Filed Pursuant to Rule 424(b)(1)
                                                      Registration No. 333-86910

                               200,000,000 SHARES

                                   [CIT LOGO]

                                 CIT GROUP INC.

                                  COMMON STOCK
                               ------------------

    The shares of common stock being offered by this prospectus are being sold
by Tyco Capital Ltd., the selling stockholder, which is a wholly-owned
subsidiary of Tyco International Ltd. We are currently a wholly-owned subsidiary
of the selling stockholder and, following this offering, the selling stockholder
and its affiliates will own none of our shares of common stock. We have granted
the underwriters an option to purchase up to 20,000,000 additional shares of our
common stock to cover over-allotments. We will not receive any proceeds from the
sale of shares by the selling stockholder. However, if the underwriters exercise
their over-allotment option, we will receive the proceeds from the sale of
shares pursuant to such exercise.

    No public market currently exists for our common stock. Our common stock has
been approved for listing on the New York Stock Exchange under the symbol "CIT."

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

    INVESTING IN OUR COMMON STOCK INVOLVES RISKS. SEE "RISK FACTORS" BEGINNING
ON PAGE 7.

    Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.



                                                                   PER SHARE              TOTAL
                                                              -------------------  -------------------
                                                                             
Initial public offering price...............................        $23.00           $4,600,000,000
Underwriting discount.......................................        $ 0.92            $ 184,000,000
Proceeds, before expenses, to selling stockholder...........        $22.08           $4,416,000,000


    Goldman, Sachs & Co. and Lehman Brothers, on behalf of the underwriters,
expect to deliver the shares against payment on July 8, 2002.

                          JOINT BOOK-RUNNING MANAGERS

GOLDMAN, SACHS & CO.                                             LEHMAN BROTHERS
                                ---------------

                                    JPMORGAN
                               ------------------

BANC OF AMERICA SECURITIES LLC

                  CREDIT SUISSE FIRST BOSTON

                                    SALOMON SMITH BARNEY

                                                      MERRILL LYNCH & CO.

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

BEAR, STEARNS & CO. INC.

                CIBC WORLD MARKETS

                                 DEUTSCHE BANK SECURITIES

                                                    UBS WARBURG

                                                             WACHOVIA SECURITIES

                         Prospectus dated July 1, 2002

                               TABLE OF CONTENTS


                                                           
Prospectus Summary..........................................    1
Risk Factors................................................    7
Forward-Looking Statements..................................   16
Use of Proceeds.............................................   17
Dividend Policy.............................................   17
Corporate Structure and Reorganization......................   17
Capitalization..............................................   18
Recent Developments.........................................   20
Selected Consolidated Historical Financial Data of CIT......   21
Management's Discussion and Analysis of Financial Condition
  and Results of Operations and Qualitative and Quantitative
  Disclosures about Market Risk.............................   26
Our Business................................................   63
Management..................................................   74
Principal and Selling Stockholders..........................   92
Relationship with Tyco After the Offering and Related Party
  Transactions..............................................   94
Description of Capital Stock................................   97
Shares Eligible for Future Sale.............................   99
Material United States Federal Tax Consequences for
  Non-United States Stockholders............................  100
Underwriting................................................  103
Legal Matters...............................................  109
Experts.....................................................  109
Change in Independent Accountants...........................  110
Where You Can Find More Information.........................  110
Index to Financial Statements...............................  F-1


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

    You should rely only on the information contained in this prospectus. We
have not authorized anyone to provide you with different information. We are not
making offers to sell the securities in any jurisdiction in which an offer or
solicitation is not authorized or in which the person making such offer or
solicitation is not qualified to do so or to anyone to whom it is unlawful to
make an offer or solicitation. The information in this prospectus is accurate as
of the date on the front cover. You should not assume that the information
contained in this prospectus is accurate as of any other date.

                                       i

                               PROSPECTUS SUMMARY

    THIS SUMMARY HIGHLIGHTS INFORMATION CONTAINED ELSEWHERE IN THIS PROSPECTUS.
THIS SUMMARY IS NOT COMPLETE AND DOES NOT CONTAIN ALL OF THE INFORMATION THAT
YOU SHOULD CONSIDER BEFORE INVESTING IN OUR COMMON STOCK. TO BETTER UNDERSTAND
THE OFFERING AND THE BUSINESS AND FINANCIAL POSITION OF OUR COMPANY, YOU SHOULD
READ THE ENTIRE PROSPECTUS CAREFULLY, ESPECIALLY THE RISKS DISCUSSED UNDER "RISK
FACTORS." AS USED IN THIS PROSPECTUS, EXCEPT AS OTHERWISE INDICATED AND UNLESS
THE CONTEXT REQUIRES OTHERWISE, "CIT," THE "COMPANY," "WE," "US" OR "OUR" REFERS
TO (I) CIT GROUP INC., A NEVADA CORPORATION, AND ITS SUBSIDIARIES AND (II) CIT
GROUP INC., A DELAWARE CORPORATION, AFTER THE CONSUMMATION OF THE REORGANIZATION
AND THE RENAMING OF CIT GROUP INC. (DEL) TO CIT GROUP INC. AS DESCRIBED UNDER
"CORPORATE STRUCTURE AND REORGANIZATION," "TYCO" INCLUDES TYCO INTERNATIONAL
LTD. AND ITS SUBSIDIARIES, OTHER THAN CIT AND ITS SUBSIDIARIES, AS OF THE
RELEVANT DATE, "TYCO CAPITAL" MEANS TYCO CAPITAL LTD., THE SELLING STOCKHOLDER
IN THIS OFFERING, AND "TCH" MEANS TYCO CAPITAL HOLDING, INC., THE IMMEDIATE
PARENT OF CIT PRIOR TO THE REORGANIZATION DESCRIBED UNDER "CORPORATE STRUCTURE
AND REORGANIZATION."

                                  OUR COMPANY

    CIT is a leading global commercial and consumer finance company that has
been a consistent provider of financing and leasing capital since 1908. With
about $48 billion of managed assets, we have the financial resources,
intellectual capital and product knowledge to serve the needs of our clients
across 30 industries. Our clients range from small private companies to many of
the world's largest and most respected multinational corporations. Our market
leadership, balanced credit and risk management culture, strategies of
diversification and specialization, customer oriented financing solutions and
experienced management team have delivered consistent net income growth over
time.

    Our commercial lending and leasing businesses are diverse and provide a wide
range of financing and leasing products to small, midsize and larger companies
across a wide variety of industries. Our secured lending, leasing and factoring
products include direct loans and leases, operating leases, leveraged and single
investor leases, secured revolving lines of credit and term loans, credit
protection, accounts receivable collection, import and export financing,
debtor-in-possession and turnaround financing, and acquisition and expansion
financing. Our consumer finance business consists primarily of home equity
lending to consumers originated largely through a network of brokers and
correspondents. The diversity of our products and markets enhances our ability
to manage risk and maintain profitability.

                                 OUR STRENGTHS

    BROAD MARKET LEADERSHIP.  We have strong franchise businesses with market
scale, including leading positions in vendor financing, factoring and
construction equipment financing. We are also a market leader in financing and
leasing personal computers, telecommunication equipment, office equipment,
industrial equipment, rail cars, and commercial and corporate aircraft. In
addition, we have significant market presence in providing home equity loans to
consumers, asset-based and credit-secured lending and advisory-structured
finance. We also have the number one market position in Small Business
Administration loans.

    BALANCED CREDIT AND RISK MANAGEMENT CULTURE.  We value the importance of
strong risk management as a fundamental attribute to the success of our
business. Such management values balance our credit and risk management with
continued long-term profitable asset growth, a strong and reliable balance sheet
and sensible diversification. Our highly sophisticated risk management systems
and procedures are designed to identify and analyze risks, to set appropriate
policies and limits and to continually monitor these risks. Our risk management
has been tested and refined over several economic cycles.

                                       1

    DIVERSIFICATION.  Our portfolio of finance receivables, leases and operating
lease equipment is well diversified by: customer, product, industry, geography,
ticket size and equipment. We manage our portfolio to avoid risk concentrations
through up-front origination processes and portfolio management.

    SPECIALIZATION.  Our businesses are focused on specific customers,
industries, equipment types, collateral and geographic areas. Our personnel are
industry and equipment specialists. They are positioned to deliver their
products with quality and consistency to deliver profitable growth.

    CUSTOMER-ORIENTED FINANCING SOLUTIONS.  We provide financing solutions that
are integrated with our customers' order entry and inventory management systems
by utilizing a method of seamless origination and processing. Equipment loans,
leases, mortgages, factoring arrangements and other financial products are
originated, approved and processed under delivery systems that are cost
efficient, timely and operate under reliable quality standards. This positioning
allows us to provide financing at all points of a product life cycle, including
the handling and remarketing of equipment. By linking this integration to a
variety of financial structures, we have developed private label, joint venture
and other programs. We are a leading provider of such integrated capabilities
and structures and are one of only a handful of companies that do so. Our
approach to an integrated process has required continuous improvements in
process technology, quality and cost against major competitors in the market.

    STRONG, PROVEN MANAGEMENT TEAM.  We feel CIT is a unique blend of people and
assets with a proven 94-year history of consistently meeting our goals and
serving our customers' needs through numerous business cycles and changing
business environments. Our senior management team, with over 25 years of finance
industry experience on average and long tenure with CIT, has demonstrated an
ability to profitably grow our business both before and after our acquisition by
Tyco and has successfully implemented significant improvements in our
operational structure.

                             OUR BUSINESS STRATEGY

    Our business strategy is to be a leading full-service provider of commercial
and consumer financing and leasing and related services and products through
focused franchise businesses with efficient operating platforms. The principal
elements of our business strategy are to:

    MAINTAIN AND LEVERAGE OUR EXISTING MARKET LEADERSHIP POSITIONS TO CONTINUE
TO EXPAND IN EXISTING MARKETS, INDUSTRIES AND PRODUCTS.  We will continue to
expand our highly integrated operations of origination, processing, and end of
lease activities by building additional relationships, expanding our sales and
marketing reach, adding complementary products and solutions and improving our
brand recognition in the United States and abroad. We will selectively pursue
strategic acquisition opportunities of both businesses and portfolios of assets
that we believe will enhance our growth and profitability and that can be
integrated into our core franchises.

    CONTINUE TO IMPROVE OVERALL EFFICIENCY AND FLEXIBILITY.  Since being
acquired by Tyco in June 2001, we have reduced annual operating expenses by
approximately $150 million, consolidated some of our businesses to improve our
operational structure, and divested over $5 billion of non-core, less profitable
assets. These improvements have allowed us to achieve and execute our strategic
and financial goals across our operating businesses in a highly effective and
flexible manner. We intend to continue to focus on expense control while
continuously improving our process and investment in technology.

    RESTORE DEBT CREDIT RATINGS TO HIGHER LEVELS.  Our strategy is to operate
the Company at high credit ratings. While our current long-term debt ratings are
BBB+, A2 and BBB for Standard & Poor's, Moody's and Fitch, respectively, we
expect to operate the company to achieve A+, A1 and A+ long-term debt ratings
and A-1, P-1 and F1 commercial paper ratings in the future.

                                       2

                           OUR RELATIONSHIP WITH TYCO

    CIT is currently an indirect, wholly-owned subsidiary of Tyco
International Ltd. Tyco has announced that it intends to separate CIT from Tyco,
and that it is considering alternative means for the separation, including a
sale of CIT to a third party, or through this offering.

    After completing this offering, Tyco and its affiliates will no longer hold
any of our shares of common stock and will not have representation on our board
of directors. In connection with the offering, we will enter into an agreement
with Tyco providing for mutual releases of claims for periods prior to the
offering and mutual indemnification against third-party claims arising from our
respective businesses or the offering. We will also enter into an agreement with
Tyco covering certain tax matters. In addition, we plan to enter into an
agreement with Tyco under which we may have the opportunity to offer financing
and other services to Tyco and Tyco's customers.
                            ------------------------

    CIT maintains its principal executive offices at 1211 Avenue of the
Americas, New York, New York 10036. The telephone number is (212) 536-1390.

                                  THE OFFERING


                                                    
CIT common stock offered by Tyco Capital.............  200,000,000 shares

CIT common stock to be outstanding immediately after
  this offering(1)...................................  200,316,302 shares

Over-allotment option................................  20,000,000 shares to be issued by CIT

Voting rights........................................  One vote per share

Estimated net proceeds to selling stockholder........  $4,412,000,000

Use of proceeds......................................  We will not receive any of the proceeds from
                                                       the sale of our shares of common stock by Tyco
                                                       Capital; however, if the underwriters exercise
                                                       their over-allotment option, we will receive
                                                       the proceeds from the sale of shares pursuant
                                                       to such exercise. We will use the net proceeds
                                                       from any such sale of shares by us to the
                                                       underwriters for general corporate purposes,
                                                       including the repayment of outstanding
                                                       indebtedness.

Proposed New York Stock Exchange symbol..............  CIT


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

(1)  The amount of shares of CIT common stock to be outstanding immediately
     after this offering includes 200,000,000 shares to be sold by Tyco Capital
     pursuant to this offering and 316,302 shares of restricted common stock to
     be issued to CIT officers and employees in substitution for Tyco restricted
     shares held by such persons. The amount excludes 20,000,000 shares of
     common stock that are subject to an over-allotment option granted to the
     underwriters, 15,541,432 shares of common stock that will be subject to
     options to be granted to CIT officers, directors and employees concurrently
     with this offering and 27,000,000 shares of common stock reserved for
     issuance under our employee benefit plans (which includes the 15,541,432
     shares that will be subject to options upon completion of the offering).

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

    UNLESS WE SPECIFICALLY STATE OTHERWISE, THE INFORMATION IN THIS PROSPECTUS:

    - ASSUMES THAT THE UNDERWRITERS WILL NOT EXERCISE THEIR OVER-ALLOTMENT
      OPTION; AND

    - ASSUMES COMPLETION OF THE REORGANIZATION AND THE RENAMING OF CIT GROUP
      INC. (DEL) TO CIT GROUP INC. AS DESCRIBED UNDER "CORPORATE STRUCTURE AND
      REORGANIZATION."

                                       3

                             SUMMARY FINANCIAL DATA

    CIT is presently organized as a Nevada corporation (which is referred to in
this prospectus as CIT Group Inc. (Nevada)), and is a direct, wholly-owned
subsidiary of TCH, a Nevada corporation, which is a direct, wholly-owned
subsidiary of Tyco Capital, a Bermuda company. Prior to the closing of this
offering, Tyco will effectuate a restructuring whereby CIT Group Inc. (Nevada)
will merge with and into TCH, and that combined entity will further merge with
and into CIT Group Inc. (Del), a Delaware corporation. In connection with the
reorganization, CIT Group Inc. (Del) will be renamed CIT Group Inc. As a result
of the reorganization, CIT Group Inc. will be domiciled in Delaware and will be
the successor to CIT's business, operations, obligations and SEC registration.

    In connection with the reorganization and mergers described above, CIT Group
Inc. (Nevada) is reflected in the Consolidated Financial Statements of TCH, as
CIT Group Inc. (Nevada) is a wholly-owned subsidiary of TCH. The Delaware
company has had no operations and nominal financial activity and will be used
solely for the purpose of the reincorporation of CIT Group Inc. (Nevada). TCH
was incorporated in October 2000 and its only activity has been in connection
with its capacity as the holding company for the acquisition of CIT by Tyco on
June 1, 2001. TCH has not acted as an operating company and immediately prior to
the reorganization will have nominal assets and liabilities, other than its
investment in CIT. TCH's stand-alone historical financial activity is comprised
of intercompany debt payable to an affiliate of Tyco and interest expense
related to the acquisition of CIT, and TCH also facilitated the delivery of Tyco
common shares on redemption of CIT Exchangeco Inc. shares. All of the activity
of TCH will be unwound through a capital contribution from Tyco prior to the
reorganization discussed above and TCH's balance sheet will have nominal
balances. The ongoing operations of the registrant will effectively be comprised
of the existing operations of CIT.

    On June 1, 2001, CIT, formerly known as Tyco Capital Corporation and
previously The CIT Group, Inc., was acquired by a wholly-owned subsidiary of
Tyco in a purchase business combination (see Note 2 to the "Consolidated
Financial Statements" beginning on page F-1). In accordance with the guidelines
for accounting for business combinations, the purchase price paid by Tyco for
CIT plus related purchase accounting adjustments have been "pushed-down" and
recorded in CIT's consolidated financial statements for periods subsequent to
June 1, 2001. This resulted in a new basis of accounting reflecting the fair
market value of CIT's assets and liabilities for the "successor" period
beginning June 2, 2001. Information relating to all "predecessor" periods prior
to the acquisition by Tyco is presented using CIT's historical basis of
accounting.

