---

---

UNITED STATES
     SECURITIES AND EXCHANGE COMMISSION


WASHINGTON, D.C. 20549




---



FORM 10-Q

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

For the quarterly period ended March 31, 2007

OR

|  |  |                                                                                               
|- |  | ----------------------------------------------------------------------------------------------
|o |  | 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
     (State or other jurisdiction of incorporation or organization) |  | 73-1356520
     (I.R.S. Employer 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



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 XNo



Indicate by check mark whether the
        registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of "accelerated filer
        and large accelerated filer" in  Rule 12b-2 of the Exchange Act:



Large accelerated
        filerXAccelerated filerNon-accelerated filer



Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2
        of the Exchange Act):
Yes No X



The number of shares outstanding
        of the registrants Common Stock as of April 30, 2007 was 23,700,847.

---

---





# DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.FORM
10-Q

# CONTENTS

| |  |  | Page
| |  |  | ----

|PART I  -  FINANCIAL INFORMATION | 
|-------------------------------- | 

| | ITEM | 1.    
     FINANCIAL STATEMENTS (UNAUDITED) | 3
| | ---- | -------------------------------------------- | -

| | ITEM | 2.    
     MANAGEMENT'S DISCUSSION AND ANALYSIS OF | 
| | ---- | --------------------------------------------------- | 

| |  | FINANCIAL CONDITION AND RESULTS OF OPERATIONS | 17
| |  | --------------------------------------------- | --

| | ITEM | 3.    
     QUANTITATIVE AND QUALITATIVE | 
| | ---- | ---------------------------------------- | 

| |  | DISCLOSURES ABOUT MARKET RISK | 24
| |  | ----------------------------- | --

| | ITEM | 4.    
     CONTROLS AND PROCEDURES | 25
| | ---- | ----------------------------------- | --

|PART II  -  OTHER INFORMATION | 
|----------------------------- | 

| | ITEM | 1.    
     LEGAL PROCEEDINGS | 25
| | ---- | ----------------------------- | --

| | ITEM | 1A. 
     RISK FACTORS | 26
| | ---- | ---------------------- | --

| | ITEM | 2.    
     UNREGISTERED SALES OF EQUITY SECURITIES | 
| | ---- | --------------------------------------------------- | 

| |  | AND USE OF PROCEEDS | 26
| |  | ------------------- | --

| | ITEM | 6.    
     EXHIBITS | 27
| | ---- | -------------------- | --

|SIGNATURES | 29
|---------- | --

|INDEX TO EXHIBITS | 30
|----------------- | --

# FACTORS
AFFECTING FORWARD-LOOKING STATEMENTS



Some of the statements contained herein under 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 upon 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; access to reservation distribution channels; economic and competitive conditions in markets and countries where the companies customers reside and where the companies and their franchisees operate; natural hazards or catastrophes; incidents of terrorism; airline travel patterns; changes in capital
availability or cost; costs and other terms related to the acquisition and disposition of automobiles; systems or communications failures; costs of conducting business and changes in structure or operations; and certain regulatory and environmental matters and litigation risks.  Should one or more of these risks or uncertainties, among others, materialize, actual results could vary 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.



2



PART I  FINANCIAL INFORMATION






ITEM 1.
        FINANCIAL STATEMENTS






REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Stockholders of

Dollar Thrifty Automotive Group, Inc.:



We have reviewed the accompanying condensed consolidated balance sheet of Dollar Thrifty Automotive Group, Inc. and subsidiaries (the Company) as of March 31, 2007, and the related condensed consolidated statements of income and cash flows for the three-month periods ended March 31, 2007 and 2006.  These interim financial statements are the responsibility of the Companys management.



We conducted our reviews in accordance with the standards of the Public Company Accounting Oversight Board (United States).  A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, we do not express such an opinion.



Based on our reviews, we are not aware of any material modifications that should be made to such condensed consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.



We have previously audited, in accordance with the standards of the Public
Company Accounting Oversight Board (United States), the consolidated balance sheet of Dollar Thrifty Automotive Group, Inc. and subsidiaries as of
December 31, 2006, and the related consolidated statements of income, stockholders equity and comprehensive income, and cash flows for the year then
ended (not presented herein); and in our report dated March 16, 2007, we expressed an unqualified opinion on those consolidated financial statements (which
report includes an explanatory paragraph relating to the adoption of Statement of Financial Accounting Standards No. 123(R), Share-Based Payment).  In our
opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2006 is fairly stated, in all material respects,
in relation to the consolidated balance sheet from which it has been derived.





/s/ DELOITTE & TOUCHE LLP



Tulsa, Oklahoma

May 7, 2007











3



## DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME


THREE MONTHS ENDED MARCH 31, 2007 AND 2006


---

(In Thousands Except Per Share Data)


|                           |                                                  |                          |        |         |         |   |                 |         |         |      |  |  | 
|-------------------------- | ------------------------------------------------ | ------------------------ | ------ | ------- | ------- | - | --------------- | ------- | ------- | ---- |  |  | 
|                           |                                                  |                          |        |         |         |   | Three Months    |        
|                           |                                                  |                          |        |         |         |   | Ended March 31, |        
|                           |                                                  |                          |        |         |         |   |                 |        
|                           |                                                  |                          |        |         |         |   | (Unaudited)     |        
|                           |                                                  |                          |        |         |         |   | 2007            |         |         | 2006 | 
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|REVENUES:                  |                                                  |                          |        |         |         |   |                 |        
|                           | Vehicle rentals                                  |                          | $      | 370,568 |         |   | $               | 330,695 |        
|                           | Vehicle leasing                                  |                          |        | 8,105   |         |   |                 | 12,457  |        
|                           | Fees and services                                |                          |        | 10,832  |         |   |                 | 12,534  |        
|                           | Other                                            |                          |        | 8,458   |         |   |                 | 4,876   |        
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|                           |                                                  | Total revenues           |        |         | 397,963 |   |                 |         | 360,562 |     
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|                          
|COSTS AND EXPENSES:        |                                                  |                          |        |         |         |   |                 |        
|                          
|                           | Direct vehicle and operating                     |                          |        | 201,437 |         |   |                 | 186,047 |        
|                           | Vehicle depreciation and lease charges, net      |                          |        | 93,283  |         |   |                 | 65,062  |        
|                           | Selling, general and administrative              |                          |        | 65,301  |         |   |                 | 61,998  |        
|                           | Interest expense, net of interest income         |                          |        | 19,070  |         |   |                 | 16,105  |        
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|                           |                                                  | Total costs and expenses |        |         | 379,091 |   |                 |         | 329,212 |     
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|                           | (Increase) decrease in fair value of derivatives |                          |        | 7,793   |         |   |                 | (7,916  | )      
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|INCOME BEFORE INCOME TAXES |                                                  |                          | 11,079 |         |         |   | 39,266          |        
|                          
|INCOME TAX EXPENSE         |                                                  |                          | 5,917  |         |         |   | 17,460          |        
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|NET INCOME                 |                                                  | $                        | 5,162  |         |         | $ | 21,806          |        
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|BASIC EARNINGS PER SHARE   |                                                  | $                        | 0.22   |         |         | $ | 0.87            |        
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 
|DILUTED EARNINGS PER SHARE |                                                  | $                        | 0.21   |         |         | $ | 0.84            |        
|                           |                                                  |                          |        |         |         |   |                 |         |         |      | 

See notes to condensed consolidated financial statements.

4





## DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS


MARCH 31, 2007 AND DECEMBER 31, 2006


---

(In Thousands Except Share and Per Share Data)


|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |   |           | 
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | - | --------- | -------------------------- |  | - | ----------- | --------- |  | ------------ | - | --------- | 
|                                                                                                                                                                                              |  |   |           |                            |  |   | March 31,   |           |  | December 31, |  
|                                                                                                                                                                                              |  |   |           |                            |  |   | 2007        |           |  | 2006         |  
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |  
|                                                                                                                                                                                              |  |   |           |                            |  |   | (Unaudited) |          
|ASSETS:                                                                                                                                                                                       |  |   |           |                            |  |   |             |          
|Cash and cash equivalents                                                                                                                                                                     |  | $ | 184,539   |                            |  | $ | 191,981     |          
|Restricted cash and investments                                                                                                                                                               |  |   | 110,180   |                            |  |   | 389,794     |          
|Receivables, net                                                                                                                                                                              |  |   | 214,868   |                            |  |   | 242,349     |          
|Prepaid expenses and other assets                                                                                                                                                             |  |   | 115,372   |                            |  |   | 98,020      |          
|Revenue-earning vehicles, net                                                                                                                                                                 |  |   | 2,851,749 |                            |  |   | 2,623,719   |          
|Property and equipment, net                                                                                                                                                                   |  |   | 118,954   |                            |  |   | 116,787     |          
|Income taxes receivable                                                                                                                                                                       |  |   | 2,115     |                            |  |   | 2,585       |          
|Intangible assets, net                                                                                                                                                                        |  |   | 87,982    |                            |  |   | 66,160      |          
|Goodwill                                                                                                                                                                                      |  |   | 280,170   |                            |  |   | 280,103     |          
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |  
|                                                                                                                                                                                              |  |   |           |                            |  |   | $           | 3,965,929 |  |              | $ | 4,011,498 | 
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |  
|LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                                                                                          |  |   |           |                            |  |   |             |          
|                                                                                                                                                                                             
|LIABILITIES:                                                                                                                                                                                  |  |   |           |                            |  |   |             |          
|Accounts payable                                                                                                                                                                              |  | $ | 66,467    |                            |  | $ | 65,251      |          
|Accrued liabilities                                                                                                                                                                           |  |   | 190,679   |                            |  |   | 183,887     |          
|Deferred income tax liability                                                                                                                                                                 |  |   | 271,106   |                            |  |   | 266,455     |          
|Vehicle insurance reserves                                                                                                                                                                    |  |   | 105,993   |                            |  |   | 103,921     |          
|Vehicle debt and obligations                                                                                                                                                                  |  |   | 2,679,490 |                            |  |   | 2,744,284   |          
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |  
|                                                                                                                                                                                              |  |   |           | Total liabilities          |  |   |             | 3,313,735 |  |              |   | 3,363,798 | 
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |  
|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;  27,810,947 and 27,594,867 issued, respectively, and  23,700,447 and 23,484,367
         outstanding, respectively |  |   | 278       |                            |  |   | 275         |          
|Additional capital                                                                                                                                                                            |  |   | 791,160   |                            |  |   | 791,452     |          
|Retained earnings                                                                                                                                                                             |  |   | 12,458    |                            |  |   | 7,782       |          
|Accumulated other comprehensive income                                                                                                                                                        |  |   | 4,324     |                            |  |   | 4,217       |          
|Treasury stock, at cost (4,110,500 shares)                                                                                                                                                    |  |   | (156,026  | )                          |  |   | (156,026    | )        
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |  
|                                                                                                                                                                                              |  |   |           | Total stockholders equity |  |   |             | 652,194   |  |              |   | 647,700   | 
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |          
|                                                                                                                                                                                              |  |   |           |                            |  |   | $           | 3,965,929 |  |              | $ | 4,011,498 | 
|                                                                                                                                                                                              |  |   |           |                            |  |   |             |           |  |              |  

See notes to condensed consolidated financial statements.



