties  under  DaimlerChrysler's  residual value program.  As of
December  31,  2000,  the  average  age of  vehicles  in the  Group's  fleet was
approximately five months. The Group's  flexibility to adjust the holding period
for vehicles, particularly for Program Vehicles, enables the Group to adjust its
fleet  size up or  down  relatively  quickly  in  response  to  changing  market
conditions.  Dollar  or  Thrifty  must bear the risk on the  resale  of  Program
Vehicles that cannot be returned.

         Dollar and Thrifty dispose of Non-Program Vehicles through auctions and
directly to used car dealers, wholesalers,  retail and franchisees. During 2000,
Dollar and Thrifty disposed of 51% of their Non-Program  Vehicles through direct
channels and 49% through auctions.  Utilizing sales channels other than auctions
avoids  transportation  costs,  interest  costs and auction fees and may provide
higher net residual amounts from disposal.

         MAINTENANCE

         Dollar and certain Dollar and Thrifty  franchisees  may have automotive
maintenance  centers at airports and in urban and suburban areas.  Many of these
facilities are accepted by automotive  manufacturers  as eligible to perform and
receive  reimbursement for warranty work. Collision damage and major repairs are
generally performed by independent  contractors.  Dollar and Thrifty franchisees
are responsible for the maintenance of their fleet vehicles.


                                       18



         FLEET LEASING PROGRAMS

         Dollar and Thrifty make fleet leasing programs  available to their U.S.
franchisees  for each new model year. The terms of their fleet leasing  programs
generally  mirror the  requirements  of various  manufacturers'  residual  value
programs with respect to model mix, order and delivery,  vehicle maintenance and
returns, but also include Non-Program  Vehicles.  Dollar and Thrifty monitor the
creditworthiness and operating performance of franchisees participating in their
fleet leasing programs and periodically audit franchisees' leased fleets. Dollar
and Thrifty  design their fleet leasing  programs to offer their  franchisees an
attractive means of obtaining fleet vehicles.  For 2000,  approximately  26% and
64% of the  vehicles in the fleets of Dollar's  and  Thrifty's  respective  U.S.
franchisees  had been provided  through their fleet leasing  programs.  In 2000,
approximately  3% of Dollar's  and 67% of  Thrifty's  (including  Canada)  total
revenue was derived from vehicle leasing programs. During 2000, a limited number
of larger franchisees acquired their vehicles directly from manufacturers.

         Dollar  and  Thrifty  each  set  their  respective  lease  rates  after
considering Program Vehicle  depreciation rates,  estimated  Non-Program Vehicle
depreciation,  interest  costs,  model  mix,  administrative  costs  and  market
conditions. Average monthly lease rates vary depending on vehicle model, and the
average  lease  period is  between  eight and ten  months.  Although  Dollar and
Thrifty  lease  Non-Program  Vehicles  as  well as  Program  Vehicles  to  their
franchisees,  their fleet leasing programs eliminate the residual value risk for
their  franchisees.  Thrifty  franchisees  may,  however,  elect to assume  some
residual value risk on certain Non-Program Vehicles they lease in exchange for a
lower lease rate.


U.S. FLEET DATA



                                                                   YEARS ENDED DECEMBER 31,
                                                           -------------------------------------
                                                              2000          1999         1998
                                                           ----------    ----------   ----------

THRIFTY:
                                                                                 
      Average number of vehicles leased to franchisees         31,267        31,856       29,595
                                                           ----------    ----------   ----------
      Average number of vehicles in combined fleets of
        franchisees                                            49,210        45,613       39,434
      Average number of vehicles in combined fleets of
        company-owned stores                                      720           483          865
                                                           ----------    ----------   ----------

           Total                                               49,930        46,096       40,299
                                                           ==========    ==========   ==========


DOLLAR:
      Average number of vehicles leased to franchisees          4,080         4,960        6,151
                                                           ----------    ----------   ----------
      Average number of vehicles in combined fleets of
        franchisees                                            15,470        14,252       13,513
      Average number of vehicles in combined fleets of
        company-owned stores                                   61,858        56,065       50,673
                                                           ----------    ----------   ----------

           Total                                               77,328        70,317       64,186
                                                           ==========    ==========   ==========




                                       19



COMPETITION

         There is intense  competition  in the  vehicle  rental  industry on the
basis of price,  service  levels,  vehicle  quality,  vehicle  availability  and
convenience and condition of rental  locations.  Dollar and Thrifty's  principal
competitors may have larger market shares and rental volumes,  greater financial
resources and more sophisticated  information systems. Dollar operates mainly in
the U.S.  airport  market,  although  compared to its competitors it relies more
heavily on leisure,  tour and business  customers.  Dollar's  franchisees have a
similar  customer  profile.  In any given  location,  Dollar  may  compete  with
national,  regional  and local  vehicle  rental  companies,  some of which  have
greater financial resources than the Group.  Dollar's principal  competitors for
business  and  leisure  travelers  are Alamo,  Avis,  Budget,  Hertz,  National,
Enterprise  and  Thrifty.  Dollar  competes  primarily on the basis of price and
customer service.

         Thrifty's  U.S.   franchisees   generally  compete  for  cost-conscious
consumers with Alamo,  Avis,  Budget,  Dollar,  Hertz,  National and Enterprise.
Hertz, Enterprise, Avis and Alamo as well as local and regional rental companies
are major  competitors in the local market.  They compete on the basis of price,
location,  service and  well-established  customer  relationships.  Most Thrifty
franchisees  compete in the local market for retail general use business  rather
than  insurance  replacement  rentals.  Thrifty's  company-owned  stores  have a
similar customer profile.

         The Canadian vehicle rental markets are also intensely competitive. The
vast  majority of the  Canadian  market is operated  either  directly or through
franchisees of the major U.S. vehicle rental companies,  including Budget, Avis,
Hertz and National, as well as Dollar and Thrifty.

INSURANCE

         The  Group is  subject  to  third-party  bodily  injury  liability  and
property damage liability claims resulting from accidents involving their rental
customers.  For 2000 and most of 1999, the majority of the Company's  operations
had first dollar  coverage from  insurance  carriers,  subject to certain policy
limits, for public liability and property damage claims. Prior to this insurance
coverage,  the  Group  retained  the risk of loss in  various  amounts  up to $2
million on a per occurrence basis. The Group maintains  additional  insurance at
certain amounts in excess of its respective underlying coverages.

         The Group  retains the risk of loss for  general  and garage  liability
insurance  coverage up to $1 million and maintains  insurance at certain amounts
in excess of $1  million.  They also  maintain  catastrophic  and  comprehensive
coverage  for damage to vehicles  owned by them up to $3 million per  occurrence
with a deductible  amount of $250,000.  In addition,  the Group carries workers'
compensation  coverage with  retentions  up to $100,000.  The Group also carries
excess liability and directors' and officers' liability insurance coverage.

         Provisions for bodily injury liability and property damage liability on
self-insured  claims  are  made  by  charges  to  expense  based  upon  periodic
evaluations  by an  independent  actuary of estimated  ultimate  liabilities  on
reported and unreported claims. As of December 31, 2000, the Group's reserve for
public liability and property damage claims was approximately  $35 million.  The
Group's obligations to pay these losses and indemnify the insurance carriers are
collateralized  by surety  bonds.  As of December 31,  2000,  these surety bonds
totaled approximately $46.1 million.

         The Group also  maintains  various  surety bonds to secure  performance
under airport concession  agreements and other  obligations.  As of December 31,
2000, the total amount of these bonds was approximately $28.7 million.


                                       20



REGULATION

         LOSS DAMAGE WAIVERS AND SUPPLEMENTAL LIABILITY INSURANCE

         Loss damage waivers relieve customers from financial responsibility for
vehicle damage.  Legislation  affecting the sale of loss damage waivers has been
adopted in 26 states.  These laws either  require  disclosure to customers  that
loss damage waivers may not be necessary,  limit customer liability to specified
amounts,  limit the  ability of vehicle  rental  companies  to offer loss damage
waivers for sale or cap the amounts that may be charged for loss damage waivers.
Adoption of national or additional state  legislation  affecting or limiting the
sale, or capping the rates,  of loss damage  waivers could result in the loss of
this revenue and additional  limitations on potential  customer  liability could
increase costs to Dollar, Thrifty and their franchisees.

         Dollar,  Thrifty and other vehicle  rental  companies  offer  customers
supplemental  liability insurance ("SLI") in connection with vehicle rentals. In
1997, the State of Texas  determined that car rental  companies  cannot sell SLI
without  licensing and product  approval.  Some other states  concluded that the
selling of SLI required an insurance  license while other states were unclear on
the issue. During the fourth quarter of 1999, the Financial Services Reform Bill
was passed by Congress to address this issue. The legislation  created a federal
presumption for a three-year  period that car rental  companies are not required
to have a state insurance  license to sell certain  insurance  products,  unless
state law  specifically  requires such a license.  In states where  existing law
does not require such insurance  licensing,  car rental companies are working to
enact  legislation  which  either  specifically   exempts  them  from  licensing
requirements or which grants them a limited  license to sell insurance  products
related to car rental, such as SLI.

         FRANCHISING REGULATION

         As  franchisors,  Dollar and Thrifty are subject to federal,  state and
foreign laws regulating various aspects of franchise operations and sales. These
laws impose registration and disclosure requirements on franchisors in the offer
and sale of franchises and, in certain states, also apply substantive  standards
to the relationship  between the franchisor and the franchisee,  including those
pertaining to default, termination and nonrenewal of franchises.

         OTHER MATTERS

         Certain states currently make vehicle owners (including  vehicle rental
companies)  vicariously liable for the actions of any person lawfully driving an
owned vehicle, regardless of fault. Some of these states, primarily New York, do
not limit this liability.  Vehicle rental  companies are also subject to various
federal,  state and local consumer  protection  laws and  regulations  including
those relating to advertising and disclosure of charges to customers.

         Dollar and Thrifty  are  subject to  federal,  state and local laws and
regulations  relating to taxing and  licensing  of  vehicles,  franchise  sales,
franchise  relationships,  vehicle  liability,  used vehicle  sales,  insurance,
telecommunications,  vehicle rental transactions and labor matters.  The Company
believes that Dollar and Thrifty  practices and  procedures  are in  substantial
compliance  with federal,  state and local laws and is not aware of any material
expenditures necessary to meet legal or regulatory  requirements.  Nevertheless,
considering  the nature and scope of Dollar's and  Thrifty's  businesses,  it is
possible that regulatory compliance problems could be encountered in the future.


                                       21



ENVIRONMENTAL MATTERS

         The  principal  environmental  regulatory  requirements  applicable  to
Dollar  and  Thrifty  operations  relate  to the  ownership,  storage  or use of
petroleum products such as gasoline, diesel fuel and new and used motor oil; the
treatment or discharge of waste waters;  the operation of automotive body shops;
and the generation,  storage,  transportation and off-site treatment or disposal
of waste  materials.  Dollar and  Thrifty  own 11 and lease 98  locations  where
petroleum  products are stored in underground or above-ground  tanks.  For owned
and leased  properties,  Dollar and Thrifty have  programs  designed to maintain
compliance with applicable  technical and  operational  requirements,  including
leak detection  testing of underground  storage tanks, and to provide  financial
assurance for remediation of spills or releases.

         The  historical  and current uses of the Dollar and Thrifty  facilities
may have resulted in spills or releases of various hazardous materials or wastes
or petroleum products ("Hazardous Substances") that now, or in the future, could
require  remediation.  The Group also may be subject to requirements  related to
remediation of Hazardous Substances that have been released into the environment
at  properties  they own or operate,  or owned or  operated  in the past,  or at
properties to which they send, or have sent,  Hazardous Substances for treatment
or disposal. Such remediation  requirements generally are imposed without regard
to fault,  and  liability  for any  required  environmental  remediation  can be
substantial.

         Dollar and  Thrifty  may be eligible  for  reimbursement  or payment of
remediation costs associated with releases from registered  underground  storage
tanks in U.S.  states  that have  established  funds to assist in the payment of
such  remediation  costs.  Subject to certain  deductibles,  the availability of
funds, the compliance  status of the tanks and the nature of the release,  these
tank  funds  may be  available  to Dollar  and  Thrifty  for use in  remediating
releases from their tank systems.

         At certain  facilities,  Dollar and Thrifty presently are investigating
or remediating soil or groundwater  contamination.  Based on currently available
information,  the  Company  does not  believe  that the  costs  associated  with
environmental investigation or remediation will be material. However, additional
contamination could be identified or occur in the future.

         The use of  automobiles  and  other  vehicles  is  subject  to  various
governmental requirements designed to limit environmental damage, including that
caused by emissions  and noise.  Generally,  these  requirements  are met by the
manufacturer  except,  on occasion,  equipment  failure  requiring repair by the
Group.

         Environmental  legislation and  regulations and related  administrative
policies have changed rapidly in recent years. There is a risk that governmental
environmental requirements, or enforcement thereof, may become more stringent in
the future and that the Group may be  subject  to legal  proceedings  brought by
government agencies or private parties with respect to environmental matters. In
addition,  with  respect to cleanup of  contamination,  additional  locations at
which wastes  generated by the Group may have been released or disposed,  and of
which the Group is currently  unaware,  may in the future  become the subject of
cleanup for which the Group may be liable, in whole or part. Accordingly,  while
the  Group  believes  that  it  is in  substantial  compliance  with  applicable
requirements of  environmental  laws, there can be no assurance that the Group's
future   environmental   liabilities   will  not  be  material  to  the  Group's
consolidated financial position or results of operations or cash flows.

EMPLOYEES

         As of December 31, 2000,  the Group  employed a total of  approximately
6,200  full-time  and  part-time  employees  of whom  approximately  4,900  were
employed  by  Dollar  and 1,300 by  Thrifty.  Approximately  270 of the  Group's
employees  were subject to collective  bargaining  agreements as of December 31,
2000. The Company believes the Group's relationship with its employees is good.


                                       22



ITEM 2.         PROPERTIES

         The Company  owns its  headquarters  located at 5330 East 31st  Street,
Tulsa,  Oklahoma.  This location is a three building  office complex that houses
the headquarters  and Tulsa  reservation  centers for Dollar and Thrifty.  These
buildings and the related  improvements were mortgaged in December 1997 pursuant
to a mortgage in favor of Credit Suisse First Boston ("CSFB"), as administrative
agent for a syndicate of banks. The mortgage was executed in connection with the
Revolving Credit Facility, as described in "Management's Discussion and Analysis
of  Financial  Condition  and  Results of  Operations  -  Liquidity  and Capital
Resources".

         Dollar  and  Thrifty  each  own  or  lease  real   property   used  for
company-owned stores and office facilities,  and in some cases own real property
that is leased to franchisees  or other third parties.  As of December 31, 2000,
the Group's  company-owned  operations  were carried on at 182  locations in the
U.S.  and Canada,  the  majority of which are  leased.  Dollar and Thrifty  each
operate   company-owned   stores  under   concession   agreements  with  various
governmental  authorities  charged with the  operation  of airports.  Concession
agreements for airport  locations,  which are sometimes  competitively  bid, are
important for securing air traveler business.

         In  connection  with the Revolving  Credit  Facility,  Dollar  executed
mortgages in favor of CSFB  encumbering its real property  located in San Diego,
Tampa  and  Las  Vegas.  Thrifty  also  executed  mortgages  in  favor  of  CSFB
encumbering  its real  property  located in Phoenix,  Ft.  Lauderdale,  Orlando,
Dallas, Houston, and Salt Lake City.

ITEM 3.         LEGAL PROCEEDINGS

         On November 2, 1994, the City of San Jose,  California  filed an action
in the Superior Court of California, against Chevron, Dollar and others, seeking
unspecified compensatory and punitive damages and injunctive relief. The City of
San Jose has not served  process on Dollar.  The suit  relates to pollution at a
site currently  occupied by Dollar and formerly occupied by Chevron.  Dollar has
partially  remediated the affected soil, but not the allegedly  affected  ground
water.  Dollar  believes  that prior uses of the site  resulted in any remaining
contamination at the site.

         In  addition  to the  foregoing,  various  legal  actions,  claims  and
governmental  inquiries  and  proceedings  are pending or may be  instituted  or
asserted in the future against the Company and its  subsidiaries.  Litigation is
subject  to many  uncertainties,  and the  outcome of the  individual  litigated
matters is not predictable  with  assurance.  It is possible that certain of the
actions,  claims,  inquiries or proceedings,  including the one discussed above,
could be  decided  unfavorably  to the  Company  or the  subsidiaries  involved.
Although  the  amount of  liability  with  respect  to these  matters  cannot be
ascertained,  potential  liability  is not  expected  to  materially  affect the
consolidated financial position or results of operations of the Company.

ITEM 4.         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matters  were  submitted  to a vote of security  holders  during the
fourth quarter ended December 31, 2000.


                                       23



                                     PART II
                                     -------

ITEM 5.         MARKET FOR REGISTRANT'S COMMON EQUITY
                AND RELATED STOCKHOLDER MATTERS

         The  Company's  Common  Stock is listed on the New York Stock  Exchange
("NYSE")  under the trading  symbol "DTG." The high and low sales prices for the
Common Stock for each quarterly period during 2000 and 1999, were as follows:


                  FIRST              SECOND           THIRD          FOURTH
                 QUARTER            QUARTER          QUARTER         QUARTER
                ---------          ---------        ---------       ---------

        2000
        ----
        High     $ 23.75            $ 21.00          $ 22.81         $ 20.81
        Low      $ 11.38            $ 14.88          $ 18.25         $ 14.25


        1999
        ----
        High     $ 17.31            $ 23.94          $ 25.44         $ 24.06
        Low      $ 11.31            $ 16.56          $ 18.31         $ 16.88




         The 24,205,422  shares of Common Stock outstanding at February 28, 2001
were  held  by  approximately  3,100  registered and  beneficial stockholders of
record.

         The  Company  intends to reinvest  its  earnings  in its  business  and
therefore  does not  anticipate  paying any cash  dividends  in the  foreseeable
future.  The  Company  has not  paid  cash  dividends  since  completion  of the
Offering.

         Under the terms of the Revolving  Credit  Facility,  restrictions  were
imposed by the lender on the payment of cash dividends to  stockholders.  During
the term of such agreement,  which was extended in August 2000 through August 2,
2005,  dividends  are  permitted at the lesser of specified  monetary  levels or
percentages of cash flow.


                                       24



ITEM 6.         SELECTED FINANCIAL DATA

                SELECTED CONSOLIDATED FINANCIAL DATA OF THE GROUP

         The selected  consolidated  statements of operations  and balance sheet
data were  derived from the audited  consolidated  financial  statements  of the
Group. References to system-wide vehicle rental revenue include revenue received
from the  Group's  company-owned  stores and by  franchisees  from the rental of
vehicles.