    The following table sets forth selected consolidated financial information
regarding CIT's results of operations and balance sheets. To assist in the
comparability of our financial results the financial information in the
following table combines the "predecessor period" (January 1 through June 1,
2001) with the "successor period" (June 2 through September 30, 2001) to present
"combined" results for the nine months ended September 30, 2001. The data
presented below should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations and Qualitative and
Quantitative Disclosures about Market Risk" and the "Consolidated Financial
Statements" included elsewhere in this prospectus.

    RESTATEMENT--The Company has restated its Consolidated Financial Statements
for the quarter ended March 31, 2002. The restatement to the financial
statements herein reflects an impairment of goodwill in accordance with SFAS
No. 142, "Goodwill and Other Intangibles," resulting in an estimated goodwill
impairment charge of $4.51 billion. This restatement has no impact on previously
reported operating margin or net cash provided by operations for any periods.
See "Management's Discussion and Analysis of Financial Condition and Results of
Operations and Qualitative and Quantitative Disclosures about Market Risk" and
Note 6, "Accounting Change--Goodwill Amortization" in the

                                       4

Company's Consolidated Financial Statements for the quarter ended March 31, 2002
for further information regarding the goodwill impairment.



                                           SIX MONTHS ENDED
                                               MARCH 31,            NINE MONTHS ENDED           YEARS ENDED DECEMBER 31,
                                      ---------------------------     SEPTEMBER 30,     -----------------------------------------
($ IN MILLIONS)                         2002(2)         2001          2001(1)(2)(3)       2000     1999(4)      1998       1997
                                      -----------   -------------   -----------------   --------   --------   --------   --------
                                      (SUCCESSOR)   (PREDECESSOR)      (COMBINED)                     (PREDECESSOR)
                                      (RESTATED)
                                                                                                    
RESULTS OF OPERATIONS
Net finance margin..................   $   935.7       $  795.3         $1,318.8        $1,469.4   $  917.4    $804.8     $740.7
Provision for credit losses.........       307.9          132.1            332.5           255.2      110.3      99.4      113.7
Operating margin....................     1,105.0        1,092.1          1,558.9         2,126.2    1,157.9     960.8      932.8(5)
Salaries and general operating
  expenses..........................       457.4          522.8            784.9         1,035.2      516.0     407.7      420.0
Goodwill impairment(6)..............     4,512.7             --               --              --         --        --         --
Net (loss) income...................    (4,116.4)         320.2            333.8           611.6      389.4     338.8      310.1
Pro forma (loss) income per common
  share:
  Basic(7)..........................   $  (20.55)                       $   1.67
  Diluted(7)........................   $  (20.55)                       $   1.67
PROFITABILITY RATIOS
Return on Average Tangible
  Shareholder's Equity(8)...........      (200.4)%         16.0%            10.8%           16.0%      14.2%     14.0%      14.6%
Return on Average Earning Assets
  ("AEA")(9)........................      (22.18)%         1.54%            1.10%           1.50%      1.52%     1.65%      1.70%




                                                                                             AT DECEMBER 31,
                                            AT MARCH 31,   AT SEPTEMBER 30,   ---------------------------------------------
                                              2002(2)       2001(1)(2)(3)       2000       1999(4)      1998        1997
                                            ------------   ----------------   ---------   ---------   ---------   ---------
                                                      (SUCCESSOR)                             (PREDECESSOR)
                                             (RESTATED)
                                                                                                
BALANCE SHEET DATA
Total finance receivables.................   $26,297.7        $31,879.4       $33,497.5   $31,007.1   $19,856.0   $17,719.7
Reserve for credit losses.................       554.9            492.9           468.5       446.9       263.7       235.6
Operating lease equipment, net............     6,604.0          6,402.8         7,190.6     6,125.9     2,774.1     1,905.6
Goodwill, net.............................     2,383.4          6,547.5         1,964.6     1,850.5       216.5       134.6
Total assets..............................    44,383.5         51,090.1        48,689.8    45,081.1    24,303.1    20,464.1
Total debt................................    33,734.9         35,697.7        37,965.1    35,373.5    18,651.4    15,314.9
Company-obligated mandatorily redeemable
  preferred securities of subsidiary trust
  holding solely debentures of the
  Company.................................       258.6            260.0           250.0       250.0       250.0       250.0
Shareholder's equity......................     6,500.0         10,598.0         6,007.2     5,554.4     2,701.6     2,432.9
OTHER
Total managed assets(10)..................   $48,087.8        $50,877.1       $54,900.9   $51,433.3   $26,216.3   $22,344.9
CREDIT QUALITY AND LEVERAGE RATIOS
60+ days contractual delinquency as a
  percentage of finance receivables.......        3.90%            3.46%           2.98%       2.71%       1.75%       1.67%
Reserve for credit losses as a percentage
  of finance receivables..................        2.11%            1.55%           1.40%       1.44%       1.33%       1.33%
Reserve for credit losses as a percentage
  of 60+ days contractual delinquency.....        47.9%            44.7%           46.9%       53.3%       75.8%       79.4%
Total debt (net of overnight deposits) to
  tangible shareholder's equity(8)(11)....        7.30x            8.20x           8.78x       8.75x       6.82x       5.99x
Tangible shareholder's equity(8) to
  managed assets(10)......................         9.1%             8.5%            7.8%        7.7%       10.4%       11.4%


------------------------------
(1)  In September 2001, CIT changed its fiscal year end from December 31 to
     September 30 to conform to Tyco's fiscal year end.

(2)  On September 30, 2001, we sold certain international subsidiaries, which
     had assets of $1.8 billion and liabilities of $1.5 billion, to a non-U.S.
    subsidiary of Tyco for a note in the amount of approximately $295 million.
    This sale did not affect earnings for the period ended September 30, 2001.
    On February 11, 2002, we repurchased the international subsidiaries that we
    had previously sold to an affiliate of Tyco. The summary financial data
    includes these international operations for all periods presented; as a
    result, the Balance Sheet Data at September 30, 2001 varies slightly from
    comparable data reported in CIT's Form 10-K for the period ended
    September 30, 2001.

(3)  Results of operations for the nine months ended September 30, 2001
     (combined) include special charges incurred by the predecessor of
    $221.6 million ($158.0 million after tax). See Note 3 to the Consolidated
    Financial Statements.

                                       5

(4)  Includes results of operations of Newcourt Credit Group Inc. from the
     November 15, 1999 acquisition date.

(5)  Includes a 1997 gain of $58.0 million on the sale of an equity interest
     acquired in connection with a loan workout.

(6)  See Note 6, "Accounting Change--Goodwill Amortization" in the Company's
     Consolidated Financial Statements for the quarter ended March 31, 2002 for
    further information regarding the goodwill impairment.

(7)  Basic and diluted pro forma (loss) income per common share have been
     computed by dividing net (loss) income for each period by 200,316,302
    common shares, which is the number of common shares expected to be
    outstanding immediately after this offering. There are no dilutive common
    share equivalents expected to be issued prior to the closing of the
    offering.

(8)  Tangible shareholder's equity excludes goodwill and other intangible
     assets.

(9)  Average Earning Assets is the average of finance receivables, operating
     lease equipment, finance receivables held for sale and certain investments,
    less credit balances of factoring clients.

(10) "Managed assets" are comprised of financing and leasing assets and finance
     receivables previously securitized and still managed by us.

(11) Total debt excludes, and tangible shareholder's equity includes,
     Company-obligated mandatorily redeemable preferred securities of subsidiary
    trust holding solely debentures of the Company.

TYCO CAPITAL HOLDING, INC.

    The consolidated financial statements of TCH included herein reflect the
consolidated results of TCH, since its inception on October 13, 2000, plus the
results of CIT Group Inc. (Nevada) and its subsidiaries since its acquisition by
TCH on June 1, 2001. The following table sets forth summary financial
information regarding the consolidated results of operations and balance sheets
of TCH and its subsidiaries, including CIT ($ in millions). No comparative
summary financial information is included because activity of TCH for the period
ended March 31, 2001 was nominal.



                                                                     AT OR FOR THE
                                              AT OR FOR THE SIX       PERIOD FROM
                                                 MONTHS ENDED      INCEPTION THROUGH
                                                MARCH 31, 2002     SEPTEMBER 30, 2001
                                              ------------------   ------------------
                                                  (RESTATED)
                                                             
Finance income..............................      $ 2,304.7            $ 1,676.5
Intercompany interest expense, net..........          382.4                 98.8
Goodwill impairment.........................        4,512.7                   --
Net (loss) income...........................       (4,435.6)               181.9

Total assets................................       45,282.9             51,452.4
Intercompany debt payable to Tyco...........        5,600.0              5,000.0
Total debt..................................       39,334.9             40,697.7
Shareholder's equity........................        1,798.5              5,947.6


    See "Capitalization" for a presentation of certain financial information
concerning TCH and its subsidiaries, including CIT, that excludes the
intercompany debt and other activities of TCH that will be unwound prior to the
reorganization.

                                       6

                                  RISK FACTORS

    YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING DISCUSSION OF RISKS, AND THE
OTHER INFORMATION PROVIDED IN THIS PROSPECTUS. THE RISKS DESCRIBED BELOW ARE NOT
THE ONLY ONES FACING US. ADDITIONAL RISKS THAT ARE PRESENTLY UNKNOWN TO US OR
THAT WE CURRENTLY DEEM IMMATERIAL MAY ALSO IMPAIR OUR BUSINESS.

RISKS RELATED TO CIT'S BUSINESS

WE MAY BE ADVERSELY AFFECTED BY A GENERAL DETERIORATION IN ECONOMIC CONDITIONS.

    Our business, financial condition and results of operations may be affected
by various economic factors, including the level of economic activity in the
markets in which we operate. Unfavorable economic conditions may make it more
difficult for us to maintain both our new business origination volume and the
credit quality of new business at levels previously attained. Our growth depends
significantly upon our ability to generate new finance receivables, and in a
recession or other adverse economic environment, growth in our finance
receivables may be limited by a decrease in demand for consumer or commercial
credit or by a decline in collateral values. Delinquencies, foreclosures and
credit losses generally increase during economic slowdowns or recessions.

    We are also subject to industry-specific economic factors. An economic
downturn or slowdown in an industry could reduce demand for the financing we
provide for products of that industry. For example, our factoring business could
decline if there is a downturn in the retail textile, apparel, furniture or home
furnishings markets. At March 31, 2002, 5.1% of our total financing and leasing
assets related to obligations of retailers (12.7% including the trade
receivables securitized and managed by CIT), 11.6% related to commercial airline
obligations and 4.6% related to home equity obligations. Adverse economic
conditions in the markets or industries that we serve could have a material
adverse effect on our business, financial position or results of operations.

    In a recession or under other adverse economic conditions, nonearning assets
and writedowns are likely to increase as debtors fail to meet their payment
obligations. Although we maintain a consolidated reserve for credit losses in an
amount that we believe is sufficient to provide adequate protection against
potential writedowns in our portfolio, this allowance could prove to be
insufficient. Adverse economic conditions may impair our ability to re-lease or
remarket our leased equipment or other collateral securing our finance
receivables and realize the value at which we carry our leased assets and/or
estimated lease residual values on our books.

    A recession or downturn could contribute to a downgrading of our credit
ratings. A ratings downgrade likely would increase our funding costs, and could
decrease our net finance income, limit our access to the capital markets or
result in a decision by the lenders under our existing bank credit facilities
not to extend such credit facilities after their expiration.

    The broad-based economic slowdown in 2001 led to increases in both past-due
loans and non-performing assets. We have experienced increases in our commercial
past-due loans and non-performing assets across a wide range of industries,
including trucking, construction, retail and technology, as well as
manufacturing and machine tools. Continued weak economic conditions have
recently resulted in higher charge-offs in virtually all of our business
segments. Our reserve for credit losses as a percentage of finance receivables
has increased significantly as a result of continuing general economic weakness
and uncertainty in Argentina. In addition, our new origination volume has
recently declined due in part to soft economic conditions. We can provide no
assurance regarding when economic conditions will strengthen, or that these
trends will improve when the economy begins to grow again.

OUR LIQUIDITY OR ABILITY TO RAISE CAPITAL MAY BE LIMITED.

    Our primary funding sources have historically been commercial paper,
medium-term notes and asset-backed securities. We also maintain committed bank
lines of credit to provide liquidity support of commercial paper borrowings and
to support our international operations. An additional source of

                                       7

liquidity is cash flow from operations, including loan and lease payments from
customers, whole loan sales and syndications.

    Following Tyco's announcement on January 22, 2002 of its plans to separate
into four independent, publicly-traded companies and other related events, we
experienced a downgrade in our credit ratings by Standard & Poor's and Fitch.
While we continue to maintain investment-grade ratings, these events limited our
access to the commercial paper market.

    On February 5, 2002, we drew on our $8.5 billion in unsecured bank credit
facilities, which have historically been maintained as liquidity support for our
commercial paper programs. The proceeds from these bank lines are being used to
pay down outstanding commercial paper at the scheduled maturities. The cost of
the bank loans is higher than the cost of commercial paper, and will adversely
affect our future operating results. While we expect to return to the commercial
paper market at some point in the future with a dealer-based program, we can
provide no assurance that we will be able to access that market on favorable
terms in the future or at the levels previously attained. We exercised our one
year term-out option on a portion of our unsecured bank credit facilities, which
will increase our cost of funds.

    We will likely need to effect debt or equity financings in the future. The
type, timing and terms of financing selected by us will depend upon our cash
needs, the availability of other financing sources and the prevailing conditions
in the financial markets. While we have recently accessed the debt markets as
described in "Recent Developments," there can be no assurance that any of these
sources will be available to us at any given time or that they will be available
on favorable terms. On June 7, 2002, Standard & Poor's downgraded our long-term
debt rating from A- to BBB+, and on June 10, 2002, Fitch downgraded our
long-term debt rating from A- to BBB. There can be no assurance that there will
not be a further downgrade in our credit ratings in the future or, if such
downgrading does occur, that it will not result in an increase in our interest
expense or have an adverse impact on our ability to access the commercial paper
market or the public and private debt markets.

SIGNIFICANT INCREASES OR DECREASES IN PREVAILING INTEREST RATES COULD ADVERSELY
AFFECT OUR BUSINESS.

    Our operating results and cash flow depend to a great extent upon our level
of net finance income, which is the difference between total finance income
earned on earning assets, such as loans and investments, and total interest
expense paid on interest-bearing liabilities, such as borrowings. The amount of
net finance income is affected by changes in the volume and mix of earning
assets, the rates earned on those assets, the volume of interest-bearing
liabilities and the rates paid on those interest-bearing liabilities.

    Although we have an active and comprehensive approach to managing our
interest rate risk, including matching the repricing characteristics of our
assets with our liabilities, significant increases in market interest rates, or
the perception that an increase may occur, could adversely affect both our
ability to originate new finance receivables and our ability to grow.
Conversely, a decrease in interest rates could result in an acceleration in the
prepayment of owned and managed finance receivables. In addition, changes in
market interest rates, or in the relationships between short-term and long-term
market interest rates, or between different interest rate indices (I.E., basis
risk) could affect the interest rates charged on interest-earning assets
differently than the interest rates paid on interest-bearing liabilities, which
could result in an increase in interest expense relative to finance income. An
increase in market interest rates also could adversely impact the ability of our
floating-rate borrowers to meet their higher payment obligations, which could
result in an increase in nonearning assets and writedowns.

                                       8

INVESTMENT IN AND REVENUES FROM OUR FOREIGN OPERATIONS ARE SUBJECT TO THE RISKS
ASSOCIATED WITH TRANSACTIONS INVOLVING FOREIGN CURRENCIES.

    Foreign currency exchange rate fluctuations can have a material adverse
effect on the investment in international operations and the level of
international revenues that we generate from international asset-based financing
and leasing. Reported results from our operations in foreign countries may
fluctuate from period to period due to exchange rate movements in relation to
the U.S. dollar, particularly exchange rate movements in the Canadian dollar,
which is our largest non-U.S. exposure. In addition, an economic recession or
downturn or increased competition in the international markets in which we
operate could adversely affect us. Other risks inherent in conducting
international business operations generally include political and macro-economic
instability, changes in regulatory requirements and taxes, unreliability of
judicial processes, financial market instability and illiquidity. There can be
no assurance that one or more of these factors will not have a material adverse
effect on our business, financial conditions and results of operations. In
addition, instability or adverse economic conditions in international markets
may adversely affect the businesses of our domestic customers, which could
adversely affect such customers' demand for our products.