5



## DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


THREE MONTHS ENDED MARCH 31, 2007 AND 2006


---

(In Thousands)


|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                 |          |   |      |  |  |  | 
|------------------------------------- | -------------------------------------------------------------------------------- | --------------------------------------------------------- | ----------------------------------------- |  |  | - | ------- | ---------- | ------- | - | ----------- | --------------- | -------- | - | ---- |  |  |  | 
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             | Three Months    |         
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             | Ended March 31, |         
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                 |         
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             | (Unaudited)     |         
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             | 2007            |          |   | 2006 | 
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                 |          |   |      | 
|CASH FLOWS FROM OPERATING ACTIVITIES: |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      | Net income                                                                       |                                                           |                                           |  |  | $ | 5,162   |            |         | $ | 21,806      |                
|                                      | Adjustments to reconcile net income to net cash provided byoperating activities: |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  | Depreciation:                                             |                                           |  |  |   |         |            |         |   |             |                 |         
|                                      |                                                                                  |                                                           | Vehicle depreciation                      |  |  |   |         |            | 95,729  |   |             |                 | 74,278   |  
|                                      |                                                                                  |                                                           | Non-vehicle depreciation                  |  |  |   |         |            | 5,314   |   |             |                 | 5,182    |  
|                                      |                                                                                  | Net gains from disposition of revenue-earning vehicles    |                                           |  |  |   |         | (3,446     | )       |   |             | (10,836         | )       
|                                      |                                                                                  | Amortization                                              |                                           |  |  |   |         | 1,659      |         |   |             | 1,575           |         
|                                      |                                                                                  | Performance share incentive plan                          |                                           |  |  |   |         | 817        |         |   |             | 2,291           |         
|                                      |                                                                                  | Interest income earned on restricted cash and investments |                                           |  |  |   |         | (4,000     | )       |   |             | (6,263          | )       
|                                      |                                                                                  | Net (gains) losses from sale of property and equipment    |                                           |  |  |   |         | (230       | )       |   |             | 34              |         
|                                      |                                                                                  | Provision for (recovery of) losses on receivables         |                                           |  |  |   |         | 109        |         |   |             | (129            | )       
|                                      |                                                                                  | Deferred income taxes                                     |                                           |  |  |   |         | 3,578      |         |   |             | 16,311          |         
|                                      |                                                                                  | (Increase) decrease in fair value of derivatives          |                                           |  |  |   |         | 7,793      |         |   |             | (7,916          | )       
|                                      |                                                                                  | Change in assets and liabilities, net of acquisitions:    |                                           |  |  |   |         |            |         |   |             |                 |         
|                                      |                                                                                  |                                                           | Income taxes payable/receivable           |  |  |   |         |            | 642     |   |             |                 | (8,981   | )
|                                      |                                                                                  |                                                           | Receivables                               |  |  |   |         |            | 24,686  |   |             |                 | 42,640   |  
|                                      |                                                                                  |                                                           | Prepaid expenses and other assets         |  |  |   |         |            | (16,700 | ) |             |                 | (9,673   | )
|                                      |                                                                                  |                                                           | Accounts payable                          |  |  |   |         |            | 2,695   |   |             |                 | (13,646  | )
|                                      |                                                                                  |                                                           | Accrued liabilities                       |  |  |   |         |            | 416     |   |             |                 | (1,121   | )
|                                      |                                                                                  |                                                           | Vehicle insurance reserves                |  |  |   |         |            | 2,072   |   |             |                 | 766      |  
|                                      |                                                                                  |                                                           | Other                                     |  |  |   |         |            | 181     |   |             |                 | (62      | )
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                 |          |   |     
|                                      |                                                                                  |                                                           | Net cash provided by operating activities |  |  |   |         |            | 126,477 |   |             |                 | 106,256  |  
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                 |          |   |     
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|CASH FLOWS FROM INVESTING ACTIVITIES: |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      | Revenue-earning vehicles:                                                        |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  | Purchases                                                 |                                           |  |  |   |         | (1,433,410 | )       |   |             | (1,502,611      | )       
|                                      |                                                                                  | Proceeds from sales                                       |                                           |  |  |   |         | 1,125,597  |         |   |             | 944,664         |         
|                                      | Net change in restricted cash and investments                                    |                                                           |                                           |  |  |   | 283,614 |            |         |   | 330,913     |                
|                                      | Property, equipment and software:                                                |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  | Purchases                                                 |                                           |  |  |   |         | (11,804    | )       |   |             | (10,691         | )       
|                                      |                                                                                  | Proceeds from sales                                       |                                           |  |  |   |         | 1,193      |         |   |             | -               |         
|                                      | Acquisition of businesses, net of cash acquired                                  |                                                           |                                           |  |  |   | (20,018 | )          |         |   | (1,713      | )              
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                 |          |   |     
|                                      |                                                                                  |                                                           | Net cash used in investing activities     |  |  |   |         |            | (54,828 | ) |             |                 | (239,438 | )
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                 |          |   |     
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   |             |                
|                                      |                                                                                  |                                                           |                                           |  |  |   |         |            |         |   | (Continued) |                

6



## DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


THREE MONTHS ENDED MARCH 31, 2007 AND 2006


---

(In Thousands)


|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |      |  |  |  | 
|-------------------------------------------------- | ---------------------------------------------------------------------------- | -------- | --------------------------------------------------- |  |  | - | ------- | ---------- | ------- | - | ------- | --------------- | ------- |  | ---- |  |  |  | 
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         | Three Months    |        
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         | Ended March 31, |        
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |        
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         | (Unaudited)     |        
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         | 2007            |         |  | 2006 | 
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |      | 
|CASH FLOWS FROM FINANCING ACTIVITIES:              |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                
|                                                   | Vehicle debt and obligations:                                                |          |                                                     |  |  |   |         |            |         |   |         |                
|                                                   |                                                                              | Proceeds |                                                     |  |  |   |         | 1,373,865  |         |   |         | 4,283,937       |        
|                                                   |                                                                              | Payments |                                                     |  |  |   |         | (1,438,661 | )       |   |         | (4,139,769      | )      
|                                                   | Payments of debt assumed through acquisition                                 |          |                                                     |  |  |   | (14,092 | )          |         |   | -       |                
|                                                   | Issuance of common shares                                                    |          |                                                     |  |  |   | 246     |            |         |   | 1,649   |                
|                                                   | Purchase of common stock for the treasury                                    |          |                                                     |  |  |   | -       |            |         |   | (25,026 | )              
|                                                   | Financing issue costs                                                        |          |                                                     |  |  |   | (449    | )          |         |   | (5,791  | )              
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     
|                                                   |                                                                              |          | Net cash provided by/(used in) financing activities |  |  |   |         |            | (79,091 | ) |         |                 | 115,000 | 
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     
|CHANGE IN CASH AND CASH EQUIVALENTS                |                                                                              |          |                                                     |  |  |   | (7,442  | )          |         |   | (18,182 | )              
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                
|CASH AND CASH EQUIVALENTS:                         |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                
|                                                   | Beginning of period                                                          |          |                                                     |  |  |   | 191,981 |            |         |   | 274,299 |                
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     
|                                                   | End of period                                                                |          |                                                     |  |  | $ | 184,539 |            |         | $ | 256,117 |                
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                
|                                                   | Cash paid for:                                                               |          |                                                     |  |  |   |         |            |         |   |         |                
|                                                   |                                                                              |          | Income taxes to taxing authorities                  |  |  |   |         | $          | 3,278   |   |         | $               | 10,115  | 
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     
|                                                   |                                                                              |          | Interest                                            |  |  |   |         | $          | 24,726  |   |         | $               | 24,208  | 
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     
|SUPPLEMENTAL DISCLOSURES OF NONCASH ACTIVITIES:    |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                
|                                                   | Receivables from capital lease of vehicles to franchisees                    |          |                                                     |  |  | $ | -       |            |         | $ | 865     |                
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     
|                                                   | Purchases of property, equipment and software included   in accounts payable |          |                                                     |  |  | $ | 1,194   |            |         | $ | 973     |                
|                                                   |                                                                              |          |                                                     |  |  |   |         |            |         |   |         |                 |         |  |     

See notes to condensed consolidated financial statements.

7





DOLLAR THRIFTY AUTOMOTIVE GROUP, INC. AND SUBSIDIARIESNOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTSTHREE MONTHS ENDED MARCH 31, 2007 AND 2006(Unaudited)






1.
        BASIS OF PRESENTATION




The accompanying condensed consolidated financial statements include the accounts of Dollar Thrifty Automotive Group, Inc. (DTG) and its subsidiaries.  DTGs significant wholly owned subsidiaries include DTG Operations, Inc., Thrifty, Inc.,  Dollar Rent A Car, Inc., Rental Car Finance Corp. (RCFC) and Dollar Thrifty Funding Corp.  Thrifty, Inc. is the parent company to Thrifty Rent-A-Car System, Inc., which is the parent company to Dollar Thrifty Automotive Group Canada Inc. (DTG Canada).  The term the Company is used to refer to DTG and subsidiaries, individually or collectively, as the context may require.



The accounting policies set forth in Note 2 to the consolidated financial statements contained in the Form 10-K filed with the Securities and Exchange Commission on March 16, 2007 have been followed in preparing the accompanying condensed consolidated financial statements.



The condensed consolidated financial statements and notes thereto for interim periods included hereinhave notbeen audited by an independent registered public accounting firm.  The condensed consolidated financial statements and notes thereto have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X.  Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements.  In the Companysopinion, all adjustments (which include only normal recurring adjustments)
necessary for a fair presentation of the results of operations for the interim periods have been made.  Results for interim periods are not necessarily indicative of results for a full year.



2.
        SHARE-BASED PAYMENT PLANS




Long-Term Incentive Plan



At March 31, 2007, the
Companys common stock authorized for issuance under the long-term incentive plan (LTIP) for employees and
non-employee directors was 1,812,295 shares.  The Company has 225,802 shares available for future LTIP awards at March 31, 2007
after allocating for the maximum potential shares that could be awarded under existing LTIP grants.  The Company issues new
shares of remaining authorized common stock to satisfy LTIP awards.