                                                                      YEARS ENDED DECEMBER 31,
                                            --------------------------------------------------------------------------
                                               2000             1999           1998             1997           1996
                                            -----------     -----------     -----------     -----------    -----------

                                                                                             
STATEMENTS OF OPERATIONS:
    (in thousands except per share amounts)
REVENUES:
    Vehicle rentals                         $   813,741     $   714,407     $   635,600     $   620,045    $   497,239
    Vehicle leasing                             198,686         218,614         202,371         164,701        149,713
    Fees and services                            61,166          57,046          51,770          49,143         47,597
    Other                                         9,850           8,685           9,225           9,899          9,342
                                            -----------     -----------     -----------     -----------    -----------

        Total revenues                        1,083,443         998,752         898,966         843,788        703,891
                                            -----------     -----------     -----------     -----------    -----------


COSTS AND EXPENSES:
    Direct vehicle and operating                315,164         289,129         267,504         263,850        225,558
    Vehicle depreciation and lease
      charges, net                              340,448         311,113         305,169         294,911        230,051
    Selling, general and
      administrative                            187,711         190,994         163,256         149,697        140,089
    Interest expense, net                        97,703          95,114          88,726          87,852         72,868
    Amortization of cost in excess
      of net assets acquired                      5,941           5,842           5,417           6,010          8,169
    Intangible asset impairment losses                -               -               -               -        157,758
                                            -----------     -----------     -----------     -----------    -----------

        Total costs and expenses                946,967         892,192         830,072         802,320        834,493
                                            -----------     -----------     -----------     -----------    -----------

Income (loss) before income taxes               136,476         106,560          68,894          41,468       (130,602)

Income tax expense                               58,467          46,974          31,229          23,427         16,682
                                            -----------     -----------     -----------     -----------    -----------

Net income (loss) (a)                       $    78,009     $    59,586     $    37,665     $    18,041    $  (147,284)
                                            ===========     ===========     ===========     ===========    ===========

Earnings (loss) per share (a):
    Basic                                   $      3.23     $      2.47     $      1.56     $      0.90    $     (7.36)
    Diluted                                 $      3.18     $      2.43     $      1.56     $      0.90    $     (7.36)


BALANCE SHEET DATA:
    (in thousands)

Revenue-earning vehicles, net               $ 1,522,388     $ 1,507,692     $ 1,342,066     $ 1,319,490    $ 1,120,346
Total assets                                $ 2,100,374     $ 2,171,653     $ 1,865,300     $ 1,942,210    $ 1,647,951
Total debt                                  $ 1,424,021     $ 1,555,609     $ 1,313,799     $ 1,418,687    $ 1,241,558
Stockholders' equity                        $   458,139     $   379,127     $   315,914     $   268,426    $   183,883





                                       25







U.S. AND CANADA


                                                                           YEARS ENDED DECEMBER 31,
                                            --------------------------------------------------------------------------
                                                2000            1999            1998            1997          1996
                                            -----------     -----------     -----------     -----------    -----------

                                                                                            
System-wide Data:
VEHICLE RENTAL REVENUE:
   (in thousands)

    Company-owned stores                    $   814,000     $   714,000     $   636,000     $   620,000    $   497,000
    Franchisee locations                        737,000         699,000         620,000         516,000        502,000
                                            -----------     -----------     -----------     -----------    -----------

       Total vehicle rental revenue         $ 1,551,000     $ 1,413,000     $ 1,256,000     $ 1,136,000    $   999,000
                                            ===========     ===========     ===========     ===========    ===========

RENTAL LOCATIONS:

    Company-owned stores                            182             149             139             139            156
    Franchisee locations                            765             824             763             752            729
                                            -----------     -----------     -----------     -----------    -----------

       Total rental locations                       947             973             902             891            885
                                            ===========     ===========     ===========     ===========    ===========

Average number of vehicles operated
  during the period by company-owned
  stores and franchisees                        134,475         123,814         111,652         103,417         94,992

Peak number of vehicles operated
  during the period by company-owned
  stores and franchisees                        162,515         148,832         134,407         122,286        110,771


COMPANY-OWNED STORES DATA:

VEHICLE RENTAL DATA:

Average number of vehicles operated              65,702          59,218          53,983          53,719         45,037

Number of rental days                        20,347,296      18,155,768      16,374,491      16,320,568     13,740,649

Average revenue per day                     $     40.00     $     39.35     $     38.82     $     37.98    $     36.19

Monthly average revenue per vehicle         $     1,032     $     1,005     $       980     $       959    $       917


VEHICLE LEASING DATA:

Average number of vehicles leased                35,520          38,690          37,709          32,814         30,583

Average monthly lease revenue per unit      $       466     $       471     $       447     $       420    $       409





(a)      Management  believes it is important to note that net loss and loss per
         share for the year ended  December  31, 1996 include  intangible  asset
         impairment  losses of  $157,758,000, which includes an impairment  loss
         related  to DaimlerChrysler's decision in 1996 to dispose of Thrifty as
         a non-core asset in the amount of  $155,000,000  and an impairment loss
         related to TCL in the amount of $2,758,000.


                                       26



ITEM 7.         MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
                RESULTS OF OPERATIONS

GENERAL

         The Group  owns two  separate  vehicle  rental  companies,  Dollar  and
Thrifty.  They engage in the business of renting vehicles directly to retail and
tour customers and providing  vehicle  leasing and other services to franchisees
that rent to customers. The majority of Dollar's revenue is derived from renting
vehicles to customers from company-owned stores, while the majority of Thrifty's
revenue  is  generated   from  leasing   vehicles  and  providing   services  to
franchisees.

The Group's revenues consist of:

         o   Vehicle  rentals -- revenue  generated  from  renting  vehicles  to
             customers,  including all related  charges,  through  company-owned
             stores,

         o   Vehicle leasing -- revenue  generated  from   leasing  vehicles  to
             franchisees,

         o   Fees and  services -- revenue  generated  from  franchise  fees and
             providing reservations,  insurance, supplies and other products and
             services to franchisees, and

         o   Other -- revenue  generated from franchise  sales,  parking income,
             non-vehicle   lease  income  and  interest   income   derived  from
             franchisees.

The Group's expenses consist of:

         o   Direct  vehicle  and  operating  -- costs  related to the rental of
             revenue-earning  vehicles  to  customers  and  to  the  leasing  of
             vehicles to franchisees, such as field personnel expenses, facility
             expenses,  concessions and commissions paid to airport authorities,
             travel agencies and others, insurance and lease promotion expenses,
             net of certain incentives received from vehicle manufacturers,

         o   Vehicle depreciation and lease charges, net -- depreciation expense
             relating to  revenue-earning  vehicles,  net of gains and losses on
             the  disposal of such  vehicles,  and lease  charges  for  vehicles
             leased from third parties,

         o   Selling,   general   and   administrative    expenses,    including
             headquarters personnel expenses, advertising and marketing expenses
             and reservation expenses,

         o   Interest expense,  net -- interest expense,  net of interest earned
             on restricted cash, cash and cash equivalents,  relating  primarily
             to revenue-earning vehicle financing, and

         o   Amortization of cost in excess of net assets acquired.

         The  Group's  profitability  is  primarily a function of the volume and
pricing of rental  transactions,  utilization  of the vehicles and the number of
vehicles leased to franchisees.  Significant changes in the purchase or disposal
price of vehicles or interest  rates can also have a  significant  effect on the
Group's profitability,  depending on the ability of the Group to adjust the size
of the fleet as well as pricing and lease rates for these  changes.  The Group's
business  requires  significant  expenditures  for  vehicles  and  consequently,
requires substantial liquidity to finance such expenditures.


                                       27



         The  following   discussion  and  analysis  provides  information  that
management  believes to be relevant to understanding the Company's  consolidated
financial condition and results of operations. This discussion should be read in
conjunction with the Group's  consolidated  financial statements and the related
notes thereto included in this report.

RESULTS OF OPERATIONS

         The following  table sets forth the percentage of total revenues in the
Group's consolidated statements of income:

                                                       YEARS ENDED DECEMBER 31,
                                                   -----------------------------

                                                     2000       1999       1998
                                                   -------    -------    -------

REVENUES:
      Vehicle rentals                                75.1%      71.5%      70.7%
      Vehicle leasing                                18.3       21.9       22.5
      Fees and services                               5.7        5.7        5.8
      Other                                           0.9        0.9        1.0
                                                   -------    -------    -------

          Total revenues                            100.0      100.0      100.0
                                                   -------    -------    -------



COSTS AND EXPENSES:
      Direct and vehicle operating                   29.1       28.9       29.8
      Vehicle depreciation and lease charges, net    31.4       31.2       33.9
      Selling, general and administrative            17.3       19.1       18.1
      Interest expense, net                           9.0        9.5        9.9
      Amortization of cost in excess of net
        assets acquired                               0.6        0.6        0.6
                                                   -------    -------    -------

          Total costs and expenses                   87.4       89.3       92.3
                                                   -------    -------    -------

INCOME BEFORE INCOME TAXES                           12.6       10.7        7.7

INCOME TAX EXPENSE                                    5.4        4.7        3.5
                                                   -------    -------    -------

NET INCOME                                            7.2%       6.0%       4.2%
                                                   =======    =======    =======


                                       28



The  following  table sets forth a breakdown of the Group's two major sources of
revenue:


                                             YEARS ENDED DECEMBER 31,
                                 -----------------------------------------------

                                     2000              1999             1998
                                 -----------       -----------       -----------
                                                  (in thousands)
VEHICLE RENTAL REVENUE:
       Dollar                     $  773,328        $  681,240        $  603,331
       Thrifty                        40,413            33,167            32,269
                                 -----------       -----------       -----------

         Total                    $  813,741        $  714,407        $  635,600
                                 ===========       ===========       ===========


LEASING REVENUE:
       Dollar                     $   25,014        $   28,762        $   33,224
       Thrifty                       173,672           189,852           169,147
                                 -----------       -----------       -----------

         Total                    $  198,686        $  218,614        $  202,371
                                 ===========       ===========       ===========






YEAR ENDED DECEMBER 31, 2000 COMPARED WITH YEAR ENDED DECEMBER 31, 1999

         REVENUES

         Total  revenues for the year ended  December 31, 2000  increased  $84.7
million,  or 8.5%,  to $1.083  billion  compared to 1999.  The increase in total
revenues  was due to an increase in rental  revenue of 13.9% over 1999 which was
partially  offset by a 9.1%  decrease  in  leasing  revenue.  Fees and  services
revenue  increased $4.1 million due to the growth in franchisee  rental revenue.
Vehicle  rental revenue and vehicle  leasing  revenue were impacted by franchise
acquisitions at Dollar and conversions of franchisee operations to company-owned
stores at Thrifty.

         The Group's vehicle rental revenue for 2000 was $813.7 million, a 13.9%
increase from 1999. This increase was due primarily to a $92.1 million  increase
at Dollar and a $7.2 million  increase at Thrifty.  The growth in vehicle rental
revenue at Dollar was the result of an 11.5%  increase in rental  days  combined
with a 1.8%  increase in revenue per day.  The rental  revenue  growth at Dollar
related to the acquisition of franchisees was $16.2 million,  which  represented
approximately 18% of Dollar's total rental revenue growth during 2000.

         Vehicle leasing  revenue for 2000 was $198.7  million,  a $19.9 million
decrease from 1999. This decrease in vehicle leasing revenue reflects a decrease
of $16.2 million,  or 8.5%, in Thrifty's leasing revenue.  This decrease was due
to a decline in the average  number of  vehicles  leased to  franchisees  and to
modifications of the lease program to eliminate  certain  incentives  previously
made  available to licensees with a  corresponding  reduction in the lease rate.
While  these lease  program  modifications  resulted  in a reduction  of vehicle
leasing revenue,  they had no impact on operating income.  In addition,  Thrifty
made some vehicles  available under direct financing leases  (reflected as other
revenue) as opposed to operating leases.  Dollar's leasing revenue declined $3.7
million,  or 13%, due to a decrease in the average number of vehicles  leased to
franchisees as a result of the acquisition of franchised  locations  during 2000
which was partially offset by an increase in lease rates.


                                       29



         EXPENSES

         Total  expenses  increased  6.1% from $892.2  million in 1999 to $947.0
million in 2000.  This  increase was due primarily to a $64.8  million,  or 9.9%
increase  for Dollar and a $9.8  million,  or 4.2%  decrease at  Thrifty.  Total
expenses  as a  percentage  of revenue  declined  to 87.4% in 2000 from 89.3% in
1999.

         Direct vehicle and operating expenses for 2000 increased $26.0 million,
or 9.0%, primarily related to a 12.1% increase in the number of rental days over
1999.  These  expenses  increased  $31.7  million at Dollar and  decreased  $5.7
million at  Thrifty.  The overall  increase at Dollar was due to higher  airport
concession  rents,  personnel and other vehicle operating costs partially offset
by a $5.1 million  favorable  adjustment to insurance  reserves  recorded during
2000.  This favorable  adjustment was due to improved  claims  experience in the
settlement of existing claims as reflected in an independent  actuary's  reserve
estimate.  The  decrease  at  Thrifty  was  primarily  due to the lease  program
modifications  discussed  earlier.  Direct  vehicle and operating  expenses were
29.1% of revenue for 2000, compared to 28.9% of revenue for 1999.

         Net vehicle  depreciation  expense and lease charges for 2000 increased
$29.3  million,  or 9.4%, due to both an increase in the average number of owned
and leased  vehicles  and to higher  costs per vehicle  compared to 1999.  Lease
charges, for vehicles leased from third parties,  increased $20.7 million due to
more vehicles  leased during 2000. Net vehicle  depreciation  expense  increased
$9.5 million,  or 2.9%, due to a 4.7% increase in the average  depreciation rate
(6.0% at Dollar  and a 1.9%  increase  at  Thrifty)  partially  offset by a 1.7%
decrease in depreciable fleet. The disposition of Non-Program  Vehicles resulted
in a net vehicle gain of $26.1  million in 2000 and $25.2  million in 1999.  Net
vehicle  depreciation and lease charges increased by $30.2 million at Dollar and
decreased by $0.9 million at Thrifty.

         Selling, general and administrative expenses of $187.7 million for 2000
decreased  from $190.9  million in 1999,  comprised  primarily of a $0.2 million
decrease at Dollar and a $3.5 million decrease at Thrifty.  The lower costs were
due primarily to lower personnel related costs during 2000.

         Net interest expense increased $2.6 million,  or 2.7% to $97.7 million.
Net interest  expense  decreased as a percentage of revenue from 9.5% in 1999 to
9.0% in 2000, partially due to more vehicles under operating leases in 2000. The
increase  in  expense  for the  Group was due to the  effect  of higher  average
vehicle debt levels and vehicle  interest rates partially  offset by an increase
in the interest earned on invested restricted cash and other interest income.

         The tax provision for 2000 was $58.5 million. The effective tax rate of
42.8% for 2000 was down from 44.1% in 1999.  The decrease in the  effective  tax
rate was due  primarily  to the  change in the  relationship  between  permanent
differences and Canadian operations to income before income taxes. The effective
tax  rate  differs  from  the  U.S.   statutory   tax  rate  due   primarily  to
non-deductible amortization of costs in excess of net assets acquired  and state
and local taxes.

         OPERATING RESULTS

         The Group had income before income taxes of $136.5  million for 2000 as
compared to $106.6 million in 1999, a 28.1%  increase.  This growth was due to a
$24.0 million increase at Dollar and a $5.9 million increase at Thrifty.


                                       30



YEAR ENDED DECEMBER 31, 1999 COMPARED WITH YEAR ENDED DECEMBER 31, 1998

          REVENUES

         Total  revenues for the year ended  December 31, 1999  increased  $99.8
million,  or 11.1%,  to $998.8  million  compared to 1998. The increase in total
revenues was due to an increase in rental  revenue of 12.4% over 1998 and a 8.0%
growth in leasing revenue.  Fees and services revenue increased $5.3 million due
to higher franchise fees and other revenue fees from franchisees. Vehicle rental
revenue and vehicle leasing  revenue were impacted by franchise  acquisitions at
Dollar and re-franchising of company-owned stores at Thrifty.

         The Group's vehicle rental revenue for 1999 was $714.4 million, a 12.4%
increase from 1998. This increase was due primarily to a $77.9 million  increase
for Dollar and a $0.9 million increase at Thrifty.  The growth in vehicle rental
revenue at Dollar was the result of an increase of 11.7% in rental days combined
with a 1.1%  increase in revenue per day.  The rental  revenue  growth at Dollar
related to the  acquisition of franchisees  was $15 million,  which  represented
19.2% of Dollar's total rental revenue growth during 1999.

         Vehicle leasing  revenue for 1999 was $218.6  million,  a $16.2 million
increase  from 1998.  This  increase  in vehicle  leasing  revenue  reflects  an
increase of $20.7 million,  or 12.2%, in Thrifty's leasing revenue due to a 6.9%
increase in the average number of vehicles  leased to  franchisees  along with a
4.9% increase in the vehicle  leasing rates partially due to a change in vehicle
mix. Dollar's leasing revenue declined $4.5 million,  or 13.4% due to a decrease
in the  average  number of  vehicles  leased to  franchisees  as a result of the
acquisition of franchised locations during 1999, partially offset by an increase
in lease rates.

         EXPENSES

         Total  expenses  increased  7.5% from $830.1  million in 1998 to $892.2
million in 1999.  This  increase was due primarily to a $45.9  million,  or 7.5%
increase  for Dollar and a $16.3  million,  or 7.5%  increase at Thrifty.  Total
expenses  as a  percentage  of revenue  declined  to 89.3% in 1999 from 92.3% in
1998.

         Direct vehicle and operating expenses for 1999 increased $21.6 million,
or 8.1%, over 1998, primarily due to an increase at Dollar. The overall increase
was  due to  higher  airport  concession  rents,  personnel  and  other  vehicle
operating costs partially offset by lower insurance  costs.  These expenses were
28.9% of revenue for 1999, compared to 29.8% of revenue for 1998.

         Net vehicle  depreciation  expense  and lease  charges  increased  $5.9
million,  or 1.9%,  for 1999 as compared to 1998,  consisting  of a $5.6 million
increase  at  Dollar  and a  $0.3  million  increase  at  Thrifty.  Net  vehicle
depreciation  expense increased $14.8 million,  or 5.2%, due to a 10.4% increase
in depreciable fleet (11.2% at Dollar and 9.0% at Thrifty) partially offset by a
decline of 4.8% in the average  depreciation rate (4.3% decrease at Dollar and a
5.3% decrease at Thrifty).  The decline in the depreciation  rate includes $25.2
million net vehicle gains on the disposal of Non-Program  Vehicles. In 1998, the
disposition  of  Non-Program  Vehicles  resulted in a net  vehicle  gain of $5.5
million.  Lease charges,  for vehicles leased from third parties,  declined $8.9
million due to fewer vehicles leased during 1999.

