CENDANT CORPORATION
Table of Contents



 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


Form 8-K

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

 


 

July 21, 2004 (July 20, 2004)
(Date of Report (date of earliest event reported))

 

Cendant Corporation

(Exact name of Registrant as specified in its charter)

 

         
Delaware   1-10308    06-0918165 
(State or other jurisdiction
of incorporation or organization)
  (Commission File No.)   (I.R.S. Employer
Identification Number)
         
9 West 57th Street        
New York, NY        10019 
(Address of principal executive office)       (Zip Code)

 

 

(212) 413-1800
(Registrant’s telephone number, including area code)

 

None
(Former name or former address, if changed since last report)

 

 



 


TABLE OF CONTENTS

Item 5. Other Events
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS
ITEM 12. RESULTS OF OPERATIONS AND FINANCIAL CONDITION
SIGNATURE
EXHIBIT INDEX
PRESS RELEASE: SALE OF MORTGAGE BUSINESS
PRESS RELEASE: 2ND QUARTER RESULTS


Table of Contents

Item 5. 
Other Events

EXCEPT AS EXPRESSLY INDICATED OR UNLESS THE CONTEXT OTHERWISE REQUIRES, “CENDANT”, “WE”, “OUR”, OR “US” MEANS CENDANT CORPORATION, A DELAWARE CORPORATION, AND ITS SUBSIDIARIES.

On July 20, 2004, we announced that we are in discussions with a potential purchaser regarding the sale of our mortgage business as well as the creation of an ongoing relationship between the parties providing for our continued participation in the mortgage business through our residential real estate, relocation and settlement services businesses. It is currently anticipated that the potential transaction, if completed, would result in net proceeds to us at the time of sale of between $750 million and $1 billion, after repayment of approximately $5 billion to $6 billion of associated indebtedness.

The terms of the potential transaction are subject to completion of due diligence, determination of an appropriate structure regarding our ongoing participation in the mortgage business and negotiation of definitive agreements. There can be no assurance that the parties will enter into a definitive agreement for any transaction or that any transaction will be completed.

Statements about future results made herein, including the projections, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on current expectations and the current economic environment. We caution that these statements are not guarantees of future performance. Actual results may differ materially from those expressed or implied in the forward-looking statements. Important assumptions and other important factors that could cause actual results to differ materially from those in the forward-looking statements are specified in our Form 10-Q for the quarter ended March 31, 2004.

A copy of the press release announcing that we are in discussions regarding potential sale of our mortgage business is attached as Exhibit 99.1 to this Form 8-K and is incorporated by reference herein.

ITEM 7. 
FINANCIAL STATEMENTS AND EXHIBITS

  (c)  
Exhibits.
 
     
See Exhibit Index.

ITEM 12. 
RESULTS OF OPERATIONS AND FINANCIAL CONDITION

On July 21, 2004, we reported our second quarter 2004 results. Our second quarter 2004 results are discussed in detail in the press release attached hereto as Exhibit 99.2, which is incorporated by reference in its entirety.

Such release contains our projected increase in earnings per share from continuing operations for 2004 excluding the one-time tax benefit of $0.10 per share recorded in the first quarter 2004 related to our first quarter transaction with TRL Group, Inc. (formerly Trilegiant Corporation). We believe that this disclosure is useful to more accurately depict the growth of our operations given the anomalous nature of the tax benefit.

The information furnished under Item 12 of this Current Report on Form 8-K, including Exhibit 99.2, shall be deemed to be “filed” for purposes of the Securities Exchange Act of 1934, as amended, and incorporated by reference in any of our filings under the Securities Act of 1933, as amended, as may be specified in such filing.

 


Table of Contents

SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

             
    CENDANT CORPORATION    
 
           
  By:   /s/ Virginia M. Wilson    
           
      Virginia M. Wilson    
      Executive Vice President and    
      Chief Accounting Officer    
 
           
Date: July 21, 2004
           

 


Table of Contents

CENDANT CORPORATION
CURRENT REPORT ON FORM 8-K
Report Dated July 21, 2004 (July 20, 2004)

EXHIBIT INDEX

     
Exhibit    
   No.      Description
 
   
99.1
  Press Release: Cendant Corporation in Discussions Regarding Potential Sale of its Mortgage Business
 
   
99.2
  Press Release: Cendant Reports Record Results for Second Quarter 2004

 

PRESS RELEASE SALE OF MORTGAGE BUSINESS
 

(CENDANT LOGO)

Exhibit 99.1

CENDANT CORPORATION IN DISCUSSIONS REGARDING POTENTIAL SALE OF
ITS MORTGAGE BUSINESS

New York, NY– July 20, 2004 - Cendant Corporation (NYSE: CD) announced today that it is in discussions with a potential purchaser regarding the sale of Cendant’s mortgage business as well as the creation of an ongoing relationship between the parties providing for Cendant’s continued participation in the mortgage business through its residential real estate, relocation and settlement services businesses. It is currently anticipated that the potential transaction, if completed, would result in net proceeds to Cendant at the time of sale of between $750 million and $1 billion, after repayment of approximately $5 billion to $6 billion of associated indebtedness.

The terms of the potential transaction are subject to completion of due diligence, determination of an appropriate structure regarding Cendant’s ongoing participation in the mortgage business and negotiation of definitive agreements. There can be no assurance that the parties will enter into a definitive agreement for any transaction or that any transaction will be completed.

Cendant Corporation is primarily a provider of travel and residential real estate services. With approximately 90,000 employees, New York City-based Cendant provides these services to businesses and consumers in over 100 countries. More information about Cendant, its companies, brands and current SEC filings may be obtained by visiting the Company’s Web site at www.cendant.com or by calling 877-4-INFOCD (877-446-3623).

Statements about future results made in this release, including the projections, and the statements attached hereto constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on current expectations and the current economic environment. The Company cautions that these statements are not guarantees of future performance. Actual results may differ materially from those expressed or implied in the forward-looking statements. Important assumptions and other important factors that could cause actual results to differ materially from those in the forward-looking statements are specified in Cendant’s Form 10-Q for the quarter ended March 31, 2004.

     
Media Inquiries:
  Investor Inquiries:
Elliot Bloom
  Sam Levenson
212-413-1832
  212-413-1834
 
   
  Henry A. Diamond
  212-413-1920

 

PRESS RELEASE: 2ND QUARTER RESULTS
 

Exhibit 99.2

(CENDANT LOGO)

CENDANT REPORTS RECORD RESULTS FOR SECOND
QUARTER 2004

2Q 2004 EPS from Continuing Operations Increased 27% to $0.47
Versus $0.37 in 2Q 2003

2Q 2004 EPS Increased 78% to $0.66, including a $0.19
Gain from the Sale of Jackson Hewitt

2Q 2004 Net Cash Provided by Operating Activities Was $951 Million

2Q 2004 Free Cash Flow Was $688 Million

Company Increases Its Projection of 2004 EPS from Continuing Operations
To $1.70 — $1.74, a $0.04 — $0.05 Increase from Its Prior Projection
After Reclassifying Jackson Hewitt as a Discontinued Operation

New York, NY, July 21, 2004 – Cendant Corporation (NYSE: CD) today reported record results for second quarter 2004. EPS from Continuing Operations increased 27% to $0.47, versus $0.37 in second quarter 2003. Net income per share, which includes a $0.19 gain from the sale of Jackson Hewitt Tax Service Inc., increased 78% to $0.66, versus $0.37 in second quarter 2003.