Compensation cost for performance shares and restricted stock awards is recognized based on the fair value of the awards granted at the grant-date.The Company recognized compensation costs of $0.8 million and $2.3 million during the three months ended March 31, 2007 and 2006, respectively, for such awards.  The Company granted 148,360 target performance shares and 21,610 restricted stock awards during the three months ended March 31, 2007.  The Company granted 213,508 target performance shares and 27,511 restricted stock awards during the three months ended March 31, 2006.



Option Rights Plan Under the LTIP, the Committee may grant non-qualified option rights to key employees and non-employee directors.  During the three months ended March 31, 2007, there were no non-qualified option rights granted and there were 14,415 options exercised.



8



Performance Shares Performance shares are granted to Company officers and certain key employees. The awards granted in 2007, 2006 and 2005 established a target number of shares that generally vest at the end of a three year requisite service period following the grant-date.  The number of performance shares ultimately earned will range from zero to 200% of the target award, depending on the level of corporate performance over each of the three years, which is considered the performance period.  For the awards granted in 2007 and 2006, the grant-date fair value for the performance indicator portion of the awards is based on the closing market price of the Companys common shares at the date of grant.  The market condition based portion of the awards is estimated on the date of grant using a lattice-based option valuation model and the assumptions
noted in the following table:

| |  |                                           |  |  |  |  |  |  |  |                              |  |      |  |       |      |  |  |       |   |  |  | 
| |  | ----------------------------------------- |  |  |  |  |  |  |  | ---------------------------- |  | ---- |  | ----- | ---- |  |  | ----- | - |  |  | 
| |  |                                           |  |  |  |  |  |  |  | Three Months Ended March 31, | 
| |  |                                           |  |  |  |  |  |  |  |                              | 
| |  |                                           |  |  |  |  |  |  |  |                              |  | 2007 |  |       | 2006 | 
| |  |                                           |  |  |  |  |  |  |  |                              |  |      |  |       |      | 
| |  | Weighted-average expected life (in years) |  |  |  |  |  |  |  |                              |  |      |  | 3     |      |  |  | 3     |  
| |  | Expected price volatility                 |  |  |  |  |  |  |  |                              |  |      |  | 28.10 | %    |  |  | 30.50 | %
| |  | Risk-free interest rate                   |  |  |  |  |  |  |  |                              |  |      |  | 4.88  | %    |  |  | 4.54  | %



The following table presents the status of the Companys nonvested performance shares as of March 31, 2007 and any changes during the three months ended March 31, 2007:

| |  |                              |  |  |  |  |  |  |                |   |  |  |  |                                            |  |  |  |  |  |  |  | 
| |  | ---------------------------- |  |  |  |  |  |  | -------------- | - |  |  |  | ------------------------------------------ |  |  |  |  |  |  |  | 
| |  |                              |  |  |  |  |  |  |                |   |  |  |  | Weighted-Average                           |  |  |  |  | 
| |  |                              |  |  |  |  |  |  | Shares         |   |  |  |  | Grant-Date                                 |  |  |  |  | 
| |  | Nonvested Shares             |  |  |  |  |  |  | (In Thousands) |   |  |  |  | Fair Value                                 |  |  |  |  | 
| |  |                              |  |  |  |  |  |  |                |   |  |  |  |                                            |  |  |  |  | 
| |  | Nonvested at January 1, 2007 |  |  |  |  |  |  | 702            |   |  |  |  | $             
                      35.67 |  |  |  |  | 
| |  | Granted                      |  |  |  |  |  |  | 148            |   |  |  |  | 56.60                                      |  |  |  |  | 
| |  | Vested                       |  |  |  |  |  |  | (230           | ) |  |  |  | 28.89                                      |  |  |  |  | 
| |  | Forfeited                    |  |  |  |  |  |  | (83            | ) |  |  |  | 31.70                                      |  |  |  |  | 
| |  |                              |  |  |  |  |  |  |                |   |  |  |  |                                            |  |  |  |  | 
| |  | Nonvested at March 31, 2007  |  |  |  |  |  |  | 537            |   |  |  |  | $             
                      45.01 |  |  |  |  | 
| |  |                              |  |  |  |  |  |  |                |   |  |  |  |                                            |  |  |  |  | 



At March 31, 2007, the
total compensation cost related to nonvested performance share awards not yet recognized is estimated at approximately $13.2
million, depending upon the Companys performance against targets specified in the performance share agreement.  This
estimated compensation cost is expected to be recognized over the weighted-average period of 2.2 years.  Values of the
performance shares earned will be recognized as compensation expense over the requisite service period.  The total intrinsic
value of vested and issued performance shares during the three months ended March 31, 2007 was $9.5 million. The maximum
amount for which performance shares may be granted under the LTIP during any year to any participant is 160,000 common shares.



Restricted Stock Units Under the LTIP, non-employee directors were granted restricted stock units.  These grants generally vest at the end of the fiscal year in which the grants were made.  The grant-date fair value of the award is based on the closing market price of the Companys common shares at the date of grant.  During the three months ended March 31, 2007, the Company granted 21,610 shares with a grant-date fair value of $46.90.  At March 31, 2007, the total compensation cost related to nonvested restricted stock unit awards not yet recognized is approximately $0.7 million, which is expected to be recognized over the next nine months.



3.
        ACQUISITIONS




During the three months ended March 31, 2007,
the Company added seven locations by acquiring its former franchisee in Seattle, Washington and Portland, Oregon.  The Company also acquired
certain assets and assumed certain liabilities relating to four locations from its former franchisee in Pittsburgh, Middletown/Harrisburg,
Allentown and Erie, Pennsylvania.  Total cash paid during the three months ended March 31, 2007, net of cash acquired for acquisitions, was
$20.0 million.  The Company recognized an additional $20.8 million in unamortized intangible assets for reacquired franchise rights during the
three months ended March 31, 2007 (Note 7).  The Company did not recognize any goodwill related to these transactions.



9



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 are included in the condensed consolidated statements of income of the Company.  These acquisitions are not material individually or collectively to amounts presented for the three months ended March 31, 2007.



4.
        VEHICLE DEPRECIATION AND LEASE CHARGES, NET




Vehicle depreciation and lease charges includes the following (in thousands):

| |  |                                                     |  |  |  |  |  |  |  |                 |   |        |   |        |      |        |   |         |   |  |  | 
| |  | --------------------------------------------------- |  |  |  |  |  |  |  | --------------- | - | ------ | - | ------ | ---- | ------ | - | ------- | - |  |  | 
| |  |                                                     |  |  |  |  |  |  |  | Three Months    |  
| |  |                                                     |  |  |  |  |  |  |  | Ended March 31, |  
| |  |                                                     |  |  |  |  |  |  |  |                 |  
| |  |                                                     |  |  |  |  |  |  |  |                 |   | 2007   |   |        | 2006 |       
| |  |                                                     |  |  |  |  |  |  |  |                 |   |        |   |        |      |       
| |  | Depreciation of revenue-earning vehicles            |  |  |  |  |  |  |  |                 |   |        | $ | 95,729 |      |        | $ | 74,278  |  
| |  | Net gains from disposal of revenue-earning vehicles |  |  |  |  |  |  |  |                 |   |        |   | (3,446 | )    |        |   | (10,836 | )
| |  | Rents paid for vehicles leased                      |  |  |  |  |  |  |  |                 |   |        |   | 1,000  |      |        |   | 1,620   |  
| |  |                                                     |  |  |  |  |  |  |  |                 |   |        |   |        |      |        |  
| |  |                                                     |  |  |  |  |  |  |  |                 | $ | 93,283 |   |        | $    | 65,062 |  
| |  |                                                     |  |  |  |  |  |  |  |                 |   |        |   |        |      |        |  



5.
        EARNINGS PER SHARE




Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding during the period.  Diluted earnings per share is based on the combined weighted average number of common shares and dilutive potential common shares outstanding which include, where appropriate, the assumed exercise of options.  In computing diluted earnings per share, the Company has utilized the treasury stock method.



10



The computation of weighted average common and common equivalent shares used in the calculation of basic and diluted earnings per share (EPS) is shown below (in thousands, except share and per share data):

| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |   |            |            |  |  | 
| |  | ----------------------------- | ------------------------------------- |  |  |  |  |  | --------------- |  |  | ---- | - | ---------- | ---------- |  | - | ---------- | ---------- |  |  | 
| |  |                               |                                       |  |  |  |  |  | Three Months    | 
| |  |                               |                                       |  |  |  |  |  | Ended March 31, | 
| |  |                               |                                       |  |  |  |  |  |                 |  |  |     
| |  |                               |                                       |  |  |  |  |  |                 |  |  | 2007 |   |            | 2006       | 
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |   |            |            | 
| |  | Net income                    |                                       |  |  |  |  |  |                 |  |  |      | $ | 5,162      |            |  | $ | 21,806     |           
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |           
| |  | Basic EPS:                    |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |   |            |           
| |  |                               | Weighted-average common shares        |  |  |  |  |  |                 |  |  |      |   |            | 23,248,966 |  |   |            | 25,059,661 | 
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |           
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |  
| |  | Basic EPS                     |                                       |  |  |  |  |  |                 |  |  |      | $ | 0.22       |            |  | $ | 0.87       |           
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |           
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |  
| |  | Diluted EPS:                  |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |   |            |           
| |  |                               | Weighted-average common shares        |  |  |  |  |  |                 |  |  |      |   |            | 23,248,966 |  |   |            | 25,059,661 | 
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |  
| |  | Shares contingently issuable: |                                       |  |  |  |  |  |                 |  |  |      |   |            |            |  |   |            |           
| |  |                               | Stock options                         |  |  |  |  |  |                 |  |  |      |   |            | 203,204    |  |   |            | 316,161    | 
| |  |                               | Performance awards                    |  |  |  |  |  |                 |  |  |      |   |            | 282,722    |  |   |            | 376,034    | 
| |  |                               | Employee compensation shares deferred |  |  |  |  |  |                 |  |  |      |   |            | 375,240    |  |   |            | 186,443    | 
| |  |                               | Director compensation shares deferred |  |  |  |  |  |                 |  |  |      |   |            | 194,494    |  |   |            | 165,512    | 
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |           
| |  | Shares applicable to diluted  |                                       |  |  |  |  |  |                 |  |  |      |   | 24,304,626 |            |  |   | 26,103,811 |           
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |           
| |  | Diluted EPS                   |                                       |  |  |  |  |  |                 |  |  |      | $ | 0.21       |            |  | $ | 0.84       |           
| |  |                               |                                       |  |  |  |  |  |                 |  |  |      |   |            |           



For the three months ended March 31, 2007 and 2006, all options to purchase shares of common stock were included in the computation of diluted earnings per share because no exercise price was greater than the average market price of the common shares.