    At March 31, 2002, we had approximately $180 million of U.S.
dollar-denominated loans and assets outstanding to customers located or doing
business in Argentina. The Argentine government has recently instituted economic
reforms, including the conversion of certain dollar-denominated loans into
pesos. We are currently assessing the impact of these government actions on our
U.S. dollar-denominated loans and assets and reserve for credit losses. If the
Argentine government does not reverse its action, or if the governments of other
foreign jurisdictions take any similar actions, it could have an adverse impact
on our business, financial condition and results of operations. As of March 31,
2002, our exposure in Argentina was approximately $180 million and we recorded a
$95.0 million provision to reserve for Argentina-related receivables.

OUR FINANCIAL CONDITION COULD BE ADVERSELY AFFECTED IF WE WERE UNABLE TO
COMPLETE SECURITIZATIONS.

    We fund most of our assets on our balance sheet using our access to the
medium-term note and capital markets. In an effort to broaden our funding
sources and to provide an additional source of liquidity, we have in place an
array of securitization programs to access both the public and private
asset-backed securitization markets. Under a typical asset-backed
securitization, we sell a "pool" of secured loans or leases to a special-purpose
entity, generally a trust. The special-purpose entity, in turn, typically issues
certificates and/or notes that are collateralized by the pool and entitle the
holders thereof to participate in certain pool cash flows. Several factors will
affect our ability to complete securitizations, including:

    - conditions in the securities markets, generally;

    - conditions in the asset-backed securities markets;

    - the credit quality and performance of our financial instruments;

    - our ability to obtain third-party credit enhancement;

    - our ability to adequately service our financial instruments; and

    - the absence of any material downgrading or withdrawal of ratings given to
      securities previously issued in our securitizations.

    In a securitization transaction, a gain on sale and a related retained
interest in the securitized pool are recognized when the assets being
securitized are sold. The value of the retained interest recognized in a
securitization transaction is dependent upon certain assumptions regarding
future performance of the securitized portfolio, including the level of credit
losses and the rate of prepayments. If actual credit losses or prepayment rates
differ from the original assumptions, the value of the retained interest in the
securitized pool may increase or decrease materially. The value of the retained
interest in the securitized pool may also increase or decrease materially with
changes in market interest rates. Also, if

                                       9

assets being securitized are not properly hedged, the gain on sale recorded in a
securitization transaction may be affected by changes in market interest rates
between the time the assets being securitized are originated and the time the
assets are sold to the securitization entity.

    Changes in the volume of assets securitized or decreases in the value of
retained interests in securitizations due to changes in market interest rates or
higher than expected credit losses on prepayments could have a material adverse
effect on our business, financial condition and results of operations.

WE MAY NOT BE ABLE TO REALIZE OUR ENTIRE INVESTMENT IN THE EQUIPMENT WE LEASE.

    We lease various types of equipment to customers through two distinct types
of transactions: capital leases and operating leases. A capital lease passes
substantially all of the risks and rewards of owning the related equipment to
the customer. Lease payments during the initial terms of a capital lease cover
approximately 90% of the underlying equipment's cost at the inception of the
lease. The realization of unrecovered equipment values (residual values) at the
end of the term of a lease is an important element in the leasing business. The
duration of an operating lease, however, is substantially shorter relative to
the equipment's useful life. We bear greater risk in operating leases as we may
not be able to remarket the equipment on terms that will allow us to fully
recover our operating lease equipment carrying values.

    At the inception of each capital lease, we record a residual value for the
leased equipment based on our estimate of the future value of the equipment at
the expected disposition date. Residual values are determined by experienced
internal equipment management specialists, as well as external consultants. We
also record periodic depreciation expense on operating lease equipment based
upon estimates of the equipment's useful life and the estimated future value of
the equipment at the end of its useful life. A decrease in the market value of
leased equipment at a rate greater than the rate we projected, whether due to
rapid technological or economic obsolescence, unusual wear and tear on, or use
of, the equipment or other factors, would adversely affect the residual values
of such equipment. Consequently, there can be no assurance that our estimated
residual values for equipment will be realized.

CONTINUED WEAKNESS IN THE TELECOMMUNICATIONS INDUSTRY COULD ADVERSELY IMPACT THE
VALUE OF OUR TELECOMMUNICATIONS PORTFOLIO.

    Our telecommunications portfolio is approximately $685 million at March 31,
2002, and includes approximately $294 million of Competitive Local Exchange
Carrier (CLEC) accounts. The highly competitive telecommunications industry has
experienced over-capacity and substantial decline over the past year, which has
resulted in considerable weakness in asset values in the sector. Our CLEC
portfolio includes many companies which are in the process of building out their
networks and developing their customer bases. Therefore, these companies are
more vulnerable to the overall industry decline.

    We believe that our loan loss reserves relating to the telecommunications
portfolio are adequate. However, continued deterioration in the sector could
result in losses beyond current reserve levels.

OUR RESERVE FOR CREDIT LOSSES MAY PROVE INADEQUATE.

    Our business depends on the creditworthiness of our customers. We believe
that our credit risk management systems are adequate to limit our credit losses
to a manageable level. We attempt to mitigate credit risks through the use of a
corporate credit risk management group, formal credit management processes
implemented by each business unit and automated credit scoring capabilities for
small ticket business.

    We maintain a consolidated reserve for credit losses on finance receivables.
Our consolidated reserve for credit losses reflects management's judgment of
losses inherent in the portfolio.

                                       10

Management periodically reviews our consolidated reserve for adequacy
considering economic conditions and trends, collateral values and credit quality
indicators, including past charge-off experience and levels of past due loans
and non-performing assets.

    The consolidated reserve for credit losses is intended to provide for losses
inherent in the portfolio, which requires the application of estimates and
significant judgment as to the ultimate outcome of collection efforts and
realization of collateral, among other things. We cannot be certain that our
consolidated reserve for credit losses will be adequate over time to cover
credit losses in our portfolio because of unanticipated adverse changes in the
economy or events adversely affecting specific customers, industries or markets.
If the credit quality of our customer base materially decreases, or if our
reserves for credit losses are not adequate, our business, financial condition
and results of operations may suffer.

OUR COMMERCIAL AIRLINE FINANCING BUSINESS COULD BE ADVERSELY AFFECTED BY THE
EVENTS OF SEPTEMBER 11, 2001 AND THE WEAK ECONOMY.

    A portion of the Capital Finance business within our Equipment Financing and
Leasing segment involves providing financing to commercial airlines. The Capital
Finance aerospace portfolio includes most of the leading U.S. and foreign
commercial airlines, with a fleet of approximately 200 aircraft, with an average
age of nine years.

    The Capital Finance business may be adversely affected by the challenges
faced by the airline industry due to a combination of the terrorist attacks on
September 11, 2001 and the current worldwide economic slowdown. Airlines face a
number of increased costs, including higher insurance premiums and security
costs, while also experiencing a reduction in demand. As a result of these
circumstances, some airlines have taken aircraft out of service, sought to
restructure their fixed costs, including their debt and lease payments, and
sought protection from creditors in bankruptcy. Accordingly, we have experienced
some rental reductions or disruptions. Our portfolio could be adversely affected
by these factors, resulting in, among other effects, declines in the value of
aircraft, delays in payments on existing financings and reduced new business
origination.

WE MAY NOT BE ABLE TO REALIZE THE ENTIRE BOOK VALUE OF GOODWILL.

    We have $2.4 billion of goodwill, net, at March 31, 2002. We implemented the
provisions of Statement of Financial Accounting Standards ("SFAS") No. 142
"Goodwill and Other Intangible Assets" on October 1, 2001. Since adoption,
existing goodwill is no longer amortized, but instead will be assessed annually
for impairment or sooner if circumstances indicate a possible impairment. We
have determined that there was no impact of adopting this standard under the
transition provisions of SFAS No. 142.

    We have restated our financial statements for the quarter ended March 31,
2002 to reflect an estimated impairment of our goodwill of $4.51 billion. We
will continue with our analysis of goodwill impairment in accordance with
SFAS No. 142 during the quarter ending June 30, 2002. In the event that the book
value of goodwill, net, is impaired, any such impairment would be charged to
earnings in the period of impairment. An impairment by itself does not impact
our total tangible capitalization, although our total capitalization as reported
is affected by the goodwill impairment.

OUR POTENTIAL ACQUISITION OR DISPOSITION OF BUSINESSES OR ASSET PORTFOLIOS IN
THE FUTURE MAY ADVERSELY IMPACT OUR BUSINESS.

    As part of our long-term business strategy, we may pursue acquisitions of
other companies or asset portfolios. In addition, as we have done recently, we
may dispose of non-strategic businesses or asset portfolios. Future acquisitions
may result in potentially dilutive issuances of equity securities and the
incurrence of additional debt, which could have a material adverse effect on our
business, financial condition and results of operations. Future acquisitions
could involve numerous additional risks,

                                       11

including: difficulties in integrating the operations, services, products and
personnel of the acquired company; the diversion of management's attention from
other business concerns; entering markets in which we have little or no direct
prior experience; and the potential loss of key employees of the acquired
company. In addition, acquired businesses and asset portfolios may have
credit-related risks arising from substantially different underwriting standards
associated with those businesses or assets. In the event of future dispositions
of our businesses or asset portfolios, there can be no assurance that we will
receive adequate consideration for those businesses or assets at the time of
their disposition or will be able to adequately replace the volume associated
with the businesses or asset portfolios that we dispose of with higher-yielding
businesses or asset portfolios having acceptable risk characteristics. As a
result, our future disposition of businesses or asset portfolios could have a
material adverse effect on our business, financial condition and results of
operations.

WE COMPETE WITH A VARIETY OF FINANCING SOURCES FOR OUR CUSTOMERS.

    Our markets are highly competitive and are characterized by competitive
factors that vary based upon product and geographic region. Our competitors
include captive and independent finance companies, commercial banks and thrift
institutions, industrial banks, leasing companies, manufacturers and vendors
with global reach. Substantial financial services networks have been formed by
insurance companies and bank holding companies that compete with us. On a local
level, community banks and smaller independent finance and mortgage companies
are a competitive force.

    Competition from both traditional competitors and new market entrants has
intensified in recent years due to a strong economy, growing marketplace
liquidity and increasing recognition of the attractiveness of the commercial
finance markets. In addition, the rapid expansion of the securitization markets
is dramatically reducing the difficulty in obtaining access to capital, which is
the principal barrier to entry into these markets. This is further intensifying
competition in certain market segments, including increasing competition from
specialized securitization lenders which offer aggressive pricing terms.

    We compete primarily on the basis of pricing, terms and structure. Our
competitors seek to compete aggressively on the basis of these factors and we
may lose market share to the extent we are unwilling to match our competitors'
pricing, terms and structure in order to maintain interest margins and/or credit
standards. To the extent that we match competitors' pricing, terms or structure,
we may experience decreased interest margins and/or increased risk of credit
losses. Many of our competitors are large companies that have substantial
capital, technological and marketing resources, and some of these competitors
are larger than us and may have access to capital at a lower cost than us.
Further, the size and access to capital of certain of our competitors are being
enhanced by the continued consolidation activity in the commercial and
investment banking industries.

OUR BUSINESS MAY BE AFFECTED ADVERSELY BY THE HIGHLY REGULATED ENVIRONMENT IN
WHICH WE OPERATE.

    Our domestic operations are subject, in certain instances, to supervision
and regulation by state and federal authorities and may be subject to various
laws and judicial and administrative decisions imposing various requirements and
restrictions. Such regulation and supervision are primarily for the benefit and
protection of our customers, and not for the benefit of investors, and could
limit our discretion in operating our businesses. For example, state laws often
establish maximum allowable finance charges for certain consumer and commercial
loans. Noncompliance with applicable statutes or regulations could result in the
suspension or revocation of any license or registration at issue, as well as the
imposition of civil fines and criminal penalties.

    The financial services industry is heavily regulated in many jurisdictions
outside the United States. The varying requirements of these jurisdictions may
be inconsistent with U.S. rules and may adversely affect our business or limit
our ability to expand our international operations. We may not be able to obtain
necessary regulatory approvals, or if approvals are obtained, we may not be able
to continue to comply with the terms of the approvals or applicable regulations.
In addition, in many countries, the

                                       12

regulations applicable to the financial services industry are uncertain and
evolving, and it may be difficult for us to determine the exact regulatory
requirements.

    Our inability to remain in compliance with regulatory requirements in a
particular jurisdiction could have a material adverse effect on our operations
in that market and on our reputation generally. No assurance can be given that
applicable laws or regulations will not be amended or construed differently,
that new laws and regulations will not be adopted or that we will not be
prohibited by state laws from raising interest rates above certain desired
levels, any of which could adversely affect our business, financial condition or
results of operations.

WE HAVE ANTI-TAKEOVER DEFENSES THAT COULD DELAY OR PREVENT AN ACQUISITION OF CIT
AND COULD ADVERSELY AFFECT THE PRICE OF OUR SHARES.

    Certain provisions of the Delaware General Corporation Law which we did not
opt out of and certain provisions of our certificate of incorporation and
by-laws may have the effect of discouraging, delaying or preventing hostile
takeovers, including those that might result in a premium being paid over the
market price of our common stock, and discouraging, delaying or preventing
changes in control or management of CIT.

    We have not opted out of Section 203 of the Delaware General Corporation Law
which prohibits us from engaging in a "business combination" with an "interested
stockholder" (generally defined as a stockholder who becomes a beneficial owner
of 15% of more of our voting stock) for a three-year period following the date
that such stockholder became an interested stockholder, unless the business
combination is approved in a manner prescribed under Section 203.

    Our certificate of incorporation provides that the approval of certain
matters requires the vote of holders of 66 2/3% of our outstanding capital stock
entitled to vote in the election of directors. These matters include amending,
repealing or adopting of by-laws by the stockholders, removing directors (which
is permitted for cause only) and amending, repealing or adopting any provision
that is inconsistent with certain provisions of our certificate of
incorporation. Further, our certificate of incorporation requires that any
action required or permitted to be taken by our stockholders must be effected at
a duly called annual or special meeting of our stockholders and may not be
effected by a consent in writing. Special meetings of our stockholders may be
called only by our board of directors. In addition, our by-laws establish
advance notice procedures with respect to stockholder proposals and the
nomination of candidates for election as directors. See "Description of Capital
Stock--Anti-takeover Effects of Delaware General Corporation Law and Certain
Charter Provisions."

RISKS RELATED TO THE OFFERING

THERE HAS NOT BEEN A MARKET FOR OUR COMMON STOCK SINCE TYCO ACQUIRED US IN
JUNE 2001, AND THE MARKET PRICE OF OUR SHARES MAY FLUCTUATE.

    Our common stock will not be publicly traded prior to the offering date.
After the offering date, the public market will establish trading prices for our
common stock. We cannot assure you that an active public market for our common
stock will develop or be sustained.

    The price of our common stock after this offering may fluctuate widely,
depending upon many factors, some of which may be beyond our control, including:

    - the perceived prospects of our business and the financial services
      industry in general;

    - differences between our actual financial and operating results and those
      expected by investors and analysts;

    - changes in analysts' recommendations or projections;

    - actions or announcements by our competitors;

    - regulatory actions;

                                       13

    - changes in general economic or market conditions; and

    - broad market fluctuations.

    In addition, stock markets generally experience significant price and volume
volatility from time to time which may adversely affect the market price of the
common stock for reasons unrelated to our performance.

YOU MAY HAVE DIFFICULTY EVALUATING OUR BUSINESS BECAUSE OUR HISTORICAL
CONSOLIDATED FINANCIAL INFORMATION MAY NOT BE REPRESENTATIVE OF OUR RESULTS AS A
SEPARATE COMPANY.

    The historical consolidated financial information included in this
prospectus is not necessarily indicative of our future results of operations,
financial position and cash flows. We have not made adjustments to this
information to reflect changes that will occur in our cost structure, funding or
operations as a result of our separation from Tyco, including changes in our
financing and increased costs associated with being a public, stand-alone
company. Further, in connection with the reorganization described under
"Corporate Structure and Reorganization," CIT Group Inc. (Nevada) is reflected
in the consolidated financial statements of TCH as CIT Group Inc. (Nevada) is a
wholly-owned subsidiary of TCH. In addition, this prospectus includes separate
financial information for CIT Group Inc. (Del) on a stand-alone basis and CIT
Group Inc. on a consolidated basis. TCH has not acted as an operating company
and immediately prior to the reorganization will have nominal assets and
liabilities, other than its investment in CIT Group Inc. (Nevada). However,
TCH's financial statements currently reflect an intercompany loan payable to an
affiliate of Tyco and interest expense related to the acquisition of CIT, which
will be satisfied prior to consummation of the reorganization, and TCH also
facilitated the delivery of Tyco common shares on redemption of CIT Exchangeco
Inc. shares. As a result, the historical financial information including TCH is
not indicative of the future results of operations, financial position and cash
flows of CIT following the offering.