As a result of the Company’s higher than anticipated second quarter results and improved outlook for the remainder of the year, Cendant increased its projection of EPS from Continuing Operations for full year 2004 to $1.70 - $1.74, representing an approximately 25% increase compared to 2003. The Company previously issued EPS guidance of $1.69 — $1.74 but after reflecting Jackson Hewitt as a discontinued operation, the previous guidance would be $1.65 — $1.70. Therefore, the new projection represents a $0.04 — $0.05 increase over the prior projection. Excluding the one-time tax benefit of $0.10 per share recorded in first quarter 2004 related to Trilegiant, EPS from Continuing Operations is projected to increase approximately 17% in 2004 compared with 2003. The Company also continues to forecast 2004 Net Cash Provided by Operating Activities of approximately $5 billion and Free Cash Flow of more than $2 billion, even without the cash flow generated by Jackson Hewitt in the first six months of the year, which is no longer included in Free Cash Flow.

Cendant’s Chairman, Chief Executive Officer and President, Henry R. Silverman, stated: “The combination of prolonged strength in the residential real estate market and the early stages of a rebound in travel spending, together with solid execution on

 


 

our strategies, enabled our core real estate and travel verticals to perform ahead of expectations.

“We are also pleased to report that the Company continues to make significant progress toward strategic objectives as well as financial goals. We completed the first step in our plan to exit certain non-core businesses with the initial public offering of Jackson Hewitt. We plan to deploy the $770 million of cash proceeds, as well as the free cash flow generated during the remainder of 2004, primarily to reduce debt and repurchase our common stock.

“We will also continue to return value created to shareholders through a quarterly dividend, which we announced yesterday will increase effective with the third quarter payment. We expect to periodically increase our dividend at a rate at least equal to our earnings growth.”

Second Quarter 2004 Results of Reportable Segments

The following discussion of operating results focuses on revenue and EBITDA for each of our reportable operating segments. EBITDA is defined as income from continuing operations before non-program related depreciation and amortization, non-program related interest, amortization of pendings and listings, income taxes and minority interest. EBITDA is the measure that we use to evaluate performance in each of our reportable operating segments. Our presentation of EBITDA may not be comparable to similarly titled measures used by other companies. Revenue and EBITDA are expressed in millions.

Real Estate Franchise and Operations

(Consisting of the Company’s real estate franchise brands, brokerage operations and relocation services)
                         
    2004     2003     % change  
 
Revenue
  $ 1,812     $ 1,388       31%  
 
EBITDA
  $ 354     $ 262       35%  
 

Revenue and EBITDA increased principally due to strong growth in royalties earned by our real estate franchise businesses and real estate commissions earned by NRT, our real estate brokerage firm. Real estate franchise royalty and marketing fund revenue increased 20%, primarily due to a 15% increase in average price of homes sold and a 15% increase in home sale transactions. Revenue generated by NRT increased 29% organically, due to increases in both average price and home sale transaction volume.

Mortgage Services

(Consisting of mortgage services and settlement services)
                         
    2004     2003     % change  
 
Revenue
  $ 344     $ 394       (13%)  
 
EBITDA
  $ 94     $ 92       2%  
 

2


 

Revenue declined as expected due to lower mortgage refinancing volumes. EBITDA increased modestly as the decline in mortgage production revenues was offset by higher net revenues from mortgage servicing activities. Net revenues from mortgage servicing improved $72 million, driven by a 14% increase in the size of the servicing portfolio, substantially lower amortization and recovery of the value of our servicing asset, net of hedging activity. In addition, revenue from our settlement services business was virtually unchanged versus second quarter 2003 as lower volumes related to mortgage refinancing were offset by higher average fees and a $7 million pretax gain on the sale of a non-core asset within this business.

Hospitality Services

(Consisting of the Company’s franchised lodging brands, timeshare exchange and timeshare sales and marketing, and vacation rental businesses)
                         
    2004     2003     % change  
 
Revenue
  $ 701     $ 635       10%  
 
EBITDA
  $ 179     $ 150       19%  
 

Revenue increased due to growth in virtually all of our hospitality businesses. Revenue from the European Vacation Rental Group increased approximately 90%, due primarily to the acquisition of Landal Green Parks. Revenue from RCI, the Company’s timeshare exchange business, increased 13% and revenue from lodging franchise increased 7%. Revenue from the Timeshare Resort Group increased 4%, reflecting continued strength at Fairfield and in Trendwest’s South Pacific results, partially offset by softness in Trendwest’s domestic results due to lower than expected tour flow. Trendwest recently initiated a new sales program designed to focus on higher margin sales, which we believe should enhance results in future periods. EBITDA increased due to improved results from the European Vacation Rental Group, lodging franchise, Fairfield and RCI. In addition, income received in second quarter 2004 from lodging franchisee receivables that had been reserved in prior periods more than offset the impact of discontinuing gain-on-sale accounting, as of third quarter 2003, for the securitization of timeshare receivables.

Travel Distribution Services

(Consisting primarily of electronic global distribution services for the travel industry and travel agency services)
                         
    2004     2003     % change  
 
Revenue
  $ 448     $ 426       5%  
 
EBITDA
  $ 118     $ 104       13%  
 

Revenue and EBITDA were positively impacted by a 5% increase in Galileo booking fees, strong growth in the Company’s online travel businesses and increased sales of merchant-model hotel rooms and travel packages. Online gross bookings grew 29% year-over-year, reflective of our ongoing strategic focus on increasing our penetration of online channels, and we expect CheapTickets.com, our rapidly growing online travel business, to be profitable for the second half of 2004.

3


 

Vehicle Services

(Consisting of vehicle rental, vehicle management services and fleet card services)
                         
    2004     2003     % change  
 
Revenue
  $ 1,550     $ 1,499       3%  
 
EBITDA
  $ 177     $ 132       34%  
 

EBITDA increased principally due to benefits from the successful integration of Budget. Revenue and EBITDA were also positively impacted by growth in our Avis car rental business and our Wright Express fuel card management business. Avis benefited from a 5% increase in car rental day volume, partially offset by a 2% decrease in price. The decrease in price resulted from the current competitive environment, with higher industry fleet levels due to increased incentives from car manufacturers. The impact of lower prices was offset in EBITDA by lower fleet costs. As expected, Budget car rental revenues declined 6%, as a result of management’s focus on enhancing profitability by reducing the number of higher risk rentals and closing unprofitable locations.