         Selling, general and administrative expenses of $190.9 million for 1999
increased  from $163.3 million in 1998,  comprised  primarily of a $13.9 million
increase at Dollar and a $13.8  million  increase at Thrifty.  The higher  costs
were due primarily to higher information  technology system costs including Year
2000  remediation,  costs  incurred  with the  start-up of Thrifty Car Sales and
other personnel related costs.


                                       31



         Net interest expense increased $6.4 million,  or 7.2% to $95.1 million.
Net interest  expense  decreased as a percentage of revenue from 9.9% in 1998 to
9.5% in 1999.  The  increase  in expense  for the Group was due to the effect of
higher  average  vehicle debt levels  partially  offset by a decrease in vehicle
interest rates.

         The tax provision  for 1999 was $46.9  million.  The effective  rate of
44.1% for 1999 was down from 45.3% in 1998.  The decrease in the effective  rate
was  due  primarily  to  the  change  in  the  relationship   between  permanent
differences and Canadian operations to income before income taxes. The effective
tax rate differs from the U.S.  statutory  rate due primarily to  non-deductible
amortization  of costs in excess of net assets  acquired,  state and local taxes
and losses  relating to Thrifty's  Canadian  subsidiary for which no benefit was
recorded.

         OPERATING RESULTS

         The Group had income before income taxes of $106.6  million for 1999 as
compared to $68.9  million in 1998, a 54.7%  increase.  This growth was due to a
$29.0 million increase at Dollar and a $8.7 million increase at Thrifty.

LIQUIDITY AND CAPITAL RESOURCES

         The  Group's  primary  cash  requirements  are for the  acquisition  of
revenue-earning  vehicles and to fund its U.S. and Canadian  operations.  During
2000,  cash  provided by operating  activities  was $386.0  million.  Net income
adjusted  for  depreciation,  net of vehicle  gains,  primarily  generated  cash
provided by operating activities.

         Cash used in investing activities was $291.4 million. The principal use
of cash in investing  activities was the purchase of  revenue-earning  vehicles,
which  totaled $2.5 billion ($1.5 billion at Dollar and $1.0 billion at Thrifty)
which was  partially  offset by $2.2  billion  ($1.3  billion at Dollar and $0.9
billion at Thrifty) in proceeds from the sale of used revenue-earning  vehicles.
The Group's need for cash to finance  vehicles is highly  seasonal and typically
peaks in the second and third  quarters of the year when fleet  levels  build to
meet seasonal  rental demand.  Fleet levels are the lowest in the fourth quarter
when rental demand is at a seasonal low. The Company expects to continue to fund
its  revenue-earning  vehicles with cash provided from  operations and increased
secured vehicle  financing.  Restricted cash and  investments  decreased  $113.9
million  for the year ended  December  31,  2000 due  principally  to  acquiring
vehicles  and  reducing  vehicle  debt.  Restricted  cash  and  investments  are
restricted for the acquisition of  revenue-earning  vehicles and other specified
uses under the asset backed notes discussed  below. The Group also used cash for
non-vehicle capital  expenditures of $33.7 million.  These expenditures  consist
primarily of airport facility  improvements for the Group's rental locations and
investments in information technology equipment and systems. The Group estimates
non-vehicle  capital  expenditures to be  approximately  $40 million in 2001. In
addition,  Dollar will pursue the acquisition of certain franchisee  operations,
if  available.  Franchisee  acquisitions  of Dollar  funded with  internal  cash
totaled $10.1 million in 2000.  Future franchisee  acquisition  expenditures are
expected to be financed with cash provided from operations.

         Cash used in financing  activities was $133.6 million  primarily due to
the maturity of $264.2  million in asset  backed  notes  during 2000,  partially
offset by a net increase in the issuance of  commercial  paper  totaling  $129.3
million.

         ASSET BACKED NOTES

         The asset backed note  program is  comprised of $1.08  billion in asset
backed notes with  maturities  ranging from 2001 to 2005.  Borrowings  under the
asset backed notes are secured by eligible vehicle  collateral and bear interest
at fixed rates on $1.04 billion  ranging from 5.90% to 7.10% and floating  rates
on $37.4 million ranging from LIBOR plus .95% to LIBOR plus 1.25%. Proceeds from
the asset backed notes that are  temporarily  unutilized for financing  vehicles
and certain related receivables are maintained in restricted cash and investment
accounts, which were approximately $29.5 million at December 31, 2000.


                                       32



         In December 2000,  the Company  established a $150 million asset backed
Variable Funding Note Purchase Facility (the "Conduit  Facility") as part of the
existing  asset backed note program.  Proceeds are used for financing of vehicle
purchases  and for  periodic  refinancing  of asset  backed  notes.  The Conduit
Facility generally bears interest at market-dictated  commercial paper rates.

         In March 2001,  Rental Car Finance  Corp.  issued $350 million of asset
backed notes (the "2001 Series  Notes") to replace  existing  asset backed notes
which mature over the next five years.  The 2001 Series Notes are floating  rate
notes that have a term of five years.  In  conjunction  with the issuance of the
2001 Series Notes, the Company also entered into an interest rate swap agreement
to convert this floating rate debt to a fixed rate.

         COMMERCIAL PAPER PROGRAM AND LIQUIDITY FACILITY

         At December 31,  2000,  the  Company's  commercial  paper  program (the
"Commercial  Paper  Program") had a maximum size of $780 million  supported by a
$700 million, 364-day liquidity facility (the "Liquidity Facility").  Borrowings
under the Commercial  Paper Program are secured by eligible  vehicle  collateral
and bear interest based on  market-dictated  commercial paper rates. At December
31, 2000, the Group had $209.7 million in commercial paper outstanding under the
Commercial  Paper  Program.  The  Commercial  Paper  Program  and the  Liquidity
Facility are renewable  annually.  The  Commercial  Paper Program peaked in size
during the third quarter of 2000 when it reached  $501.4  million to support the
seasonal increase in vehicle fleet.

         The  Commercial  Paper Program was renewed for another  364-day  period
effective  February 28, 2001,  at a maximum  size of $800  million,  backed by a
renewal of the Liquidity Facility which increased to $715 million.

         OTHER OBLIGATIONS AND VEHICLE DEBT

          Thrifty has financed its Canadian  vehicle  fleet  through a five-year
fleet  securitization  program which began in February 1999. Under this program,
Thrifty can obtain vehicle financing up to CND$150 million funded through a bank
commercial  paper  conduit.  At December  31,  2000,  Thrifty had  approximately
CND$68.5 million funded under this program.

         On  October  20,  2000,  a vehicle  manufacturer's  finance  subsidiary
extended  a $115  million  revolving  line of credit  to the  Group to  purchase
revenue-earning vehicles. The line of credit is secured by the vehicles financed
under this facility.  This credit facility  expires in one year and is renewable
annually.  At December 31, 2000, the Company had $82.5 million outstanding under
the line of credit.

         REVOLVING CREDIT FACILITY

         The  Company  has a  $215  million  senior  secured,  revolving  credit
facility (the "Revolving  Credit  Facility") which is used to provide letters of
credit with a sublimit of $190 million and cash for operating  activities with a
sublimit of $70 million. During 2000, the Revolving Credit Facility was extended
for a five-year  term which expires August 2, 2005.  The  availability  of funds
under the  Revolving  Credit  Facility  is  subject to the  Company's  continued
compliance  with certain  covenants,  including a covenant that sets the maximum
amount the Company can spend  annually  on the  acquisition  of fixed or capital
assets,  and certain financial  covenants  including a maximum leverage ratio, a
minimum fixed charge ratio and a minimum  interest  expense  coverage ratio. The
Group is in compliance  with all covenants.  At December 31, 2000, the Group had
letters  of  credit   outstanding   under  the  Revolving   Credit  Facility  of
approximately $29.3 million and no working capital borrowings.


                                       33



         DAIMLERCHRYSLER CREDIT SUPPORT

         DaimlerChrysler  currently provides $17.1 million of credit support for
the Group's vehicle fleet financing in the form of a letter of credit  facility,
related to DaimlerChrysler's sale of the Company in December 1997. The letter of
credit declines annually over five years, which began September 30, 1999, by the
greater of $5.7 million or 50% of the Group's excess cash flow, as defined.  The
Company  may need to replace  reductions  in the letter of credit with cash from
operations or with  borrowings  or letters of credit under the Revolving  Credit
Facility. To secure reimbursement  obligations under the DaimlerChrysler  credit
support agreement,  DaimlerChrysler  has liens and security interests on certain
assets of the Group.

         DEBT SERVICING REQUIREMENTS

         The Group  will  continue  to have  substantial  debt and debt  service
requirements  under its  financing  arrangements.  As of December 31, 2000,  the
Group's total  consolidated debt and other  obligations was  approximately  $1.4
billion,  substantially  all of  which  was  secured  debt for the  purchase  of
vehicles.  The Group has scheduled  annual  principal  payments of approximately
$575 million in 2001,  $172 million in 2002,  $273 million in 2003, $269 million
in 2004 and $137 million in 2005.

         The Group intends to use cash  generated  from  operations and from the
sale of vehicles for debt service and,  subject to  restrictions  under its debt
instruments,  to make capital  investments.  The Company has historically repaid
its debt and funded its  capital  investments  (aside  from growth in its rental
fleet) with cash provided  from  operations  and from the sale of vehicles.  The
Company has funded growth in its vehicle fleet by incurring  additional  secured
vehicle debt and cash  generated  from  operations.  The Group  expects to incur
additional debt from time to time to the extent permitted under the terms of its
debt instruments.

         The  Group  has  significant  requirements  for  bonds to  support  its
insurance  programs and airport  concession  obligations.  At December 31, 2000,
various insurance  companies had issued  approximately $74.8 million in bonds to
secure these obligations.

         INTEREST RATE RISK

         The Group's results of operations  depend  significantly  on prevailing
levels  of  interest  rates  because  of the  large  amount of debt it incurs to
purchase  vehicles.  In addition,  the Group is exposed to increases in interest
rates  because a portion of its debt  bears  interest  at  floating  rates.  The
Company estimates that, in 2001, approximately 33% of its average debt will bear
interest at floating  rates.  The amount of the Group's  financing costs affects
the amount Dollar,  Thrifty and their franchisees must charge their customers to
be profitable. See Note 8 of Notes to Consolidated Financial Statements.

INFLATION

         The increased  acquisition cost of vehicles is the primary inflationary
factor  affecting the Group.  Many of the Group's other  operating  expenses are
also expected to increase with  inflation.  Management  does not expect that the
effect of inflation on the Group's  overall  operating costs will be greater for
the Group than for its competitors.


                                       34



NEW ACCOUNTING STANDARDS

         Effective  January 1, 2001, the Company adopted  Statement of Financial
Accounting Standard ("SFAS") No. 133, "Accounting for Derivative Instruments and
Hedging  Activities," which establishes  accounting and reporting  standards for
derivative  instruments  and  for  hedging  activities.  It  requires  that  all
derivatives  be recognized as either assets or  liabilities  in the statement of
financial  position  and be  measured  at fair  value.  At January 1, 2001,  the
Company  had  no  identified  derivative   instruments  or  hedging  activities.
Accordingly,  this standard had no material effect on the Company's consolidated
financial statements upon adoption.  However, during March 2001, the Company has
entered into an interest rate swap agreement (the "Swap") in connection with the
issuance of $350 million of asset backed notes.  Management  believes it has met
the criteria for hedge accounting for the Swap.

         In December 1999, the Securities and Exchange Commission ("SEC") issued
Staff  Accounting  Bulletin ("SAB") No. 101,  "Revenue  Recognition in Financial
Statements." SAB 101 provides guidance on applying generally accepted accounting
principles to revenue recognition issues in financial statements.  In June 2000,
the SEC issued SAB 101B,  "Second  Amendment:  Revenue  Recognition in Financial
Statements." SAB 101B delayed the  implementation  date of SAB 101 to the fourth
quarter of 2000. The Company adopted SAB 101 pursuant to SAB 101B as required in
the  fourth  quarter  of 2000.  The  adoption  of SAB 101 had no  impact  on its
consolidated results of operations and financial position.


                                       35



ITEM 7A.        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The table below provides information about the Group's market sensitive
financial instruments and constitutes a "forward-looking statement." The Group's
primary market risk exposure is changing interest rates, primarily in the United
States.  The  Group's  policy  is to  manage  interest  rates  through  use of a
combination of fixed and floating rate debt. At December 31, 2000, the Group had
entered into no hedging or  derivative  transactions.  All items  described  are
non-trading  and are stated in U.S.  Dollars.  Because a portion of the  Group's
debt is  denominated  in Canadian  dollars,  its  carrying  value is impacted by
exchange rate fluctuations.






                                                                                                        Fair Value
Expected Maturity Dates                                                                                December 31,
as of December 31, 2000            2001         2002        2003        2004       2005       Total        2000
--------------------------       ---------   ---------   ---------   ---------  ---------  ----------  ------------
(in thousands)

                                                                                   
DEBT

Vehicle obligations and other-
   floating rates                $ 300,750   $   1,400   $  22,374   $      56  $  11,135  $   335,715  $   333,833

Weighted Average interest rates      7.15%       8.20%       7.61%       8.20%      7.71%

Vehicle obligations and other-
  fixed rates                    $ 225,819   $ 170,386   $ 251,095   $ 269,036  $ 126,079  $ 1,042,415  $ 1,036,688

Weighted Average interest rates      6.47%       6.45%       6.40%       6.22%      6.67%

Vehicle obligations and other-
  Canadian dollar denominated    $  48,223   $    -      $    -      $    -     $    -     $    48,223  $    48,223

Weighted Average interest rates      6.11%        -           -           -          -











                                                                                                                      Fair Value
Expected Maturity Dates                                                                                              December 31,
as of December 31, 1999            2000        2001        2002        2003        2004    Thereafter      Total         1999
--------------------------       ---------   ---------   ---------   ---------  ---------  -----------   ----------  ------------
(in thousands)

                                                                                             
DEBT

Vehicle obligations and other-
   floating rates                $ 162,997   $   5,026   $   1,343   $  22,417  $     108  $    11,135  $   203,026  $   201,809

Weighted Average interest rates      6.86%       7.84%       8.30%       7.43%      8.30%        7.52%

Vehicle obligations and other-
  fixed rates                    $ 264,181   $ 225,819   $ 170,386   $ 251,095  $ 269,036  $   126,079  $ 1,306,596  $ 1,270,960

Weighted Average interest rates      6.40%       6.47%       6.45%       6.40%      6.22%        6.67%

Vehicle obligations and other-
  Canadian dollar denominated    $  47,784   $    -      $    -      $    -     $    -     $     -      $    47,784  $    47,784

Weighted Average interest rates      5.47%        -           -           -          -           -





                                       36



ITEM 8.         FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA





INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
   Dollar Thrifty Automotive Group, Inc.:

We have audited the accompanying  consolidated  balance sheets of Dollar Thrifty
Automotive  Group,  Inc. and  subsidiaries as of December 31, 2000 and 1999, and
the related  consolidated  statements of income,  stockholders'  equity and cash
flows for each of the three years in the period ended  December  31,  2000.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 14. These  financial  statements and financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial  statements and financial statement schedule based on
our audits.

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

In our opinion,  such consolidated  financial  statements present fairly, in all
material  respects,  the financial  position of Dollar Thrifty Automotive Group,
Inc. and  subsidiaries  at December 31, 2000 and 1999,  and the results of their
operations  and their cash flows for each of the three years in the period ended
December 31, 2000, in conformity with accounting  principles  generally accepted
in the United States of America.  Also, in our opinion, such financial statement
schedule,  when  considered  in  relation  to the basic  consolidated  financial
statements  taken as a whole,  presents  fairly  in all  material  respects  the
information set forth therein.



DELOITTE & TOUCHE LLP

Tulsa,  Oklahoma
January 31,  2001,  except for
Note 17 as to which the date is
February 28, 2001


                                       37







DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED  STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31, 2000,  1999 AND 1998
(In Thousands Except Per Share Data)
------------------------------------------------------------------------------------------------------------------------------------

                                                                                 2000            1999            1998

                                                                                                    
REVENUES:
   Vehicle rentals                                                           $   813,741     $   714,407     $   635,600
   Vehicle leasing                                                               198,686         218,614         202,371
   Fees and services                                                              61,166          57,046          51,770
   Other                                                                           9,850           8,685           9,225
                                                                             -----------     -----------     -----------

           Total revenues                                                      1,083,443         998,752         898,966
                                                                             -----------     -----------     -----------

COSTS AND EXPENSES:
   Direct vehicle and operating                                                  315,164         289,129         267,504
   Vehicle depreciation and lease charges, net                                   340,448         311,113         305,169
   Selling, general and administrative                                           187,711         190,994         163,256
   Interest expense, net of interest income of $9,288,
      $6,071 and $6,834                                                           97,703          95,114          88,726
   Amortization of cost in excess of net assets acquired                           5,941           5,842           5,417
                                                                             -----------     -----------     -----------

           Total costs and expenses                                              946,967         892,192         830,072
                                                                             -----------     -----------     -----------

INCOME BEFORE INCOME TAXES                                                       136,476         106,560          68,894

INCOME TAX EXPENSE                                                                58,467          46,974          31,229
                                                                             -----------     -----------     -----------

NET INCOME                                                                   $    78,009     $    59,586     $    37,665
                                                                             ===========     ===========     ===========

Earnings per share:
   Basic                                                                     $      3.23     $      2.47     $      1.56
                                                                             ===========     ===========     ===========

   Diluted                                                                   $      3.18     $      2.43     $      1.56
                                                                             ===========     ===========     ===========




See notes to consolidated financial statements.


                                       38






DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2000 AND 1999
(In Thousands Except Share and Per Share Data)
------------------------------------------------------------------------------------------------------------------------------------

                                                                                 2000            1999
ASSETS

                                                                                       
Cash and cash equivalents                                                    $    38,493     $    77,500
Restricted cash and investments                                                   30,760         144,671
Receivables, net                                                                 182,689         140,156
Prepaid expenses and other assets                                                 54,994          43,493
Revenue-earning vehicles, net                                                  1,522,388       1,507,692
Property and equipment, net                                                       90,976          69,941
Income taxes receivable                                                                -          10,573
Intangible assets, net                                                           180,074         177,627
                                                                             -----------     -----------

                                                                             $ 2,100,374     $ 2,171,653
                                                                             ===========     ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES:
   Accounts payable                                                          $    50,455     $    57,242
   Accrued liabilities                                                           118,562         115,232
   Deferred income tax liability                                                  13,828           5,660
   Public liability and property damage                                           35,369          58,783
   Debt and other obligations                                                  1,424,021       1,555,609
                                                                             -----------     -----------

          Total liabilities                                                    1,642,235       1,792,526

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
   Preferred stock, $.01 par value:
      Authorized 10,000,000 shares; none outstanding                                   -               -
   Common stock, $.01 par value:
      Authorized 50,000,000 shares; issued and outstanding 24,191,893
      and 24,158,429, respectively                                                   242             242
   Additional capital                                                            710,320         709,040
   Accumulated deficit                                                          (251,455)       (329,464)
   Foreign currency translation adjustment                                          (968)           (691)
                                                                             -----------     -----------

                                                                                 458,139         379,127
                                                                             -----------     -----------

                                                                             $ 2,100,374     $ 2,171,653
                                                                             ===========     ===========



See notes to consolidated financial statements.