EACH OF THE SEPARATION AND THE TAX AGREEMENTS CONTAINS INDEMNIFICATION
OBLIGATIONS OF TYCO THAT TYCO MAY NOT BE ABLE TO SATISFY, WHICH COULD HAVE A
MATERIAL ADVERSE EFFECT ON US.

    The separation agreement allocates responsibility between Tyco and us for
various liabilities and obligations. The separation agreement provides that each
party will indemnify the other against third-party claims relating to or arising
out of their respective businesses. The tax agreement provides that Tyco will
indemnify us against certain income-based tax related liabilities, including any
income-based tax liabilities imposed on TCH or CIT Group Inc. (Del) (in each
case determined on a non-consolidated basis) for periods or partial periods
ending on or prior to the date that CIT Group Inc. (Nevada) merges with TCH and
certain income-based tax liabilities imposed as a result of that merger or TCH's
merger with us. Tyco will also indemnify us for any penalties imposed on us
resulting from the late filing of U.S. federal income tax returns that were
prepared by or under the direction of Tyco on our behalf and from late payments
related to those returns and any liability for U.S. federal income taxes and
income taxes of New York, New Jersey and any other state for which a unitary
return was filed resulting from a tax position reflected on any applicable tax
return prepared by or under the direction of Tyco on our behalf which was taken
by Tyco in a manner inconsistent with our past practices. Tyco will not
indemnify us, however, for any tax liability resulting from a claim for refund
filed by or on behalf of the predecessor of CIT Group Inc. (Nevada) on May 30,
2002.

    The availability of these indemnities will depend upon the future financial
strength of Tyco and us. If Tyco were unable to fund these indemnities if they
should arise, our financial condition could be adversely affected.

                                       14

THE SALE OR AVAILABILITY FOR SALE OF SUBSTANTIAL AMOUNTS OF OUR COMMON STOCK
COULD CAUSE OUR STOCK PRICE TO DECLINE OR IMPAIR OUR ABILITY TO RAISE CAPITAL.

    Sales of a substantial number of shares of our common stock after the
offering, or the public perception that these sales may occur, could depress the
market price of our common stock and could materially impair our ability to
raise capital through the sale of additional equity securities. Immediately
after the offering, 200,316,302 shares of our common stock will be outstanding
(or 220,316,302 shares if the underwriters exercise the over-allotment option in
connection with the offering in full). Immediately after the offering, all of
the 200,000,000 shares sold in the offering will be freely transferable without
restriction or further registration under the Securities Act of 1933, unless
held by our "affiliates," as that term is defined by the SEC and, if applicable,
subject to the terms of the lock-up agreements described below. Upon completion
of this offering, 316,302 shares of CIT restricted stock will be issued in
substitution for Tyco restricted shares. In addition, in connection with the
offering, we will issue options to purchase an aggregate of 15,541,432 shares of
our common stock; of those options, options to purchase 4,002,796 shares will be
immediately exercisable upon completion of this offering. We intend to register
the issuance of the shares of CIT restricted stock and the shares underlying our
options on Form S-8. Accordingly, such shares of CIT restricted stock and shares
purchased upon exercise of the options will be available for sale in the public
market, subject to the vesting restrictions on the restricted shares, the
limitation on the resale of our shares by "affiliates" under Rule 144 and the
restrictions imposed under the terms of the lock-up agreements described below.

    We have agreed that, without the prior written consent of Goldman, Sachs &
Co. and Lehman Brothers Inc., as the representatives of the underwriters, we
will not, directly or indirectly, offer, sell or dispose of any common stock or
any securities which may be converted into or exchanged for any common stock for
a period of 180 days from the date of this prospectus (other than (x) pursuant
to any employee benefit plan or stock option plan described in this prospectus,
or (y) common stock issued as consideration in acquisitions, provided that the
aggregate amount of common stock issued in such acquisitions does not exceed 10%
of our shares of common stock outstanding immediately after the closing of this
offering and provided further that any recipient of 10% or more of the shares
issued as consideration in any single acquisition of a business or entity that
is not publicly held shall agree in writing to be bound by the lock-up agreement
for the remainder of the 180-day period). All of our executive officers and
directors have agreed under lock-up agreements not to, without the prior written
consent of the representatives of the underwriters, directly or indirectly,
offer, sell or otherwise dispose of any common stock or any securities which may
be converted into or exchanged or exercised for any common stock for a period of
180 days from the date of this prospectus. The lock-up agreements described
above may be released at any time as to all or any portion of the common stock
subject to such agreements at the sole discretion of the representatives of the
underwriters.

    An aggregate of 27,000,000 shares of our common stock are reserved for
issuance under our benefit plans, including the shares described above. We
intend to file registration statements on Form S-8 covering the sale of the
shares of common stock issued under the benefit plans. Accordingly, shares of
common stock registered under any such registration statement will be available
for sale in the public market upon issuance of such shares of common stock
pursuant to the respective plan, unless such shares of common stock are subject
to vesting restrictions, subject to limitation on resale by "affiliates"
pursuant to Rule 144 or subject to the lock-up agreements described above.

                                       15

                           FORWARD-LOOKING STATEMENTS

    Certain statements contained in this prospectus are forward-looking
statements within the meaning of the U.S. Private Securities Litigation Reform
Act of 1995. All statements contained herein that are not clearly historical in
nature are forward-looking and the words "anticipate," "believe," "expect,"
"estimate" and similar expressions are generally intended to identify
forward-looking statements. Any forward-looking statements contained herein, in
press releases, written statements or other documents filed with the SEC or in
communications and discussions with investors and analysts in the normal course
of business through meetings, webcasts, phone calls and conference calls,
concerning our operations, economic performance and financial condition are
subject to known and unknown risks, uncertainties and contingencies.
Forward-looking statements are included, for example, in the discussions about:

    - our liquidity risk management,

    - our credit risk management,

    - our asset/liability risk management,

    - our capital, leverage and credit ratings,

    - our operational and legal risks,

    - how we may be affected by legal proceedings, and

    - our separation from Tyco and our relationship with Tyco following the
      separation.

    All forward-looking statements involve risks and uncertainties, many of
which are beyond our control, which may cause actual results, performance or
achievements to differ materially from anticipated results, performance or
achievements. Also, forward-looking statements are based upon management's
estimates of fair values and of future costs, using currently available
information. Therefore, actual results may differ materially from those
expressed or implied in those statements. Factors that could cause such
differences include, but are not limited to:

    - the factors described under the heading "Risk Factors" and elsewhere in
      this prospectus,

    - risks of economic slowdown, downturn or recession,

    - industry cycles and trends,

    - risks inherent in changes in market interest rates,

    - funding opportunities and borrowing costs,

    - changes in funding markets, including commercial paper, term debt and the
      asset-backed securitization markets,

    - uncertainties associated with risk management, including credit,
      prepayment, asset/liability, interest rate and currency risks,

    - adequacy of reserves for credit losses,

    - risks associated with the value and recoverability of leased equipment and
      lease residual values,

    - risks associated with the potential further impairment of our goodwill,

    - changes in regulations governing our business and operations or
      permissible activities,

    - changes in competitive factors, and

    - future acquisitions and dispositions of businesses or asset portfolios.

                                       16

                                USE OF PROCEEDS

    We will not receive any of the proceeds from the sale of our shares of
common stock by Tyco Capital; however, if the underwriters exercise their
over-allotment option, we will receive the proceeds from the sale of shares
pursuant to such exercise. If the underwriters exercise their over-allotment
option in full, we estimate that we will receive approximately $441,600,000 from
the sale of shares pursuant to such exercise after deducting underwriting
discounts and commissions. We will use the net proceeds from any such sale of
shares by us to the underwriters for general corporate purposes, including the
repayment of outstanding indebtedness.

                                DIVIDEND POLICY

    Since Tyco acquired us in June 2001, we have not declared any cash dividends
on our common stock. The indentures for our public debt securities were amended
in February 2002 to prohibit payments of dividends to Tyco. These provisions do
not apply if Tyco owns less than 50% of our common stock as long as at least
two-thirds of the members of our board of directors are not affiliated with
Tyco. We anticipate that these provisions will not restrict our payment of
dividends once the offering is complete since Tyco will no longer have a direct
or indirect equity interest in CIT.

    Following our initial public offering in November 1997 and prior to the
acquisition by Tyco, we paid a quarterly dividend of $0.10 per share, except for
the first quarter of 1998. Our policy will be to pay a modest dividend while
retaining a strong capital base. We anticipate that the initial dividend rate
will be $0.12 per share per quarter. The declaration and payment of future
dividends are subject to the discretion of our board of directors. Any
determination as to the payment of dividends, including the level of dividends,
will depend on, among other things, general economic and business conditions,
our strategic and operational plans, our financial results and condition,
contractual, legal and regulatory restrictions on the payment of dividends by
us, and such other factors as the board of directors may consider to be
relevant.

                     CORPORATE STRUCTURE AND REORGANIZATION

    CIT is presently organized as a Nevada corporation and is a direct,
wholly-owned subsidiary of TCH, a Nevada corporation, which is a direct,
wholly-owned subsidiary of Tyco Capital, a Bermuda company. All of these
entities are indirect, wholly-owned subsidiaries of Tyco. Prior to the closing
of this offering, Tyco will effecuate a restructuring whereby CIT Group Inc.
(Nevada) will merge with and into TCH, and that combined entity will further
merge with and into CIT Group Inc. (Del), a Delaware corporation. In connection
with the reorganization, CIT Group Inc. (Del) will be renamed CIT Group Inc. As
a result of the reorganization, CIT Group Inc. will be domiciled in Delaware and
will be the successor to CIT's business, operations, obligations and SEC
registration.

    In connection with and effective upon the closing of this offering, Tyco
will also cause to be redeemed all of the outstanding exchangeable shares of CIT
Exchangeco Inc., presently a subsidiary of CIT. Each exchangeable share of CIT
Exchangeco is currently exchangeable for 0.6907 of a Tyco common share, which
was the exchange ratio in Tyco's acquisition of CIT. This redemption and the
elimination of the CIT Exchangeco structure will be completed pursuant to the
terms of the agreements governing CIT Exchangeco. These Exchangeco shares are
included in the caption "Tyco Investment" in the capitalization table below. The
redemption will not impact CIT's capitalization.

                                       17

                                 CAPITALIZATION

    The following table sets forth our capitalization as of March 31, 2002:

    - on an actual combined basis, reflecting the combined capitalization of CIT
      Group Inc. (Nevada), TCH and CIT Group Inc. (Del);

    - on a pro forma basis to (1) exclude the intercompany debt and other
      activities of TCH and CIT Group Inc. (Del), as these companies will have
      nominal assets and liabilities and other balance sheet items prior to
      their mergers with CIT Group Inc. and (2) reflect issuance of an
      additional $2.5 billion in CIT term debt on April 1, 2002, which is
      assumed to repay a portion of CIT term debt outstanding at March 31, 2002;
      and

    - on an as adjusted basis to reflect the pro forma assumptions described
      above and (1) the issuance of 200,000,000 shares of our common stock in
      connection with the offering, (2) the issuance of 316,302 shares of
      restricted common stock to be issued to CIT officers and employees in
      substitution for Tyco restricted shares held by such persons and (3) the
      reorganization described in "Corporate Structure and Reorganization."

    This table should be read in conjunction with "Selected Consolidated
Historical Financial Data of CIT," our Consolidated Financial Statements and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations and Qualitative and Quantitative Disclosures About Market Risk" which
are included elsewhere in this prospectus.



                                                                    MARCH 31, 2002
                                      --------------------------------------------------------------------------
                                      CIT GROUP                CIT GROUP     ACTUAL     PRO FORMA   AS ADJUSTED
                                         INC.         TCH      INC. (DEL)   COMBINED    COMBINED    COMBINED (1)
                                      ----------   ---------   ----------   ---------   ---------   ------------
                                                         (IN MILLIONS, EXCEPT PER SHARE DATA)
                                      (RESTATED)
                                                                                  
Commercial paper....................  $   709.9    $      --   $      --    $  709.9    $  709.9     $   709.9
Bank credit facilities..............    8,518.4           --          --     8,518.4     8,518.4       8,518.4
Term debt...........................   24,506.6           --          --    24,506.6    24,506.6      24,506.6
Intercompany notes payable to
  Tyco..............................         --      5,600.0          --     5,600.0          --            --
CIT obligated mandatorily redeemable
  preferred securities of subsidiary
  trust holding solely debentures of
  CIT ("Preferred Capital
  Securities")......................      258.6           --          --       258.6       258.6         258.6
Shareholder's equity:
    Tyco investment.................   10,422.4      6,110.7          --     6,110.7    10,422.4            --
    Preferred stock, $0.01 par
      value, 100,000,000 authorized;
      none issued and outstanding...         --           --          --          --          --            --
    Common stock, $0.01 par value,
      600,000,000 authorized;
      200,316,302 issued and
      outstanding on an as adjusted
      basis.........................         --           --          --          --          --           2.0
    Additional paid in capital......         --           --          --          --          --      10,420.4
    Accumulated deficit.............   (3,864.0)    (4,253.8)         --    (4,253.8)   (3,864.0)     (3,864.0)
    Accumulated other comprehensive
      loss..........................      (58.4)       (58.4)         --       (58.4)      (58.4)        (58.4)
                                      ---------    ---------   ---------    ---------   ---------    ---------
    Total shareholder's equity......    6,500.0      1,798.5          --     1,798.5     6,500.0       6,500.0
                                      ---------    ---------   ---------    ---------   ---------    ---------
Total capitalization................   40,493.5      7,398.5          --    41,392.0    40,493.5      40,493.5
Goodwill and other intangible
  assets, net.......................   (2,403.2)          --          --    (2,403.2)   (2,403.2)     (2,403.2)
                                      ---------    ---------   ---------    ---------   ---------    ---------
Total tangible capitalization.......  $38,090.3    $ 7,398.5   $      --    $38,988.8   $38,090.3    $38,090.3
                                      =========    =========   =========    =========   =========    =========
Total tangible shareholder's
  equity............................  $ 4,096.8    $ 1,798.5   $      --    $ (604.7)   $4,096.8     $ 4,096.8
                                      =========    =========   =========    =========   =========    =========
Pro forma net tangible book value
  per share(2)......................  $   20.45    $    8.98   $      --    $  (3.02)   $  20.45     $   20.45
                                      =========    =========   =========    =========   =========    =========


                                       18

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

(1)  Excludes (1) 15,541,432 shares of common stock that will be subject to
     options to be granted to CIT officers, directors and employees concurrent
     with this offering and (2) 20,000,000 shares of common stock issuable by us
     upon exercise of the underwriters' over-allotment option.

(2)  This pro forma calculation was derived using the 200,316,302 common shares
     expected to be outstanding immediately after this offering.

    CIT has estimated the incremental increase to interest expense relating to
funding transactions occurring during the quarter ended March 31, 2002 and the
April 1, 2002 funding transaction presented in the pro forma capitalization
table as follows. These estimates are based on current facts and circumstances,
including market interest rates and the following events:

    - The $2.5 billion debt issuance on April 1, 2002 and the planned repayment
      of maturing fixed-rate debt outstanding.

    - The $8.5 billion draw of our bank facilities on February 5, 2002 and the
      subsequent repayment of maturing commercial paper.

    - Incremental costs associated with the $2.2 billion in securitization
      facilities completed during February and March 2002.

    If the above transactions had been consummated on April 1, 2001, the impact
on interest expense for the twelve months ended March 31, 2002 would have been
an increase of approximately $50 million after tax.

    This pro forma estimate was calculated assuming that at January 1, 2001 the
proceeds of the April 2002 $2.5 billion debt issuance were used to refinance an
equal amount of fixed-rate debt next maturing following the April 2002 issuance.
Such maturing notes had a weighted average interest rate of approximately 6.60%.
The pro forma estimate also includes (1) approximately 40 basis points of
incremental annual interest expense in connection with the bank facility draw
relative to the interest expense associated with the commercial paper paid with
the proceeds of such draw and (2) incremental costs associated with the
above-mentioned securitization facilities.

    The actual increase in costs will depend upon numerous factors, including
the actual amounts borrowed, future market interest rates, hedging strategies
and other initiatives, including the Company's plans to re-access the commercial
paper market, as well as the excess liquidity that is maintained during this
transition period. For additional information regarding our liquidity, see
"Management's Discussion and Analysis of Financial Condition and Results of
Operations and Qualitative and Quantitative Disclosures about Market
Risk--Quarters and Six Months Ended March 31, 2002 and 2001--CIT Group
Inc.--Overview," "Management's Discussion and Analysis of Financial Condition
and Results of Operations and Qualitative and Quantitative Disclosures about
Market Risk--Quarters and Six Months Ended March 31, 2002 and 2001--CIT Group
Inc.--Liquidity Risk Management" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations and Qualitative and Quantitative
Disclosures about Market Risk--Fiscal Year Ended September 30, 2001 and Calendar
Years Ended December 31, 2000 and 1999--CIT Group Inc.--Risk Management--Market
Risk Management--Liquidity Risk Management."