Marketing Services (formerly Financial Services)

(Consisting of individual membership products, insurance-related services and financial services enhancement products)
                         
    2004     2003     % change  
 
Revenue
  $ 352     $ 249       41%  
 
EBITDA
  $ 77     $ 76       1%  
 

Year-over-year revenue and EBITDA amounts are not comparable due to the Company’s consolidation of TRL Group (formerly Trilegiant Corporation) beginning on July 1, 2003. The EBITDA increase from the consolidation was muted by integration costs incurred to combine the units that now make up the Marketing Services division, as well as by our resumption of significant marketing investment in February 2004 to solicit new members in our individual membership business. We expect to realize revenue and enhanced profitability from these investments in future periods.

Recent Achievements and Strategic Initiatives

During the second quarter, the Company made considerable progress toward its cash flow generation, debt reduction and share repurchase goals:

 
Generated Net Cash Provided by Operating Activities of $951 million and Free Cash Flow of $688 million. See Table 8 for a description of Free Cash Flow and a reconciliation to Net Cash Provided by Operating Activities.
 
 
Reduced corporate debt, net of cash on the balance sheet, by $972 million (corporate debt excludes Debt under Management and Mortgage Programs). As of June 30, 2004, the Company had $566 million of cash and cash equivalents and $4.6 billion of corporate debt outstanding. Furthermore, in August 2004, the Company will receive approximately $863 million in cash and will issue between

4


 

   
30 and 40 million shares of common stock (depending on share price), pursuant to the terms of its Upper DECS securities. See Table 6 for more detailed information.
 
 
Utilized $194 million of cash for the repurchase of common stock, net of proceeds from option exercises. This amount included the use of cash to repurchase shares that had been issued in the first quarter upon conversion of our Zero Coupon Senior Convertible Contingent Notes.

In addition, the Company recently:

 
Completed the sale of 100% of its ownership interest in Jackson Hewitt Tax Service Inc. in an initial public offering. Cendant received approximately $770 million of net cash proceeds from the offering, including a special cash dividend of $175 million from Jackson Hewitt. See Table 3 for the Company’s historical results reflecting Jackson Hewitt reported as a discontinued operation.
 
 
Acquired Landal Green Parks, the largest Dutch vacation rental company, which specializes in the rental of privately-owned vacation homes located in European holiday parks, for approximately $150 million.
 
 
Acquired Australia-based Flairview Travel, a leading online hotel distributor that specializes in the distribution of international hotel content throughout Europe and the Asia Pacific region through its merchant hotel brand, www.HotelClub.com, and its last-minute Web site, www.RatesToGo.com.
 
 
Acquired New York City-based Citi Habitats, Inc., the largest residential rental brokerage firm in New York City, and its affiliated companies, including SóLOFTS, a loft and fine home brokerage.
 
 
Announced that it is in discussions with a potential purchaser regarding the sale of the Company’s mortgage business as well as the creation of an ongoing relationship between the parties providing for Cendant’s continued participation in the mortgage business through its residential real estate, relocation and settlement services businesses. It is currently anticipated that the potential transaction, if completed, would result in net proceeds to Cendant at the time of sale of between $750 million and $1 billion, after repayment of approximately $5 billion to $6 billion of associated indebtedness.
 
 
Increased its quarterly cash dividend 29% to $0.09 per share from $0.07 per share, effective third quarter 2004.

5


 

2004 Outlook

The Company projects the following EPS for 2004:
                         
    Third   Fourth   Full
    Quarter   Quarter   Year
2004 EPS (a)
     $0.53-$0.55        $0.34-$0.36        $1.95-$1.99(c)(d)  
2004 EPS from Continuing Ops. (a)
     $0.53-$0.55        $0.34-$0.36        $1.70-$1.74(d)  
2003 EPS from Continuing Ops. (b)
     $0.47        $0.29        $1.38  
% Increase in EPS from Continuing Ops
    13% - 17 %     17% - 24 %     23% - 26 %
     
(a)
  Projections do not reflect any impact of a potential sale of the Company’s mortgage business.
(b)
  2003 results have been revised to recast the results of Jackson Hewitt Tax Service as a discontinued operation as required by GAAP.
(c)
  Includes $0.06 EPS from Discontinued Operations from Jackson Hewitt recorded in first and second quarter 2004 and the $0.19 gain on sale of Jackson Hewitt recorded in second quarter 2004.
(d)
  Includes the one-time tax benefit of $0.10 per share recorded in first quarter 2004 related to the transaction with Trilegiant. Excluding this benefit, 2004 EPS from Continuing Operations is expected to increase approximately 17% year-over-year.

The Company also announced the following detailed financial projections for full year 2004 (in millions):

                 
    Full Year 2003   Full Year 2004
    Actual (a)   Projected (b)
Revenue
               
Real Estate Franchise and Operations
  $ 5,258     $ 6,100–6,200  
Mortgage Services
    1,483       1,150–1,250  
 
           
Total Real Estate Services
    6,741       7,250–7,450  
Hospitality Services
    2,523       2,825–2,955  
Travel Distribution Services (c)
    1,659       1,800–1,900  
Vehicle Services
    5,851       6,000–6,225  
 
           
Total Travel Services (c)
    10,033       10,625–11,080  
Marketing Services
    1,224       1,425–1,525  
 
           
Total Reportable Segments (c)
  $ 17,998     $ 19,475–19,880  
Corporate and Other
    17       0–50  
 
           
Total Company (c)
  $ 18,015     $ 19,475–19,930  
 
           
 
               
EBITDA
               
Real Estate Franchise and Operations
  $ 892     $ 980–1,050  
Mortgage Services
    380       230–280  
Hospitality Services
    633       740–790  
Travel Distribution Services
    459       485–525  
Vehicle Services
    442       600–650  
Marketing Services
    296       300–340  
 
           
Total Reportable Segments
  $ 3,102     $ 3,475–3,555  

6


 

                 
    Full Year 2003   Full Year 2004
    Actual (a)   Projected (b)
Corporate and Other
    (38 )     (55 – 45 )
 
               
Depreciation and amortization (d)
    (507 )     (560 – 550 )
Amortization of pendings/listings
    (20 )     (20 – 15 )
Interest expense, net (d) (e)
    (364 )     (270 – 265 )
 
           
Pretax income
  $ 2,173     $ 2,570–2,680  
Provision for income taxes (f)
    (722 )     (745 – 785 )
Minority interest
    (21 )     (10 – 5 )
 
           
Income from continuing operations
  $ 1,430     $ 1,815–1,890  
 
           
Diluted weighted average shares outstanding (g)
    1,040       1,085–1,070  
     
(a)
  Full year 2003 results have been revised to recast the results of Jackson Hewitt Tax Service as a discontinued operation as required by GAAP.
(b)
  Projections do not total because we do not expect the actual results of all segments to be at the lowest or highest end of any projected range simultaneously. Also, projections do not reflect any impact of a potential sale of the Company’s mortgage business.
(c)
  Revenue projection for Travel Distribution Services reflects a reduction of $100 million from prior projection to reflect a revised presentation of Flairview Travel revenues compared to the approach assumed at the time of acquisition. There is no impact on EBITDA.
(d)
  Depreciation and amortization excludes amounts related to our assets under management and mortgage programs, and interest expense excludes amounts related to our debt under management and mortgage programs, both of which are already reflected in EBITDA.
(e)
  2004 and 2003 interest expense includes approximately $20 million and $58 million, respectively, of losses on the early extinguishment of debt.
(f)
  Includes the one-time tax benefit of $109 million recorded in first quarter 2004 related to the transaction with Trilegiant. Excluding this benefit, the effective tax rate is expected to be approximately 33.3% in 2004.
(g)
  Diluted weighted average shares outstanding forecasted for 2004 reflect conversion of the Upper DECS and incremental dilution from employee stock options, partially offset by actual and anticipated common stock repurchases.