                                       39






DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED  STATEMENT OF  STOCKHOLDERS'  EQUITY
YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
(In Thousands Except Share and Per Share Data)
------------------------------------------------------------------------------------------------------------------------------------



                                             Common Stock                                         Foreign
                                            $.01 Par Value                                        Currency        Total
                                         ----------------------     Additional    Accumulated    Translation   Stockholders'
                                            Shares     Amount        Capital        Deficit       Adjustment      Equity

                                                                                               
BALANCE, JANUARY 1, 1998                  23,625,000     $  236     $  695,716     $ (426,715)      $ (811)      $  268,426

   Issuance of common shares in
      public offering                        498,105          5          9,643              -            -            9,648

   Issuance of common shares for
      director compensation                    1,950          -             40              -            -               40

   Performance share incentive plan                -          -            481              -            -              481

   Comprehensive income:
      Net income                                   -          -              -         37,665            -           37,665
      Foreign currency translation                 -          -              -              -         (346)            (346)
                                         -----------     ------     ----------     ----------       ------       ----------

   Total comprehensive income                      -          -              -         37,665         (346)          37,319
                                         -----------     ------     ----------     ----------       ------       ----------

BALANCE, DECEMBER 31, 1998                24,125,055        241        705,880       (389,050)      (1,157)         315,914

   Issuance of common shares for
      director compensation                    2,798          -             52              -            -               52

   Stock option transactions                  30,576          1            866              -            -              867

   Performance share incentive plan                -          -          2,242              -            -            2,242

   Comprehensive income:
      Net income                                   -          -              -         59,586            -           59,586
      Foreign currency translation                 -          -              -              -          466              466
                                         -----------     ------     ----------     ----------       ------       ----------
   Total comprehensive income                      -          -              -         59,586          466           60,052
                                         -----------     ------     ----------     ----------       ------       ----------

BALANCE, DECEMBER 31, 1999                24,158,429        242        709,040       (329,464)        (691)         379,127

   Issuance of common shares for
      director compensation                    2,164          -             40              -            -               40

   Stock option transactions                  31,300          -            582              -            -              582

   Performance share incentive plan                -          -            658              -            -              658

   Comprehensive income:
      Net income                                   -          -              -         78,009            -           78,009
      Foreign currency translation                 -          -              -              -         (277)            (277)
                                         -----------     ------     ----------     ----------       ------       ----------
   Total comprehensive income                      -          -              -         78,009         (277)          77,732
                                         -----------     ------     ----------     ----------       ------       ----------

BALANCE, DECEMBER 31, 2000                24,191,893     $  242     $  710,320    $  (251,455)      $ (968)       $ 458,139
                                         ===========     ======     ==========     ==========       ======       ==========





See notes to consolidated financial statements.


                                       40






DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
(In Thousands)
------------------------------------------------------------------------------------------------------------------------------------

                                                                                     2000            1999            1998
                                                                                                        
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                                                    $    78,009     $    59,586     $    37,665
   Adjustments to reconcile net income to net cash provided
     by operating activities:
      Depreciation                                                                   349,697         338,702         303,888
      Amortization                                                                     9,450           8,927           7,708
      Common stock option transactions                                                   112             323               -
      Performance share incentive plan                                                   658           2,242             481
      Net gains from disposition of revenue-earning vehicles                         (26,084)        (25,248)         (5,538)
      Impairment losses                                                                    -               -           1,305
      Provision for losses on receivables                                             11,925           9,682           6,891
      Deferred income taxes                                                            8,168          14,214          (2,126)
      Change in assets and liabilities, net of acquisitions:
         Receivables                                                                 (17,011)        (19,045)         26,654
         Prepaid expenses, intangibles and other assets                              (11,917)         (2,304)        (10,147)
         Accounts payable, accrued liabilities and income taxes payable/receivable     6,427           3,748         (21,363)
         Public liability and property damage                                        (23,414)        (18,836)          1,932
         Other                                                                            30             548             311
                                                                                 -----------     -----------     -----------

           Net cash provided by operating activities                                 386,050         372,539         347,661

CASH FLOWS FROM INVESTING ACTIVITIES:
   Revenue-earning vehicles:
      Purchases                                                                   (2,533,661)     (2,410,739)     (2,093,581)
      Proceeds from sales                                                          2,169,222       1,927,007       1,782,562
   Restricted cash and investments, net                                              113,911         (82,416)         75,725
   Property and equipment:
      Purchases                                                                      (31,015)        (18,266)        (15,785)
      Proceeds from sales                                                                232           1,031             691
   Acquisition of businesses, net of cash acquired                                   (10,097)              -          (4,617)
                                                                                 -----------     -----------     -----------

           Net cash used in investing activities                                    (291,408)       (583,383)       (255,005)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Debt and other obligations:
      Proceeds                                                                     3,288,480       3,699,487       1,603,678
      Payments                                                                    (3,420,307)     (3,457,971)     (1,708,819)
   Issuance of common shares in public offering                                            -               -           9,648
   Issuance of common shares                                                             470             544               -
   Financing issue costs                                                              (2,292)         (3,221)         (3,732)
                                                                                 -----------     -----------     -----------

           Net cash provided by (used in) financing activities                      (133,649)        238,839         (99,225)
                                                                                 -----------     -----------     -----------

CHANGE IN CASH AND CASH EQUIVALENTS                                                  (39,007)         27,995          (6,569)

CASH AND CASH EQUIVALENTS:
   Beginning of year                                                                  77,500          49,505          56,074
                                                                                 -----------     -----------     -----------
   End of year                                                                   $    38,493     $    77,500     $    49,505
                                                                                 ===========     ===========     ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
   Cash paid for:
      Income taxes to taxing authorities                                         $    39,285     $    52,343     $    30,112
                                                                                 ===========     ===========     ===========
      Interest                                                                   $   102,027     $    95,038     $    92,288
                                                                                 ===========     ===========     ===========

SUPPLEMENTAL DISCLOSURES OF NONCASH ACTIVITIES:
   Issuance of common stock for director compensation                            $        40     $        52     $        40
                                                                                 ===========     ===========     ===========
   Direct financing and sales-type lease receivables                             $    38,472     $    14,780     $         -
                                                                                 ===========     ===========     ===========
   Deferred income on sales-type lease receivables                               $       409     $         -     $         -
                                                                                 ===========     ===========     ===========
   Notes receivable issued for franchise sales                                   $         -     $       590     $         -
                                                                                 ===========     ===========     ===========
   Acquisition of license held for operation                                     $       804     $         -     $         -
                                                                                 ===========     ===========     ===========


See notes to consolidated financial statements.

                                       41



DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2000, 1999 AND 1998
--------------------------------------------------------------------------------

 1.   BASIS OF PRESENTATION

      Dollar  Thrifty  Automotive  Group,  Inc.  ("Dollar  Thrifty Group" or the
      "Company") is the successor to Pentastar  Transportation Group, Inc. Prior
      to  December  23,  1997,  the  Company was a wholly  owned  subsidiary  of
      Chrysler   Corporation,   now   known   as   DaimlerChrysler   Corporation
      ("DaimlerChrysler").  On  December  23,  1997,  the Company  completed  an
      initial  public  offering  of all its  outstanding  common  stock owned by
      DaimlerChrysler  together  with  additional  shares  issued by the Company
      (Note 9).

      The Company's  significant wholly owned subsidiaries include Dollar Rent A
      Car Systems,  Inc.  ("Dollar"),  Thrifty,  Inc.,  Rental Car Finance Corp.
      ("RCFC") and Dollar Thrifty Funding Corp. ("DTFC").  Thrifty,  Inc. is the
      parent  company to Thrifty  Rent-A-Car  System,  Inc.  which is the parent
      company to Thrifty  Canada Ltd.  ("TCL")  (individually  and  collectively
      referred to as  "Thrifty").  Dollar and Thrifty were  acquired in 1990 and
      1989, respectively. The acquisitions were accounted for using the purchase
      method of accounting and the purchase  prices were allocated to the assets
      acquired and  liabilities  assumed based on their  estimated  fair values,
      which are reflected in the accompanying consolidated financial statements.
      RCFC  and DTFC are  special  purpose  financing  entities  for the  Dollar
      Thrifty Group, which were formed in 1995 and 1998, respectively.  RCFC and
      DTFC are each separate  legal  entities  whose assets are not available to
      satisfy  any claims of  creditors  of Dollar  Thrifty  Group or any of its
      other  subsidiaries.  The term the  "Company"  is used to refer to  Dollar
      Thrifty  Group  and  subsidiaries,  collectively,  and to  the  individual
      subsidiaries   of  Dollar   Thrifty  Group.   Intercompany   accounts  and
      transactions have been eliminated in consolidation.

 2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Nature of Business - Dollar and Thrifty are engaged in the business of the
      daily  rental of  vehicles  to  business  and  leisure  customers  through
      company-owned  stores and in the  business  of leasing  vehicles  to their
      franchisees  for use in the daily vehicle rental  business  throughout the
      United States and Canada.  Dollar and Thrifty are also involved in selling
      vehicle  rental  franchises  worldwide and providing  sales and marketing,
      reservations,  data  processing  systems,  insurance and other services to
      their franchisees.  RCFC and DTFC provide financing services to Dollar and
      Thrifty.

      Estimates  - The  preparation  of  the  Company's  consolidated  financial
      statements in conformity with accounting  principles generally accepted in
      the United States of America  requires  management  to make  estimates and
      assumptions  that  affect the  reported  amounts  and  disclosures  in the
      consolidated financial statements.  Actual results could differ from those
      estimates.

      Cash and Cash Equivalents - Cash and cash equivalents include cash on hand
      and  on  deposit,   including  highly  liquid   investments  with  initial
      maturities of three months or less.

      Restricted  Cash and  Investments - Restricted  cash and  investments  are
      restricted for the  acquisition of vehicles and other specified uses under
      the rental car asset backed note indenture and other  agreements (Note 8).
      These funds are  primarily  held in a highly  rated money market fund with
      investments  primarily in  government  and  corporate  obligations  with a
      dollar-weighted  average  maturity not to exceed 60 days,  as permitted by
      the indenture.  Restricted cash and investments are excluded from cash and
      cash  equivalents.  Interest earned on restricted cash and investments was
      $3,624,000,   $2,379,000,   and  $4,706,000  for  2000,   1999  and  1998,
      respectively.


                                       42



      Allowance for Doubtful  Accounts - An allowance  for doubtful  accounts is
      generally established during the period in which receivables are recorded.
      The allowance is maintained  at a level deemed  appropriate  based on loss
      experience and other factors affecting collectibility.

      Revenue-Earning Vehicles - Revenue-earning vehicles are stated at cost net
      of related  discounts and are depreciated  over their  estimated  economic
      lives, or at rates  corresponding to  manufacturers'  guaranteed  residual
      values, where applicable. Depreciation rates range from approximately 1.0%
      to 2.5% per  month.  Net gains and losses  from  sales of  revenue-earning
      vehicles are recorded as an adjustment to vehicle depreciation.

      Property and  Equipment - Property and  equipment are recorded at cost and
      are depreciated or amortized using  principally  the  straight-line  basis
      over the estimated  useful lives of the related assets.  Estimated  useful
      lives range from ten to thirty years for  buildings and  improvements  and
      three to seven years for furniture and equipment.  Leasehold  improvements
      are  amortized  over the  shorter of ten years or the lives of the related
      leases.

      Intangible   Assets  -   Intangible   assets  are   amortized   using  the
      straight-line  basis.  Cost in excess of net assets  acquired is amortized
      over forty and twenty-year periods.  Other intangible assets are amortized
      primarily  over  five  years.   The  Company   continually   assesses  the
      recoverability  of the cost in excess of net assets  acquired based on its
      estimates of the  expected  future cash flows of the  operations  to which
      such amounts relate.

      Long-Lived Assets - The Company reviews the value of long-lived assets and
      certain identifiable intangibles for impairment whenever events or changes
      in circumstances  indicate that the carrying amount of an asset may not be
      recoverable based upon estimated future cash flows.

      Accounts Payable - Disbursements in excess of bank balances of $33,844,000
      and $42,277,000 are included in accounts  payable at December 31, 2000 and
      1999, respectively.

      Public Liability and Property Damage - Provisions for public liability and
      property  damage on self-insured  claims are made by charges  primarily to
      direct vehicle and operating expense.  Accruals for such charges are based
      upon actuarially  determined evaluations of estimated ultimate liabilities
      on reported and unreported claims, prepared on at least an annual basis by
      an independent  actuary.  Historical data related to the amount and timing
      of  payments  for  self-insured  claims  are  utilized  in  preparing  the
      actuarial  evaluations.  The accrual  for public  liability  and  property
      damage  claims  is  discounted  based  upon  the  independently  prepared,
      actuarially  determined  estimated  timing of  payments  to be made in the
      future.  Management reviews the actual timing of payments as compared with
      the annual  actuarial  estimate of timing of payments  and has  determined
      that there have been no material differences in the timing of payments for
      each of the three years in the period ended December 31, 2000.

      Foreign  Currency   Translation  -  Foreign  assets  and  liabilities  are
      translated  using the exchange  rate in effect at the balance  sheet date,
      and results of  operations  are  translated  using an average rate for the
      period.   Translation  adjustments  are  accumulated  and  reported  as  a
      component of stockholders' equity and comprehensive income.


                                       43



      Revenue  Recognition - The Company rents  revenue-earning  vehicles  under
      short-term rental  contracts.  Revenues are recognized as earned under the
      terms of the rental  contracts.  The Company  also leases  revenue-earning
      vehicles to franchisees  primarily  under operating  leases.  Revenues are
      recognized as earned over the lease term.

      Initial  franchise fees are recognized upon substantial  completion of all
      material  services and conditions of the franchise  sale,  which coincides
      with the date of sale and  commencement  of operations by the  franchisee.
      Continuing franchise fees are reported as revenue as the fees are earned.

      Advertising Costs - Advertising costs are primarily  expensed as incurred.
      The Company incurred advertising expense of $30,166,000,  $34,142,000, and
      $35,863,000 for 2000, 1999 and 1998, respectively.

      Thrifty's primary advertising is conducted by an unconsolidated affiliated
      entity,  Thrifty Rent-A-Car System,  Inc. National  Advertising  Committee
      ("Thrifty National Ad").  Thrifty made payments of $2,983,000,  $2,865,000
      and $3,073,000 in 2000, 1999 and 1998,  respectively,  to Thrifty National
      Ad to support  funding of  advertising  campaigns,  which are  included in
      advertising  costs.  Thrifty  also  received  reimbursement  from  Thrifty
      National  Ad  for   administrative   services   performed  of  $2,647,000,
      $2,392,000 and $1,790,000 during 2000, 1999 and 1998, respectively,  which
      are recorded as offsets to selling, general and administrative expense.

      Environmental  Costs - The  Company's  operations  include  the storage of
      gasoline in  underground  storage tanks at certain  company-owned  stores.
      Liabilities incurred in connection with the remediation of accidental fuel
      discharges  are recorded  when it is probable that  obligations  have been
      incurred and the amounts can be reasonably estimated.

      Income  Taxes - U.S.  operating  results  are  included  in the  Company's
      consolidated U.S. income tax returns.  The Company has provided for income
      taxes on its  separate  taxable  income or loss and other tax  attributes.
      Deferred income taxes are provided for the temporary  differences  between
      the financial  reporting  basis and the tax basis of the Company's  assets
      and liabilities. A valuation allowance is recorded for deferred income tax
      assets  when  management  determines  it is more likely than not that such
      assets will not be realized.

      Earnings  Per Share - Basic  earnings  per share  ("EPS") is  computed  by
      dividing  net  income by the  weighted  average  number  of common  shares
      outstanding  during  the  period.  Diluted  EPS is based  on the  combined
      weighted  average  number of common  shares and common  share  equivalents
      outstanding  which include,  where  appropriate,  the assumed  exercise of
      options.  In computing  diluted EPS, the Company has utilized the treasury
      stock method.

      Stock-Based   Compensation   -  The  Company   accounts  for   stock-based
      compensation  using the  intrinsic  value method  prescribed in Accounting
      Principles  Board ("APB") Opinion No. 25,  "Accounting for Stock Issued to
      Employees."  Compensation  cost for stock options,  if any, is measured as
      the excess of the quoted market price of the  Company's  stock at the date
      of grant  over the  amount an  employee  must pay to  acquire  the  stock.
      Compensation  cost for shares  issued  under  performance  share  plans is
      recorded based upon the current market value of the Company's stock at the
      end of each period. The Company has adopted the disclosure requirements of
      Statement of Financial  Accounting Standards ("SFAS") No. 123, "Accounting
      for Stock-Based Compensation."


                                       44



      New Accounting  Standard - Effective  January 1, 2001, the Company adopted
      SFAS  No.  133,   "Accounting  for  Derivative   Instruments  and  Hedging
      Activities,"  which  establishes  accounting  and reporting  standards for
      derivative  instruments and for hedging  activities.  It requires that all
      derivatives be recognized as either assets or liabilities in the statement
      of financial position and be measured at fair value. The Company currently
      has  no  identified   derivative   instruments   or  hedging   activities.
      Accordingly,  this  standard  had no  material  effect  on  the  Company's
      consolidated financial statements upon adoption.

3.    ACQUISITIONS

      During  2000,   Dollar   acquired   certain  assets  and  assumed  certain
      liabilities of eleven locations from three former franchisees, the largest
      locations  being San  Antonio,  Atlanta and  Memphis.  Total cash paid for
      these  three  acquisitions  was  $10,097,000,  net of  cash  acquired.  In
      addition,  during 1998, Dollar acquired certain assets and assumed certain
      liabilities  of its former San Diego and Phoenix  franchisees.  Total cash
      paid for these two acquisitions was $4,617,000, net of cash acquired. Each
      of these  transactions has been accounted for using the purchase method of
      accounting  and  operating  results  of the  acquirees  from the  dates of
      acquisition,  which  are not  material  to the  year of  acquisition,  are
      included in the consolidated statements of income.