                                       19

                              RECENT DEVELOPMENTS

    On April 1, 2002, CIT completed a $2.5 billion debt offering. CIT sold
$1.25 billion aggregate principal amount of 7.375% senior notes due April 2,
2007 and $1.25 billion aggregate principal amount of 7.750% senior notes due
April 2, 2012. CIT has determined that the proceeds will be used to repay a
portion of existing term debt at maturity.

    On June 3, 2002, Tyco announced that L. Dennis Kozlowski had resigned as
Chairman, Chief Executive Officer and President of Tyco. Tyco announced that at
the request of Tyco's Board, John F. Fort, III would assume primary executive
responsibilities during an interim period while a search for a permanent
replacement is completed.

    On June 7, 2002, Standard & Poor's downgraded CIT's long-term debt rating
from A- to BBB+. Standard & Poor's ratings of CIT's debt remain on watch status
with developing implications.

    On June 10, 2002, Fitch downgraded CIT's long-term debt rating from A- to
BBB. All of the Company's Fitch ratings remain on watch status.

    Tyco has entered into an agreement to acquire McGrath RentCorp ("McGrath"),
a rental provider of modular offices and classrooms and electronic test
equipment, in a transaction in which the consideration would be a combination of
cash and Tyco common shares. Prior to developing the plan to separate CIT from
Tyco, Tyco intended to integrate McGrath's business with CIT's business.
However, if the acquisition is completed pursuant to the acquisition agreement,
Tyco currently would expect to retain McGrath as a part of its business.

                                       20

             SELECTED CONSOLIDATED HISTORICAL FINANCIAL DATA OF CIT

    CIT is presently organized as a Nevada corporation (which is referred to in
this prospectus as CIT Group Inc. (Nevada)) and is a direct, wholly-owned
subsidiary of TCH, a Nevada corporation, which is a direct, wholly-owned
subsidiary of Tyco Capital, a Bermuda company. Prior to the closing of this
offering, Tyco will effectuate a restructuring whereby CIT Group Inc. (Nevada)
will merge with and into TCH, and that combined entity will further merge with
and into CIT Group Inc. (Del), a Delaware corporation. In connection with the
reorganization, CIT Group Inc. (Del) will be renamed CIT Group Inc. As a result
of the reorganization, CIT Group Inc. will be domiciled in Delaware and will be
the successor to CIT's business, operations, obligations and SEC registration.

    In connection with the reorganization and mergers described above, CIT Group
Inc. (Nevada) is reflected in the Consolidated Financial Statements of TCH, as
CIT Group Inc. (Nevada) is a wholly-owned subsidiary of TCH. The Delaware
company has had no operations and nominal financial activity and will be used
solely for the purpose of the reincorporation of CIT Group Inc. (Nevada). TCH
was incorporated in October 2000 and its only activity has been in connection
with its capacity as the holding company for the acquisition of CIT by Tyco on
June 1, 2001. TCH has not acted as an operating company and immediately prior to
the reorganization will have nominal assets and liabilities, other than its
investment in CIT. TCH's stand-alone historical financial activity is comprised
of intercompany debt payable to an affiliate of Tyco and interest expense
related to the acquisition of CIT, and TCH also facilitated the delivery of Tyco
common shares on redemption of CIT Exchangeco Inc. shares. All of the activity
of TCH will be unwound through a capital contribution from Tyco prior to the
reorganization discussed above and TCH's balance sheet will have nominal
balances. The ongoing operations of the registrant will effectively be comprised
of the existing operations of CIT.

    On June 1, 2001, CIT, formerly known as Tyco Capital Corporation and
previously The CIT Group, Inc., was acquired by a wholly-owned subsidiary of
Tyco in a purchase business combination (see Note 2 to the "Consolidated
Financial Statements" beginning on page F-1). In accordance with the guidelines
for accounting for business combinations, the purchase price paid by Tyco for
CIT plus related purchase accounting adjustments have been "pushed-down" and
recorded in CIT's consolidated financial statements for periods subsequent to
June 1, 2001. This resulted in a new basis of accounting reflecting the fair
market value of CIT's assets and liabilities for the "successor" period
beginning June 2, 2001. Information relating to all "predecessor" periods prior
to the acquisition by Tyco is presented using CIT's historical basis of
accounting.

    The following tables set forth selected consolidated financial information
regarding CIT's results of operations and balance sheets. The financial data at
and for the six months ended March 31, 2002 and 2001 were derived from the
unaudited Consolidated Financial Statements of CIT included elsewhere in this
prospectus. The financial data at September 30, 2001 and December 31, 2000, for
the nine months ended September 30, 2001 and for each of the two years in the
period ended December 31, 2000 were derived from the audited Consolidated
Financial Statements of CIT included elsewhere in this prospectus. The financial
data at December 31, 1999, 1998 and 1997 and for each of the two years in the
period ended December 31, 1998 were derived from audited financial statements
not presented in this prospectus. To assist in the comparability of our
financial results the financial information in the following tables combines the
"predecessor period" (January 1 through June 1, 2001) with the "successor
period" (June 2 through September 30, 2001) to present "combined" results for
the nine months ended September 30, 2001. The data presented below should be
read in conjunction with "Management's Discussion and Analysis of Financial
Condition and Results of Operations and Qualitative and Quantitative Disclosures
about Market Risk" below and the "Consolidated Financial Statements" included
elsewhere in this prospectus.

    RESTATEMENT--The Company has restated its Consolidated Financial Statements
for the quarter ended March 31, 2002. The restatement to the financial
statements herein reflects an impairment of

                                       21

goodwill in accordance with SFAS No. 142, "Goodwill and Other Intangibles,"
resulting in an estimated goodwill impairment charge of $4.51 billion. This
restatement has no impact on previously reported operating margin or net cash
provided by operations for any periods. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations and Qualitative and
Quantitative Disclosures about Market Risk" and Note 6, "Accounting
Change--Goodwill Amortization" in the Company's Consolidated Financial
Statements for the quarter ended March 31, 2002 for further information
regarding the goodwill impairment.


                                          SIX MONTHS ENDED MARCH 31,      NINE MONTHS ENDED
                                        -------------------------------     SEPTEMBER 30,
($ IN MILLIONS, EXCEPT PER SHARE DATA)       2002             2001          2001(1)(2)(3)
                                        ---------------   -------------   -----------------
                                          (SUCCESSOR)     (PREDECESSOR)      (COMBINED)
                                          (RESTATED)
                                                                 
RESULTS OF OPERATIONS
Net finance margin.....                    $  935.7          $  795.3         $1,318.8
Provision for credit losses...                307.9             132.1            332.5
Other revenue..........                       477.2             428.9            572.6
Operating margin.......                     1,105.0           1,092.1          1,558.9
Salaries and general operating
  expenses.............                       457.4             522.8            784.9
Goodwill amortization...                         --              45.0             97.6
Goodwill impairment....                     4,512.7(6)             --               --
Net (loss) income......                    (4,116.4)            320.2            333.8
Pro forma (loss) income per common
  share:
  Basic(7).............                    $ (20.55)                          $   1.67
  Diluted(7)...........                    $ (20.55)                          $   1.67
Cash dividends per common share..                         See (8) below


                                                YEARS ENDED DECEMBER 31,
                                        -----------------------------------------
($ IN MILLIONS, EXCEPT PER SHARE DATA)    2000     1999(4)      1998       1997
                                        --------   --------   --------   --------
                                                      (PREDECESSOR)

                                                             
RESULTS OF OPERATIONS
Net finance margin.....                 $1,469.4   $  917.4    $804.8     $740.7
Provision for credit losses...             255.2      110.3      99.4      113.7
Other revenue..........                    912.0      350.8     255.4      247.8
Operating margin.......                  2,126.2    1,157.9     960.8      932.8(5)
Salaries and general operating
  expenses.............                  1,035.2      516.0     407.7      420.0
Goodwill amortization...                    86.3       25.7      10.1        8.4
Goodwill impairment....                       --         --        --         --
Net (loss) income......                    611.6      389.4     338.8      310.1
Pro forma (loss) income per common
  share:
  Basic(7).............
  Diluted(7)...........
Cash dividends per common share..




                                 AT MARCH 31,   AT SEPTEMBER 30,
($ IN MILLIONS)                      2002        2001(1)(2)(3)
                                --------------  ----------------
                                          (SUCCESSOR)
                                  (RESTATED)
                                          
BALANCE SHEET DATA
Total finance receivables.....    $26,297.7        $31,879.4
Reserve for credit losses.....        554.9            492.9
Operating lease equipment,
  net.........................      6,604.0          6,402.8
Goodwill, net.................      2,383.4          6,547.5
Total assets..................     44,383.5         51,090.1
Commercial paper..............        709.9          8,869.2
Variable-rate bank credit
  facilities..................      8,518.4               --
Variable-rate senior notes....      8,700.5          9,614.6
Fixed-rate senior notes.......     15,806.1         17,113.9
Subordinated fixed-rate
  notes.......................           --            100.0
Company-obligated mandatorily
  redeemable preferred
  securities of subsidiary
  trust holding solely
  debentures of the Company...        258.6            260.0
Shareholder's equity..........      6,500.0         10,598.0
Tangible shareholder's
  equity......................      4,096.8          4,028.5


                                             AT DECEMBER 31,
                                ------------------------------------------
($ IN MILLIONS)                   2000      1999(4)     1998      1997(8)
                                ---------  ---------  ---------  ---------
                                              (PREDECESSOR)

                                                     
BALANCE SHEET DATA
Total finance receivables.....  $33,497.5  $31,007.1  $19,856.0  $17,719.7
Reserve for credit losses.....      468.5      446.9      263.7      235.6
Operating lease equipment,
  net.........................    7,190.6    6,125.9    2,774.1    1,905.6
Goodwill, net.................    1,964.6    1,850.5      216.5      134.6
Total assets..................   48,689.8   45,081.1   24,303.1   20,464.1
Commercial paper..............    9,063.5    8,974.0    6,144.1    5,559.6
Variable-rate bank credit
  facilities..................         --         --         --         --
Variable-rate senior notes....   11,130.5    7,147.2    4,275.0    2,861.5
Fixed-rate senior notes.......   17,571.1   19,052.3    8,032.3    6,593.8
Subordinated fixed-rate
  notes.......................      200.0      200.0      200.0      300.0
Company-obligated mandatorily
  redeemable preferred
  securities of subsidiary
  trust holding solely
  debentures of the Company...      250.0      250.0      250.0      250.0
Shareholder's equity..........    6,007.2    5,554.4    2,701.6    2,432.9
Tangible shareholder's
  equity......................    4,042.6    3,703.9    2,485.1    2,298.3


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

(1)  In September 2001, CIT changed its fiscal year end from December 31 to
     September 30 to conform to Tyco's fiscal year end.

(2)  On September 30, 2001, we sold certain international subsidiaries, which
     had assets of $1.8 billion and liabilities of $1.5 billion, to a non-U.S.
     subsidiary of Tyco for a note in the amount of the net book value of
     approximately $295 million. This sale did not affect earnings for the
     period ended September 30, 2001. On February 11, 2002, we repurchased the
     international subsidiaries that we had previously sold to an affiliate of
     Tyco for a purchase price equal to the net book value. The selected
     financial data includes these international operations for all periods
     presented; as a result, the Balance Sheet Data at September 30, 2001 varies
     slightly from comparable data reported in CIT's Form 10-K for the period
     ended September 30, 2001.

(3)  Results of operations for the nine months ended September 30, 2001
     (combined) include special charges incurred by the predecessor of
    $221.6 million ($158.0 million after tax). See Note 3 to the Consolidated
    Financial Statements.

(4)  Includes results of operations of Newcourt Credit Group Inc. from the
     November 15, 1999 acquisition date.

(5)  Includes a 1997 gain of $58.0 million on the sale of an equity interest
     acquired in connection with a loan workout.

                                       22

(6)  During the quarter ended March 31, 2002, we recorded an initial estimate of
     goodwill impairment of $4.51 billion in accordance with SFAS No. 142,
     "Goodwill and Other Intangible Assets." The Company has restated its
     Consolidated Financial Statements to reflect this impairment. This
     impairment is discussed further under "Management's Discussion and Analysis
     of Financial Condition and Results of Operations and Quantitative and
     Qualitative Disclosures about Market Risk--Quarters and Six Months Ended
     March 31, 2002 and 2001--CIT Group Inc.--Goodwill and Other Intangible
     Assets Amortization."

(7)  Basic and diluted pro forma (loss) income per common share have been
     computed by dividing net (loss) income for each period by 200,316,302
    shares of common stock, which is the number of common shares expected to be
    outstanding immediately after this offering. There are no dilutive common
    share equivalents expected to be issued prior to the closing of the
    offering.

(8)  Prior to the acquisition by Tyco on June 1, 2001, CIT paid a quarterly
     dividend of $0.10 per share for each quarter from and including the second
     quarter of 1998. In the year ended December 31, 1997, and prior to CIT's
     initial public offering, CIT paid $79.3 million to its principal
     stockholders under a dividend policy that terminated in connection with its
     initial public offering. See the description of CIT's dividend policy under
     "Dividend Policy" elsewhere in this prospectus.

                                       23




                                   AT OR FOR SIX MONTHS     AT OR FOR THE NINE             AT OR FOR THE YEARS
                                     ENDED MARCH 31,           MONTHS ENDED                ENDED DECEMBER 31,
                                --------------------------    SEPTEMBER 30,     -----------------------------------------
                                  2002(9)        2001            2001(9)          2000       1999      1998       1997
($ IN MILLIONS)                 -----------  -------------  ------------------  ---------  --------- --------- ----------
                                (SUCCESSOR)  (PREDECESSOR)      (COMBINED)                    (PREDECESSOR)
                                (RESTATED)
                                                                                          
SELECTED DATA AND RATIOS
PROFITABILITY
Net finance margin as a
  percentage of average
  earning assets ("AEA")(1)...        5.04%        3.82%             4.34%          3.61%      3.59%     3.93%     4.06%
Return on average tangible
  shareholder's equity(2).....      (200.4)%       16.0%             10.8%(10)      16.0%      14.2%     14.0%     14.6%(11)
Return on AEA(1)..............      (22.18)%       1.54%             1.10%(10)      1.50%      1.52%     1.65%     1.70%(11)
Ratio of earnings to fixed
  charges(3)..................     (4)             1.40x             1.37x(10)      1.39x      1.45x     1.49x     1.51x

OTHER OPERATING RATIOS
Salaries and general operating
  expenses (excluding goodwill
  amortization) as a
  percentage of average
  managed assets ("AMA")(5)...        1.92%        2.00%             2.21%(10)      2.01%      1.75%     1.78%     2.11%(11)
Efficiency ratio (excluding
  goodwill amortization)(6)...        32.4%        43.0%             44.7%(10)      43.8%      41.3%     39.2%     40.8%(11)
CREDIT QUALITY
60+ days contractual
  delinquency as a percentage
  of finance receivables......        3.90%        3.25%             3.46%          2.98%      2.71%     1.75%     1.67%
Net credit losses as a
  percentage of average
  finance receivables.........        1.49%        0.75%             1.20%(10)      0.71%      0.42%     0.42%     0.59%
Reserve for credit losses as a
  percentage of finance
  receivables.................        2.11%        1.39%             1.55%          1.40%      1.44%     1.33%     1.33%
Reserve for credit losses as a
  percentage of 60+ days
  contractual delinquency.....        47.9%        42.7%             44.7%          46.9%      53.3%     75.8%     79.4%
LEVERAGE
Total debt (net of overnight
  deposits) to tangible
  shareholder's equity(2)(7)..        7.30x        8.41x             8.20x          8.78x      8.75x     6.82x     5.99x
Tangible shareholder's
  equity(2) to managed
  assets(8)(9)................         9.1%         8.2%              8.5%           7.8%       7.7%     10.4%     11.4%
OTHER
Total managed assets(8)(9)....   $48,087.8     $53,993.4        $50,877.1       $54,900.9  $51,433.3 $26,216.3 $22,344.9
Employees.....................       6,235         7,475            6,785           7,355      8,255     3,230     3,025


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

(1)  "AEA" means average earning assets which is the average of finance
     receivables, operating lease equipment, finance receivables held for sale
     and certain investments, less credit balances of factoring clients.

(2)  Tangible shareholder's equity excludes goodwill and other intangible
     assets.

(3)  For purposes of determining the ratio of earnings to fixed charges,
     earnings consist of income before income taxes and fixed charges. Fixed
     charges consist of interest on indebtedness, minority interest in
     subsidiary trust holding solely debentures of the Company and one-third of
     rent expense which is deemed representative of an interest factor.