Investor Conference Call

Cendant will host a conference call to discuss the second quarter results on Thursday, July 22, 2004, at 11:00 a.m. (EST). Investors may access the call live at www.cendant.com or by dialing (719) 457-2661. A web replay will be available at www.cendant.com following the call. A telephone replay will be available from 2:00 p.m. (EST) on July 22, 2004 until 8:00 p.m. (EST) on July 29, 2004 at (719) 457-0820, access code: 665526.

Cendant Corporation is primarily a provider of travel and residential real estate services. With approximately 90,000 employees, New York City-based Cendant provides these services to businesses and consumers in over 100 countries. More information about Cendant, its companies, brands and current SEC filings may be obtained by visiting the Company’s Web site at www.cendant.com or by calling 877-4-INFOCD (877-446-3623).

Statements about future results made in this release, including the projections, and the statements attached hereto constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on current expectations and the current economic environment. The Company cautions

7


 

that these statements are not guarantees of future performance. Actual results may differ materially from those expressed or implied in the forward-looking statements. Important assumptions and other important factors that could cause actual results to differ materially from those in the forward-looking statements are specified in Cendant’s Form 10-Q for the quarter ended March 31, 2004.

Such forward-looking statements include projections. Such projections were not prepared in accordance with published guidelines of the American Institute of Certified Public Accountants or the SEC regarding projections and forecasts, nor have such projections been audited, examined or otherwise reviewed by independent auditors of Cendant or its affiliates. In addition, such projections are based upon many estimates and are inherently subject to significant economic, competitive and other uncertainties and contingencies, including but not limited to the impact of war or terrorism, which are beyond the control of management of Cendant and its affiliates. Accordingly, actual results may be materially higher or lower than those projected. The inclusion of such projections herein should not be regarded as a representation by Cendant or its affiliates that the projections will prove to be correct.

This release includes certain non-GAAP financial measures as defined under SEC rules. As required by SEC rules, we have provided a reconciliation of those measures to the most directly comparable GAAP measures, which is contained in the tables to this release and on our web site at www.cendant.com.

     
Media Contact:
  Investor Contacts:
Elliot Bloom
  Sam Levenson
212-413-1832
  212-413-1834
 
   
  Henry A. Diamond
  212-413-1920

# # #

Tables Follow

8


 

Table 1

Cendant Corporation and Subsidiaries
SUMMARY DATA SHEET
(Dollars in millions, except per share data)

                         
    Second Quarter        
    2004     2003     % Change
Income Statement Items
                       
Net Revenues
  $ 5,209     $ 4,591       13 %
Pretax Income (A)
    751       585       28 %
Income from Continuing Operations
    493       384       28 %
EPS from Continuing Operations (diluted)
    0.47       0.37       27 %
Cash Flow Items
                       
Net Cash Provided by Operating Activities
  $ 951     $ 1,172          
Free Cash Flow (B)
    688       752          
Net Cash Used In Management and Mortgage Program Activities (C)
    (249 )     (154 )        
Payments Made for Current Period Acquisitions, Net of Cash Acquired
    (180 )     (17 )        
Net Debt Repayments
    (1,105 )     (432 )        
Net Repurchases of Common Stock
    (161 )     (215 )        
Payment of Dividends
    (72 )              
                         
    As of     As of        
    June 30, 2004     December 31, 2003        
                       
Balance Sheet Items
                       
Total Corporate Debt
  $ 4,617     $ 6,002          
Cash and Cash Equivalents
    566       839          
Total Stockholders’ Equity
    11,114       10,186          

Reportable Operating Segment Results

                                 
            Second Quarter        
            2004     2003     % Change
Net Revenues                        
Real Estate Franchise and Operations   $ 1,812     $ 1,388       31 %
Mortgage Services     344       394       (13 %)
       
 
                   
   Total Real Estate Services     2,156       1,782       21 %
       
 
                   
Hospitality Services     701       635       10 %
Travel Distribution Services     448       426       5 %
Vehicle Services     1,550       1,499       3 %
       
 
                   
   Total Travel Services     2,699       2,560       5 %
       
 
                   
Marketing Services     352       249       41 %
       
 
                   
   Total Reportable Segments     5,207       4,591       13 %
Corporate and Other     2             *  
       
 
                   
   Total Company   $ 5,209     $ 4,591       13 %
       
 
                   
EBITDA                        
Real Estate Franchise and Operations   $ 354     $ 262       35 %
Mortgage Services     94       92       2 %
Hospitality Services     179       150       19 %
Travel Distribution Services     118       104       13 %
Vehicle Services     177       132       34 %
Marketing Services     77       76       1 %
       
 
                   
   Total Reportable Segments     999       816       22 %
Corporate and Other     (24 )     (14 )     *  
       
 
                   
   Total Company   $ 975     $ 802          
       
 
                   
Reconciliation of EBITDA to Pretax Income                        
Total Company EBITDA   $ 975     $ 802          
Less:  
Non-program related depreciation and amortization
    130       126          
       
Non-program related interest expense, net
    72       81          
       
Early extinguishment of debt
    18       6          
       
Amortization of pendings and listings
    4       4          
       
 
                   
Pretax Income (A)   $ 751     $ 585       28 %
       
 
                   


*  
Not meaningful.
(A)  
Referred to as “Income before income taxes and minority interest” on the Consolidated Condensed Statements of Income presented on Table 2.
(B)  
See Table 8 for the underlying calculations and reconciliations.
(C)  
Included as a component of Free Cash Flow. This amount represents the net cash flows from the operating, investing and financing activities of management and mortgage programs.