 4.   RECEIVABLES

      Receivables consist of the following:

                                                           December 31,
                                                  -----------------------------
                                                      2000            1999
                                                         (In Thousands)

      Trade accounts receivable                     $ 108,145       $  85,955
      Notes receivable                                 10,199           7,152
      Financing receivables, net                       27,324          14,090
      Due from DaimlerChrysler                         62,449          50,727
                                                    ---------       ---------
                                                      208,117         157,924
      Less allowance for doubtful accounts            (25,428)        (17,768)
                                                    ---------       ---------

                                                    $ 182,689       $ 140,156
                                                    =========       =========

      Trade accounts and notes  receivable  include  primarily  amounts due from
      franchisees and tour operators arising from billings under standard credit
      terms for services  provided in the normal  course of business and amounts
      due  from the  sale of  revenue-earning  vehicles.  Notes  receivable  are
      generally  issued to certain  franchisees at current market interest rates
      with varying maturities and are generally guaranteed by franchisees.

      Financing receivables arise from direct financing and sales-type leases of
      vehicles with franchisees.  These receivables principally have terms up to
      one year and are  collateralized  by the  vehicles.  Direct  financing and
      sales-type  lease  receivables  are  presented  net of unearned  income of
      $804,000 and $285,000 at December 31, 2000 and 1999, respectively.

      Due from  DaimlerChrysler  is  comprised  primarily  of amounts  due under
      various incentive and promotion programs.


                                       45



 5.   REVENUE-EARNING VEHICLES

      Revenue-earning vehicles consist of the following:

                                                         December 31,
                                              ---------------------------------
                                                    2000              1999
                                                        (In Thousands)

      Revenue-earning vehicles                  $ 1,677,335       $ 1,659,926
      Less accumulated depreciation                (154,947)         (152,234)
                                                -----------       -----------

                                                $ 1,522,388       $ 1,507,692
                                                ===========       ===========

      Dollar and Thrifty entered into U.S.  Vehicle Supply  Agreements  ("VSAs")
      with DaimlerChrysler,  which commenced with the 1997 model year and expire
      in July  2001.  In June  2000,  the  Company  entered  into a new VSA with
      DaimlerChrysler,  which will enable the Company to acquire revenue-earning
      vehicles  beginning  with the 2002 model year through the 2006 model year.
      Under the  current  VSAs,  DaimlerChrysler  has  agreed to supply  certain
      specified  volumes of vehicles,  which are comprised of approximately  80%
      guaranteed depreciation program vehicles ("Program Vehicles").  Dollar and
      Thrifty  are  required to  purchase  at least 80% of their  vehicles  from
      DaimlerChrysler,  up to specified volumes of which minimum amounts must be
      Program  Vehicles.  Under the terms of the VSAs,  Dollar and Thrifty  have
      agreed to advertise and promote DaimlerChrysler products exclusively,  and
      will receive  promotional  payments  from  DaimlerChrysler  for each model
      year.  Purchases of  revenue-earning  vehicles  from  DaimlerChrysler  and
      DaimlerChrysler    Canada    Inc.    ("DaimlerChrysler    Canada")    were
      $2,290,430,000,  $2,101,537,000 and  $2,007,406,000  during 2000, 1999 and
      1998, respectively.

      Vehicle  acquisition  terms provide for guaranteed  residual values in the
      U.S. or buybacks in Canada of the  majority of vehicles,  under  specified
      conditions. Guaranteed residual and buyback payments received are included
      in proceeds  from sales of  revenue-earning  vehicles.  Additionally,  the
      Company  receives  promotional  payments  and other  incentives  primarily
      related to the disposal of  revenue-earning  vehicles,  which  amounts are
      reflected as offsets to direct vehicle and operating expense.  Promotional
      payments  are  primarily  amortized  on the  straight-line  basis over the
      respective  model  year to which  the  promotional  payments  relate.  The
      Company also receives interest reimbursement for Program Vehicles while at
      auction and for certain delivery related interest costs, which amounts are
      reflected in interest expense,  net. Amounts recorded from DaimlerChrysler
      and DaimlerChrysler Canada for guaranteed residual value program payments,
      promotional payments,  interest reimbursement and other incentives totaled
      $395,694,000,  $312,932,000  and  $339,575,000  in 2000,  1999  and  1998,
      respectively.  Buyback payments received from DaimlerChrysler  Canada were
      $81,222,000,   $69,545,000   and  $64,413,000  in  2000,  1999  and  1998,
      respectively.

      The Company acquires some vehicles from other manufacturers,  the majority
      of which are subject to guaranteed  buyback at  established  values by the
      manufacturers.  Rent  expense  for  vehicles  leased  from  other  vehicle
      manufacturers  and third parties under operating  leases was  $28,493,000,
      $7,787,000 and $16,664,000 for 2000, 1999 and 1998,  respectively,  and is
      included in vehicle depreciation and lease charges,  net. Amounts due over
      the next  three  years for  vehicles  under  operating  leases  with terms
      greater than one year total $4,178,000.


                                       46



 6.   PROPERTY AND EQUIPMENT

      Major classes of property and equipment consist of the following:

                                                              December 31,
                                                     ---------------------------
                                                       2000            1999
                                                          (In Thousands)

      Land                                           $  14,132       $  14,325
      Buildings and improvements                        16,882          15,563
      Furniture and equipment                           50,865          41,556
      Leasehold improvements                            48,526          43,986
      Construction in progress                          21,588           9,006
                                                     ---------       ---------
                                                       151,993         124,436
      Less accumulated depreciation and amortization   (61,017)        (54,495)
                                                     ---------       ---------

                                                     $  90,976       $  69,941
                                                     =========       =========


 7.   INTANGIBLE ASSETS

      Intangible assets consist of the following:


                                                           December 31,
                                                    ----------------------------
                                                      2000            1999
                                                         (In Thousands)


      Cost in excess of net assets acquired          $ 264,102       $ 257,248
      Other                                             21,830          24,723
                                                     ---------       ---------
                                                       285,932         281,971
      Less accumulated amortization                   (105,858)       (104,344)
                                                     ---------       ---------

                                                     $ 180,074       $ 177,627
                                                     =========       =========


                                       47



8.    DEBT AND OTHER OBLIGATIONS

      Debt and other obligations consist of the following (in thousands):



                                                                                December 31,
                                                                     ---------------------------------
                                                                           2000              1999
                                                                               (In Thousands)
                                                                                   
      Vehicle Debt and Other Financing:
         Asset backed notes:
            1999 Series notes                                          $   250,000       $   250,000
            1997 Series notes                                              746,653           900,000
            1995 Series notes                                               83,166           194,000
                                                                       -----------       -----------
                                                                         1,079,819         1,344,000
                 Discounts on asset backed notes                              (450)             (689)
                                                                       -----------       -----------
                 Asset backed notes, net of discount                     1,079,369         1,343,311
         Commercial paper, net of discount of $1,882 and $1,217            209,705            80,376
         Vehicle manufacturer line of credit                                82,462            67,938
         Limited partner interest in limited partnership                    45,688            45,361
         Other vehicle debt                                                  6,797            18,514
                                                                       -----------       -----------
                  Total vehicle debt and other financing                 1,424,021         1,555,500

         Other                                                                   -               109
                                                                       -----------       -----------

      Total debt and other obligations                                 $ 1,424,021       $ 1,555,609
                                                                       ===========       ===========


      Vehicle Debt and Other Financing

      Asset Backed  Notes are  comprised of rental car asset backed notes issued
      by RCFC in April 1999 (the "1999 Series notes"),  December 1997 (the "1997
      Series notes") and December 1995 (the "1995 Series notes").

      The 1999  Series  notes are  comprised  of fixed  rate  notes,  with rates
      ranging from 5.9% to 7.1%.

      The 1997 Series notes are comprised of  $713,249,000  and  $866,596,000 of
      fixed rate notes in 2000 and 1999,  respectively,  with rates ranging from
      6.25% to 6.8% and  $33,404,000  of  floating  rate notes with  interest at
      rates  ranging from LIBOR plus .95% to LIBOR plus 1.05% (7.61% to 7.71% at
      December 31, 2000 and 7.42% to 7.52% at December 31, 1999).

      The 1995 Series notes are comprised of  $79,166,000  and  $190,000,000  of
      6.6% fixed rate notes in 2000 and 1999, respectively, and $4,000,000 (2000
      and 1999)  floating rate notes,  with an interest rate of LIBOR plus 1.25%
      (7.91% and 7.72% at December 31, 2000 and 1999, respectively).

      The  assets of RCFC,  including  revenue-earning  vehicles  related to the
      asset  backed  notes,   restricted  cash  and  investments,   and  certain
      receivables  related to revenue-earning  vehicles,  are available first to
      satisfy  the  claims of its  creditors.  At  December  31,  2000 and 1999,
      letters of credit  totaling  $17,136,000  and  $22,848,000,  respectively,
      issued on behalf of  DaimlerChrysler,  also  serve as  collateral  for the
      asset backed notes.  These letters of credit will continue to decline over
      the next three years. DaimlerChrysler has liens on and collateral interest
      in certain  assets of the Company.  Dollar and Thrifty lease vehicles from
      RCFC under the terms of a master lease and servicing agreement.  The asset
      backed note  indentures  also provide for  additional  credit  enhancement
      through  overcollateralization  of the vehicle  fleet or other  letters of
      credit and maintenance of a liquidity reserve.  RCFC is in compliance with
      the terms of the indentures.


                                       48



      The asset backed  notes  mature from 2001  through 2005 and are  generally
      subject to repurchase on any payment date subject to a prepayment penalty.

      In December  2000,  the Company  established a  $150,000,000  asset backed
      Variable  Funding Note Purchase  Facility (the "Conduit") as a part of the
      existing  asset backed note  program.  Proceeds are used for  financing of
      vehicle purchases and for periodic  refinancing of asset backed notes. The
      Conduit  generally  bears  interest at  market-dictated  commercial  paper
      rates. At December 31, 2000,  there were no borrowings  outstanding  under
      this facility.

      Commercial  Paper represents  borrowings  under a $780,000,000  Commercial
      Paper  Program  as a part  of the  existing  asset  backed  note  program.
      Proceeds  are used for  financing  of vehicle  purchases  and for periodic
      refinancing of asset backed notes.  Concurrently with the establishment of
      the  Commercial  Paper  Program,  the Company also entered into a 364-day,
      $700,000,000  Liquidity  Facility to support the Commercial Paper Program.
      The  Liquidity  Facility  provides the  Commercial  Paper  Program with an
      alternative  source of  funding  if the  Company  is  unable to  refinance
      maturing  commercial  paper by issuing new  commercial  paper.  Commercial
      paper bears  interest at rates  ranging  from 6.6% to 6.8% at December 31,
      2000 and 6.1% to 6.3% at December  31, 1999 and matures  within 45 days of
      December 31, 2000.

      Vehicle  Manufacturer Line of Credit is renewable annually and permits the
      Company to borrow up to $115,000,000 and $102,000,000 at December 31, 2000
      and  1999,   respectively,   from  a  finance   subsidiary  of  a  vehicle
      manufacturer.  Borrowings of $82,462,000  and  $67,938,000 at December 31,
      2000 and 1999,  respectively,  bear  interest at rates based on commercial
      paper rates (8.24% and 7.23% at December 31, 2000 and 1999,  respectively)
      and are collateralized by the related vehicles.

      Limited  Partner  Interest in Limited  Partnership - In February 1999, TCL
      entered into a partnership agreement (the "Partnership Agreement") with an
      unrelated  bank's  conduit  (the  "Limited  Partner").   This  transaction
      included  the  creation  of a limited  partnership  (TCL  Funding  Limited
      Partnership,  the  "Partnership").  TCL  is  the  General  Partner  in the
      Partnership.

      The Partnership Agreement has a five-year term, subject to extension, with
      the purpose to purchase,  own, lease and rent vehicles  throughout Canada.
      The Limited Partner has committed to funding approximately CND$150,000,000
      (approximately  US$100,000,000  at December 31,  2000) to the  Partnership
      which  they  fund  through  issuance  and sale of  notes  in the  Canadian
      commercial paper market.

      TCL, as General Partner, is allocated the remainder of the partnership net
      income  after  distribution  of the income  share of the Limited  Partner,
      which is based on the  weighted  average  capital  balance of the  Limited
      Partner  multiplied  by a rate,  which is based on the average  commercial
      paper rate (6.1% and 5.4% at December  31,  2000 and 1999,  respectively).
      The Limited  Partner's  income share amounted to $3,510,000 and $1,854,000
      for the years ended  December  31, 2000 and 1999,  respectively,  which is
      included  in  interest  expense.  Due to the  nature  of the  relationship
      between TCL and the Partnership,  the accompanying consolidated statements
      include the accounts of the Partnership.


                                       49



      Any  amounts  due to TCL,  which are  directly  related  to the  vehicles,
      including  vehicle rental  revenues,  payments from licensees and proceeds
      from vehicle  disposition  programs,  are vested in the Partnership.  Upon
      disposition  of  vehicles,  proceeds  in excess of that  required  to fund
      further vehicle purchases are distributed to the Partners in proportion to
      their capital accounts.

      TCL entered into a CND$15,000,000 (approximately US$10,000,000 at December
      31,  2000)  revolving  line of credit to  support  its  investment  in the
      Partnership.  At December 31, 2000 and 1999, CND$3,800,000  (approximately
      US$2,535,000)    and    CND$3,500,000    (approximately     US$2,423,000),
      respectively,  were  outstanding  under  this  line of  credit,  which  is
      included in other vehicle debt. The weighted  average interest rate on the
      line was 6.2% and 6.7% at December 31, 2000 and 1999, respectively.

      The Partnership  Agreement  requires the maintenance of certain letters of
      credit and contains various restrictive covenants,  including a limitation
      on the  percentage  of  vehicles  which are not  covered  by  manufacturer
      repurchase  programs  and the  maintenance  by TCL of a specified  minimum
      tangible  net  worth.  The line of  credit  agreement  also  requires  the
      maintenance  of  letters  of credit  and the  maintenance  of a  specified
      minimum tangible net worth by TCL.

      Prior to February 1999, TCL financed its revenue-earning  vehicles under a
      Master  Concurrent  Lease  Agreement  (the  "Lease   Agreement")  with  an
      unrelated auto leasing trust  ("Leasing  Trust").  In September  1999, the
      Lease   Agreement  was   terminated   and  the  remaining   CND$13,300,000
      (approximately  US$9,100,000)  of  financed  vehicles  were  sold  to  the
      Partnership at net book value.

      Other Vehicle Debt at December 31, 2000 includes  borrowings of $1,656,000
      under a $20,000,000 revolving line of credit which bears interest at rates
      based on commercial paper rates (8.24% at December 31, 2000). The line has
      a one-year term and is  collateralized  by the vehicles financed under the
      facility.  Borrowings of $2,606,000 and $5,951,000  with weighted  average
      interest  rates  of  8.2%  and  8.35%  at  December  31,  2000  and  1999,
      respectively,  are  collateralized  by  shuttle  buses and other  financed
      vehicles.  At December 31, 1999, the Company had borrowings of $10,140,000
      under a $12,000,000 revolving line of credit, which bore interest at rates
      based on LIBOR (8.4% at December 31,  1999).  This line was  terminated in
      2000.

      Expected  repayments of vehicle debt and other obligations  outstanding at
      December 31, 2000 are as follows:




                                      2001           2002           2003           2004           2005
                                                                (In Thousands)

                                                                                 
      Asset backed notes            $ 229,819      $ 170,386      $ 273,364      $ 269,036      $ 137,214
      Commercial paper                211,587              -              -              -              -
      Vehicle manufacturer
        line of credit                 82,462              -              -              -              -
      Other vehicle debt                5,236          1,400            105             56              -
      Limited partner
         interest                      45,688              -              -              -              -
                                    ---------      ---------      ---------      ---------      ---------

      Total                         $ 574,792      $ 171,786      $ 273,469      $ 269,092      $ 137,214
                                    =========      =========      =========      =========      =========




                                       50



      Revolving Credit Facility

      In December 1997, the Company established a five-year, $215,000,000 Senior
      Secured Revolving Credit Facility (the "Revolver").  The Revolver provides
      sublimits up to  $190,000,000  for letters of credit and up to $70,000,000
      for working capital borrowings. During 2000, the Revolver was extended for
      a five-year  term,  which expires in August 2005. As of December 31, 2000,
      the  Company  is  required  to pay a 0.25%  commitment  fee on the  unused
      available  line, a 1.50% letter of credit fee on the  aggregate  amount of
      outstanding  letters of credit and a 0.125% letter of credit issuance fee.
      Interest  rates on loans  under the  Revolver  are,  at the  option of the
      Company,  based on the prime,  federal funds or  Eurodollar  rates and are
      payable quarterly. The Revolver is collateralized by a first priority lien
      on  substantially  all material  non-vehicle  assets of the  Company.  The
      Revolver contains various restrictive covenants,  including maintenance of
      certain financial ratios consisting of minimum net worth, adjusted EBITDA,
      fixed charge, leverage and interest coverage ratios and the restriction of
      cash  dividends.  The  Company had  letters of credit of  $29,291,000  and
      $37,845,000  and no  working  capital  borrowings  outstanding  under  the
      Revolver at December 31, 2000 and 1999, respectively.

9.    STOCKHOLDERS' EQUITY

      The Company conducted an initial public offering of its common stock which
      closed on December 23, 1997. The Company issued and sold 4,123,105  shares
      of its  common  stock  and  DaimlerChrysler  sold  all  of the  20,000,000
      outstanding shares of the Company's common stock that it owned. The common
      stock  was sold at an  initial  price of $20.50  per  share.  The  Company
      received net proceeds of $76,484,000 from the issuance of the shares.  The
      proceeds  received by the Company from the offering were initially used to
      provide collateral for financing of revenue-earning vehicles and for other
      general corporate purposes.

      On July 23, 1998,  the Company  adopted a  stockholders'  rights plan. The
      rights were issued on August 3, 1998,  to  stockholders  of record on that
      date,  and will  expire  on  August  3,  2008,  unless  earlier  redeemed,
      exchanged or amended by the Board of Directors.

      The plan provides for the issuance of one right for each outstanding share
      of the Company's  common stock.  Upon the acquisition by a person or group
      of 15% or more of the  Company's  outstanding  common  stock,  the  rights
      generally will become  exercisable and allow the  stockholder,  other than
      the  acquiring  person or group,  to acquire  common stock at a discounted
      price.

      The plan  also  includes  an  exchange  option  after  the  rights  become
      exercisable.  The Board of Directors may effect an exchange of part or all
      of the rights,  other than rights that have become void, for shares of the
      Company's  common stock for each right.  The Board of Directors may redeem
      all rights for $.01 per right,  generally  at any time prior to the rights
      becoming exercisable.

      The issuance of the rights had no dilutive  effect on the number of common
      shares outstanding and did not affect earnings per share.