(4)  Earnings were insufficient to cover fixed charges by $3,873.1 million in
     the six months ended March 31, 2002. Earnings for the six months ended
     March 31, 2002 included a non-cash goodwill estimated impairment charge of
     $4,512.7 million in accordance with SFAS No. 142, "Goodwill and Other
     Intangible Assets." The ratio of earnings to fixed charges includes total
     fixed charges of $737.2 million and a loss before provision for income
     taxes of $3,873.1 million resulting in a total loss before provision for
     income taxes and fixed charges of ($3,135.9) million.

(5)  "AMA" means average managed assets, which is average earning assets plus
     the average of finance receivables previously securitized and still managed
     by us.

(6)  Efficiency ratio is the ratio of salaries and general operating expenses to
     operating margin excluding the provision for credit losses.

(7)  Total debt excludes, and tangible shareholder's equity includes,
     Company-obligated mandatorily redeemable preferred securities of subsidiary
     trust holding solely debentures of the Company.

(8)  "Managed assets" are comprised of financing and leasing assets and finance
     receivables previously securitized and still managed by us.

(9)  Approximately $1.8 billion of international assets were sold to a
     subsidiary of Tyco on September 30, 2001, with no effect on earnings for
     the nine months ended September 30, 2001. We repurchased our international
     assets on February 11, 2002 at net book value. The selected financial data
     includes the international operations for all periods presented; as a
     result, the Balance Sheet Data at September 30, 2001 varies slightly from
     comparable data reported in CIT's Form 10-K for the period ended
     September 30, 2001.

(10) Excluding special charges of $221.6 million ($158.0 million after tax) for
     the nine months ended September 30, 2001, (i) the return on average
     tangible shareholder's equity would have been 15.8%, (ii) the return on AEA
     would have been 1.62%, (iii) the ratio of earnings to fixed charges would
     have been 1.51x, (iv) the salaries and general operating expenses as a

                                       24

     percentage of AMA would have been 2.07%, (v) the efficiency ratio would
     have been 40.2% and (vi) net credit losses as a percentage of average
     finance receivables would have been 0.87%.

(11) Excluding the gain of $58.0 million on the sale of an equity interest
     acquired in a loan workout and certain special expenses, for the year ended
     December 31, 1997, (i) the return on average tangible shareholder's equity
     would have been 13.1%, (ii) the return on AEA would have been 1.58%,
     (iii) salaries and general operating expenses as a percentage of AMA would
     have been 2.01% and (iv) the efficiency ratio would have been 41.1%.

TYCO CAPITAL HOLDING, INC.

    The consolidated financial statements of TCH included herein reflect the
consolidated results of TCH, since its inception on October 13, 2000, plus the
results of CIT Group Inc. (Nevada) and its subsidiaries since its acquisition by
TCH on June 1, 2001. The following table sets forth selected financial
information regarding the consolidated results of operations and balance sheets
of TCH and its subsidiaries, including CIT ($ in millions). No comparative
selected financial information is included because activity of TCH for the
period ended March 31, 2001 was nominal.



                                                                               AT OR FOR THE
                                                        AT OR FOR THE SIX       PERIOD FROM
                                                          MONTHS ENDED       INCEPTION THROUGH
                                                         MARCH 31, 2002     SEPTEMBER 30, 2001
                                                        -----------------   -------------------
                                                           (RESTATED)
                                                                      
Finance income........................................      $ 2,304.7            $ 1,676.5
Intercompany interest expense, net....................          382.4                 98.8
Goodwill impairment...................................        4,512.7                   --
Net (loss) income.....................................       (4,435.6)               181.9

Total assets..........................................       45,282.9             51,452.4
Intercompany debt payable to Tyco.....................        5,600.0              5,000.0
Total debt............................................       39,334.9             40,697.7
Shareholder's equity..................................        1,798.5              5,947.6


                                       25

          MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                           AND RESULTS OF OPERATIONS
                                      AND
           QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

INTRODUCTION

    The accompanying Consolidated Financial Statements include the results of
CIT, formerly known as Tyco Capital Corporation and previously The CIT
Group, Inc. On June 1, 2001, The CIT Group, Inc. was acquired by a wholly-owned
subsidiary of Tyco, a diversified manufacturing and service company, in a
purchase business combination. In accordance with the guidelines for accounting
for business combinations, the purchase price paid by Tyco plus related purchase
accounting adjustments have been "pushed down" and recorded in CIT's financial
statements, resulting in a new basis of accounting for the "successor" period
beginning June 2, 2001. As of the acquisition date, assets and liabilities were
recorded at estimated fair value in the CIT financial statements. Information
relating to all "predecessor" periods prior to the acquisition is presented
using CIT's historical basis of accounting. In September 2001, CIT changed its
fiscal year end from December 31 to September 30 to conform to Tyco's fiscal
year end.

    CIT is presently organized as a Nevada corporation and is a direct,
wholly-owned subsidiary of TCH, a Nevada corporation, which is a direct,
wholly-owned subsidiary of Tyco Capital, a Bermuda company. Prior to the closing
of this offering, Tyco will effectuate a restructuring whereby CIT will merge
with and into TCH, and that combined entity will further merge with and into CIT
Group Inc. (Del), a Delaware corporation. In connection with the reorganization,
CIT Group Inc. (Del) will be renamed CIT Group Inc. As a result of the
reorganization, CIT Group Inc. will be domiciled in Delaware and will be the
successor to CIT's business, operations, obligations and SEC registration.

    In connection with the reorganization and mergers described above, CIT Group
Inc. (Nevada) is reflected in the Consolidated Financial Statements of TCH, as
CIT Group Inc. (Nevada) is a wholly-owned subsidiary of TCH. The Delaware
company has had no operations and nominal financial activity and will be used
solely for the purpose of the reincorporation of CIT Group Inc. (Nevada). TCH
was incorporated in October 2000 and its only activity has been in connection
with its capacity as the holding company for the acquisition of CIT by Tyco on
June 1, 2001. TCH has not acted as an operating company and immediately prior to
the reorganization will have nominal assets and liabilities, other than its
investment in CIT. TCH's stand-alone historical financial activity is comprised
of intercompany debt payable to an affiliate of Tyco and interest expense
related to the acquisition of CIT, and TCH also facilitated the delivery of Tyco
common shares on redemption of CIT Exchangeco Inc. shares. All of the activity
of TCH will be unwound through a capital contribution from Tyco prior to the
reorganization discussed above and TCH's balance sheet will have nominal
balances. The ongoing operations of the registrant will effectively be comprised
of the existing operations of CIT.

    The following discussion and analysis provides information that management
believes to be relevant to understanding our consolidated financial condition
and results of operations. This discussion should be read in conjunction with
the "Consolidated Financial Statements" and the related notes thereto which are
included elsewhere in this prospectus. The following discussion includes certain
forward-looking statements. For a discussion of important factors that may cause
actual results to differ materially from such forward-looking statements, see
"Risk Factors" and "Forward-Looking Statements." See also "--Fiscal Year Ended
September 30, 2001 and Calendar Years Ended December 31, 2000 and 1999--CIT
Group Inc.--Risk Management" for certain factors that have in the past and may
in the future affect our financial performance.

    We are engaged in the commercial and consumer finance businesses, providing
secured financing and leasing products on both a fixed and floating interest
rate basis. Our commercial segments include equipment financing and leasing,
factoring, commercial finance and structured finance. Our consumer

                                       26

business primarily consists of home equity lending. Our revenues principally
consist of finance income and fees and other income, which include factoring
commissions, commitment, facility, servicing, letter of credit and syndication
fees, and gains and losses from sales of equipment and other investments and
sales and securitization of finance receivables. Our primary expenses are
(i) interest expense related to funding our finance receivables and operating
lease equipment, (ii) salaries and general operating expenses, (iii) provision
for credit losses and (iv) depreciation on operating lease equipment.
Comparability of results among quarterly periods may be affected by the timing
of several events, including equipment sales, securitizations, the sales of
venture capital investments, dispositions of non-strategic assets and the
effects of new-basis of accounting as of June 1, 2001. Our business requires
significant funds to originate finance receivables and purchase leasing
equipment, and we consequently require substantial liquidity to finance our
operations. See "--Quarters and Six Months Ended March 31, 2002 and 2001--CIT
Group Inc.--Liquidity Risk Management" and "--Fiscal Year Ended September 30,
2001 and Calendar Years Ended December 31, 2000 and 1999--CIT Group Inc.--Risk
Management--Market Risk Management--Liquidity Risk Management."

    RESTATEMENT--The Company has restated its Consolidated Financial Statements
for the quarter ended March 31, 2002. The restatement to the financial
statements herein reflects an impairment of goodwill in accordance with SFAS
No. 142, "Goodwill and Other Intangibles," resulting in an estimated goodwill
impairment charge of $4.51 billion. This restatement has no impact on previously
reported operating margin or net cash provided by operations for any periods.
See "--Quarters and Six Months Ended March 31, 2002 and 2001--CIT Group Inc."
and Note 6, "Accounting Change--Goodwill Amortization" in the Company's
Consolidated Financial Statements for the quarter ended March 31, 2002 for
further information regarding the goodwill impairment.

             QUARTERS AND SIX MONTHS ENDED MARCH 31, 2002 AND 2001

CIT GROUP INC.

OVERVIEW

    The accompanying unaudited Consolidated Financial Statements include the
results of CIT Group Inc., a Nevada corporation ("we," "CIT" or the "Company"),
formerly known as Tyco Capital Corporation and previously The CIT Group, Inc. On
June 1, 2001, The CIT Group, Inc. was acquired by a wholly-owned subsidiary of
Tyco International Ltd. ("Tyco"), a diversified manufacturing and service
company, in a purchase business combination. In accordance with the guidelines
for accounting for business combinations, the purchase price paid by Tyco plus
related purchase accounting adjustments have been "pushed down" and recorded in
CIT's financial statements, resulting in a new basis of accounting for the
"successor" period beginning June 2, 2001. As of the acquisition date, assets
and liabilities were recorded at estimated fair value in the CIT financial
statements. Information relating to all "predecessor" periods prior to the
acquisition is presented using CIT's historical basis of accounting. In
September 2001, CIT changed its fiscal year end from December 31 to
September 30 to conform to Tyco's fiscal year end. On February 8, 2002, we
changed our name from Tyco Capital Corporation to CIT Group Inc.

    On February 11, 2002, CIT repurchased certain international subsidiaries
that had previously been sold to an affiliate of Tyco on September 30, 2001. The
reacquisition of these subsidiaries has been accounted for as a merger of
entities under common control. Accordingly, the balances contained within the
financial statements, footnotes and throughout this document include the results
of operations, financial position and cash flows of the international
subsidiaries repurchased from Tyco for all periods presented and, as a result,
will vary slightly from comparable information reported in our Form 10-K for the
transition period ended September 30, 2001.

                                       27

    The following table summarizes our net (loss) income and related data ($ in
millions).



                                                         QUARTER ENDED                 SIX MONTHS ENDED
                                                           MARCH 31,                       MARCH 31,
                                                 ------------------------------   ---------------------------
                                                    2002              2001           2002           2001
                                                 -----------      -------------   -----------   -------------
                                                 (SUCCESSOR)      (PREDECESSOR)   (SUCCESSOR)   (PREDECESSOR)
                                                 (RESTATED)                       (RESTATED)
                                                                                    
Net (loss) income..............................   $(4,355.4)         $160.1        $(4,116.4)      $320.2
Return on average tangible shareholder's
  equity.......................................      (426.5)%          15.6%          (200.4)%       16.0%
Return on average earning assets ("AEA").......      (48.38)%          1.54%          (22.18)%       1.54%


    The current quarter net loss of $4,355.4 million includes a
$4,512.7 million charge for the estimated impairment of goodwill and a
$58.9 million, after tax, provision to establish reserves relating to the
economic reforms instituted by the Argentine government that converted
dollar-denominated receivables into the peso. Partially offsetting the decrease
in net income was stronger risk-adjusted net interest margin, higher other
revenues and reduced operating expenses. The current period's results also
include the sale and liquidation of low-yielding, non-strategic assets, lower
market interest rates and funding costs, the effects of fair value adjustments
in new basis accounting on net interest margin and lower leverage. Current
quarter operating expenses reflected our adoption of Statement of Financial
Accounting Standards ("SFAS") No. 142, "Goodwill and Other Intangible Assets" on
October 1, 2001. As a result of the adoption, there was no goodwill amortization
for the current quarter, whereas we had $19.9 million of goodwill amortization
(after tax) in the quarter ended March 31, 2001.

    During the quarter ended March 31, 2002, we recorded an initial estimate of
goodwill impairment of $4.51 billion. The estimated impairment at March 31, 2002
by reporting unit was $1.74 billion for Equipment Financing and Leasing,
$1.62 billion for Specialty Finance, $1.08 billion for Commercial Finance and
$66 million for Structured Finance. This estimated goodwill impairment reflects
the estimated fair value of each of CIT's reporting units at March 31, 2002
based on each reporting unit's projected earnings and market factors expected to
be used by market participants in ascribing value to each of these reporting
units in the planned separation of CIT from Tyco. We are continuing with our
analysis of goodwill impairment in accordance with SFAS No. 142. If actual
proceeds of an initial public offering are less than the $6.5 billion estimate
used to calculate the initial impairment and/or the market capitalization of CIT
is less than the carrying value after the offering, then these events would be
an indication of a potential further impairment. Tyco will receive estimated
proceeds of $4.6 billion, before underwriting discounts and commissions, from
the sale of 100% of CIT's common stock. This impairment is discussed further
under "--Goodwill and Other Intangible Assets Amortization."

    Net income declined from $239.0 million in the quarter ended December 31,
2001 due to the estimated goodwill impairment charge and the Argentina-related
provision, in addition to lower risk-adjusted margins, reflecting higher cost of
funds on bank borrowings and increased liquidity, and lower fee income.

    The events surrounding our increased cost of funds, which negatively
impacted the current quarter margin, and our actions taken to address the
related liquidity issues include the following:

    - January 22, 2002--Tyco announced a plan to dispose of CIT.

    - February 5, 2002--In connection with Tyco and CIT credit rating
      downgrades, CIT drew down on its $8.5 billion unsecured bank credit
      facilities in order to pay down commercial paper at the scheduled
      maturities.

    - February 14, 2002--CIT amended its public indenture agreements to prohibit
      or restrict transactions with Tyco.

                                       28

    - February 20, 2002--CIT completed a $1.2 billion conduit financing backed
      by trade accounts receivable in order to broaden funding access and repay
      term debt at the scheduled maturities.

    - March 4, 2002--CIT completed a $1.0 billion securitization facility backed
      by home equity loans in order to broaden funding access and repay term
      debt at the scheduled maturities.

    - April 1, 2002--CIT completed a $2.5 billion debt offering, comprised of
      $1.25 billion of 7.375% senior notes due April 2, 2007, and $1.25 billion
      of 7.750% senior notes due April 2, 2012.

    The events above resulted in an increased cost of funds due to the
alternative sources of financing being more expensive than our historic
financing sources, and due to the Company maintaining excess cash liquidity
levels for the payment of debt. Management expects that the current margin and
earnings trends, which began in the middle of the quarter ended March 31, 2002,
will continue for the foreseeable future. Results in prospective quarters will
reflect the impact of the more expensive funding sources and excess liquidity as
described above for a full quarter, as well as the impact of the $2.5 billion
debt offering completed on April 1, 2002. Further, management expects that new
business volumes will continue to be similarly constrained by these items. Upon
separation from Tyco, we expect to have our ratings reviewed by the rating
agencies to regain more cost effective access to the commercial paper and public
term debt markets.