 


 

Table 2

Cendant Corporation and Subsidiaries
CONSOLIDATED CONDENSED STATEMENTS OF INCOME
(In millions, except per share data)

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004     2003 (*)     2004     2003 (*)  
Revenues
                               
Service fees and membership, net
  $ 3,705     $ 3,145     $ 6,634     $ 5,802  
Vehicle-related
    1,485       1,442       2,820       2,743  
Other
    19       4       64       41  
 
                       
Net revenues
    5,209       4,591       9,518       8,586  
 
                       
Expenses
                               
Operating
    2,733       2,422       4,941       4,442  
Vehicle depreciation, lease charges and interest, net
    602       618       1,215       1,214  
Marketing and reservation
    518       410       997       803  
General and administrative
    378       331       774       670  
Non-program related depreciation and amortization
    130       126       258       252  
Non-program related interest, net:
                               
   Interest expense, net
    72       81       153       160  
   Early extinguishment of debt
    18       6       18       54  
Acquisition and integration related costs:
                               
   Amortization of pendings and listings
    4       4       8       7  
   Other
    3       8       6       15  
 
                       
Total expenses
    4,458       4,006       8,370       7,617  
 
                       
Income before income taxes and minority interest
    751       585       1,148       969  
Provision for income taxes
    257       194       273       316  
Minority interest, net of tax
    1       7       5       12  
 
                       
Income from continuing operations
    493       384       870       641  
Income (loss) from discontinued operations, net of tax
          (2 )     64       50  
Gain on disposal of discontinued operations, net of tax
    198             198        
 
                       
Net income
  $ 691     $ 382     $ 1,132     $ 691  
 
                       
Earnings per share
                               
Basic
                               
Income from continuing operations
  $ 0.48     $ 0.38     $ 0.86     $ 0.63  
Income from discontinued operations
                0.06       0.05  
Gain on disposal of discontinued operations
    0.20             0.19        
 
                       
Net income
  $ 0.68     $ 0.38     $ 1.11     $ 0.68  
 
                       
Diluted
                               
Income from continuing operations
  $ 0.47     $ 0.37     $ 0.82     $ 0.62  
Income from discontinued operations
                0.06       0.05  
Gain on disposal of discontinued operations
    0.19             0.19        
 
                       
Net income
  $ 0.66     $ 0.37     $ 1.07     $ 0.67  
 
                       
Weighted average shares
                               
Basic
    1,020       1,017       1,018       1,022  
Diluted
    1,053       1,039       1,056       1,039  


(*)  
Certain reclassifications have been made to conform to the current presentation.

 


 

Table 3

Cendant Corporation and Subsidiaries
HISTORICAL REVENUES AND EBITDA BY SEGMENT
(In millions)

On June 25, 2004, the Company completed the initial public offering of 100% of the common stock of its wholly-owned subsidiary, Jackson Hewitt Tax Services Inc. As a result, the financial information presented below has been revised to reflect Jackson Hewitt as a discontinued operation pursuant to Statement of Financial Accounting Standards No. 144, “Accounting for the Impairment or Disposal of Long-Lived Assets, “ and to reflect the renaming of the former Financial Services segment as the Marketing Services segment.

                                                 
    2004     2003
Revenues   1st Quarter     1st Quarter     2nd Quarter     3rd Quarter     4th Quarter     Full Year  
Real Estate Franchise and Operations
  $ 1,156     $ 985     $ 1,388     $ 1,593     $ 1,292     $ 5,258  
Mortgage Services
    238       370       394       411       308       1,483  
 
                                   
Total Real Estate Services
    1,394       1,355       1,782       2,004       1,600       6,741  
 
                                   
Hospitality Services
    681       580       635       696       612       2,523  
Travel Distribution Services
    452       416       426       424       393       1,659  
Vehicle Services
    1,394       1,357       1,499       1,610       1,385       5,851  
 
                                   
Total Travel Services
    2,527       2,353       2,560       2,730       2,390       10,033  
 
                                   
Marketing Services
    357       256       249       358       361       1,224  
 
                                   
Total Reportable Segments
    4,278       3,964       4,591       5,092       4,351       17,998  
Corporate and Other
    31       31             (7 )     (7 )     17  
 
                                   
Total Company
  $ 4,309     $ 3,995     $ 4,591     $ 5,085     $ 4,344     $ 18,015  
 
                                   
                                                         
            2004     2003
EBITDA   1st Quarter     1st Quarter     2nd Quarter     3rd Quarter     4th Quarter     Full Year  
Real Estate Franchise and Operations   $ 129     $ 113     $ 262     $ 325     $ 192     $ 892  
Mortgage Services     8       113       92       111       64       380  
Hospitality Services     168       144       150       189       150       633  
Travel Distribution Services     124       128       104       119       108       459  
Vehicle Services     100       50       132       187       73       442  
Marketing Services     69       76       76       67       77       296  
       
 
                                   
Total Reportable Segments     598       624       816       998       664       3,102  
Corporate and Other     12       15       (14 )     (43 )     4       (38 )
       
 
                                   
Total Company   $ 610     $ 639     $ 802     $ 955     $ 668     $ 3,064  
       
 
                                   
Earnings per share                                                
Total Company EBITDA   $ 610     $ 639     $ 802     $ 955     $ 668     $ 3,064  
Less:  
Non-program related depreciation and amortization
    128       126       126       126       129       507  
       
Non-program related interest expense, net
    80       79       81       74       72       306  
       
Early extinguishment of debt
          48       6       4             58  
       
Amortization of pendings and listings
    4       3       4       5       8       20  
       
 
                                   
Income before income taxes and minority interest     398       383       585       746       459       2,173  
Provision for income taxes     17       120       194       252       156       722  
Minority interest, net of tax     4       6       7       4       4       21  
       
 
                                   
Income from continuing operations     377       257       384       490       299       1,430  
Income (loss) from discontinued operations, net of tax     64       52       (2 )     (4 )     (11 )     35  
       
 
                                   
Income before cumulative effect of accounting changes     441       309       382       486       288       1,465  
Cumulative effect of accounting changes, net of tax                       (293 )           (293 )
       
 
                                   
Net income   $ 441     $ 309     $ 382     $ 193     $ 288     $ 1,172  
       
 
                                   
Diluted earnings per share                                                
Income from continuing operations   $ 0.36     $ 0.25     $ 0.37     $ 0.47     $ 0.29     $ 1.38  
Income (loss) from discontinued operations     0.06       0.05                   (0.01 )     0.03  
Cumulative effect of accounting changes                       (0.28 )           (0.28 )
       
 
                                   
Net income   $ 0.42     $ 0.30     $ 0.37     $ 0.19     $ 0.28     $ 1.13  
       
 
                                   

 


 

Table 4
(page 1 of 2)

Cendant Corporation and Affiliates
SEGMENT REVENUE DRIVER ANALYSIS
(Revenue dollars in thousands)

                     
    Second Quarter
    2004     2003     % Change
REAL ESTATE FRANCHISE AND OPERATIONS SEGMENT
                   
Real Estate Franchise (A)
                   
Closed Sides
    512,247       445,744     15%
Average Price
  $ 195,346     $ 170,242     15%
Royalty and Marketing Revenue
  $ 139,345     $ 115,860     20%
Total Revenue
  $ 144,343     $ 124,302     16%
Real Estate Brokerage
                   