                                       51



10.   EARNINGS PER SHARE

      The computation of weighted  average common and common  equivalent  shares
      used in the calculation of basic and diluted EPS is shown below:




                                                                       Year Ended December 31,
                                                         --------------------------------------------------
                                                              2000              1999              1998
                                                          (In Thousands, Except Share and Per Share Data)

                                                                                      
      Net Income                                           $   78,009        $   59,586        $   37,665
                                                           ==========        ==========        ==========

      Basic EPS:
        Weighted average common shares                     24,168,250        24,136,050        24,105,837
                                                           ==========        ==========        ==========

      Basic EPS                                            $     3.23        $     2.47        $     1.56
                                                           ==========        ==========        ==========

      Diluted EPS:
        Weighted average common shares                     24,168,250        24,136,050        24,105,837

      Shares contingently issuable:
        Stock options                                         184,909           205,576            43,569
        Performance awards                                    167,593           131,467            37,350
        Director compensation shares deferred                  18,710            12,008             3,197
                                                           ----------        ----------        ----------
      Shares applicable to diluted                         24,539,462        24,485,101        24,189,953
                                                           ==========        ==========        ==========

      Diluted EPS                                          $     3.18        $     2.43        $     1.56
                                                           ==========        ==========        ==========



      Options to purchase  2,223,028,  1,584,000 and 1,155,000  shares of common
      stock were outstanding at December 31, 2000, 1999 and 1998,  respectively,
      but were not  included in the  computation  of diluted  earnings per share
      because the exercise  price was greater  than the average  market price of
      the common shares.

11.   EMPLOYEE BENEFIT PLANS

      Employee Benefit Plans

      The Company  sponsors a  retirement  savings  plan that  incorporates  the
      salary reduction provisions of Section 401(k) of the Internal Revenue Code
      and covers substantially all employees of the Company meeting specific age
      and length of service requirements.  For 2000, employee  contributions are
      matched by the  Company  to the  extent of 50% up to 6% of the  employee's
      eligible  compensation,  subject to  statutory  limitations.  For 1999 and
      1998,  the  Company  matched  50%  up  to 5% of  the  employee's  eligible
      compensation.  Contributions  expensed by the Company totaled  $2,264,000,
      $1,598,000 and $1,090,000 in 2000, 1999 and 1998, respectively.

      Effective January 1, 2001, the Company's 50% match was increased to 75% up
      to 6% of the employee's eligible compensation.

      Included  in  accrued  liabilities  at  December  31,  2000  and  1999  is
      $2,776,000 and $2,301,000, respectively, for employee health claims, which
      are self-insured by the Company. The accrual includes amounts for incurred
      and incurred but not reported claims.


                                       52



      The Company has bonus and profit sharing plans for all employees  based on
      company  performance.  Expense  related  to these  plans was  $11,260,000,
      $17,096,000 and $8,109,000 in 2000, 1999 and 1998, respectively.

      Deferred Compensation and Retirement Plans

      The Company has deferred  compensation  and retirement plans providing key
      executives with the opportunity to defer  compensation,  including related
      investment  income.  Under the  deferred  compensation  plan,  the Company
      contributes up to 7% of participant cash compensation. Participants become
      fully vested under both the deferred  compensation  and  retirement  plans
      after five years of service.  The total of  participant  deferrals  in the
      deferred compensation and retirement plans, which are reflected in accrued
      liabilities,  was  $13,386,000 and $10,791,000 as of December 31, 2000 and
      1999,  respectively.  Expense  related to these plans totaled  $2,140,000,
      $4,525,000 and $2,086,000 in 2000, 1999 and 1998, respectively.

      Long-Term Incentive Plan

      The Company has a long-term  incentive  plan  ("LTIP") for  employees  and
      non-employee  directors  under  which  its  Board of  Directors,  upon the
      recommendation  of the Human  Resources  and  Compensation  Committee,  is
      authorized  to  provide  for  grants  in the  form of  nonqualified  stock
      options,  incentive stock options,  stock appreciation rights,  restricted
      stock,  performance share awards and other  stock-based  incentive awards.
      The exercise prices for  nonqualified  stock options are equal to the fair
      market value of the  Company's  common stock at the date of grant,  except
      for the  initial  grant,  which was made at the  initial  public  offering
      price. The options vest in three equal annual  installments  commencing on
      the first  anniversary of the grant date and have a term not exceeding ten
      years from the date of grant. In May 2000, an additional  2,400,000 shares
      were approved by the shareholders for issuance under the LTIP. At December
      31, 2000, the Company's common stock  outstanding  authorized for issuance
      under the LTIP was 4,819,189 shares,  with a share addition provision that
      allows for the number of shares  reserved  to increase by 10% of any newly
      issued shares.

      Performance  share awards are granted to Company  officers and certain key
      employees.  Such awards  established a target number of shares that may be
      earned  in  three  equal  annual  installments  commencing  on  the  first
      anniversary of the grant date. The number of performance shares ultimately
      earned  is  expected  to  range  from  zero to 200% of the  target  award,
      depending on the level of corporate  performance  each year against annual
      profit targets and stock price appreciation targets. Any performance share
      installments  not  earned as of a given  anniversary  date are  forfeited.
      Performance  shares earned are delivered on the third  anniversary  of the
      initial  grant,  provided  the grantee is then  employed  by the  Company.
      Values of the performance shares earned will be recognized as compensation
      expense  over the period the shares are  earned.  At  December  31,  2000,
      performance  shares  earned in 1998,  1999 and 2000,  net of  forfeitures,
      totaled  approximately 168,000 shares. All shares earned vested on January
      31, 2001.  The Company  recognized  $658,000,  $2,242,000  and $481,000 of
      compensation  cost in 2000, 1999 and 1998,  respectively,  for performance
      share awards.


                                       53



      The status of the Company's stock option plan is summarized below:

                                                                     Weighted
                                                      Number of       Average
                                                       Shares        Exercise
                                                   (In Thousands)      Price
                                                   --------------   ----------

      Outstanding at December 31, 1997                $     -         $     -

      Granted                                           1,677           17.60
      Exercised                                             -               -
      Canceled                                            (34)          19.68
                                                      -------         -------

      Outstanding at December 31, 1998                  1,643           17.56

      Granted                                             505           19.07
      Exercised                                           (30)          15.04
      Canceled                                            (81)          16.31
                                                      -------         -------

      Outstanding at December 31, 1999                  2,037           18.02

      Granted                                             714           19.29
      Exercised                                           (31)          12.29
      Canceled                                            (45)          18.40
                                                      -------         -------

      Outstanding at December 31, 2000                  2,675         $ 18.42
                                                      =======         =======

      Options exercisable at:
         December 31, 2000                              1,497         $ 18.63
         December 31, 1999                                868         $ 18.91
         December 31, 1998                                396         $ 20.31


      Accounting for Stock-Based Compensation

      As stated in Note 2, the Company has elected to follow the intrinsic value
      approach  prescribed in APB Opinion No. 25 in accounting  for its employee
      stock plans.  The Company has adopted the  disclosure-only  provisions  of
      SFAS No. 123. If the Company had elected to  recognize  compensation  cost
      based on the fair  value  of the  options  granted  at the  grant  date as
      prescribed by SFAS No. 123, net income for 2000,  1999 and 1998 would have
      been reduced from the amounts as reported of $78,009,000,  $59,586,000 and
      $37,665,000  to the pro forma  amounts  of  $75,468,000,  $57,259,000  and
      $34,377,000,  respectively.  Diluted  earnings  per share as  reported  of
      $3.18, $2.43 and $1.56 would have been reduced to the pro forma amounts of
      $3.08, $2.34 and $1.42 for 2000, 1999 and 1998, respectively.

      The pro forma  amounts  noted  reflect the portion of the  estimated  fair
      value of awards earned in 2000,  1999 and 1998 based on the vesting period
      of the options.


                                       54



      The  Black-Scholes  option  valuation  model was used to estimate the fair
      value of the  options at the date of grant for  purposes  of the pro forma
      amounts  noted.  The following  assumptions  were used for 2000,  1999 and
      1998:  weighted-average  expected  life  of  the  awards  of  five  years,
      volatility factor of 37.5%,  risk-free  interest rate of 5.96%,  5.75% and
      4.74%, respectively, and no payment of dividends. Based on this model, the
      weighted-average  fair value of options granted during 2000, 1999 and 1998
      was $8.13, $8.03 and $7.10 per share, respectively.

      The  Black-Scholes  option  valuation  model  was  developed  for  use  in
      estimating  the fair  value  of  traded  options,  which  have no  vesting
      restrictions  and are fully  transferable.  In addition,  option valuation
      models require the input of highly subjective  assumptions,  including the
      expected stock  volatility.  Because the Company's  employee stock options
      have  characteristics  significantly  different from traded  options,  and
      because changes in the subjective input  assumptions can materially affect
      the fair value estimate,  in management's  opinion, the existing models do
      not necessarily provide a reliable single measure of the fair value of the
      employee stock options.

      The following table summarizes  information  regarding fixed stock options
      that were outstanding at December 31, 2000:




                                                   Options Outstanding                            Options Exercisable
                                   ----------------------------------------------------     ------------------------------
                                                        Weighted-Average     Weighted-                         Weighted-
              Range of                  Number             Remaining          Average            Number         Average
              Exercise                Outstanding       Contractual Life     Exercise         Exercisable      Exercise
               Prices               (In Thousands)         (In Years)          Price         (In Thousands)      Price

                                                                                                  
      $10.50  -  $19.3750                1,569                 8.91           $ 16.95               412          $ 13.67

      $19.6875 - $21.1875                1,106                 7.04             20.51             1,085            20.51
                                       -------              -------           -------         ---------          -------

      $10.50  -  $21.1875                2,675                 8.14           $ 18.42             1,497          $ 18.63
                                       =======              =======           =======           =======          =======



      Under certain circumstances, including a change of control of the Company,
      the options outstanding would be exercisable immediately.


                                       55



12.   INCOME TAXES

      Income tax expense consists of the following:

                                               Year Ended December 31,
                                      ------------------------------------------
                                           2000           1999          1998
                                                    (In Thousands)
      Current:
         Federal                        $ 40,235       $ 26,072       $ 26,658
         State and local                   9,580          6,208          6,347
         Foreign                             484            480            350
                                        --------       --------       --------
                                          50,299         32,760         33,355

      Deferred:
         Federal                           6,597         11,481         (1,717)
         State and local                   1,571          2,733           (409)
                                        --------       --------       --------
                                           8,168         14,214         (2,126)
                                        --------       --------       --------

                                        $ 58,467       $ 46,974       $ 31,229
                                        ========       ========       ========



      Foreign losses before income taxes were approximately  $965,000,  $549,000
      and $1,727,000 in 2000, 1999 and 1998, respectively.

      Deferred tax assets and liabilities consist of the following:




                                                                                   December 31,
                                                                            --------------------------
                                                                                 2000          1999
                                                                                  (In Thousands)
                                                                                      
      Deferred tax assets:
         Public liability and property damage                                 $ 13,172      $ 22,086
         Allowance for doubtful accounts and notes receivable                    7,897         5,426
         Other accrued liabilities                                              21,307        17,073
         Federal and state NOL credits and carryforwards                         3,665         4,059
         Canadian NOL carryforwards                                                142         1,607
         Canadian depreciation                                                   4,291         4,365
         Other Canadian temporary differences                                    5,522         4,018
                                                                              --------      --------
                                                                                55,996        58,634
         Valuation allowance                                                    (9,955)       (9,990)
                                                                              --------      --------

                 Total                                                        $ 46,041      $ 48,644
                                                                              ========      ========

      Deferred tax liabilities:
         Depreciation                                                         $ 57,064      $ 53,717
         Other                                                                   2,805           587
                                                                              --------      --------

                 Total                                                        $ 59,869      $ 54,304
                                                                              ========      ========




                                       56



      The Company has net  operating  loss  carryforwards  available  in certain
      states to offset future state taxable  income.  At December 31, 2000,  TCL
      has net operating loss  carryforwards of approximately  $321,000 available
      to offset  future  taxable  income in Canada,  which expire  through 2002.
      Valuation  allowances have been established for the total estimated future
      tax effect of the Canadian  net  operating  losses and other  deferred tax
      assets,  since  management  believes  it is more likely than not that such
      benefits will not be realized.

      The Company's effective  tax rate  differs from the maximum U.S. statutory
      income  tax  rate.  The following summary reconciles  taxes at the maximum
      U.S. statutory rate with recorded taxes:




                                                                 Year Ended December 31,
                                         --------------------------------------------------------------------------
                                                  2000                      1999                      1998
                                          --------------------      --------------------      --------------------
                                           Amount     Percent        Amount    Percent         Amount    Percent
                                                                  (Amounts in Thousands)
                                                                                          
      Tax expense computed at the
         maximum U.S. statutory rate      $ 47,767      35.0 %      $ 37,296      35.0 %      $ 24,113      35.0 %
      Difference resulting from:
         Amortization of cost in excess
            of net assets acquired           1,717       1.3           1,871       1.8           1,774       2.6
         State and local taxes, net of
            federal income tax benefit       7,188       5.3           5,732       5.4           3,860       5.6
         Foreign losses                        364       0.2             682       0.6             604       0.9
         Foreign taxes                         484       0.4             480       0.4             350       0.5
         Other                                 947       0.6             913       0.9             528       0.7
                                          --------    -------       --------    -------       --------    -------

                                          $ 58,467      42.8 %      $ 46,974      44.1 %      $ 31,229      45.3 %
                                          ========    =======       ========    =======       ========    =======



13.   CONCENTRATION OF CREDIT RISK AND FAIR VALUE INFORMATION

      Financial   instruments   which   potentially   subject   the  Company  to
      concentrations  of credit risk consist  principally of restricted cash and
      investments  and trade  receivables.  The Company  limits its  exposure on
      restricted  cash and  investments  by  investing  in highly  rated  funds.
      Concentrations  of  credit  risk with  respect  to trade  receivables  are
      limited due to the large  number of  customers  comprising  the  Company's
      customer  base,  and their  dispersion  across  different  businesses  and
      geographic areas.

      The following  estimated  fair values of financial  instruments  have been
      determined by the Company using available market information and valuation
      methodologies.

      Cash and Cash Equivalents,  Restricted Cash and Investments,  Receivables,
      Accounts  Payable,  Accrued  Liabilities and Public Liability and Property
      Damage - The carrying amounts of these items are a reasonable  estimate of
      their fair value.

      Debt  and  Other  Obligations  - The  fair  value  of  floating-rate  debt
      approximates the carrying value as these instruments are at current market
      interest  rates.  At December 31, 2000, the fair value of the asset backed
      notes  with  fixed  interest  rates  was less than the  carrying  value by
      approximately $5,727,000.

      Letter of Credit and Guaranteed  Obligations - The estimated fair value of
      these items was  $263,000  and  $196,000  at  December  31, 2000 and 1999,
      respectively.


                                       57



14.   COMMITMENTS AND CONTINGENCIES

      Concessions and Operating Leases

      The Company has certain  concession  agreements  with  airports and hotels
      throughout  the United  States and  Canada.  Typically,  these  agreements
      provide  airport  terminal  counter or hotel space in return for a minimum
      rent. In many cases, the Company's  subsidiaries are also obligated to pay
      insurance and  maintenance  costs and additional  rents generally based on
      revenues  earned at the  location.  Certain of the airport  locations  are
      operated by  franchisees  who are  obligated to make the required rent and
      concession  fee payments under the terms of their  franchise  arrangements
      with the Company's subsidiaries.

      The Company's  subsidiaries  operate from various  leased  premises  under
      operating  leases  with terms up to 25 years.  Some of the leases  contain
      renewal options.

      Expenses incurred under operating leases and concessions were as follows:

                                                 Year Ended December 31,
                                         ---------------------------------------
                                            2000           1999          1998
                                                      (In Thousands)

      Rent                               $ 21,824       $ 20,833       $ 17,530
      Concession expenses:
         Minimum fees                      33,824         29,627         20,832
         Contingent fees                   28,251         25,628         27,784
                                         --------       --------       --------
                                           83,899         76,088         66,146

       Less sublease rental income         (2,081)        (2,408)        (2,836)
                                         --------      ---------       --------

                 Total                   $ 81,818       $ 73,680       $ 63,310
                                         ========       ========       ========


                                       58



      Future minimum rentals and fees under noncancelable  operating leases, and
      the Company's  obligation for minimum airport  concession fees at December
      31, 2000 are presented in the following table. Concession  fees-franchisee
      locations  presented are required to be paid by franchisees under terms of
      sublease agreements.




                                        Concession Fees
                                  ---------------------------
                                    Company-
                                     Owned        Franchisee       Operating
                                     Stores        Locations         Leases          Total
                                                        (In Thousands)
                                                                       

      2001                         $  32,413       $   2,416       $  20,718       $  55,547
      2002                            29,664           1,963          17,500          49,127
      2003                            22,259           1,825          13,977          38,061
      2004                            17,806           1,827          10,409          30,042
      2005                            16,910           1,810           8,846          27,566
      Thereafter                      74,278          26,215          45,094         145,587
                                   ---------       ---------       ---------       ---------
                                     193,330          36,056         116,544         345,930
      Less sublease rental income          -               -          (3,738)         (3,738)
                                   ---------       ---------       ---------       ---------

                                   $ 193,330       $  36,056       $ 112,806       $ 342,192
                                   =========       =========       =========       =========



      Public Liability and Property Damage

      For 2000 and most of 1999,  the majority of the Company's  operations  had
      first dollar coverage from insurance  carriers,  subject to certain policy
      limits,  for public  liability and property  damage claims.  Prior to this
      insurance coverage, the Company was self-insured or had policy deductibles
      up to certain limits. The accrual for public liability and property damage
      includes amounts for incurred and incurred but not reported  losses.  Such
      liabilities are necessarily based on actuarially  determined estimates and
      management believes that the amounts accrued are adequate. At December 31,
      2000 and  1999,  these  amounts  have  been  discounted  at 5.2% and 6.3%,
      respectively,  (assumed  risk  free  rate),  based  upon  the  actuarially
      determined  estimated  timing  of  payments  to be made in  future  years.
      Discounting  resulted in reducing  the  accrual for public  liability  and
      property  damage by  $3,266,000  and  $6,434,000  at December 31, 2000 and
      1999,  respectively.  Estimated  payments of public liability and property
      damage as of December 31, 2000 are as follows (in thousands):

      2001                                                             $ 19,994
      2002                                                                6,242
      2003                                                                3,736
      2004                                                                2,385
      2005                                                                1,675
      Thereafter                                                          4,603
                                                                       --------
      Aggregate undiscounted public liability and property damage        38,635
      Effect of discounting                                              (3,266)
                                                                       --------

                                                                       $ 35,369
                                                                       ========


                                       59



      Contingencies

      Various  claims and legal  proceedings  have been  asserted or  instituted
      against the Company,  including some  purporting to be class actions,  and
      some which  demand  large  monetary  damages or other  relief  which could
      result  in  significant  expenditures.   Litigation  is  subject  to  many
      uncertainties,  and the outcome of individual  matters is not  predictable
      with assurance. The Company is also subject to potential liability related
      to environmental  matters. The Company establishes reserves for litigation
      and  environmental  matters  when  the  loss is  probable  and  reasonably
      estimable.  It is reasonably possible that the final resolution of some of
      these matters may require the Company to make  expenditures,  in excess of
      established  reserves,  over an extended  period of time and in a range of
      amounts  that  cannot  be  reasonably  estimated.   The  term  "reasonably
      possible"  is used herein to mean that the chance of a future  transaction
      or event occurring is more than remote but less than likely.  Although the
      final  resolution of any such matters could have a material  effect on the
      Company's  consolidated  operating  results for the  particular  reporting
      period in which an adjustment of the estimated liability is recorded,  the
      Company believes that any resulting liability should not materially affect
      its consolidated financial position.