6.
        RECEIVABLES




Receivables consist of the following (in thousands):

| |  |                                        |  |   |         |           |  |   |              |         |  | 
| |  | -------------------------------------- |  | - | ------- | --------- |  | - | ------------ | ------- |  | 
| |  |                                        |  |   |         | March 31, |  |   | December 31, |        
| |  |                                        |  |   |         | 2007      |  |   | 2006         |        
| |  |                                        |  |   |         |           |  |   |              |        
| |  | Trade accounts receivable              |  | $ | 98,453  |           |  | $ | 114,492      |        
| |  | Due from DaimlerChrysler               |  |   | 74,800  |           |  |   | 95,223       |        
| |  | Car sales receivable                   |  |   | 32,185  |           |  |   | 19,384       |        
| |  | Fair value of interest rate swap       |  |   | 9,450   |           |  |   | 14,271       |        
| |  | Other vehicle manufacturer receivables |  |   | 7,732   |           |  |   | 7,781        |        
| |  | Notes receivable                       |  |   | 1,196   |           |  |   | 1,159        |        
| |  |                                        |  |   |         |           | 
| |  |                                        |  |   | 223,816 |           |  |   | 252,310      |        
| |  | Less:  Allowance for doubtful accounts |  |   | (8,948  | )         |  |   | (9,961       | )      
| |  |                                        |  |   |         |           | 
| |  |                                        |  |   | $       | 214,868   |  |   | $            | 242,349 | 
| |  |                                        |  |   |         |           | 





11



Trade accounts and notes receivableinclude primarily amounts due from rental customers, franchisees and tour operators arising from billings under standard credit terms for services provided in the normal course of business.  Notes receivable are generally issued by certain franchisees at current market interest rates with varying maturities and are generally guaranteed by franchisees.



Due from DaimlerChrysleris comprised primarily of amounts due under various guaranteed residual, buyback, incentive and promotion programs, which are paid according to contract terms and are generally received within 60 days.



Car sales receivableinclude primarily amounts due from car sale auctions for the sale of both Program and Non-Program Vehicles.



Fair value of interest rate swaprepresents the fair market value on interest rate swap agreements (Note 10).



Other vehicle manufacturer receivablesinclude primarily amounts due under guaranteed residual, buyback and incentive programs, which are paid according to contract terms and are generally received within 60 days.



7.
        INTANGIBLE ASSETS




Intangible assets consist of the following (in thousands):

| |  |                                      |  |   |         |           |  |   |              |   |  | 
| |  | ------------------------------------ |  | - | ------- | --------- |  | - | ------------ | - |  | 
| |  |                                      |  |   |         | March 31, |  |   | December 31, |  
| |  |                                      |  |   |         | 2007      |  |   | 2006         |  
| |  |                                      |  |   |         |           |  |   |              |  
| |  | Amortized intangible assets          |  |   |         |           |  |   |              |  
| |  | Software and other intangible assets |  | $ | 68,142  |           |  | $ | 65,521       |  
| |  | Less accumulated amortization        |  |   | (38,613 | )         |  |   | (36,997      | )
| |  |                                      |  |   |         |           | 
| |  |                                      |  |   | 29,529  |           |  |   | 28,524       |  
| |  | Unamortized intangible assets        |  |   |         |           |  |   |              |  
| |  | Reacquired franchise rights          |  |   | 58,453  |           |  |   | 37,636       |  
| |  |                                      |  |   |         |           | 
| |  | Total intangible assets              |  | $ | 87,982  |           |  | $ | 66,160       |  
| |  |                                      |  |   |         |           | 



The Company adopted the provisions of Emerging Issues Task
Force ("EITF") No. 04-1, "Accounting for Preexisting Relationships between the Parties to a Business Combination" ("EITF No. 04-1") on January 1, 2005.  In
applying the provisions of EITF No. 04-1 to the acquisitions completed during the three months ended March 31, 2007, the Company established unamortized
separately identifiable intangible assets, referred to as reacquired franchise rights.  Intangible assets with indefinite useful lives, such as reacquired
franchise rights, are not amortized, but are subject to impairment testing annually or more frequently if events and circumstances indicate there may
be impairment.  The Company has elected to perform the annual impairment test on the indefinite lived intangible assets during the fourth quarter of each year,
unless circumstances arise that require more frequent testing.  During the fourth quarter of 2006, the Company completed its annual impairment test of each
reacquired franchise right and concluded no impairment was indicated.  Intangible assets with finite useful lives are amortized over their respective useful
lives.



8.
        GOODWILL




The Company has elected to perform the annual impairment test on goodwill during the second quarter of each year, unless circumstances arise that require more frequent testing.  During the second quarter of 2006, the Company completed the annual impairment test of goodwill and concluded goodwill was not impaired.



12



The changes in the carrying amount of goodwill for the three months ended March 31, 2007 are as follows (in thousands):

| |  |                                                                                 |  |   |         |  |  |  |  |  |  | 
| |  | ------------------------------------------------------------------------------- |  | - | ------- |  |  |  |  |  |  | 
| |  | Balance as of January 1, 2007                                                   |  | $ | 280,103 |  |  |  |  | 
| |  | Effect of change in rates used for foreign currency
                translation |  |   | 67      |  |  |  |  | 
| |  |                                                                                 |  |   |         |  |  |  | 
| |  | Balance as of March 31, 2007                                                    |  | $ | 280,170 |  |  |  |  | 
| |  |                                                                                 |  |   |         |  |  |  | 

9.
        VEHICLE DEBT AND OBLIGATIONS




Vehicle debt and obligations as of March 31, 2007 and December 31, 2006 consist of the following (in thousands):

| |  |  |                                                                |                   |                                     |           |           |           |   |              |           |           |  
| |  |  | -------------------------------------------------------------- | ----------------- | ----------------------------------- | --------- | --------- | --------- | - | ------------ | --------- | --------- | -
| |  |  |                                                                |                   |                                     |           | March 31, |           |   | December 31, |          
| |  |  |                                                                |                   |                                     |           | 2007      |           |   | 2006         |          
| |  |  |                                                                |                   |                                     |           |           |           |   |             
| |  |  | Asset backed notes:                                            |                   |                                     |           |           |           |   |              |          
| |  |  |                                                                | 2006 Series notes |                                     | $         | 600,000   |           |   | $            | 600,000   |          
| |  |  |                                                                | 2005 Series notes |                                     |           | 400,000   |           |   |              | 400,000   |          
| |  |  |                                                                | 2004 Series notes |                                     |           | 500,000   |           |   |              | 500,000   |          
| |  |  |                                                                | 2003 Series notes |                                     |           | 125,000   |           |   |              | 312,500   |          
| |  |  |                                                                |                   |                                     |           |           |           |   |             
| |  |  |                                                                |                   |                                     |           | 1,625,000 |           |   |              | 1,812,500 |          
| |  |  |                                                                |                   | Discounts on asset backed notes     |           |           | (30       | ) |              |           | (32       | )
| |  |  |                                                                |                   |                                     |           |           |           |   |             
| |  |  |                                                                |                   | Asset backed notes, net of discount |           |           | 1,624,970 |   |              |           | 1,812,468 |  
| |  |  | Conduit Facility                                               |                   |                                     | 425,000   |           |           |   | 425,000      |          
| |  |  | Commercial paper, net of
        discount of $1,106 and $1,305 |                   |                                     | 303,795   |           |           |   | 178,951      |          
| |  |  | Other vehicle debt                                             |                   |                                     | 218,842   |           |           |   | 220,735      |          
| |  |  | Limited partner interest in limited partnership                |                   |                                     | 106,883   |           |           |   | 107,130      |          
| |  |  |                                                                |                   |                                     |           |           |           |   |             
| |  |  | Total vehicle debt and obligations                             |                   | $                                   | 2,679,490 |           |           | $ | 2,744,284    |          
| |  |  |                                                                |                   |                                     |           |           |           |   |             



On March 26, 2007, the Company extended its Variable Funding Note Purchase Facility (the Conduit Facility) for a three-month period with a capacity of $425 million. The Conduit Facility is expected to be renewed for a 364-day period in June 2007.



On March 26, 2007, the Company extended its Commercial Paper Program for a three-month period at a maximum capacity of $649 million backed by a three-month extension of the Liquidity Facility in the amount of $560 million. The Commercial Paper Program and Liquidity Facility are both expected to be renewed for a 364-day period in June 2007.



10.
        DERIVATIVE FINANCIAL INSTRUMENTS




The Company is exposed to market risks, such as changes in
interest rates.  Consequently, the Company manages the financial exposure as part of its risk management program, by striving to reduce the potentially adverse
effects that the potential volatility of the financial markets may have on the Companys operating results.  The Company has used interest rate swap
agreements, for each related new asset-backed note issuance in 2003 through 2006, to effectively convert variable interest rates on a total of $1.5 billion in
asset-backed notes to fixed interest rates.  These swaps have termination dates through May 2011.  The Company reflects these swaps on its balance sheet at fair
market value, which totaled approximately $3.7 million at March 31, 2007, comprised of assets, included in receivables, of approximately $9.4 million and
liabilities, included in accrued liabilities, of approximately $5.7 million.  At December 31, 2006, these swaps totaled $11.5 million comprised of assets,
included in receivables, of approximately $14.3 million and liabilities, included in accrued liabilities, of approximately $2.8 million.  For the three months
ended March 31, 2007 and 2006, the Company recorded the related change in the fair value of the swap agreements of $7.8 million and ($7.9) million, respectively,
as a net (increase) decrease in fair value of derivatives in the condensed consolidated statements of income. These interest rate swap agreements do not qualify
for hedge accounting treatment under SFAS No. 133.



13





11.
        COMPREHENSIVE INCOME




Comprehensive income is comprised of the following (in thousands):

| |  |                                         |  |  |  |  |  |  |  |                 |  |      |   |       |      |  |   |        |   |  |  | 
| |  | --------------------------------------- |  |  |  |  |  |  |  | --------------- |  | ---- | - | ----- | ---- |  | - | ------ | - |  |  | 
| |  |                                         |  |  |  |  |  |  |  | Three Months    | 
| |  |                                         |  |  |  |  |  |  |  | Ended March 31, | 
| |  |                                         |  |  |  |  |  |  |  |                 | 
| |  |                                         |  |  |  |  |  |  |  |                 |  | 2007 |   |       | 2006 | 
| |  |                                         |  |  |  |  |  |  |  |                 |  |      |   |       |      |  |   |        |   | 
| |  | Net Income                              |  |  |  |  |  |  |  |                 |  |      | $ | 5,162 |      |  | $ | 21,806 |  
| |  |                                         |  |  |  |  |  |  |  |                 |  |      |   |       |      |  |   |        |  
| |  | Foreign currency translation adjustment |  |  |  |  |  |  |  |                 |  |      |   | 107   |      |  |   | (81    | )
| |  |                                         |  |  |  |  |  |  |  |                 |  |      |   |       |     
| |  | Comprehensive income                    |  |  |  |  |  |  |  |                 |  |      | $ | 5,269 |      |  | $ | 21,725 |  
| |  |                                         |  |  |  |  |  |  |  |                 |  |      |   |       |     

12.
        INCOME TAXES




The Company has provided for income taxes in the U.S. and in Canada based on taxable income or loss and other tax attributes separately for each jurisdiction.  The Company has established tax provisions separately for U.S. taxable income and Canadian losses, for which no income tax benefit was recorded.  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.