Closed Sides
    144,384       128,750     12%
Average Price
  $ 409,807     $ 333,666     23%
Net Revenue from Real Estate Transactions
  $ 1,541,363     $ 1,141,686     35%
Total Revenue
  $ 1,553,206     $ 1,152,225     35%
Relocation
                   
Service Based Revenue (Referrals, Outsourcing, etc.)
  $ 82,618     $ 76,679     8%
Asset Based Revenue (Home Sale Closings and Financial Income)
  $ 31,546     $ 34,426     (8%)
Total Revenue
  $ 114,164     $ 111,105     3%
MORTGAGE SERVICES SEGMENT
                   
Mortgage
                   
Production Loans Closed to be Securitized (millions)
  $ 11,838     $ 16,976     (30%)
Other Production Loans Closed (millions)
  $ 5,795     $ 6,344     (9%)
Production Loans Sold (millions)
  $ 10,395     $ 16,298     (36%)
Average Servicing Loan Portfolio (millions)
  $ 136,237     $ 119,758     14%
Production Revenue
  $ 231,309     $ 351,875     (34%)
Gross Recurring Servicing Revenue
  $ 123,925     $ 109,725     13%
Amortization and Impairment of Mortgage Servicing Rights
  $ 199,058     $ (255,973 )   *
Hedging Activity for Mortgage Servicing Rights
  $ (340,855 )   $ 68,584     *
Other Servicing Revenue (B)
  $ 3,717     $ (8,124 )   *
Net Revenue for Mortgage Servicing Activities
  $ (14,155 )   $ (85,788 )   *
Total Revenue
  $ 217,154     $ 266,087     (18%)
Settlement Services
                   
Title and Appraisal Units
    115,847       149,123     (22%)
Total Revenue
  $ 126,976     $ 127,569    
HOSPITALITY SERVICES SEGMENT
                   
Lodging
                   
RevPAR
  $ 28.88     $ 27.45     5%
Weighted Average Rooms Available
    472,684       489,995     (4%)
Royalty, Marketing and Reservation Revenue
  $ 97,959     $ 95,280     3%
Total Revenue
  $ 115,574     $ 108,426     7%
RCI
                   
Average Subscriptions
    3,030,969       2,925,283     4%
Number of Exchanges (C)
    350,668       357,156     (2%)
Exchange and Subscription Revenue (C)
  $ 97,447     $ 92,898     5%
Points and Rental Transaction Revenue (C)
  $ 26,484     $ 19,834     34%
Other Revenue (C)
  $ 20,314     $ 15,378     32%
Total Revenue
  $ 144,245     $ 128,110     13%
Fairfield Resorts
                   
Tours
    146,621       147,701     (1%)
Total Revenue
  $ 248,945     $ 223,319     11%
Trendwest Resorts
                   
Tours
    80,449       105,365     (24%)
Total Revenue
  $ 132,055     $ 143,233     (8%)
Vacation Rental Group
                   
Cottage Weeks Sold
    199,700       130,198     53%
Total Revenue (D)
  $ 60,567     $ 32,170     88%


*  
Not meaningful.
(A)  
The 2003 amounts have been revised to reflect a new presentation of drivers adopted during second quarter 2004 whereby contributions from NRT, our wholly-owned real estate brokerage firm, have been excluded. All prior period amounts have been revised to reflect this new presentation and are available on the Cendant website, which may be accessed at www.cendant.com. During the three months ended June 30, 2004 and 2003, intercompany royalties paid by NRT were $100 million and $76 million, respectively.
(B)  
Includes net interest expense of $14 million and $24 million for the three months ended June 30, 2004 and 2003, respectively.
(C)  
The 2003 amounts have been revised to reflect a new presentation of drivers during 2004. All prior period amounts have been revised to reflect this new presentation and are available on the Cendant website, which may be accessed at www.cendant.com.
(D)  
The 2004 amount includes the revenues of businesses acquired during second quarter 2004 and is therefore not comparable to the 2003 amount.

 


 

Table 4
(page 2 of 2)

Cendant Corporation and Affiliates
SEGMENT REVENUE DRIVER ANALYSIS
(Revenue dollars in thousands)

                     
    Second Quarter
    2004     2003     % Change
TRAVEL DISTRIBUTION SERVICES SEGMENT
                   
Galileo Domestic Booking Volume (000’s)
                   
   Air
    21,453       20,979     2%
   Car/Hotel
    4,393       4,528     (3%)
Galileo International Booking Volume (000’s)
                   
   Air
    43,513       41,050     6%
   Car/Hotel
    1,338       1,234     8%
Galileo Worldwide Booking Volume (000’s)
                   
   Air
    64,966       62,029     5%
   Car/Hotel
    5,731       5,762     (1%)
Galileo Revenue (A)
  $ 401,263     $ 382,710     5%
Travel Services On-line Gross Bookings (000’s) (B)
  $ 395,926     $ 307,033     29%
Travel Services Off-line Gross Bookings (000’s) (B)
  $ 197,204     $ 249,514     (21%)
Total Revenue (A)
  $ 447,571     $ 426,228     5%
VEHICLE SERVICES SEGMENT
                   
Avis
                   
Rental Days (000’s)
    14,656       13,939     5%
Time and Mileage Revenue per Day
  $ 40.55     $ 41.53     (2%)
Average Length of Rental (stated in Days)
    3.49       3.52     (1%)
Total Revenue (B)
  $ 671,777     $ 649,570     3%
Budget (C)
                   
Car Rental Days (000’s)
    7,852       7,841    
Time and Mileage Revenue per Day
  $ 33.28     $ 35.05     (5%)
Average Length of Rental (stated in Days)
    3.94       4.08     (3%)
Car Rental Revenue (B)
  $ 310,524     $ 329,920     (6%)
Truck Rental Revenue (B)
  $ 136,521     $ 139,368     (2%)
Total Revenue (B)
  $ 447,045     $ 469,288     (5%)
Vehicle Management and Fuel Card Services
                   
Average Fleet (Leased)
    316,095       317,622    
Average Number of Cards (000’s)
    4,083       3,752     9%
Service Based Revenue
  $ 66,742     $ 56,588     18%
Asset Based Revenue
  $ 364,471     $ 323,645     13%
Total Revenue
  $ 431,213     $ 380,233     13%
MARKETING SERVICES SEGMENT
                   
Loyalty/Insurance Marketing Revenue
  $ 155,177     $ 148,311     5%
Individual Membership Revenue (D)
  $ 197,771     $ 100,911     *


*  
Not meaningful.
(A)  
The 2004 amount includes the revenues of businesses acquired during or subsequent to the second quarter of 2003 and is therefore not comparable to the 2003 amount.
(B)  
Certain reclassifications have been made to the 2003 amounts to conform to the current presentation. All prior period amounts have been revised to reflect this new presentation and are available on the Cendant website, which may be accessed at www.cendant.com.
(C)  
The 2003 amounts have been revised to reflect a new presentation of drivers during 2004 consistent with the methodology used for the Avis business now that Budget has been integrated onto the Company’s system. All prior period amounts have been revised to reflect this new presentation and are available on the Cendant website, which may be accessed at www.cendant.com.
(D)  
The 2004 amounts reflect the results of operations of TRL Group, Inc. (formerly Trilegiant Corporation) pursuant to the July 1, 2003 adoption of FIN 46, while the 2003 amounts do not reflect the results of TRL Group, Inc. Accordingly, second quarter 2003 revenues are not comparable to current period amounts.