      Other

      The  Company  is  party  to a data  processing  services  agreement  which
      requires monthly payments totaling  $4,420,000 (2001),  $4,535,000 (2002),
      and $564,000 (2003).  Additionally,  the Company has a  telecommunications
      contract which requires annual payments of $5,100,000  through 2004 and an
      agreement to outsource services  pertaining to the development and support
      of a  reservation  system which  requires  annual  payments of  $1,400,000
      through 2002.

      In addition to the letters of credit  described in Note 8, the Company had
      letters  of credit  and  guarantee  obligations  totaling  $2,625,000  and
      $1,964,000, at December 31, 2000 and 1999, respectively.

      At  December  31,  2000,  the  Company had  outstanding  vehicle  purchase
      commitments of approximately $1,597,871,000.

15.   BUSINESS SEGMENTS

      The  Company  has two  reportable  segments:  Dollar  and  Thrifty.  These
      reportable  segments are  strategic  business  units that offer  different
      products  and  services.   They  are  managed   separately  based  on  the
      fundamental differences in their operations. Dollar operates company-owned
      stores  located at major airports and derives the majority of its revenues
      by providing  rental vehicles and services  directly to rental  customers.
      Thrifty operates  primarily through  franchisees  serving both the airport
      and local  markets,  and it derives  the  majority  of its  revenues  from
      franchising fees and services including vehicle leasing.

      The accounting policies of the segments are the same as those described in
      the summary of  significant  accounting  policies.  The Company  evaluates
      segment performance based on profit and loss from operations before income
      taxes.


                                       60



      Included  in the  consolidated  financial  statements  are  the  following
      amounts relating to geographic locations:

                                             Year Ended December 31,
                                 -----------------------------------------------
                                      2000             1999             1998
                                                  (In Thousands)
      Revenues:
         United States            $ 1,035,472      $   953,509      $   857,330
         Other foreign countries       47,971           45,243           41,636
                                  -----------      -----------      -----------

                                  $ 1,083,443      $   998,752      $   898,966
                                  ===========      ===========      ===========

      Long-lived assets:
         United States            $   267,489      $   244,673      $   243,854
         Other foreign countries        3,561            2,895            1,457
                                  -----------      -----------      -----------

                                  $   271,050      $   247,568      $   245,311
                                  ===========      ===========      ===========


      Revenues are attributed to geographic regions based on the location of the
      transaction.   Long-lived   assets  include  property  and  equipment  and
      intangible assets.

      Information by industry segment is set forth below:




      Year Ended
      December 31, 2000                                    Dollar           Thrifty            Other        Consolidated
      -------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)
                                                                                                  
      Revenues from external customers                  $   823,854       $   259,084       $       505       $ 1,083,443
      Interest expense, net (a)                              62,116            35,585                 2            97,703
      Depreciation and amortization, net                    223,224           109,024               815           333,063
      Income before income taxes                            103,024            33,452                 -           136,476

      Segment assets                                    $ 1,325,775       $   688,048       $    86,551       $ 2,100,374
      Expenditures for segment assets                   $ 1,589,073       $   974,625       $       978       $ 2,564,676







      Year Ended
      December 31, 1999                                    Dollar           Thrifty            Other        Consolidated
      -------------------------------------------------------------------------------------------------------------------
                                                                                  (In Thousands)

                                                                                                  
      Revenues from external customers                  $   735,011       $   262,978       $       763       $   998,752
      Interest expense, net (a)                              59,166            35,325               623            95,114
      Depreciation and amortization, net                    206,048           114,844             1,489           322,381
      Income before income taxes                             79,020            27,540                 -           106,560

      Segment assets                                    $ 1,270,620       $   667,161       $   233,872       $ 2,171,653
      Expenditures for segment assets                   $ 1,541,803       $   886,500       $       702       $ 2,429,005




                                       61






      Year Ended
      December 31, 1998                                    Dollar           Thrifty            Other        Consolidated
      -------------------------------------------------------------------------------------------------------------------
                                                                                (In Thousands)

                                                                                                  
      Revenues from external customers                  $   660,122       $   237,919       $       925       $   898,966
      Interest expense, net (a)                              54,767            33,195               764            88,726
      Depreciation and amortization, net                    193,366           111,171             1,521           306,058
      Income before income taxes                             50,055            18,839                 -            68,894

      Segment assets                                    $ 1,137,405       $   628,409       $    99,486       $ 1,865,300
      Expenditures for segment assets                   $ 1,294,845       $   812,236       $     2,285       $ 2,109,366



      (a)   Management  primarily  uses  net  interest, not the gross interest
            revenue and expense amounts, in assessing segment performance.

16.   SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

      A summary of the quarterly operating results during 2000 and 1999 follows:



                                                                         Income                          Basic     Diluted
                                                      Operating          Before                         Earnings   Earnings
                                      Revenues          Income        Income Taxes      Net Income      Per Share  Per Share
                                    ----------------------------------------------------------------------------------------
                                                             (In Thousands Except Per Share Amounts)

                                                                                                   

      2000
        First quarter               $   234,423      $    42,701      $    20,636      $    11,312        $ 0.47     $ 0.46
        Second quarter                  286,723           69,929           43,785           24,761          1.02       1.01
        Third quarter                   322,910           91,935           61,065           35,964          1.49       1.46
        Fourth quarter                  239,387           35,555           10,990            5,972          0.25       0.24
                                    -----------      -----------      -----------      -----------        ------     ------
                  Total year        $ 1,083,443      $   240,120      $   136,476      $    78,009        $ 3.23     $ 3.18
                                    ===========      ===========      ===========      ===========        ======     ======

      1999
        First quarter               $   211,551      $    32,000      $    10,609      $     5,397        $ 0.22     $ 0.22
        Second quarter                  259,350           56,568           30,494           16,988          0.70       0.69
        Third quarter                   299,356           80,967           52,036           30,210          1.25       1.23
        Fourth quarter                  228,495           37,981           13,421            6,991          0.29       0.28
                                    -----------      -----------      -----------      -----------        ------     ------
                  Total year        $   998,752      $   207,516      $   106,560      $    59,586        $ 2.47     $ 2.43
                                    ===========      ===========      ===========      ===========        ======     ======



      Operating  income in the table  above  represents  pre-tax  income  before
      interest and amortization of costs in excess of net assets acquired.


                                       62



17.   SUBSEQUENT EVENTS

      The  Commercial  Paper  Program was renewed  for  another  364-day  period
      effective February 28, 2001, at a maximum size of $800 million backed by a
      renewal of the Liquidity Facility which increased to $715 million.

      RCFC is in the process of  finalizing a Private  Placement  Memorandum  to
      offer $350 million of asset backed notes (the "2001 Series  notes") during
      March 2001 to replace  existing  asset  backed notes which mature over the
      next five years.

                                     ******


                                       63






SCHEDULE II
DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

VALUATION AND QUALIFYING ACCOUNTS
YEAR ENDED DECEMBER 31, 2000, 1999 AND 1998
-------------------------------------------------------------------------------------------------------------------


                                                   Balance at        Additions                          Balance at
                                                   Beginning         Charged to                           End of
                                                    of Year            Income          Deductions          Year
                                                                            (In Thousands)
                                                                                              
2000

Allowance for doubtful accounts                    $  17,768         $  11,925         $  (4,265)        $  25,428
                                                   =========         =========         =========         =========

Public liability and property damage               $  58,783         $  (2,770)        $ (20,644)        $  35,369
                                                   =========         =========         =========         =========

1999

Allowance for doubtful accounts                    $  14,910         $   9,682         $  (6,824)        $  17,768
                                                   =========         =========         =========         =========

Public liability and property damage               $  77,619         $   4,710         $ (23,546)        $  58,783
                                                   =========         =========         =========         =========

1998

Allowance for doubtful accounts                    $  12,745         $   6,891         $  (4,726)        $  14,910
                                                   =========         =========         =========         =========

Public liability and property damage               $  75,687         $  44,528         $ (42,596)        $  77,619
                                                   =========         =========         =========         =========




                                       64



ITEM 9.         CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS
                ON ACCOUNTING AND FINANCIAL DISCLOSURE

         There  were no  changes  in  accountants  or  disagreements  on matters
related to  accounting  or  financial  disclosure  during the fiscal years ended
December 31, 2000 and 1999.

                                    PART III
                                    --------

ITEM 10.        DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Reference  is made to the  information  appearing  under  the  captions
"Biographical  Information  Regarding  Director  Nominees  and  Named  Executive
Officers" and "Section 16(a) Beneficial  Ownership Reporting  Compliance" in the
Company's  definitive Proxy Statement which will be filed pursuant to Regulation
14A  promulgated  by the  SEC not  later  than  120  days  after  the end of the
Company's  fiscal year ended  December 31, 2000, and is  incorporated  herein by
reference.

ITEM 11.        EXECUTIVE COMPENSATION

         Reference  is made to the  information  appearing  under  the  captions
"Meetings,   Committees   and   Compensation   of  the  Board  of   Directors  -
Compensation," "Meetings,  Committees and Compensation of the Board of Directors
-  Certain  Understandings,"  and  "Executive  Compensation"  in  the  Company's
definitive  Proxy  Statement  which will be filed  pursuant  to  Regulation  14A
promulgated  by the SEC not later than 120 days  after the end of the  Company's
fiscal year ended December 31, 2000, and is incorporated herein by reference.

ITEM 12.        SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         Reference  is made  to the  information  appearing  under  the  caption
"Security  Ownership  of  Certain  Beneficial  Owners,   Director  Nominees  and
Executive  Officers" in the Company's  definitive  Proxy Statement which will be
filed pursuant to Regulation 14A  promulgated by the SEC not later than 120 days
after the end of the  Company's  fiscal year ended  December  31,  2000,  and is
incorporated herein by reference.

ITEM 13.        CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Reference  is  made  to  the   information   appearing  under  "Certain
Relationships  and  Related  Transactions"  in the  Company's  definitive  Proxy
Statement  which will be filed pursuant to Regulation 14A promulgated by the SEC
not  later  than 120 days  after  the end of the  Company's  fiscal  year  ended
December 31, 2000, and is incorporated herein by reference.


                                       65



                                     PART IV
                                     -------

ITEM 14.        EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)             DOCUMENTS FILED AS A PART OF THIS REPORT

                (1)  ALL  FINANCIAL  STATEMENTS.  The response to  this  portion
                     of Item 14 is  submitted as a separate section herein under
                     Part II,  Item 8 - Financial  Statements and  Supplementary
                     Data.

                (2)  FINANCIAL  STATEMENT  SCHEDULES.   Schedule  II - Valuation
                     and Qualifying Accounts  -  Years Ended  December 31, 2000,
                     1999  and  1998 is  set  forth  under  Part II  -  Item 8 -
                     Financial  Statements  and Supplementary  Data.  All  other
                     schedules are  omitted  because they  are not applicable or
                     the  information is shown in  the  financial  statements or
                     notes thereto.

                (3)  INDEX OF EXHIBITS


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

      1.1         Form  of  U.S. Underwriting  Agreement,   filed  as  the  same
                  numbered exhibit with the Company's Registration  Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997***

      1.2         Form of  Subscription  Agreement, filed as the  same  numbered
                  exhibit with the Company's Registration Statement on Form S-1,
                  as amended, Registration No. 333-39661, which became effective
                  December 16, 1997***

      3.1         Certificate of Incorporation of the Company, filed as the same
                  numbered exhibit with the Company's Registration  Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*

      3.2         By-Laws of the Company,  as amended,  which  became  effective
                  July  22,1999,  filed as the same  numbered  exhibit  with the
                  Company's  Form 10-Q for the  quarterly  period ended June 30,
                  1999, filed August 12, 1999*

      4.1         Form  of  Certificate  of  Common  Stock,  filed  as  the same
                  numbered  exhibit  with the Company's  Registration  Statement
                  on Form  S-1,  as  amended, Registration  No. 333-39661, which
                  became effective December 16, 1997*

      4.2         Base Indenture  dated as of December 13, 1995 between  Thrifty
                  Car Rental  Finance  Corporation  and Bankers  Trust  Company,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration  Statement on Form S-1, as amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      4.3         Series  1995-1  Supplement  to  Base  Indenture  dated  as  of
                  December   13,  1995  between   Thrifty  Car  Rental   Finance
                  Corporation  and  Bankers  Trust  Company,  filed  as the same
                  numbered exhibit with the Company's  Registration Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*


                                       66



      4.4         Master Motor Vehicle Lease and Servicing Agreement dated as of
                  December   13,  1995  between   Thrifty  Car  Rental   Finance
                  Corporation  and Thrifty,  filed as the same numbered  exhibit
                  with the  Company's  Registration  Statement  on Form S-1,  as
                  amended,  Registration No.  333-39661,  which became effective
                  December 16, 1997*

      4.5         Master  Collateral  Agency  Agreement dated as of December 13,
                  1995  between  Thrifty  Car  Rental  Finance  Corporation  and
                  Bankers Trust Company, filed as the same numbered exhibit with
                  the Company's  Registration Statement on Form S-1, as amended,
                  Registration No.  333-39661,  which became effective  December
                  16, 1997*

      4.6         Form of Revolving Credit Agreement among the Company,  Dollar,
                  Thrifty and the Institutions named therein,  filed as the same
                  numbered exhibit with the Company's  Registration Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*

      4.7         Form of Series 1997-1  Supplement  to Base  Indenture  between
                  Rental Car Finance Corp. and Bankers Trust  Company,  filed as
                  the same numbered  exhibit  with  the  Company's  Registration
                  Statement   on  Form  S-1,   as   amended,  Registration   No.
                  333-39661, which became effective December 16, 1997*

      4.8         Form of Master Motor  Vehicle  Lease and  Servicing  Agreement
                  among  the  Company,  Dollar,  Thrifty  and Rental Car Finance
                  Corp.,  filed  as the same numbered exhibit with the Company's
                  Registration  Statement on Form S-1, as amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      4.9         Commitment Letter dated November 19, 1997, among Credit Suisse
                  First Boston, The Chase Manhattan Bank, Chase Securities Inc.,
                  Dollar,  Thrifty  and the  Company  regarding  a  $230,000,000
                  Revolving Credit Facility and a $545,000,000  Commercial Paper
                  Liquidity  Facility and related Term Sheet,  filed as the same
                  numbered exhibit with the Company's  Registration Statement on
                  Form S-1, as amended, Registration No. 333-39661, which became
                  effective December 16, 1997*

      4.10        Amended and Restated Master  Collateral Agency Agreement dated
                  as of December 23, 1997 among the Company,  Rental Car Finance
                  Corp., Thrifty, Dollar and Bankers Trust Company, filed as the
                  same numbered exhibit with the Company's Form 8-K, filed March
                  16, 1998*

      4.11        Chrysler Support Letter of Credit and  Reimbursement Agreement
                  dated  as of December 23, 1997 among DaimlerChrysler,  Dollar,
                  Thrifty, the Company, TRAC Team, Inc. and DTAG Services, Inc.,
                  filed  as the same  numbered  exhibit  with the Company's Form
                  8-K, filed March 16, 1998*

      4.12        Series 1998-1  Supplement to Base Indenture  dated as of March
                  4, 1998 between  Rental Car Finance  Corp.  and Bankers  Trust
                  Company, filed as the same numbered exhibit with the Company's
                  Form 8-K, filed March 16, 1998*


                                       67



      4.13        Master  Motor  Vehicle  Lease and  Servicing  Agreement  dated
                  as of  March 4, 1998 among the  Company,  Dollar,  Thrifty and
                  Rental Car Finance  Corp.,  filed as the same numbered exhibit
                  with the Company's Form 8-K, filed March 16, 1998*

      4.14        Note Purchase Agreement dated as of March 4, 1998 among Rental
                  Car  Finance Corp., Dollar  Thrifty  Funding Corp.  and Credit
                  Suisse First  Boston,  filed as the same numbered exhibit with
                  the Company's Form 8-K, filed March 16, 1998*

      4.15        Liquidity  Agreement  dated as of March 4, 1998  among  Dollar
                  Thrifty  Funding Corp.,  Certain  Financial  Institutions  and
                  Credit Suisse First Boston, filed as the same numbered exhibit
                  with the Company's Form 8-K, filed March 16, 1998*

      4.16        Depositary  Agreement dated as of March 4, 1998 between Dollar
                  Thrifty Funding Corp. and Bankers Trust Company,  filed as the
                  same numbered exhibit with the Company's Form 8-K, filed March
                  16, 1998*

      4.17        Collateral  Agreement  dated as of March 4, 1998 among  Dollar
                  Thrifty Funding Corp.,  Credit Suisse First Boston Corporation
                  and Bankers Trust Company,  filed as the same numbered exhibit
                  with the Company's Form 8-K, filed March 16, 1998*

      4.18        Dealer  Agreement  dated as  of  March 4,  1998  among  Dollar
                  Thrifty Funding Corp., the Company, Credit Suisse First Boston
                  Corporation  and  Chase  Securities  Inc., filed  as  the same
                  numbered exhibit with the Company's Form 8-K,  filed March 16,
                  1998*

      4.19        Rights   Agreement   (including  a  Form  of   Certificate  of
                  Designation of Series A Junior  Participating  Preferred Stock
                  as Exhibit A thereto, a Form of Right Certificate as Exhibit B
                  thereto and a Summary of Rights to Purchase Preferred Stock as
                  Exhibit  C  thereto)  dated as of July 23,  1998  between  the
                  Company and Harris Trust and Savings  Bank,  as Rights  Agent,
                  filed as the same  numbered  exhibit with the  Company's  Form
                  8-K, filed July 24, 1998*

      4.20        Supplement   No.  2  to  Series   1998-1  Supplement  to  Base
                  Indenture dated March 4, 1999, among Rental Car Finance Corp.,
                  Dollar, Thrifty, the Company, Bankers Trust Company and Credit
                  Suisse First Boston,  filed as the same numbered  exhibit with
                  the Company's Form 8-K, filed May 18, 1999*