For the three months ended March 31, 2007, the overall effective tax rate of 53.4% differed from the U.S. statutory rate due primarily to the state and local taxes and losses relating to DTG Canada for which no benefit was recorded due to full valuation allowance.



Effective January 1, 2007, the Company adopted the provisions
of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxes  an Interpretation of FASB Statement No. 109, as amended
(FIN No. 48).  Upon adoption of FIN No. 48 and as of March 31, 2007, the Company had no material liablity for unrecognized tax benefits and no material
adjustments to the Companys opening financial position were required.  There are no material tax positions for which it is reasonably possible that
unrecognized tax benefits will significantly change in the twelve months subsequent to March 31, 2007.



The Company files income tax returns in the U.S. federal
and various state, local and foreign jurisdictions.  In the Companys significant tax jurisdictions, the tax years 2003 through 2006 are subject to
examination by federal taxing authorities and the tax years 2002 through 2006 are subject to examination by state and foreign taxing authorities.



The Company accrues interest and penalties on underpayment
of income taxes related to unrecognized tax benefits as a component of income tax expense in the condensed consolidated statement of income.  No amounts
were recognized for interest and penalties upon adoption of FIN No. 48 or during the three months ended March 31, 2007.



14





13.
        SHARE REPURCHASE PROGRAM




In February 2006, the Companys Board of Directors
authorized a $300 million share repurchase program to replace the existing $100 million share repurchase program of which $44.7 million had been used to
repurchase shares.  The Company did not repurchase shares during the three months ended March 31, 2007.  Since inception of the share repurchase programs, the
Company has repurchased 4,110,500 shares of common stock at an average price of $37.96 per share totaling approximately $156.0 million, all of which were made
in open market transactions.  At March 31, 2007, the $300 million share repurchase program has $188.7 million of remaining authorization through December 31,
2008.



14.
        COMMITMENTS AND 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.



15.
        NEW ACCOUNTING STANDARDS




In June 2006, the FASB ratified the consensus reached by
the Emerging Issues Task Force (EITF) in EITF Issue No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities
Should Be Presented in the Income Statement (That Is, Gross versus Net Presentation) (EITF No. 06-3).  The EITF reached a consensus that the
presentation of the types of taxes included in the scope of EITF No. 06-3 on either a gross or a net basis is an accounting policy decision that should be
disclosed.  The Company reports revenues net of these taxes in its condensed consolidated statements of income.



In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS No. 157), which is effective for fiscal years beginning after November 15, 2007. This statement defines fair value, establishes a framework for measuring fair value and expands the related disclosure requirements. The Company plans to adopt the provisions of SFAS No. 157 as required on January 1, 2008 and is currently evaluating the impact SFAS No. 157 will have on its consolidated financial position and results of operations.



In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities  including an amendment of FASB Statement No. 115 (SFAS No. 159).  This statement permits entities to make an irrevocable election to measure certain financial instruments and other assets and liabilities at fair value on an instrument-by-instrument basis.  Unrealized gains and losses on items for which the fair value option has been elected should be recognized in earnings at each subsequent reporting date. SFAS No. 159 is effective for fiscal years beginning after November 15, 2007. The Company plans to adopt the provisions of SFAS No. 159 as required on January 1, 2008 and is currently evaluating the impact SFAS No. 159 will have on its consolidated financial position and results of operations.



15



16.
        SUBSEQUENT EVENTS




The Company acquired certain assets and assumed certain liabilities relating to its Thrifty franchisee locations in Vermont, effective April 1, 2007.



*******



16



ITEM 2.MANAGEMENTS DISCUSSION AND ANALYSIS OF

FINANCIAL CONDITION AND RESULTS OF OPERATIONS



Results of Operations



The following table sets forth the percentage of total revenues in the Companys condensed consolidated statements of income:

|                           |                                                  |                          |  |  |  |  |     |      |       |  |                         |      |       |  |  |  | 
|-------------------------- | ------------------------------------------------ | ------------------------ |  |  |  |  | --- | ---- | ----- |  | ----------------------- | ---- | ----- |  |  |  | 
|                           |                                                  |                          |  |  |  |  |     |      |       |  | Three Months           
|                           |                                                  |                          |  |  |  |  |     |      |       |  | Ended March 31,        
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                        
|                           |                                                  |                          |  |  |  |  |     |      | 2007  |  | 2006                   
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                        
|                           |                                                  |                          |  |  |  |  |     |      |       |  | (Percentage of Revenue)
|Revenues:                  |                                                  |                          |  |  |  |  |     |      |       |  |                         |     
|                           | Vehicle rentals                                  |                          |  |  |  |  |     | 93.1 | %     |  |                         | 91.7 | %    
|                           | Vehicle leasing                                  |                          |  |  |  |  |     | 2.0  |       |  |                         | 3.5  |      
|                           | Fees and services                                |                          |  |  |  |  |     | 2.7  |       |  |                         | 3.5  |      
|                           | Other                                            |                          |  |  |  |  |     | 2.2  |       |  |                         | 1.3  |      
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                        
|                           |                                                  | Total revenues           |  |  |  |  |     |      | 100.0 |  |                         |      | 100.0 | 
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                        
|                           |                                                  |                          |  |  |  |  |     |     
|Costs and expenses:        |                                                  |                          |  |  |  |  |     |      |       |  |                         |     
|                           | Direct vehicle and operating                     |                          |  |  |  |  |     | 50.6 |       |  |                         | 51.6 |      
|                           | Vehicle depreciation and lease charges, net      |                          |  |  |  |  |     | 23.4 |       |  |                         | 18.0 |      
|                           | Selling, general and administrative              |                          |  |  |  |  |     | 16.4 |       |  |                         | 17.2 |      
|                           | Interest expense, net of interest income         |                          |  |  |  |  |     | 4.8  |       |  |                         | 4.5  |      
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                         |      |      
|                           |                                                  | Total costs and expenses |  |  |  |  |     |      | 95.2  |  |                         |      | 91.3  | 
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                         |      |      
|                           | (Increase) decrease in fair value of derivatives |                          |  |  |  |  |     | 2.0  |       |  |                         | (2.2 | )    
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                         |      |      
|Income before income taxes |                                                  |                          |  |  |  |  | 2.8 |      |       |  | 10.9                    |     
|                           |                                                  |                          |  |  |  |  |     |     
|Income tax expense         |                                                  |                          |  |  |  |  | 1.5 |      |       |  | 4.9                     |     
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                         |      |      
|Net income                 |                                                  |                          |  |  |  |  | 1.3 | %    |       |  | 6.0                     | %   
|                           |                                                  |                          |  |  |  |  |     |      |       |  |                         |      |      



17



The following table sets forth certain selected operating data of the Company:



|                                                                            |  |  |  |      |  |  |      |           |                 |            |   |           |  |  |  |            |   |  |  |  |  | 
|--------------------------------------------------------------------------- |  |  |  | ---- |  |  | ---- | --------- | --------------- | ---------- | - | --------- |  |  |  | ---------- | - |  |  |  |  | 
|                                                                            |  |  |  |      |  |  |      |           | Three Months    |            |   |          
|                                                                            |  |  |  |      |  |  |      |           | Ended March 31, |            |   |          
|                                                                            |  |  |  |      |  |  |      |           |                 |            |  
|                                                                            |  |  |  |      |  |  |      |           |                 | Percentage |  
|                                                                            |  |  |  | 2007 |  |  | 2006 |           |                 | Change     |  
|                                                                            |  |  |  |      |  |  |      |           |                 |            |   |           |  |  |  |            |  
|U.S. and Canada                                                             |  |  |  |      |  |  |      |           |                 |            |  
|                                                                            |  |  |  |      |  |  |      |           |                 |            |   |           |  |  |  |            |  
|Vehicle Rental Data:  
        (includes franchise acquisitions)            |  |  |  |      |  |  |      |           |                 |            |   |           |  |  |  |            |  
|                                                                           
|Average number of vehicles operated                                         |  |  |  |      |  |  |      | 109,114   |                 |            |   | 105,707   |  |  |  | 3.2%       |  
|Number of rental days                                                       |  |  |  |      |  |  |      | 8,172,820 |                 |            |   | 8,098,161 |  |  |  | 0.9%       |  
|Vehicle utilization                                                         |  |  |  |      |  |  |      | 83.2%     |                 |            |   | 85.1%     |  |  |  | (1.9) p.p. |  
|Average revenue per day                                                     |  |  |  |      |  |  | $    | 45.34     |                 |            | $ | 40.84     |  |  |  | 11.0%      |  
|Monthly average revenue per vehicle                                         |  |  |  |      |  |  | $    | 1,132     |                 |            | $ | 1,043     |  |  |  | 8.5%       |  
|                                                                           
|Same Store Vehicle Rental Data:  
        (excludes franchise acquisitions) |  |  |  |      |  |  |      |           |                 |            |   |           |  |  |  |            |  
|                                                                           
|Average number of vehicles operated                                         |  |  |  |      |  |  |      | 102,052   |                 |            |   | 105,707   |  |  |  | (3.5%      | )
|Number of rental days                                                       |  |  |  |      |  |  |      | 7,662,194 |                 |            |   | 8,098,161 |  |  |  | (5.4%      | )
|                                                                           
|Vehicle Leasing Data:                                                       |  |  |  |      |  |  |      |           |                 |            |   |           |  |  |  |            |  
|                                                                           
|Average number of vehicles leased                                           |  |  |  |      |  |  |      | 5,419     |                 |            |   | 9,027     |  |  |  | (40.0%     | )
|Monthly average revenue per vehicle                                         |  |  |  |      |  |  | $    | 499       |                 |            | $ | 460       |  |  |  | 8.5%       |  



Three Months Ended March 31, 2007 Compared with Three Months Ended March 31, 2006



During the first quarter of 2007, the Company achieved revenue growth primarily from higher revenue per day.  The Company also experienced higher vehicle depreciation and interest costs during the quarter.  These costs, along with the decrease in the fair value of derivatives, exceeded the revenue growth and resulted in lower profits for the first quarter of 2007 as compared to last years first quarter.



Operating Results



The Company had income of $11.1 million before income taxes for the first quarter of 2007, compared to $39.3 million in the first quarter of 2006.