 


 

Table 5

Cendant Corporation and Subsidiaries
CONSOLIDATED CONDENSED BALANCE SHEETS
(In billions)

                 
    As of     As of  
    June 30, 2004     December 31, 2003  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 0.6     $ 0.8  
Assets of discontinued operations
          0.6  
Other current assets
    3.3       3.6  
 
           
Total current assets
    3.9       5.0  
 
               
Property and equipment, net
    1.8       1.8  
Goodwill
    11.0       10.7  
Other non-current assets
    5.2       4.4  
 
           
Total assets exclusive of assets under programs
    21.9       21.9  
 
               
Assets under management and mortgage programs
    20.5       17.6  
 
           
Total assets
  $ 42.4     $ 39.5  
 
           
 
               
Liabilities and stockholders’ equity
               
Current liabilities:
               
Current portion of long-term debt
  $ 1.1     $ 1.6  
Liabilities of discontinued operations
          0.1  
Other current liabilities
    5.6       5.5  
 
           
Total current liabilities
    6.7       7.2  
 
               
Long-term debt
    3.5       4.4  
Other non-current liabilities
    1.2       1.2  
 
           
Total liabilities exclusive of liabilities under programs
    11.4       12.8  
 
               
Liabilities under management and mortgage programs (*)
    19.9       16.5  
 
               
Total stockholders’ equity
    11.1       10.2  
 
           
Total liabilities and stockholders’ equity
  $ 42.4     $ 39.5  
 
           


(*)  
Liabilities under management and mortgage programs includes deferred income tax liabilities of $2.6 billion and $1.5 billion as of June 30, 2004 and December 31, 2003, respectively.

 


 

Table 6

Cendant Corporation and Subsidiaries
SCHEDULE OF CORPORATE DEBT (A)
(In millions)

                                 
Earliest Mandatory           June 30,     March 31,     December 31,  
Redemption Date   Maturity Date       2004     2004     2003  
                                 
       
Net Debt
                       
February 2004   n/a  
Zero coupon senior convertible contingent notes
  $     $     $ 430  
May 2004   n/a  
Zero coupon convertible debentures
          7       7  
November 2004   November 2011  
3 7/8% convertible senior debentures (B)
    804       804       804  
August 2006   August 2006  
6 7/8% notes
    849       849       849  
January 2008   January 2008  
6 1/4% notes
    797       797       797  
May 2009   n/a  
11% senior subordinated notes
          329       333  
March 2010   March 2010  
6 1/4% notes
    348       348       348  
January 2013   January 2013  
7 3/8% notes
    1,190       1,190       1,190  
March 2015   March 2015  
7 1/8% notes
    250       250       250  
August 2006   August 2006  
4.89% notes (C)
    100              
       
Net hedging gains (losses) (D)
    (41 )     99       31  
       
Other (E)
    320       118       100  
       
 
                 
       
Total corporate debt, excluding Upper DECS
    4,617       4,791       5,139  
       
Plus: Upper DECS (F)
          863       863  
       
 
                 
       
Total Debt
    4,617       5,654       6,002  
       
Less: Cash and cash equivalents
    566       631       839  
       
 
                 
       
Net Debt
  $ 4,051     $ 5,023     $ 5,163  
       
 
                 
                                 
       
Net Capitalization
                       
       
Total Stockholders’ Equity
  $ 11,114     $ 10,637     $ 10,186  
       
Total Debt (per above)
    4,617       5,654       6,002  
       
 
                 
       
Total Capitalization
    15,731       16,291       16,188  
       
Less: Cash and cash equivalents
    566       631       839  
       
 
                 
       
Net Capitalization
  $ 15,165     $ 15,660     $ 15,349  
       
 
                 
                                 
       
Net Debt to Net Capitalization Ratio (G)
    26.7 %     32.1 %     33.6 %
                                 
       
Total Debt to Total Capitalization Ratio
    29.3 %     34.7 %     37.1 %


(A)  
Amounts presented herein exclude debt under management and mortgage programs.
(B)  
Each $1,000 principal amount is convertible into 41.58 shares of CD common stock during 2004 if the average price of CD common stock exceeds $28.32 during the stipulated measurement periods. Redeemable by the Company after November 27, 2004. Holders may require the Company to repurchase the debentures on November 27, 2004 and 2008. The Company intends to redeem these debentures during fourth quarter 2004, at which time holders will have the right to convert their debentures into shares of CD common stock.
(C)  
Represents amount of senior notes outstanding following the Company’s remarketing in May 2004 of the $863 million principal amount of senior notes forming a part of the Company’s Upper DECS securities. These notes were previously pledged to the Company as security for the holders’ obligations under the forward purchase contract component of the Upper DECS. The Company did not receive any proceeds from the remarketing; rather, the proceeds were used to purchase a portfolio of U.S. Treasury securities, which is pledged to the Company as collateral for the forward purchase contracts.
(D)  
As of June 30, 2004, this balance represents $213 million of mark to market adjustments on current interest rate hedges, partially offset by $172 million of realized gains resulting from the termination of interest rate hedges, which will be amortized by the Company to reduce future interest expense.
(E)  
As of June 30, 2004, this balance includes a $205 million note issued in April 2004 as consideration for the purchase of Marriott International, Inc.’s interest in Two Flags Joint Venture LLC. The Company intends to repay this note no later than third quarter 2004.
(F)  
In May 2004, those senior notes were remarketed and as a result no longer form a portion of the Upper DECS. In connection with such remarketing, the Company purchased and retired $763 million principal amount of notes (see Note (C) above).
(G)  
The “Net Debt to Net Capitalization Ratio” is useful in measuring the Company’s leverage and indicating the strength of its financial condition. This ratio is calculated by dividing (i) net corporate debt (which reflects total debt adjusted to assume the application of available cash to reduce outstanding indebtedness) by (ii) net capitalization (which reflects total capitalization also adjusted for the application of available cash). A reconciliation of the “Net Debt to Net Capitalization Ratio” to the appropriate measure recognized under generally accepted accounting principles (Total Debt to Total Capitalization Ratio) is presented in the above table.