      4.21        Extension of Scheduled Liquidity  Commitment  Termination Date
                  dated  March 4, 1999,  among  Dollar  Thrifty  Funding  Corp.,
                  various  Liquidity  Lenders and Credit  Suisse  First  Boston,
                  filed as the same  numbered  exhibit with the  Company's  Form
                  8-K, filed May 18, 1999*

      4.22        Series 1999-1  Supplement to  Base Indenture dated as of April
                  29,  1999 between  Rental Car Finance Corp.  and Bankers Trust
                  Company,   filed  as  the   same  numbered  exhibit  with  the
                  Company's Form 8-K, filed May 18, 1999*


                                       68



      4.23        Note  Purchase  Agreement  dated  as  of April 29,  1999 among
                  Rental  Car  Finance Corp.,  the Company,  Credit Suisse First
                  Boston  Corporation  and  Chase Securities  Inc., filed as the
                  same numbered  exhibit with the Company's  Form 8-K, filed May
                  18, 1999*

      4.24        Enhancement  Letter of Credit Application and  Agreement dated
                  April 29, 1999, among  Dollar,  Thrifty,  the Company,  Rental
                  Car Finance Corp.  and  Credit  Suisse First Boston,  filed as
                  the same numbered  exhibit with the Company's  Form 8-K, filed
                  May 18, 1999*

      4.25        Supplement No. 4  to  Series 1998-1  Supplement  dated  as  of
                  February  18, 2000, among  Rental  Car  Finance Corp., Dollar,
                  Thrifty,  the  Company,  Bankers  Trust Company, Credit Suisse
                  First Boston and Dollar Thrifty  Funding  Corp.,  filed as the
                  same numbered  exhibit with  the  Company's  Form 10-Q for the
                  quarterly  period ended March 31, 2000, filed May 10, 2000*

      4.26        Extension  Agreement  dated  as of February  18,  2000,  among
                  Dollar Thrifty Funding Corp., certain  financial institutions,
                  as  the  Liquidity  Lenders,  and Credit  Suisse First Boston,
                  filed as the same  numbered  exhibit with the  Company's  Form
                  10-Q for the quarterly  period ended March 31, 2000, filed May
                  10, 2000*

      4.27        Amendment  No. 3 to  Liquidity Agreement  dated as of February
                  18,  2000,  among   Dollar  Thrifty  Funding   Corp.,  certain
                  financial  institutions,  as the Liquidity Lenders, and Credit
                  Suisse First Boston, filed as  the same numbered  exhibit with
                  the Company's Form 10-Q for  the quarterly  period ended March
                  31, 2000, filed May 10, 2000*

      4.28        Supplement No. 5 to Series 1998-1 Supplement to Base Indenture
                  dated July 17, 2000,  among Rental Car Finance Corp.,  Dollar,
                  Thrifty,  the Company, Bankers Trust Company and Credit Suisse
                  First Boston,  filed  as  the  same numbered  exhibit with the
                  Company's Form 10-Q for the quarterly  period ended  September
                  30, 2000, filed November 13, 2000*

      4.29        Amended and Restated  Credit  Agreement dated as  of August 3,
                  2000, among the Company,  Dollar, Thrifty,  Various  Financial
                  Institutions  named  therein,  Credit Suisse First Boston, The
                  Chase Manhattan  Bank and Chase  Securities Inc., filed as the
                  same numbered  exhibit with the  Company's  Form 10-Q  for the
                  quarterly period ended  September 30, 2000, filed November 13,
                  2000*

      4.30        Amendment  Agreement  dated as of  August 3,  2000,  among the
                  Company,  Dollar,  Thrifty,  Various  Financial   Institutions
                  named  therein,   Credit  Suisse  First  Boston,   The   Chase
                  Manhattan Bank and Chase  Securities  Inc., filed as  the same
                  numbered  exhibit   with  the  Company's  Form  10-Q  for  the
                  quarterly period ended  September 30, 2000, filed November 13,
                  2000*

      4.31        Supplement No. 6 to Series 1998-1 Supplement to Base Indenture
                  dated August 31, 2000, among Rental Car Finance Corp., Dollar,
                  Thrifty, the Company,  Bankers Trust Company and Credit Suisse
                  First Boston,  filed  as  the same  numbered exhibit  with the
                  Company's Form 10-Q for the quarterly  period ended  September
                  30, 2000, filed November 13, 2000*

      4.32        Amendment No. 2  to  Master  Motor Vehicle Lease and Servicing
                  Agreement dated  as  of  November  9, 2000  among  Rental  Car
                  Finance  Corp.,  Dollar,  Thrifty  and the Company**


                                       69



      4.33        Amendment No. 3  to  Master  Motor Vehicle Lease and Servicing
                  Agreement  dated  as of December  14,  2000  among  Rental Car
                  Finance  Corp.,  Dollar,  Thrifty  and the Company**

      4.34        Series  2000-1  Supplement  to  Base  Indenture  dated  as  of
                  December 15, 2000 between Rental Car Finance Corp. and Bankers
                  Trust Company**

      4.35        Note Purchase  Agreement  dated  as of December 15, 2000 among
                  Rental Car Finance Corp., the  Company, the Conduit Purchasers
                  from time to  time party  thereto,  the  Committed  Purchasers
                  from time  to time party  thereto,  the  Managing  Agents from
                  time  to  time   party   thereto   and   Bank   One,   NA,  as
                  Administrative Agent**

      4.36        Enhancement  Letter of Credit Application  and Agreement dated
                  as of December 15, 2000 among  Dollar,  Thrifty,  the Company,
                  Rental Car Finance  Corp.  and Credit Suisse First Boston**

      5           Opinion of  Debevoise & Plimpton  regarding  legality  of  the
                  Common Stock, filed  as the  same  numbered exhibit  with  the
                  Company's   Registration  Statement  on  Form S-1, as amended,
                  Registration No. 333-39661,  which  became  effective December
                  16, 1997***

      5.1         Opinion of  Hall, Estill,  Hardwick,  Gable,  Golden & Nelson,
                  P.C.  regarding  the  legality  of  the   Common  Stock  being
                  registered,  filed  as  the  same  numbered  exhibit  with the
                  Company's Form S-8, Registration No.  333-79603, filed May 28,
                  1999***

      5.2         Opinion  of  Hall,  Estill,  Hardwick, Gable, Golden & Nelson,
                  P.C.  regarding  the  legality  of  the  Common  Stock   being
                  registered,  filed  as  the  same  numbered  exhibit with  the
                  Company's Form S-8, Registration No. 333-50800, filed November
                  28, 2000***

      10.1        Vehicle Supply Agreement between  DaimlerChrysler  and Dollar,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration  Statement on Form S-1, as amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.2        Amended  and  Restated   Vehicle  Supply   Agreement   between
                  DaimlerChrysler  and  Thrifty,  filed  as  the  same  numbered
                  exhibit with the Company's Registration Statement on Form S-1,
                  as amended, Registration No. 333-39661, which became effective
                  December 16, 1997*

      10.3        Employment  Continuation  Agreement  between  the  Company and
                  Joseph E. Cappy dated  September  29, 1998,  filed as the same
                  numbered   exhibit  with  the  Company's  Form  10-Q  for  the
                  quarterly  period ended September 30, 1998, filed November 16,
                  1998*

      10.4        Employment  Continuation  Plan  for Key  Employees  of  Dollar
                  Thrifty   Automotive  Group,   Inc.,  which  became  effective
                  September 29, 1998,  filed as the same  numbered  exhibit with
                  the  Company's  Form  10-Q  for  the  quarterly  period  ended
                  September 30, 1998, filed November 16, 1998*

      10.5        Dollar Thrifty Automotive Group,  Inc.  Retirement Plan, dated
                  as of December 5, 1998, by and  among  the  Company,  Thrifty,
                  Dollar and Bank of Oklahoma, N.A., filed as the same  numbered
                  exhibit  with  the  Company's  Form 10-K  for  the fiscal year
                  ended December 31, 1998, filed March 19, 1999*


                                       70



      10.6        Dollar Thrifty Automotive Group, Inc. Retirement Savings Plan,
                  as adopted by the Company pursuant to the  Adoption  Agreement
                  (Exhibit  10.7),  filed as  the same numbered exhibit with the
                  Company's Form S-8, Registration No. 333-89189,  filed October
                  15, 1999*

      10.7        Adoption  Agreement #005  Nonstandardized  Code Section 401(k)
                  Profit Sharing Plan of Dollar  Thrifty  Automotive  Group,  as
                  amended, filed as the same numbered exhibit with the Company's
                  Form S-8, Registration No. 333-89189,  filed October 15, 1999*

      10.8        Pentastar  Transportation  Group,  Inc. Deferred  Compensation
                  Plan, filed as the same numbered  exhibit with  the  Company's
                  Registration  Statement on Form  S-1, as amended, Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.9        Pentastar Transportation Group, Inc. Executive Retention Plan,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration  Statement on Form  S-1, as amended, Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.10       Dollar  Thrifty  Automotive  Group, Inc.  Long-Term  Incentive
                  Plan, filed as the same numbered  exhibit  with the  Company's
                  Registration  Statement on Form  S-1, as amended, Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.11       Tax    Sharing    and   Disaffiliation    Agreement    between
                  DaimlerChrysler  and Dollar Thrifty  Automotive  Group,  Inc.,
                  filed  as  the  same  numbered   exhibit  with  the  Company's
                  Registration Statement on Form S-1, as  amended,  Registration
                  No. 333-39661, which became effective December 16, 1997*

      10.12       Form of  Indemnification  Agreement  between  the  Company and
                  DaimlerChrysler,  filed as the same numbered  exhibit with the
                  Company's  Registration  Statement  on Form S-1,  as  amended,
                  Registration No.  333-39661,  which became effective  December
                  16, 1997*

      10.13       Amendment to Long-Term  Incentive  Plan dated as  of September
                  29,  1998,  filed  as  the  same  numbered  exhibit  with  the
                  Company's Form S-8, Registration No. 333-79603, filed  May 28,
                  1999*

      10.14       Amendment to Deferred  Compensation Plan dated as of September
                  29,  1998,  filed  as the  same  numbered  exhibit   with  the
                  Company's  Form  S-8,  Registration No. 333-33144, filed March
                  23, 2000*

      10.15       Second  Amendment to Deferred  Compensation  Plan dated  as of
                  September  23, 1999,  filed as the same numbered  exhibit with
                  the  Company's  Form  S-8, Registration  No. 333-33144,  filed
                  March 23, 2000*

      10.16       Third  Amendment  to  Deferred  Compensation  Plan dated as of
                  January 14, 2000, filed as the  same numbered exhibit with the
                  Company's  Form S-8,  Registration No.  333-33144, filed March
                  23, 2000*

      10.17       First  Amendment to Retirement Plan dated as of  September 23,
                  1999,  filed as the same numbered  exhibit with the  Company's
                  Form S-8, Registration No. 333-33146, filed March 23, 2000*


                                       71



      10.18       Second  Amendment to  Retirement  Plan dated as of January 14,
                  2000,  filed as  the same numbered  exhibit with the Company's
                  Form S-8, Registration No. 333-33146, filed March 23, 2000*

      10.19       Second Amendment to  Long-Term  Incentive Plan dated as of May
                  25,  2000,  filed  as the  same  numbered   exhibit  with  the
                  Company's  Form 10-Q for  the quarterly  period ended June 30,
                  2000, filed August 9, 2000*

      10.20       Vehicle  Supply   Agreement  between   DaimlerChrysler  Motors
                  Corporation  and  Dollar  Thrifty   Automotive   Group,   Inc.
                  executed June 26, 2000,  filed as  the same  numbered  exhibit
                  with the Company's  Form 10-Q for  the quarterly  period ended
                  June 30, 2000, filed August 9, 2000*

      10.21       [ Reserved ]

      10.22       Adoption,  Consent and  Third  Amendment  to  Retirement  Plan
                  dated as of July 1, 2000,  filed  as the same numbered exhibit
                  with  the Company's  Form 10-Q for the quarterly  period ended
                  September 30, 2000, filed November 13, 2000*

      15.1        Letter from Deloitte & Touche LLP regarding  interim financial
                  information,  filed  as the  same  numbered  exhibit  with the
                  Company's  Form S-8, Registration No. 333-79603, filed May 28,
                  1999***

      15.2        Letter from Deloitte & Touche LLP regarding  interim financial
                  information,  filed  as the  same  numbered  exhibit  with the
                  Company's  Form S-8, Registration No. 333-89189, filed October
                  15, 1999***

      15.3        Letter from Deloitte & Touche LLP regarding  interim financial
                  information,  filed  as the  same  numbered  exhibit  with the
                  Company's Form S-8, Registration No. 333-50800, filed November
                  28, 2000***

      21          Subsidiaries of the Company**

      23.2        Consent of Debevoise & Plimpton (included in Exhibit 5), filed
                  as the same numbered  exhibit with the Company's  Registration
                  Statement on Form S-1, as amended, Registration No. 333-39661,
                  which became effective December 16, 1997*

      23.3        Consent of Donovan  Leisure  Newton & Irvine LLP, filed as the
                  same  numbered   exhibit  with  the   Company's   Registration
                  Statement on Form S-1, as amended, Registration No. 333-39661,
                  which became effective December 16, 1997*

      23.4        Consent of  Deloitte & Touche LLP, filed as the same  numbered
                  exhibit  with   the   Company's   Form S-8,  Registration  No.
                  333-79603, filed May 28, 1999*

      23.5        Consent of Hall,  Estill,  Hardwick,  Gable,  Golden & Nelson,
                  P.C. (included in Exhibit  5.1),  filed  as  the same numbered
                  exhibit  with  the   Company's   Form  S-8,   Registration No.
                  333-79603, filed May 28, 1999*

      23.6        Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit   with  the   Company's  Form  S-8,  Registration  No.
                  333-89189, filed October 15, 1999*


                                       72



      23.7        Consent of Deloitte & Touche LLP,  filed as  the same numbered
                  exhibit  with the  Company's  Form 10-K  for the  fiscal  year
                  ended December 31, 1999, filed March 22, 2000*

      23.8        Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit   with  the  Company's   Form  S-8,  Registration  No.
                  333-33144, filed March 23, 2000*

      23.9        Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit  with   the  Company's  Form  S-8,  Registration   No.
                  333-33146, filed March 23, 2000*

      23.10       Consent of Deloitte & Touche LLP,  filed as  exhibit 23.8 with
                  the Company's  Form 11-K, filed June 28, 2000*

      23.11       Consent of Deloitte & Touche LLP,  filed as  exhibit 23.9 with
                  the Company's  Form 11-K/A, filed October 16, 2000*

      23.12       Consent of Deloitte & Touche LLP,  filed as the same  numbered
                  exhibit  with   the  Company's   Form  S-8,  Registration  No.
                  333-50800, filed November 28, 2000*

      23.13       Consent of Hall,  Estill,  Hardwick,  Gable,  Golden & Nelson,
                  P.C. (included in Exhibit  5.2),  filed  as  the same numbered
                  exhibit   with  the   Company's  Form  S-8,  Registration  No.
                  333-50800, filed November 28, 2000*

      23.14       Consent   of  Deloitte  &  Touche  LLP  regarding  Forms  S-8,
                  Registration  No.  333-79603,  Registration   No.   333-89189,
                  Registration  No.   333-33144,   Registration  No.   333-33146
                  and Registration No. 333-50800**

---------

*               Incorporated by reference
**              Filed herewith
***             Not incorporated by reference in this report



(b)             No  report  on Form  8-K  was  filed  by  the Company  during or
                applicable to the quarter ended December 31, 2000.

(c)             FILED EXHIBITS
                --------------
                The response to this item is  submitted  as a  separate  section
                of this report.


                                       73



                                   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.


Date:    March 13, 2001        DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.

                               By:     /s/  JOSEPH E. CAPPY
                                      --------------------------------
                               Name:   Joseph E. Cappy
                               Title:  President and Principal Executive Officer


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities and on the dates indicated.


NAME                           TITLE                             DATE
----                           -----                             ----

/s/ JOSEPH E. CAPPY            Chairman of the Board             March 13, 2001
------------------------       Chief Executive Officer
Joseph E. Cappy                President and Director

/s/ STEVEN B. HILDEBRAND       Executive Vice President          March 13, 2001
------------------------       Principal Financial Officer
Steven B. Hildebrand           Principal Accounting Officer

/s/ MOLLY S. BOREN             Director                          March 13, 2001
------------------------
Molly S. Boren

/s/ THOMAS P. CAPO             Director                          March 13, 2001
------------------------
Thomas P. Capo

/s/ EDWARD J. HOGAN            Director                          March 13, 2001
------------------------
Edward J. Hogan

/s/ MARYANN N. KELLER          Director                          March 13, 2001
------------------------
Maryann N. Keller

/s/ EDWARD C. LUMLEY           Director                          March 13, 2001
------------------------
Edward C. Lumley

/s/ JOHN C. POPE               Director                          March 13, 2001
------------------------
John C. Pope

/s/ JOHN P. TIERNEY            Director                          March 13, 2001
------------------------
John P. Tierney

/s/ EDWARD L. WAX              Director                          March 13, 2001
------------------------
Edward L. Wax


                                       74



                                INDEX TO EXHIBITS
                                -----------------

EXHIBIT NUMBER                         DESCRIPTION
--------------                         -----------

4.32            Amendment No. 2  to  Master  Motor Vehicle Lease  and  Servicing
                Agreement dated as of  November 9, 2000 among Rental Car Finance
                Corp., Dollar, Thrifty and the Company

4.33            Amendment  No. 3 to Master  Motor  Vehicle Lease  and  Servicing
                Agreement dated as of December 14, 2000 among Rental Car Finance
                Corp., Dollar, Thrifty and the Company

4.34            Series 2000-1 Supplement to  Base Indenture dated as of December
                15,  2000  between  Rental  Car Finance Corp. and Bankers  Trust
                Company

4.35            Note  Purchase Agreement  dated as  of  December 15,  2000 among
                Rental Car Finance  Corp.,  the  Company, the Conduit Purchasers
                from time  to time  party thereto, the Committed Purchasers from
                time  to time  party  thereto,  the Managing Agents from time to
                time party  thereto and Bank One, NA, as Administrative Agent

4.36            Enhancement Letter of Credit Application and Agreement  dated as
                of December 15, 2000  among Dollar, Thrifty, the Company, Rental
                Car Finance Corp. and Credit Suisse First Boston

21              Subsidiaries of the Company

23.14           Consent  of   Deloitte  &  Touche  LLP   regarding  Forms   S-8,
                Registration   No.   333-79603,   Registration   No.  333-89189,
                Registration  No.  333-33144,  Registration  No.  333-33146  and
                Registration No. 333-50800



                                       75