18



Revenues

| |                                        |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |            |   |  |  |  | 
| | -------------------------------------- |  | - | --------- |  |  | --------------- | --------- |  | ----------- | - | ------ | ----------- |  |  | ---------- | - |  |  |  | 
| |                                        |  |   |           |  |  | Three Months    |           |  |             |   |        |             | 
| |                                        |  |   |           |  |  | Ended March 31, |           |  | $ Increase/ |   |        | % Increase/ | 
| |                                        |  |   |           |  |  | 2007            |           |  | 2006        |   |        | (decrease)  |  |  | (decrease) |  
| |                                        |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |            |  
| |                                        |  |   |           |  |  | (in millions)   |          
| |                                        |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |           
| | Vehicle rentals                        |  | $ | 370.6     |  |  | $               | 330.7     |  |             | $ | 39.9   |             |  |  | 12.1%      |  
| | Vehicle leasing                        |  |   | 8.1       |  |  |                 | 12.5      |  |             |   | (4.4   | )           |  |  | (34.9%     | )
| | Fees and services                      |  |   | 10.8      |  |  |                 | 12.5      |  |             |   | (1.7   | )           |  |  | (13.6%     | )
| | Other                                  |  |   | 8.5       |  |  |                 | 4.9       |  |             |   | 3.6    |             |  |  | 73.5%      |  
| |                                        |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |            |  
| | Total revenues                         |  | $ | 398.0     |  |  | $               | 360.6     |  |             | $ | 37.4   |             |  |  | 10.4%      |  
| |                                        |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |            |  
| |                                        |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |           
| | Vehicle rental metrics:                |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |            |  
| | Number of rental days                  |  |   | 8,172,820 |  |  |                 | 8,098,161 |  |             |   | 74,659 |             |  |  | 0.9%       |  
| | Average revenue per day                |  | $ | 45.34     |  |  | $               | 40.84     |  |             | $ | 4.50   |             |  |  | 11.0%      |  
| |                                        |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |           
| | Vehicle leasing metrics:               |  |   |           |  |  |                 |           |  |             |   |        |             |  |  |            |  
| | Average number of vehicles leased      |  |   | 5,419     |  |  |                 | 9,027     |  |             |   | (3,608 | )           |  |  | (40.0%     | )
| | Average monthly lease revenue per unit |  | $ | 499       |  |  | $               | 460       |  |             | $ | 39     |             |  |  | 8.5%       |  





Vehicle rental revenue for the first quarter of 2007 increased 12.1%, due to an 11.0% increase in revenue per day totaling $36.8 million coupled with a 0.9% increase in rental days totaling $3.1 million.  Vehicle rental days increased 6.3% due to 2006 franchisee acquisitions, 2007 franchisee acquisitions and greenfield locations that had not yet annualized but decreased 5.4% on a same store basis.



Vehicle leasing revenue for the first quarter of 2007 decreased 34.9%, due to a 40.0% decrease in the average lease fleet totaling $5.0 million, partially offset by an 8.5% increase in the average lease rate totaling $0.6 million.  The decline in volume was due to fewer vehicles leased to franchisees, which is primarily attributable to the shift of several locations from franchised operations to corporate operations.



Fees and services revenue decreased 13.6%, primarily due to lower revenues from franchisees due to the shift of several locations from franchised operations to corporate operations.



Other revenue increased $3.6 million primarily due to an increase of $1.7 million in parking revenues, coupled with an increase of $1.2 million in the market value of investments in the Companys deferred compensation and retirement plans.  The revenue relating to these plans is attributable to the mark to market valuation of the corresponding investments and is offset in selling, general and administrative expenses and, therefore, has no impact on net income.

















19



Expenses

| |                                                  |  |   |       |  |  |                 |       |   |             |   |      |             |  |  |            |   |  |  |  | 
| | ------------------------------------------------ |  | - | ----- |  |  | --------------- | ----- | - | ----------- | - | ---- | ----------- |  |  | ---------- | - |  |  |  | 
| |                                                  |  |   |       |  |  | Three Months    |       |   |             |   |      |             | 
| |                                                  |  |   |       |  |  | Ended March 31, |       |   | $ Increase/ |   |      | % Increase/ | 
| |                                                  |  |   |       |  |  | 2007            |       |   | 2006        |   |      | (decrease)  |  |  | (decrease) |  
| |                                                  |  |   |       |  |  |                 |       |   |             |   |      |             |  |  |            |  
| |                                                  |  |   |       |  |  | (in millions)   |      
| |                                                  |  |   |       |  |  |                 |       |   |             |   |      |             |  |  |           
| | Direct vehicle and operating                     |  | $ | 201.4 |  |  | $               | 186.0 |   |             | $ | 15.4 |             |  |  | 8.3%       |  
| | Vehicle depreciation and lease charges, net      |  |   | 93.3  |  |  |                 | 65.1  |   |             |   | 28.2 |             |  |  | 43.4%      |  
| | Selling, general and administrative              |  |   | 65.3  |  |  |                 | 62.0  |   |             |   | 3.3  |             |  |  | 5.3%       |  
| | Interest expense, net of interest income         |  |   | 19.1  |  |  |                 | 16.1  |   |             |   | 3.0  |             |  |  | 18.4%      |  
| |                                                  |  |   |       |  |  |                 |       |   |             |   |      |             |  |  |            |  
| | Total expenses                                   |  | $ | 379.1 |  |  | $               | 329.2 |   |             | $ | 49.9 |             |  |  | 15.2%      |  
| |                                                  |  |   |       |  |  |                 |       |   |             |   |      |             |  |  |            |  
| |                                                  |  |   |       |  |  |                 |       |   |             |   |      |             |  |  |            |  
| | (Increase) decrease in fair value of derivatives |  |   | 7.8   |  |  |                 | (7.9  | ) |             |   | 15.7 |             |  |  | (198.4%    | )





Direct vehicle and operating expenses for the first quarter of 2007 increased $15.4 million, primarily due to higher costs per transaction coupled with a higher number of vehicles operated and higher transaction levels.  As a percent of revenue, direct vehicle and operating expenses were 50.6% in the first quarter of 2007, compared to 51.6% in the first quarter of 2006.



The increase in direct vehicle and operating expense in the first quarter of 2007 resulted from the following:



Ø
        Facility and airport concession expenses
increased $4.7 million.  This increase resulted from increases in concession fees of $3.4 million, which are primarily based on a percentage of revenue generated
from the airport facility, and increases in rent expense of $1.3 million.




Ø
        Commission expenses increased $4.4 million, which are primarily based on revenue and related to fees charged by travel agents, third party Internet sites and credit card companies.




Ø
        Personnel related expenses increased $3.6 million.  Salary expenses increased approximately $2.9 million due to higher compensation costs per employee and $2.0 million from increases in the number of employees, partially offset by a reduction of $1.9 million related to costs of group health insurance.




Net vehicle depreciation and lease
charges for the first quarter of 2007 increased $28.2 million.  As a percent of revenue, net vehicle depreciation and lease charges
were 23.4% in the first quarter of 2007, compared to 18.0% in the first quarter of 2006.



The increase in net vehicle depreciation and lease charges resulted from the following:



Ø
        Vehicle depreciation expense increased
$21.4 million, resulting primarily from a 30.4% increase in the average depreciation rate due to increased vehicle costs, partially offset by a 1.2% decrease in
depreciable fleet.  The increase in the depreciation rate was primarily the result of an increase in depreciation rates on Program and Non-Program Vehicles,
partially offset by a higher mix of Non-Program Vehicles, which typically have lower average depreciation rates.




Ø
        Net vehicle gains on disposal of Non-Program Vehicles, which reduce vehicle depreciation and lease charges, decreased $7.4 million.  This decrease resulted primarily from a lower average gain per unit.




20



Ø
        Lease charges, for vehicles leased from third parties, decreased $0.6 million due to a decrease in the average number of units leased.




Selling, general and administrative expenses for the first quarter of 2007 increased $3.3 million, resulting from a $2.7 million increase in general and administrative expenses and a $0.6 million increase in sales and marketing expense.  As a percent of revenue, selling, general and administrative expenses were 16.4% of revenue in the first quarter of 2007, compared to 17.2% in the first quarter of 2006.



The increase in selling, general and administrative expenses in the first quarter of 2007 resulted from the following:



Ø
        Information technology related expenses increased $9.2 million, primarily due to base contract fees paid to EDS for the outsourcing of information technology services.




Ø
        Transition costs relating to the outsourcing of information technology and call center operations were $2.5 million, including salary related expenses.




Ø
        The market value of investments in the Companys deferred compensation and retirement plans increased $1.2 million, which is offset in other revenue and, therefore, did not impact net income.




Ø
        Personnel related expenses decreased $9.3
million due primarily to lower personnel costs of approximately $5.7 million related to IT employees outsourced in October 2006, a $1.7 million decrease in
incentive compensation expense, a $1.5 million decrease in performance share expense and a $0.8 million reduction in group health insurance. The decrease in
incentive compensation expense and performance share expense is primarily related to lower levels of earnings in the first quarter of 2007 compared to the first
quarter of 2006.




Ø
        Sales and marketing expenses increased $0.6 million due primarily to increased Internet-related spending and other marketing related costs.




Net interest expense for the first quarter of 2007 increased $3.0 million due to higher interest rates and lower cash balances, partially offset by an increase in the rate received on interest reimbursements relating to vehicle programs.  Net interest expense was 4.8% of revenue in the first quarter of 2007, compared to 4.5% in the first quarter of 2006.



The income tax provision for the first quarter of 2007 was $5.9 million.  The effective income tax rate in the first quarter was 53.4% compared to 44.5% in the first quarter of 2006.  The increase in the effective tax rate was primarily due to lower U.S. pretax earnings relative to Canadian pretax losses. The Company reports taxable income for the U.S. and Canada in separate tax jurisdictions and establishes provisions separately for each jurisdiction.  On a separate, domestic basis, the U.S. effective tax rate approximates the statutory tax rate including the effect of state income taxes.  However, no income tax benefit was recorded for Canadian losses in 2007 or 2006, thus, increasing the consolidated effective tax rate compared to the U.S. effective tax rate.



Interim reporting requirements for applying separate, annual effective income tax rates to U.S. and Canadian operations, combined with the seasonal impact of Canadian operations, will cause significant variations in the Companys quarterly consolidated effective income tax rates.



Outlook for 2007



The Company expects the travel environment to remain stable in 2007.  Rental rates, which are highly competitive within the rental car industry, increased significantly in the first quarter of 2007 and the Company expects that rental rates will continue to increase for the remainder of 2007 due to efforts by the



21



industry to offset increased fleet costs.  Early in 2007, the Company has aggressively increased rental rates resulting in less growth in rental day volume.  The Company is continuing to pursue franchise acquisitions to facilitate growth.