NET FINANCE MARGIN

    A comparison of net finance income and net finance margin for the three and
six months ended March 31, 2002 and 2001 is set forth in the table below ($ in
millions):



                                                          QUARTER ENDED
                                                            MARCH 31,             INCREASE     INCREASE
                                                   ---------------------------   (DECREASE)   (DECREASE)
                                                      2002           2001          AMOUNT      PERCENT
                                                   -----------   -------------   ----------   ----------
                                                   (SUCCESSOR)   (PREDECESSOR)
                                                                                  
Finance income...................................   $ 1,106.7      $ 1,376.8     $  (270.1)      (19.6)%
Interest expense.................................       348.3          625.7        (277.4)      (44.3)%
                                                    ---------      ---------     ---------
  Net finance income.............................       758.4          751.1           7.3         1.0 %
Depreciation on operating lease equipment........       310.2          346.4         (36.2)      (10.5)%
                                                    ---------      ---------     ---------
  Net finance margin.............................   $   448.2      $   404.7     $    43.5        10.7 %
                                                    =========      =========     =========
Average earning assets(1) ("AEA")................   $36,006.6      $41,635.3     $(5,628.7)      (13.5)%

As a % of AEA:
Finance income...................................       12.30%         13.23%
Interest expense.................................        3.87%          6.01%
                                                    ---------      ---------
  Net finance income.............................        8.43%          7.22%
Depreciation on operating lease equipment........        3.45%          3.33%
                                                    ---------      ---------
Net finance margin...............................        4.98%          3.89%
                                                    =========      =========


                                       29




                                                        SIX MONTHS ENDED
                                                            MARCH 31,             INCREASE     INCREASE
                                                   ---------------------------   (DECREASE)   (DECREASE)
                                                      2002           2001          AMOUNT      PERCENT
                                                   -----------   -------------   ----------   ----------
                                                   (SUCCESSOR)   (PREDECESSOR)
                                                                                  
Finance income...................................   $ 2,305.7      $ 2,768.0     $  (462.3)      (16.7)%
Interest expense.................................       721.3        1,277.9        (556.6)      (43.6)%
                                                    ---------      ---------     ---------
  Net finance income.............................     1,584.4        1,490.1          94.3         6.3 %
Depreciation on operating lease equipment........       648.7          694.8         (46.1)       (6.6)%
                                                    ---------      ---------     ---------
  Net finance margin.............................   $   935.7      $   795.3     $   140.4        17.7 %
                                                    =========      =========     =========

Average earning assets(1) ("AEA")................   $37,114.1      $41,652.2     $(4,538.1)      (10.9)%

As a % of AEA:
Finance income...................................       12.43%         13.29%
Interest expense.................................        3.89%          6.14%
                                                    ---------      ---------
  Net finance income.............................        8.54%          7.15%
Depreciation on operating lease equipment........        3.50%          3.33%
                                                    ---------      ---------
Net finance margin...............................        5.04%          3.82%
                                                    =========      =========


------------------------------
(1)  Average earning assets is the average of finance receivables, operating
     lease equipment, finance receivables held for sale and certain investments,
    less credit balances of factoring clients.

    Net finance margin increased $43.5 million to $448.2 million for the quarter
ended March 31, 2002 from the quarter ended March 31, 2001. For the six months
ended March 31, 2002, net finance margin increased $140.4 million to
$935.7 million from the prior year period. As a percentage of AEA, net finance
margin increased to 4.98% and 5.04% for the quarter and six months ended
March 31, 2002 from 3.89% and 3.82% in the prior year quarter and six months,
respectively. AEA declined during the quarter and six months ended March 31,
2002 due to the following: (1) sales and liquidation of non-strategic assets;
and (2) lower new business origination volume due to soft economic conditions,
the exit of non-strategic businesses, and growth constraints following the draw
down of bank facilities and other liquidity events described previously. The
increase in net finance margin as a percentage of AEA for the quarter and six
months ended March 31, 2002 was primarily due to the effect of fair value
adjustments in new basis of accounting to reflect market interest rates on debt
and assets, including liquidating receivables. Other factors contributing to the
increase were the following: (1) exits from non-strategic and under-performing
businesses; (2) the decline in short term interest rates; and (3) lower
leverage. These positive factors were partially offset by the increased cost of
bank line borrowings and excess cash maintained for liquidity purposes during
the quarter ended March 31, 2002. Current quarter net finance margin declined
$39.3 million and dropped from 5.20% as a percentage of AEA from the quarter
ended December 31, 2001 due primarily to the higher cost associated with the
draw down of bank facilities to pay off commercial paper and higher levels of
excess liquidity. The risk-adjusted margin related to the liquidating portfolios
for the quarter and six months ended March 31, 2002 was not significant because
the interest margin, including purchase accounting accretion, was substantially
offset by charge-offs (included in the provision for loan losses) related to
such portfolios.

    Finance income (interest on loans and lease rentals) for the quarter ended
March 31, 2002 decreased $270.1 million, to $1,106.7 million from
$1,376.8 million for the comparable 2001 quarter, and decreased $462.3 million
to $2,305.7 million for the six months ended March 31, 2002 from
$2,768.0 million in the prior year six months. The decline reflected a 13.5% and
10.9% decline in AEA for the quarter and the six months from the prior year
periods. As a percent of AEA, finance income was 12.30% for the quarter ended
March 31, 2002 and 12.43% for the six months then ended, respectively, compared
to 13.23% and 13.29% for the comparable quarter and six months ended March 31,
2001, respectively, as the impact of portfolio mix changes resulting from the
sale and

                                       30

liquidation activities, as well as the favorable impact of new basis accounting,
were offset by the effects of lower market interest rates and lower rentals in
the aerospace portfolio due to the industry downturn post September 11, 2001.

    Interest expense for the quarter and six months ended March 31, 2002
decreased $277.4 million and $556.6 million, respectively, from the comparable
2001 periods. As a percent of AEA, interest expense for the quarter ended
March 31, 2002 decreased to 3.87% from 6.01% for the quarter ended March 31,
2001, while in the six month period interest expense decreased to 3.89% from
6.14% in the prior year period. The lower interest expense both in dollars and
as a percentage of AEA reflects the lower current period debt levels associated
with funding a lower asset base and decreased leverage, the lower market
interest rates in the current period and the effect of fair value adjustments in
new basis accounting.

    Depreciation on operating lease equipment for the quarter ended March 31,
2002 was $310.2 million, compared to $346.4 million in the comparable 2001
quarter, and was $648.7 million for the six months ended March 31, 2002,
compared to $694.8 million for the six months ended March 31, 2001. The declines
in both operating lease equipment and depreciation on operating lease equipment
in the quarter and six months ended March 31, 2002 from the March 2001 quarter
reflect the sale of certain rail assets in Equipment Financing and Leasing,
while the decreased depreciation expense from prior year levels also reflects a
greater proportion of longer term assets. Operating lease margin (rental income
less depreciation expense) was 6.6% and 6.3% for the quarter and six months
ended March 31, 2002, respectively, compared to 7.2% and 7.3% for the same
periods ended March 31, 2001. As a percent of average operating lease equipment,
annualized depreciation expense was 19.0% and 19.4% for the quarters ended
March 31, 2002 and 2001, respectively, and 20.0% and 19.6% for the six months
ended March 31, 2002 and 2001, respectively. The operating lease equipment
portfolio was $6.6 billion at March 31, 2002, down from $7.2 billion at
March 31, 2001. Our depreciable assets range from smaller-ticket shorter-term
leases (E.G., computers) to larger-ticket, longer-term leases (E.G., aircraft
and rail assets).

NET FINANCE MARGIN AFTER PROVISION FOR CREDIT LOSSES

    The net finance margin after provision for credit losses (risk adjusted
interest margin) declined to $253.2 million and $627.8 million for the quarter
and six months ended March 31, 2002, from $336.4 million and $663.2 million for
the same periods ended March 31, 2001 due to the Argentina-related provision in
the current quarter. The 2002 three and six month comparisons as a percentage of
AEA were 2.81% and 3.38% compared to 3.23% and 3.18% in 2001, respectively.

PROVISION AND RESERVE FOR CREDIT LOSSES

    The provision for credit losses for the quarters ended March 31, 2002 and
2001 was $195.0 million and $68.3 million, respectively. The increased provision
reflects higher 2002 charge-off levels and a $95.0 million provision relating to
the economic reforms instituted by the Argentine government that resulted in the
mandatory conversion of dollar-denominated receivables into the peso.

    Net charge-offs increased to $112.4 million or 1.58% of average finance
receivables and $225.2 million or 1.49% during the quarter and six months ended
March 31, 2002, respectively, compared to $66.7 million or 0.80% and
$126.8 million or 0.75% during the prior year quarter and six months,
respectively. Excluding liquidating portfolios of non-strategic assets, net
charge-offs were $75.2 million or 1.13% and $140.9 million or 1.00% for the
quarter and six months ended March 31, 2002, respectively compared to
$66.7 million or 0.80% and $126.8 million or 0.75% in the prior year

                                       31

quarter and six months, respectively. Our provision for credit losses and
reserve for credit losses are presented in the following table ($ in millions).



                                                                 FOR THE SIX MONTHS ENDED
                                                              -------------------------------
                                                              MARCH 31, 2002   MARCH 31, 2001
                                                              --------------   --------------
                                                               (SUCCESSOR)     (PREDECESSOR)
                                                                (RESTATED)
                                                                         
Balance beginning of period.................................      $492.9           $468.2
Provision for credit losses.................................       212.9            132.1
Provision for credit losses--Argentina-related..............        95.0               --
Reserves relating to securitization of factoring
  receivables...............................................       (25.8)              --
Reserves relating to dispositions, acquisitions and other...         5.1            (11.5)
                                                                  ------           ------
  Net additions to reserve for credit losses................       287.2            120.6
                                                                  ------           ------
Net credit losses:
Equipment Financing and Leasing.............................       123.2             44.1
Specialty Finance--Commercial...............................        40.3             31.9
Commercial Finance..........................................        36.8             18.3
Structured Finance..........................................         0.1              4.0
Specialty Finance--Consumer.................................        24.8             28.5
                                                                  ------           ------
  Total net credit losses...................................       225.2            126.8
                                                                  ------           ------
Balance end of period.......................................      $554.9           $462.0
                                                                  ======           ======
Reserve for credit losses as a percentage of finance
  receivables...............................................        2.11%            1.39%
                                                                  ======           ======
Reserve for credit losses as a percentage of past due
  receivables, (sixty days or more)(1)......................        47.9%            42.7%
                                                                  ======           ======


------------------------------
(1)  The March 31, 2002 percentage is 39.7% excluding the Argentina-related
     provision.

    The reserve for credit losses is periodically reviewed for adequacy
considering economic conditions, collateral values and credit quality
indicators, including charge-off experience, and levels of past due loans and
non-performing assets. The reserve increased to $554.9 million (2.11% of finance
receivables) at March 31, 2002 compared to $492.9 million (1.55% of finance
receivables) at September 30, 2001 and $462.0 million (1.39% of finance
receivables) at March 31, 2001.

    The reserve increase, both on a dollar basis and as a percentage of finance
receivables, compared to the prior year period is due to the $95.0 million
Argentina-related provision. Partially offsetting the dollar increase to the
reserve was a $25.8 million transfer of loss reserves relating to securitized
factoring receivables to Interest in Trade Receivables--net during the current
quarter. Additionally, reserves relating to home equity receivables securitized
during the quarter were deducted from the reserve and reflected as a reduction
to the corresponding securitization gain. Excluding the impact of the
Argentina-related provision, but considering the impact of these
securitizations, the reserve for credit losses was essentially flat with the
quarter ending December 31, 2001 in dollar amount.

                                       32

    The following table sets forth our net charge-off experience in amount and
as a percent of average finance receivables on an annualized basis by business
segment ($ in millions):



                                             QUARTER ENDED MARCH 31,                          SIX MONTHS ENDED MARCH 31,
                                   --------------------------------------------      --------------------------------------------
                                          2002                     2001                     2002                     2001
                                   -------------------      -------------------      -------------------      -------------------
                                       (SUCCESSOR)             (PREDECESSOR)             (SUCCESSOR)             (PREDECESSOR)
                                                                                                 
Equipment Financing and
  Leasing........................   $ 61.1      2.26%        $22.0       0.71%        $123.2      2.22%        $ 44.1      0.70%
Specialty Finance-commercial.....     19.6      1.21%         18.5       1.04%          40.3      1.23%          31.9      0.99%
Commercial Finance...............     20.2      1.36%          7.0       0.36%          36.8      0.99%          18.3      0.46%
Structured Finance...............      0.1      0.01%          4.1       0.89%           0.1      0.00%           4.1      0.51%
                                    ------                   -----                    ------                   ------
  Total Commercial Segments......    101.0      1.59%         51.6       0.71%         200.4      1.48%          98.4      0.67%
Specialty Finance-consumer.......     11.4      1.51%         15.1       1.42%          24.8      1.60%          28.4      1.34%
                                    ------                   -----                    ------                   ------
Total............................   $112.4      1.58%        $66.7       0.80%        $225.2      1.49%        $126.8      0.75%
                                    ======                   =====                    ======                   ======


    The increased net charge-offs from the prior year, both in amount and
percentage, reflect general economic weakness leading to higher net charge-offs
in virtually all of our business segments. The higher net charge-off percentages
in relation to the prior year also reflect higher charge-off rates associated
with approximately $2.0 billion in receivables in liquidation status as of
March 31, 2002, which include trucking, franchise, inventory finance,
manufactured housing and recreational vehicle receivables. Net charge-offs, both
in amount and as a percentage of average finance receivables, are shown for the
liquidating and core portfolios for the quarter and six months ended March 31,
2002 in the following table ($ in millions):



                                                                       QUARTER ENDED MARCH 31, 2002
                                                   ---------------------------------------------------------------------
                                                          CORE                  LIQUIDATING                 TOTAL
                                                   -------------------      -------------------      -------------------
                                                                                              
Equipment Financing and Leasing..................   $32.4       1.34%        $28.7       9.57%        $ 61.1      2.26%
Specialty Finance-commercial.....................    16.8       1.08%          2.8       5.36%          19.6      1.21%
Commercial Finance...............................    20.2       1.36%           --         --           20.2      1.36%
Structured Finance...............................     0.1       0.01%           --         --            0.1      0.01%
                                                    -----                    -----                    ------
  Total Commercial Segments......................    69.5       1.15%         31.5       8.94%         101.0      1.59%
Specialty Finance-consumer.......................     5.7       0.95%          5.7       3.65%          11.4      1.51%
                                                    -----                    -----                    ------
  Total..........................................   $75.2       1.13%        $37.2       7.32%        $112.4      1.58%
                                                    =====                    =====                    ======




                                                                    SIX MONTHS ENDED MARCH 31, 2002
                                                 ---------------------------------------------------------------------
                                                        CORE                  LIQUIDATING                 TOTAL
                                                 -------------------      -------------------      -------------------
                                                                                            
Equipment Financing and Leasing................   $ 58.8      1.19%        $64.4      10.43%        $123.2      2.22%
Specialty Finance-commercial...................     33.9      1.08%          6.4       5.36%          40.3      1.23%
Commercial Finance.............................     36.8      0.99%           --         --           36.8      0.99%
Structured Finance.............................      0.1      0.00%           --         --            0.1      0.00%
                                                  ------                   -----                    ------
  Total Commercial Segments....................    129.6      1.00%         70.8       9.61%         200.4      1.48%
Specialty Finance-consumer.....................     11.3      0.93%         13.5       4.04%          24.8      1.60%
                                                  ------                   -----                    ------
  Total........................................   $140.9      1.00%        $84.3       7.87%        $225.2      1.49%
                                                  ======                   =====                    ======


                                       33

OTHER REVENUE

    The components of other revenue are as follows ($ in millions):



                                                         QUARTER ENDED               SIX MONTHS ENDED
                                                           MARCH 31,                     MARCH 31,
                                                  ---------------------------   ---------------------------
                                                     2002           2001           2002           2001
                                                  -----------   -------------   -----------   -------------
                                                  (SUCCESSOR)   (PREDECESSOR)   (SUCCESSOR)   (PREDECESSOR)
                                                                                  
Fees and other income...........................    $160.9         $106.6         $334.4         $218.2
Factoring commissions...........................      37.5           36.7           75.8           75.5
Gains on securitizations........................      34.7           37.4           62.7           78.0
(Losses) gains on venture capital investments...      (5.3)           4.9           (2.7)          (1.2)
Gains on sales of leasing equipment.............       4.3           26.0            7.0           58.4
                                                    ------         ------         ------         ------
  Total.........................................    $232.1         $211.6         $477.2         $428.9
                                                    ======         ======         ======         ======


    Other revenue was $232.1 million for the quarter ended March 31, 2002,
versus $211.6 million during the quarter ended March 31, 2001, and for the six
months ended March 31, 2002 was $477.2 million, compared to $428.9 million for
the same period of 2001. Increased fees and other income, which includes
miscellaneous fees, syndication fees and gains from receivable sales, more than
offset lower equipment sale gains. The increases in fees and other income were
primarily in the Commercial Finance and Specialty Finance segments.

    The following table presents additional information regarding securitization
gains ($ in millions):



                                                         QUARTER ENDED               SIX MONTHS ENDED
                                                           MARCH 31,                     MARCH 31,
                                                  ---------------------------   ---------------------------
                                                     2002           2001           2002           2001
                                                  -----------   -------------   -----------   -------------
                                                  (SUCCESSOR)   (PREDECESSOR)   (SUCCESSOR)   (PREDECESSOR)
                                                                                  
Gains...........................................   $   34.7       $   37.4       $   62.7       $   78.0
Volume Securitized(1)...........................   $2,725.9       $1,096.4       $3,949.7       $2,300.6


------------------------------
(1)  Excludes trade receivables securitized during the quarter ended March 31,
     2002.