 


 

Table 7

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

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004     2003     2004     2003  
Operating Activities
                               
Net cash provided by operating activities exclusive of management and mortgage programs
  $ 1,027     $ 1,002     $ 1,319     $ 1,267  
Net cash provided by (used in) operating activities of management and mortgage programs
    (76 )     170       412       1,020  
 
                       
Net Cash Provided by Operating Activities
    951       1,172       1,731       2,287  
 
                       
 
                               
Investing Activities
                               
Property and equipment additions
    (96 )     (100 )     (200 )     (196 )
Net assets acquired, net of cash acquired, and acquisition-related payments
    (213 )     (54 )     (378 )     (135 )
Proceeds received on asset sales
    6       4       24       86  
Proceeds from disposition of businesses, net of transaction-related payments
    784             826        
Other, net
    (5 )     17       40       70  
 
                       
Net cash provided by (used in) investing activities exclusive of management and mortgage programs
    476       (133 )     312       (175 )
 
                       
 
                               
Management and mortgage programs:
                               
Net change in program cash
    (33 )     59       174       42  
Net investment in vehicles
    (1,521 )     (926 )     (3,334 )     (1,619 )
Net change in relocation receivables
    (34 )     (80 )     (15 )     (92 )
Net change in mortgage servicing rights, related derivatives and mortgage-backed securities
    (486 )     88       (345 )     81  
 
                       
 
    (2,074 )     (859 )     (3,520 )     (1,588 )
 
                       
 
                               
Net Cash Used in Investing Activities
    (1,598 )     (992 )     (3,208 )     (1,763 )
 
                       
 
                               
Financing Activities
                               
Proceeds from borrowings
          1       19       2,651  
Principal payments on borrowings
    (1,105 )     (433 )     (1,118 )     (2,834 )
Issuances of common stock
    189       94       396       126  
Repurchases of common stock
    (350 )     (309 )     (962 )     (461 )
Payment of dividends
    (72 )           (144 )      
Other, net
    (23 )     (22 )     (22 )     (86 )
 
                       
Net cash used in financing activities exclusive of management and mortgage programs
    (1,361 )     (669 )     (1,831 )     (604 )
 
                       
 
                               
Management and mortgage programs:
                               
Proceeds from borrowings
    4,783       6,539       8,444       13,625  
Principal payments on borrowings
    (3,655 )     (6,241 )     (6,382 )     (12,825 )
Net change in short-term borrowings
    785       233       914       (238 )
Other
    (12 )     4       (17 )     (9 )
 
                       
 
    1,901       535       2,959       553  
 
                       
 
                               
Net Cash Provided by (Used in) Financing Activities
    540       (134 )     1,128       (51 )
 
                       
 
                               
Effect of changes in exchange rates on cash and cash equivalents
    53       3       38       (20 )
Cash provided by (used in) discontinued operations
    (11 )     2       38       49  
 
                       
Net increase (decrease) in cash and cash equivalents
    (65 )     51       (273 )     502  
Cash and cash equivalents, beginning of period
    631       576       839       125  
 
                       
Cash and cash equivalents, end of period
  $ 566     $ 627     $ 566     $ 627  
 
                       

 


 

Table 8

Cendant Corporation and Subsidiaries
CONSOLIDATED SCHEDULES OF FREE CASH FLOWS
(In millions)

Free Cash Flow is useful to management and the Company’s investors in measuring the cash generated by the Company that is available to be used to repurchase stock, repay debt obligations, pay dividends and invest in future growth through new business development activities or acquisitions. Free Cash Flow should not be construed as a substitute in measuring operating results or liquidity. Such metric may not be comparable to similarly titled measures used by other companies and is not a measurement recognized under generally accepted accounting principles. A reconciliation of Free Cash Flow to the appropriate measure recognized under generally accepted accounting principles (Net Cash Provided by Operating Activities) is presented below.

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004     2003     2004     2003  
Pretax income
  $ 751     $ 585     $ 1,148     $ 969  
Addback of non-cash depreciation and amortization:
                               
Non-program related
    130       126       258       252  
Pendings and listings
    4       4       8       7  
Tax payments, net of refunds
    (38 )     (29 )     (97 )     (49 )
Working capital and other
    186       320       26       174  
Capital expenditures
    (96 )     (100 )     (200 )     (196 )
Management and mortgage programs (A)
    (249 )     (154 )     (149 )     (15 )
 
                       
Free Cash Flow
    688       752       994       1,142  
 
                               
Current period acquisitions, net of cash acquired
    (180 )     (17 )     (322 )     (44 )
Payments related to prior period acquisitions
    (33 )     (37 )     (56 )     (91 )
Proceeds from disposition of businesses, net
    784             826        
Net repurchases of common stock
    (161 )     (215 )     (566 )     (335 )
Payment of dividends
    (72 )           (144 )      
Investments and other (B)
    14             94       13  
Net debt repayments
    (1,105 )     (432 )     (1,099 )     (183 )
 
                       
Net increase (decrease) in cash and cash equivalents (per Table 7)
  $ (65 )   $ 51     $ (273 )   $ 502  
 
                       


(A)  
Cash flows related to management and mortgage programs may fluctuate significantly from period to period due to the timing of the underlying management and mortgage program transactions (i.e., timing of mortgage loan origination versus sale). For the three months ended June 30, 2004 and 2003, the net cash flows from the activities of management and mortgage programs are reflected on Table 7 as follows: (i) net cash provided by (used in) operating activities of ($76) million and $170 million, respectively, (ii) net cash used in investing activities of ($2,074) million and ($859) million, respectively, and (iii) net cash provided by financing activities of $1,901 million and $535 million, respectively. For the six months ended June 30, 2004 and 2003, the net cash flows from the activities of management and mortgage programs are reflected on Table 7 as follows: (i) net cash provided by operating activities of $412 million and $1,020 million, respectively, (ii) net cash used in investing activities of ($3,520) million and ($1,588) million, respectively, and (iii) net cash provided by financing activities of $2,959 million and $553 million, respectively.
(B)  
Includes net cash provided by (used in) discontinued operations, the effects of exchange rates on cash and cash equivalents and other investing and financing activities.

RECONCILIATION OF FREE CASH FLOW TO NET CASH PROVIDED BY OPERATING ACTIVITIES
(In millions)

                                 
    Three Months Ended   Six Months Ended
    June 30,   June 30,
    2004     2003     2004     2003  
Free Cash Flow (per above)
  $ 688     $ 752     $ 994     $ 1,142  
Cash (inflows) outflows included in Free Cash Flow but not reflected in Net Cash Provided by Operating Activities:
                               
Investing activities of management and mortgage programs
    2,074       859       3,520       1,588  
Financing activities of management and mortgage programs
    (1,901 )     (535 )     (2,959 )     (553 )
Capital expenditures
    96       100       200       196  
Proceeds received on asset sales
    (6 )     (4 )     (24 )     (86 )
 
                       
Net Cash Provided by Operating Activities (per Table 7)
  $ 951     $ 1,172     $ 1,731     $ 2,287  
 
                       
 
                               
                                 
    Full Year 2004                    
    Projected                    
                           
Free Cash Flow
  $ 2,000-$2,250                          
Cash outflows included in Free Cash Flow but not reflected in Net Cash Provided by Operating Activities:
                               
Investing and financing activities of management and mortgage programs
    1,975-2,625                          
Capital expenditures
    525-575                          
 
                             
Net Cash Provided by Operating Activities
  $ 4,500-$5,450