Vehicle manufacturers are reducing total capacity and reducing vehicle supply to the rental car industry; however, the Company believes it has and will have adequate fleet to meet its forecasted growth in 2007.  Vehicle manufacturers have also significantly increased industry vehicle costs by increasing Program Vehicle depreciation rates and lowering incentives for both Program and Non-Program Vehicles for the 2007 model year.  To offset a portion of the vehicle cost increases, the Company plans to operate a larger proportion of Non-Program Vehicles, which will increase its exposure to fluctuations in the used car market.



The Company also expects higher costs relating to commissions
to continue in 2007, due to volume increases on the third party Internet reservation channels.  The Company will also increase its marketing initiatives and will
invest in IT systems and infrastructure to facilitate additional growth.  Additionally, interest costs due to higher interest rates will continue to rise.  These
higher costs, including vehicle depreciation, will negatively impact the Companys profits unless the Company can increase rental rates substantially and achieve
other cost reductions.



In August 2006, the Company entered into a master services
agreement (MSA) with Electronic Data Systems Corporation and EDS Information Systems, L.L.C. (collectively, EDS) to outsource the
majority of IT services. The MSA will provide significant cost reductions to the Company over its term at current levels of IT development and support.  The
Company continues to incur transition costs in 2007; however, it expects this arrangement to provide ongoing cost savings
in 2008 and beyond.



In February 2007, the Company announced it has signed an
agreement to outsource a portion of its reservation call center transactions to PRC, a global leader in the operation of outsourced call centers, during the
second quarter of 2007.  This outsourcing arrangement is expected to provide cost savings in the future, but is expected to reduce earnings slightly in 2007
due to transition and ramp up costs.



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.  During the peak season, the Company increases its rental fleet and workforce to accommodate increased rental activity.  As a result, any occurrence that disrupts travel patterns during the summer period could have a material adverse effect on the annual performance of the Company.  The first and fourth quarters for the Companys rental operations are generally the weakest, when there is limited leisure travel and a greater potential for adverse weather conditions.  Many of the operating expenses such as rent, general insurance and administrative personnel are fixed and cannot be reduced during periods of decreased rental demand.



Liquidity and Capital Resources



The Companys primary uses of liquidity are for the purchase of vehicles for its rental and leasing fleets, non-vehicle capital expenditures, franchisee acquisitions, share repurchases and for working capital.  The Company uses both cash and letters of credit to support asset backed vehicle financing programs.  The Company also uses letters of credit or insurance bonds to secure certain commitments related to airport concession agreements, insurance programs, and for other purposes.



22



The Companys primary sources of liquidity are cash generated from operations, secured vehicle financing, the Revolving Credit Facility (hereinafter defined) and insurance bonds.  Cash generated by operating activities of $126.5 million for the three months ended March 31, 2007 was primarily the result of net income, adjusted for depreciation and a reduction in outstanding vehicle manufacturers receivables.  The liquidity necessary for purchasing vehicles is primarily obtained from secured vehicle financing, most of which is proceeds from sale of asset backed notes, sales proceeds from disposal of used vehicles and cash generated by operating activities.  The asset backed notes require varying levels of credit enhancement or overcollateralization, which are provided by a combination of cash, vehicles and letters of credit.  These letters of credit are provided under the
Companys Revolving Credit Facility.



The Company believes that its cash generated from operations, availability under its Revolving Credit Facility, insurance bonding programs and secured vehicle financing programs are adequate to meet its liquidity requirements for the foreseeable future.  A significant portion of the secured vehicle financing consists of asset backed notes.  The Company generally issues additional notes each year to replace maturing notes and provide for growth in its fleet.  The Company believes the asset backed note market continues to be a viable source of vehicle financing.



Cash used in investing activities was $54.8 million.  The principal use of cash in investing activities was the purchase of revenue-earning vehicles, which totaled $1.4 billion, partially offset by $1.1 billion in proceeds from the sale of used revenue-earning vehicles.  The Companys need for cash to finance vehicles is seasonal and typically peaks in the second and third quarters of the year when fleet levels build to meet seasonal rental demand. Restricted cash at March 31, 2007 decreased $279.6 million from the previous year, including $283.6 million used for vehicle financing partially offset by interest income earned on restricted cash and investments of $4.0 million. The Company expects to continue to fund its revenue-earning vehicles with cash provided from operations and increased secured vehicle financing.  The Company also used cash for non-vehicle capital expenditures of
$11.8 million.  These expenditures consist primarily of airport facility improvements for the Companys rental locations and investments in information technology equipment and systems.  The Company also used $20.0 million of cash, net of assets acquired and liabilities assumed, for franchisee acquisitions.  These expenditures were financed with cash provided from operations.



Cash used in financing activities was $79.1 million primarily due to the maturity of asset backed notes totaling $187.5 million and a payoff of debt assumed in a recent franchise acquisition of $14.1 million, including $13.3 million of vehicle related debt and $0.8 million of non-vehicle related debt, partially offset by a $124.8 million net increase in commercial paper.



The Company has significant requirements to maintain letters of credit and surety bonds to support its insurance programs and airport concession commitments.  At March 31, 2007, the Company had $72.6 million in letters of credit, including $61.5 million in letters of credit noted under the Revolving Credit Facility, and $36.8 million in surety bonds to secure these obligations.



Asset Backed Notes



The asset backed note program at
March 31, 2007 was comprised of $1.63 billion in asset backed notes with maturities ranging from 2007 to 2011.  Borrowings under the
asset backed notes are secured by eligible vehicle collateral and bear interest at fixed rates ranging from 3.64% to 5.27% including
certain floating rate notes swapped to fixed rates.



Conduit Facility



On March 26, 2007, the Company extended its Variable Funding Note Purchase Facility (the Conduit Facility) for a three-month period with a capacity of $425 million. The Conduit Facility is expected to be renewed for a 364-day period in June 2007.





23



Commercial Paper Program and Liquidity Facility



On March 26, 2007, the Company extended its Commercial Paper Program for a three-month period at a maximum capacity of $649 million backed by a three-month extension of the Liquidity Facility in the amount of $560 million. The Commercial Paper Program and Liquidity Facility are both expected to be renewed for a 364-day period in June 2007. At March 31, 2007, the Company had $303.8 million in commercial paper outstanding under the Commercial Paper Program.



Vehicle Debt and Obligations



Vehicle manufacturer and bank lines of credit provided $312.0 million in capacity at March 31, 2007.  The Company had $218.8 million in borrowings outstanding under these lines at March 31, 2007.  All lines of credit are collateralized by the related vehicles.



The Company finances its Canadian vehicle fleet through a fleet securitization program.  Under this program, DTG Canada can obtain vehicle financing up to CND $300 million funded through a bank commercial paper conduit which expires May 31, 2010.  At March 31, 2007, DTG Canada had approximately CND $123.4 million (US $106.9 million) funded under this program.



Revolving Credit Facility



The Company has a $300 million five-year, senior secured, revolving credit facility (the "Revolving Credit Facility") that expires on April 1, 2009.  The Revolving Credit Facility permits letter of credit usage up to $300 million and working capital borrowing up to $100 million.  The availability of funds under the Revolving Credit Facility is subject to the Companys compliance with certain covenants, including a covenant that sets the maximum amount the Company can spend annually on the acquisition of non-vehicle capital assets, and certain financial covenants including a maximum leverage ratio, a minimum fixed charge coverage ratio and a limitation on cash dividends and share repurchases. On February 12, 2007, the Company entered into a waiver agreement to the Revolving Credit Facility due to the Companys prior announcement regarding non-reliance on previously issued
financial statements.  The Company filed an amended Form 10-K for 2005 and an amended Form 10-Q for each quarter of 2006 on February 26, 2007 to restate its financial statements. As of March 31, 2007, the Company is in compliance with all covenants. The Company had letters of credit outstanding under the Revolving Credit Facility of approximately $162.0 million and no working capital borrowings at March 31, 2007.



New Accounting Standards



For a discussion on new accounting standards refer to Note 15 of the Notes to condensed consolidated financial statements in Item 1  Financial Statements.



ITEM 3.
        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK




The following information about the Companys market sensitive financial instruments constitutes a forward-looking statement.  The Companys primary market risk exposure is changing interest rates, primarily in the United States.  The Company manages interest rates through use of a combination of fixed and floating rate debt and interest rate swap agreements.  All items described are non-trading and are stated in U.S. dollars.  Because a portion of the Companys debt is denominated in Canadian dollars, its carrying value is impacted by exchange rate fluctuations.  However, this foreign currency risk is mitigated by the underlying collateral which is the Canadian fleet.  The fair value of the interest rate swaps is calculated using projected market interest rates over the term of the related debt instruments as provided by the counter parties.



Based on the Companys level of floating
rate debt (excluding notes with floating interest rates swapped into fixed rates) at March 31, 2007, a 50 basis point fluctuation in interest rates
would have an approximate $5 million impact on the Companys expected pretax income on an annual basis.  This impact on pretax income would be
reduced by earnings from cash and cash equivalents and restricted cash and investments, which are invested on a short-term basis and subject to
fluctuations in interest rates.  At March 31, 2007, cash and cash equivalents totaled $184.5 million and restricted cash and investments totaled
$110.2 million.  The Company estimates that, for 2007, approximately 35% of its average debt will bear interest at floating rates.



24





At March 31, 2007, there were no significant changes in the Companys quantitative disclosures about market risk compared to December 31, 2006, which is included under Item 7A of the Companys most recent Form 10-K.



ITEM 4.
        CONTROLS AND PROCEDURES




a)
        Disclosure Controls and Procedures




The Company maintains a set of disclosure controls and procedures designed to ensure that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission (SEC) rules and forms.  The disclosure controls and procedures are also designed with the objective of ensuring such information is accumulated and communicated to the Companys management, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO), as appropriate, to allow timely decisions regarding required disclosures.  In designing and evaluating the disclosure controls and procedures, management recognized that disclosure controls and procedures, no matter how well
conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the disclosure controls and procedures are met.  Additionally, in designing the disclosure controls and procedures, the Companys management was required to apply its judgment in evaluating the cost-benefit relationship of possible disclosure controls and procedures.



As required by SEC Rule 13a-15(b), the Company carried out an evaluation, under the supervision and with the participation of the Companys management, including the CEO and CFO, of the effectiveness of the design and operation of the Companys disclosure controls and procedures as of the end of the quarter covered by this report.  Based on that evaluation, the CEO and CFO have concluded that the Companys disclosure controls and procedures are effective at the reasonable assurance level as of the end of the quarter covered by this report.



b)
        Changes in Internal Control Over Financial Reporting




Commencing on October 1, 2006, a range of the IT services of the Company have been outsourced to EDS, including applications development and maintenance, network, workplace and storage management, back-up and recovery and mid-range hosting services. With the outsourcing of such a pervasive area of control, the Company believes that it is reasonably likely to materially affect the Companys internal controls over financial reporting. The Company believes it has taken the necessary steps for its internal control environment to remain effective.



PART II - OTHER INFORMATION



ITEM 1.
        LEGAL PROCEEDINGS




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 could be decided unfavorably to the Company or the subsidiaries involved.  Although the final
resolution of any such matters could have a material effect on the Company's consolidated operating results for a 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.



25





ITEM 1A.
        RISK FACTORS




All risk factors disclosed in Item 1A of our most recent Form 10-K are still appropriate.  However, we are modifying the language in one risk factor as follows to include the discussion of recent developments in the vehicle rental industry:



Highly Competitive Nature of the Vehicle Rental Industry



There is intense competition in the vehicle rental industry, especially on price and service.  The Internet has increased brand exposure and gives more details on rental prices to consumers and increases price competition.  The vehicle rental industry primarily consists of eight major brands, all of which compete strongly for rental customers.  Recent announcements regarding possible changes in vehicle rental industry ownership creates additional uncertainty within the vehicle rental industry.  A significant increase in industry capacity or a reduction in overall demand could adversely affect our ability to maintain or increase rental rates or market share.



ITEM 2.
        UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS




a)
        Recent Sales of Unregistered Securities




None.




b)
        Use of Proceeds




None.




c)
        Purchases of Equity Securities by the Issuer and Affiliated Purchasers


|                                    |  |  |              |   |  |            |   |   |                     |  |  |                       |  |  |   |             |  | 
|----------------------------------- |  |  | ------------ | - |  | ---------- | - | - | ------------------- |  |  | --------------------- |  |  | - | ----------- |  | 
|                                    |  |  |              |   |  |            |   |   | Total Number of     |  |  | Approximate           | 
|                                    |  |  |              |   |  |            |   |   | Shares Purchased    |  |  | Dollar Value of       | 
|                                    |  |  | Total Number |   |  | Average    |   |   | as Part of Publicly |  |  | Shares that May Yet   | 
|                                    |  |  | of Shares    |   |  | Price Paid |   |   | Announced Plans     |  |  | Be Purchased under    | 
|Period                              |  |  | Purchased    |   |  | Per Share  |   |   | or Programs         |  |  | the Plans or Programs | 
|                                    |  |  |              |   |  |            |   |   |                     |  |  |                       |  |  |   |             | 
|January 1, 2007 -January 31, 2007   |  |  |              | - |  |            | $ | - |                     |  |  | -                     |  |  | $ | 188,692,000 | 
|                                    |  |  |              |   |  |            |   |   |                     |  |  |                       |  |  |   |             | 
|February 1, 2007 -February 28, 2007 |  |  |              | - |  |            | $ | - |                     |  |  | -                     |  |  | $ | 188,692,000 | 
|                                    |  |  |              |   |  |            |   |   |                     |  |  |                       |  |  |   |             | 
|March 1, 2007 -March 31, 2007       |  |  |              | - |  |            | $ | - |                     |  |  | -                     |  |  | $ | 188,692,000 | 
|                                    |  |  |              |   |  |            |   |   |                     |  |  |                       |  |  |  
|Total                               |  |  |              | - |  |            |   |   |                     |  |  | -                     |  |  |   |             | 
|                                    |  |  |              |   |  |            |   |   |                     |  |  |                       |  |  |  





26



In February 2006, the Companys Board of Directors authorized a $300 million share repurchase program to replace the existing $100 million share repurchase program of which $44.7 million had been used to repurchase shares.  The Company did not repurchase shares during the three months ended March 31, 2007.  Since inception of the share repurchase programs, the Company has repurchased 4,110,500 shares of common stock at an average price of $37.96 per share totaling approximately $156.0 million, all of which were made in open market transactions.  At March 31, 2007, the $300 million share repurchase program has $188.7 million of remaining authorization through December 31, 2008.



ITEM 6.
        EXHIBITS




4.162
        Consent, Waiver and Third Amendment to Third Amended and Restated Credit Agreement dated as of February 12, 2007 among Dollar Thrifty Automotive Group, Inc., DTG Operations, Inc., Thrifty Rent-A-Car System, Inc., Various Financial Institutions named therein, and Credit Suisse, Cayman Islands Branch4.163
        Amended and Restated Base Indenture dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.164
        Second Amended and Restated Series 1998-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.165
        Amended and Restated Series 2000-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.166
        Amendment No. 3 to Series 2003-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.167
        Amendment No. 2 to Series 2004-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.168
        Amendment No. 1 to Series 2005-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.169
        Amendment No. 1 to Series 2006-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.170
        Second Amended and Restated Master Collateral Agency Agreement dated as of February 14, 2007 among Dollar Thrifty Automotive Group, Inc., Rental Car Finance Corp., DTG Operations, Inc. and Deutsche Bank Trust Company Americas4.171
        Amended and Restated Master Motor Vehicle Lease and Servicing Agreement (Group II) dated as of February 14, 2007 among Rental Car Finance Corp., DTG Operations, Inc., Dollar Thrifty Automotive Group, Inc. and Deutsche Bank Trust Company Americas






27





4.172
        Amended and Restated Master Motor Vehicle Lease and Servicing Agreement (Group III) dated as of February 14, 2007 among Rental Car Finance Corp., DTG Operations, Inc., Dollar Thrifty Automotive Group, Inc. and Deutsche Bank Trust Company Americas4.173
        Amended and Restated Master Motor Vehicle Lease and Servicing Agreement (Group IV) dated as of February 14, 2007 among Rental Car Finance Corp., DTG Operations, Inc., Dollar Thrifty Automotive Group, Inc. and Deutsche Bank Trust Company Americas4.174
        Consent and Waiver Agreement dated as of February 14, 2007 among Rental Car Finance Corp., Dollar Thrifty Automotive Group, Inc., DTG Operations, Inc., Dollar Thrifty Funding Corp., Deutsche Bank Trust Company Americas, ABN AMRO Bank N.V., BNP Paribas, Deutsche Bank AG, New York Branch, Dresdner Bank AG, JPMorgan Chase Bank, National Association, Mizuho Corporate Bank, Ltd., The Bank of Nova Scotia, Working Capital Management Co., LP, Credit Suisse, acting through its New York Branch, Bank of Montreal, The Bank of Tokyo-Mitsubishi UFJ, Ltd., New York Branch, Comerica Bank, Credit Industriel et Commercial, KeyBank National Association, Landesbank Hessen-Thuringen Girozentrale, Wells Fargo Bank, MBIA Insurance Corporation, Ambac Assurance Corporation, XL Capital Assurance Inc.10.141
        Dollar Thrifty Automotive Group, Inc. Summary of Non-employee Directors
Compensation Effective 2007 Until Further Modified10.142
        Dollar Thrifty Automotive Group, Inc. 2006 Incentive Compensation Plan Award as Amended February 1, 200715.27
        Letter from Deloitte & Touche LLP regarding interim financial information31.41
        Certification by the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 200231.42
        Certification by the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 200232.41
        Certification by the Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 200232.42
        Certification by the Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002






28



SIGNATURES



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 thereunto duly authorized.



DOLLAR THRIFTY AUTOMOTIVE GROUP, INC.






May 7, 2007
        By:
        /s/  GARY L. PAXTON


Gary L. Paxton


President, Chief Executive Officer and Principal


Executive Officer






May 7, 2007
        By:
        /s/  STEVEN B. HILDEBRAND


Steven B. Hildebrand


Senior Executive Vice President, Chief Financial


Officer, Principal Financial Officer and Principal


Accounting Officer














29



INDEX TO EXHIBITS



Exhibit Number
        Description






4.162
        Consent, Waiver and Third Amendment to Third Amended and Restated Credit Agreement dated as of February 12, 2007 among Dollar Thrifty Automotive Group, Inc., DTG Operations, Inc., Thrifty Rent-A-Car System, Inc., Various Financial Institutions named therein, and Credit Suisse, Cayman Islands Branch4.163
        Amended and Restated Base Indenture dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.164
        Second Amended and Restated Series 1998-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.165
        Amended and Restated Series 2000-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.166
        Amendment No. 3 to Series 2003-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.167
        Amendment No. 2 to Series 2004-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.168
        Amendment No. 1 to Series 2005-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.169
        Amendment No. 1 to Series 2006-1 Supplement dated as of February 14, 2007 between Rental Car Finance Corp. and Deutsche Bank Trust Company Americas4.170
        Second Amended and Restated Master Collateral Agency Agreement dated as of February 14, 2007 among Dollar Thrifty Automotive Group, Inc., Rental Car Finance Corp., DTG Operations, Inc. and Deutsche Bank Trust Company Americas4.171
        Amended and Restated Master Motor Vehicle Lease and Servicing Agreement (Group II) dated as of February 14, 2007 among Rental Car Finance Corp., DTG Operations, Inc., Dollar Thrifty Automotive Group, Inc. and Deutsche Bank Trust Company Americas4.172
        Amended and Restated Master Motor Vehicle Lease and Servicing Agreement (Group III) dated as of February 14, 2007 among Rental Car Finance Corp., DTG Operations, Inc., Dollar Thrifty Automotive Group, Inc. and Deutsche Bank Trust Company Americas






30





4.173
        Amended and Restated Master Motor Vehicle Lease and Servicing Agreement (Group IV) dated as of February 14, 2007 among Rental Car Finance Corp., DTG Operations, Inc., Dollar Thrifty Automotive Group, Inc. and Deutsche Bank Trust Company Americas4.174
        Consent and Waiver Agreement dated as of February 14, 2007 among Rental Car Finance Corp., Dollar Thrifty Automotive Group, Inc., DTG Operations, Inc., Dollar Thrifty Funding Corp., Deutsche Bank Trust Company Americas, ABN AMRO Bank N.V., BNP Paribas, Deutsche Bank AG, New York Branch, Dresdner Bank AG, JPMorgan Chase Bank, National Association, Mizuho Corporate Bank, Ltd., The Bank of Nova Scotia, Working Capital Management Co., LP, Credit Suisse, acting through its New York Branch, Bank of Montreal, The Bank of Tokyo-Mitsubishi UFJ, Ltd., New York Branch, Comerica Bank, Credit Industriel et Commercial, KeyBank National Association, Landesbank Hessen-Thuringen Girozentrale, Wells Fargo Bank, MBIA Insurance Corporation, Ambac Assurance Corporation, XL Capital Assurance Inc.10.141
        Dollar Thrifty Automotive Group, Inc. Summary of Non-employee Directors
Compensation Effective 2007 Until Further Modified10.142
        Dollar Thrifty Automotive Group, Inc. 2006 Incentive Compensation Plan Award as Amended February 1, 200715.27
        Letter from Deloitte & Touche LLP regarding interim financial information31.41
        Certification by the Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 200231.42
        Certification by the Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 200232.41
        Certification by the Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 200232.42
        Certification by the Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002






31