    During the quarter ended March 31, 2002, we securitized $1.7 billion of home
equity loans to increase liquidity and broaden our access to funding sources.
The higher volume securitized during the current quarter reflected the need to
broaden funding access. However, gains were below the prior year because a
higher percentage of securitization volume consisted of home equity loans with
lower gains, and the equipment securitizations produced lower gains in the
current period.

SALARIES AND GENERAL OPERATING EXPENSES

    Salaries and general operating expenses were $226.9 million for the quarter
ended March 31, 2002, versus $263.5 million for the quarter ended March 31,
2001. For the six months ended March 31, 2002, salaries and general operating
expenses were $457.4 million compared to $522.8 million for the same prior year
period. The decrease is due to corporate staff reductions and business
restructurings in connection with the acquisition by Tyco. As a result, both the
efficiency ratio and the ratio of salaries

                                       34

and general operating expenses to average managed assets ("AMA") improved for
the current periods as set forth in the following table:



                                                         QUARTER ENDED               SIX MONTHS ENDED
                                                           MARCH 31,                     MARCH 31,
                                                  ---------------------------   ---------------------------
                                                     2002           2001           2002           2001
                                                  -----------   -------------   -----------   -------------
                                                  (SUCCESSOR)   (PREDECESSOR)   (SUCCESSOR)   (PREDECESSOR)
                                                                                  
Efficiency ratio(1).............................     33.4%          43.1%          32.4%          43.0%
Salaries and general operating expenses as a
  percent of AMA(2).............................     1.93%          2.03%          1.92%          2.00%


------------------------------
(1)  Efficiency ratio is the ratio of salaries and general operating expenses to
     operating margin excluding the provision for credit losses.

(2)  "AMA" means average managed assets, which is average earning assets plus
     the average of finance receivables previously securitized and still managed
    by us.

    The improvement in the efficiency ratio in 2002 over 2001 is a result of
strong margins and fee income and cost reductions. Management continues to
target an efficiency ratio in the mid 30% area.

    If the offering is completed, management expects an increase in expenses as
the Company will incur added expenses associated with public entities.

GOODWILL AND OTHER INTANGIBLE ASSETS AMORTIZATION

    CIT adopted SFAS No. 142, effective October 1, 2001, the beginning of CIT's
fiscal 2002. The Company has determined that there is no impact of adopting this
new standard under the transition provisions of SFAS No. 142.

    As a result of the adoption of SFAS No. 142, there was no goodwill
amortization for the quarter ended March 31, 2002, versus $22.5 million, before
taxes ($19.9 million after taxes), in the prior year quarter. Goodwill decreased
from $6,547.5 million at September 30, 2001 to $2,383.4 million at March 31,
2002, due to the estimated impairment charge described below, which was
partially offset by an approximately $350 million increase reflecting the
finalization and approval of exit and restructuring plans, which resulted in
valuation adjustments and liabilities recorded in conjunction with these
activities. Management does not expect further additions to goodwill as all exit
and restructuring plans were completed and approved by March 31, 2002.

    During the quarter ended March 31, 2002, our parent, Tyco, experienced
disruptions to its business surrounding its announced break-up plan, a downgrade
in its credit rating, and a significant decline in its market capitalization.
During this same time period, CIT also experienced credit downgrades and a
disruption to its historical funding base. See "--Overview" and "--Liquidity
Risk Management." The Company prepared valuations, utilizing a discounted cash
flows approach updated for current information and considering various
marketplace assumptions, which indicated a range of values from impairment of
$750 million to excess fair value of $1.5 billion. Based on management's belief
that CIT would be separated from Tyco, receive an increase in its credit
ratings, and regain access to the unsecured credit markets, we initially
concluded that CIT had an excess of fair market value over net book value of
approximately $1.5 billion. Accordingly, management did not believe that there
was an impairment of goodwill of CIT as of March 31, 2002.

    However, market-based information used in connection with our preliminary
consideration of the potential initial public offering for 100% of CIT indicated
that CIT's book value exceeded its estimated fair value as of March 31, 2002. As
a result, management performed a step 1 SFAS No. 142 impairment analysis as of
March 31, 2002 and concluded that an impairment charge was warranted at that
date.

                                       35

    Accordingly, management's objective in performing the SFAS No. 142 step 1
analysis was to obtain relevant market based data to calculate the estimated
fair value of each CIT reporting unit as of March 31, 2002 based on each
reporting unit's projected earnings and market factors expected to be used by
market participants in ascribing value to each of these reporting units in the
planned separation of CIT from Tyco. Management obtained relevant market data
from our financial advisors regarding the range of price to earnings multiples
and market condition discounts applicable to each reporting unit as of
March 31, 2002 and applied this market data to the individual reporting unit
projected annual earnings as of March 31, 2002 to calculate an estimated fair
value of each reporting unit and any resulting reporting unit goodwill
impairment. The estimated fair values were compared to the corresponding
carrying value of each reporting unit at March 31, 2002. The total of the
individual reporting unit estimated goodwill impairments was $4.5 billion. We
have restated the CIT Consolidated Financial Statements for the quarter ended
March 31, 2002 to reflect an estimated impairment for each reporting unit
resulting in a $4.5 billion estimated impairment charge as of March 31, 2002.

    SFAS No. 142 requires a second step analysis whenever the reporting unit
book value exceeds estimated fair value. This analysis requires the Company to
estimate the fair value of each reporting unit's individual assets and
liabilities to complete the analysis of goodwill as of March 31, 2002. We have
not yet completed this analysis due to the recently revised fair values for each
reporting unit. The Company will complete this second step analysis in the
quarter ending June 30, 2002 for each reporting unit to determine if any
adjustment to the estimated goodwill impairment charge previously recorded is
needed.

    Subsequent to March 31, 2002, CIT experienced further credit downgrades and
the business environment and other factors continue to negatively impact the
value for the proposed IPO of CIT. Tyco will receive estimated proceeds of
$4.6 billion, before underwriting discounts and commissions, from the sale of
100% of CIT's common stock. Due to these events, the Company will assess
remaining goodwill of each reporting unit for potential additional impairment
based on the indicators of further decline in value.

INCOME TAXES

    The effective income tax rate was (2.3)% during the quarter ended March 31,
2002, versus 37.8% during the quarter ended March 31, 2001, and was (6.4)% and
37.8% for the six months ended March 31, 2002 and 2001, respectively. The
effective income tax rate for the quarter and six months ended March 31, 2002
reflects the impact of the estimated goodwill impairment charge, which is not
deductible for income tax purposes. Excluding the impact of the estimated
goodwill charge, the effective income tax rate was 38.1% and 38.0% during the
quarter and six months ended March 31, 2002, respectively.

FINANCING AND LEASING ASSETS

    Managed assets, comprised of financing and leasing assets and finance
receivables securitized that we continue to manage, totaled $48.1 billion at
March 31, 2002, down from $50.9 billion at September 30, 2001, and
$54.0 billion at March 31, 2001. Owned financing and leasing portfolio assets
totaled $37.3 billion (including $3.4 billion securitized trade receivables) at
March 31, 2002 compared to $40.7 billion at September 30, 2001 and
$43.5 billion at March 31, 2001.

    The trend of declining asset levels reflects the following: (1) sales and
liquidation of non-strategic assets; (2) the continued focus on managing down
our leverage ratios; (3) lower origination volume due to continued soft economic
conditions; and (4) growth constraints relating to the previously described
liquidity events. During the six months ended March 31, 2002, we completed the
sale of approximately $700 million in recreational vehicle receivables in the
Specialty Finance--consumer segment, and the liquidation of several portfolios
continued, including trucking, franchise, inventory financing,

                                       36

manufactured housing and recreational vehicles. Since March 31, 2001, we have
sold, liquidated or placed in liquidation status approximately $5.0 billion of
owned assets. The 85.2% decline in Commercial Services assets reflected our
first securitization of trade accounts receivable and normal seasonal trends. In
addition, $1.7 billion of home equity receivables were securitized during the
quarter in the Specialty Finance--consumer business unit as part of our program
to broaden funding access. New origination volume (excluding factoring),
although above the preceding quarter, remained below prior year levels by
approximately 7%. Management expects volume to be constrained for the near term
due to the liquidity events described previously.

    The managed assets of our business segments and the corresponding strategic
business units are presented in the following table ($ in millions):



                                                     MARCH 31,   SEPTEMBER 30,
                                                       2002          2001         CHANGE     PERCENT
                                                     ---------   -------------   ---------   --------
                                                                                 
Equipment Financing................................  $10,004.3     $11,063.7     $(1,059.4)    (9.6)%
Capital Finance....................................    5,484.9       5,045.4         439.5      8.7 %
                                                     ---------     ---------     ---------
Total Equipment Financing and Leasing Segment......   15,489.2      16,109.1        (619.9)    (3.8)%
                                                     ---------     ---------     ---------
Specialty Finance:
  Commercial.......................................    8,519.1       8,587.7         (68.6)    (0.8)%
  Consumer.........................................    2,418.3       4,203.4      (1,785.1)   (42.5)%
                                                     ---------     ---------     ---------
Total Specialty Finance Segment....................   10,937.4      12,791.1      (1,853.7)   (14.5)%
                                                     ---------     ---------     ---------
Commercial Services................................      756.1       5,112.2      (4,356.1)   (85.2)%
Business Credit....................................    3,680.6       3,544.9         135.7      3.8 %
                                                     ---------     ---------     ---------
Total Commercial Finance Segment...................    4,436.7       8,657.1      (4,220.4)   (48.8)%
                                                     ---------     ---------     ---------
Structured Finance Segment.........................    3,035.7       3,171.9        (136.2)    (4.3)%
                                                     ---------     ---------     ---------
TOTAL FINANCING AND LEASING PORTFOLIO ASSETS.......   33,899.0      40,729.2      (6,830.2)   (16.8)%
                                                     ---------     ---------     ---------
Finance receivables securitized and managed by
  us...............................................   10,756.4      10,147.9         608.5      5.7 %
Trade receivables securitized and managed by us....    3,432.4            --       3,432.4
                                                     ---------     ---------     ---------
Total receivables securitized and managed by us....   14,188.8      10,147.9       4,040.9     39.8 %
                                                     ---------     ---------     ---------
TOTAL MANAGED ASSETS...............................  $48,087.8     $50,877.1     $(2,789.3)    (5.5)%
                                                     =========     =========     =========


                                       37

PAST DUE AND NON-PERFORMING ASSETS

    The following table sets forth certain information concerning our past due
(sixty days or more) and non-performing assets (finance receivables on
non-accrual status and assets received in satisfaction of loans) and the related
percentages of finance receivables ($ in millions).



                                                     MARCH 31,           DECEMBER 31,          SEPTEMBER 30,
                                                       2002                  2001                  2001
                                                -------------------   -------------------   -------------------
                                                                                     
Finance receivables, past due 60 days or more:
  Equipment Financing and Leasing.............  $  463.0     4.39%    $  471.8     4.33%    $  466.5     4.08%
  Specialty Finance--commercial...............     287.3     4.55%       293.1     4.57%       259.5     3.97%
  Commercial Finance..........................     224.7     2.86%       197.7     2.52%       151.4     1.75%
  Structured Finance..........................      39.0     1.49%        37.7     1.83%        38.3     1.75%
                                                --------              --------              --------
  Total Commercial............................   1,014.0     3.71%     1,000.3     3.68%       915.7     3.18%
  Specialty Finance-consumer..................     144.1     5.96%       183.1     5.88%       188.2     6.12%
                                                --------              --------              --------
  Total.......................................  $1,158.1     3.90%    $1,183.4     3.90%    $1,103.9     3.46%
                                                ========              ========              ========
Non-performing assets:
  Equipment Financing and Leasing.............  $  472.3     4.48%    $  422.3     3.88%    $  459.1     4.02%
  Specialty Finance--commercial...............     140.1     2.22%       150.6     2.35%       124.2     1.98%
  Commercial Finance..........................     138.5     1.76%       145.1     1.85%       106.0     1.22%
  Structured Finance..........................      81.8     3.12%        92.5     4.49%       110.4     5.05%
                                                --------              --------              --------
  Total Commercial............................     832.7     3.05%       810.5     2.98%       799.7     2.78%
  Specialty Finance-consumer..................     155.7     6.44%       171.0     5.49%       170.0     5.53%
                                                --------              --------              --------
  Total.......................................  $  988.4     3.32%    $  981.5     3.24%    $  969.7     3.04%
                                                ========              ========              ========


    Past due and non-performing assets both increased moderately in dollar
amounts from September 30, 2001, and increased as a percentage of finance
receivables due to asset sales and the continued liquidation of non-strategic
portfolios at March 31, 2002. The increases in dollar amounts of past dues and
non-performing assets reflect economic weakness in sectors of the economy.
Commercial Finance past dues and non-performing assets increased due to
continued weakness in the retail and manufacturing sectors. The Specialty
Finance--commercial past due and non-performing assets increase reflects the
small ticket characteristics of the portfolio, which are typically more
sensitive to economic changes.

CONCENTRATIONS

    Our ten largest financing and leasing asset accounts in the aggregate
accounted for 4.6% of our total financing and leasing assets at March 31, 2002
(with the largest account representing less than 1%), all of which are
commercial accounts secured by either equipment, accounts receivable or
inventory.

    At March 31, 2002 and September 30, 2001, our managed asset geographic
diversity did not differ significantly from our owned asset geographic
diversity.

    Our financing and leasing asset portfolio in North America is diversified by
region. At March 31, 2002, with the exception of California (10.0%), New York
(6.8%), and Texas (7.8%), no state or province within any region represented
more than 4.0% of owned financing and leasing assets. Our March 2002 managed and
owned asset geographic composition did not significantly differ from our
September 2001 managed and owned asset geographic composition.

    Financing and leasing assets to foreign obligors totaled $7.0 billion at
March 31, 2002. After Canada, $1.8 billion (5.2% of financing and leasing
assets), the largest foreign exposures were England, $1.2 billion (3.6%), China,
$378 million (1.1%), Germany, $373 million (1.1%), France, $360 million

                                       38

(1.1%) and Australia $351 million (1.0%). Our remaining foreign exposure was
geographically dispersed, with no other individual country exposure exceeding
1.0% of financing and leasing assets.

    At September 30, 2001, with the exception of California (10.4%), New York
(8.8%), and Texas (7.7%), no state or province within any region represented
more than 4.5% of owned financing and leasing assets. Financing and leasing
assets to foreign obligors totaled $6.9 billion at September 30, 2001. After
Canada, $2.0 billion (4.8% of financing and leasing assets), the next largest
foreign exposure was to England, $0.9 billion (2.1%). Our remaining foreign
exposure was geographically dispersed, with no other individual country exposure
exceeding 1.0% of financing and leasing assets.

    At March 31, 2002 we had approximately $180 million of U.S.
dollar-denominated loans and assets outstanding to customers located or doing
business in Argentina. The Argentine government has recently instituted economic
reforms, including the conversion of certain dollar-denominated loans into
pesos. As such, during the quarter ended March 31, 2002 we recorded a charge of
$95.0 million relating to this devaluation of the Argentine Peso.

    Our telecommunications portfolio is included in "Communications" in the
industry composition table included in the Notes to the Consolidated Financial
Statements. This portfolio is included in our Structured Finance segment and
totals approximately $684.2 million at March 31, 2002, comprising approximately
2.1% of total financing and leasing assets, of which 8.9% are on non-accrual
status. This portfolio consists of 59 accounts with an average balance of
approximately $11.6 million. The 10 largest accounts in the portfolio aggregate
$204.9 million with the largest single account under $26.0 million. Competitive
local exchange carrier ("CLEC") accounts were approximately $294.1 million, or
43.0%, of the telecommunications portfolio at March 31, 2002. Many of these CLEC
accounts are in the process of building out their networks and developing
customer bases. Our telecommunications transactions are collateralized by the
assets of the customer (equipment, receivables, cash, etc.) and typically are
also secured by a pledge of the stock of non-public companies. If weakness
continues in the telecommunications industry, the value of our
telecommunications portfolio could be adversely impacted.

LIQUIDITY RISK MANAGEMENT

    Liquidity risk, which refers to our risk of being unable to meet potential
cash outflows promptly and cost effectively, is discussed more below under
"--Fiscal Year Ended September 30, 2001 and Calendar Years Ended December 31,
2000 and 1999--CIT Group Inc.--Risk Management--Market Risk
Management--Liquidity Risk Management."

    In February 2002, we drew down on our $8.5 billion in unsecured bank credit
facilities, which have historically been maintained as liquidity support for our
commercial paper programs. The proceeds are continuing to be used to satisfy our
outstanding commercial paper obligations, of which approximately $710 million
remains outstanding at March 31, 2002. The credit facilities are made up of four
variable-rate instruments. Two of the instruments mature in March 2003, with one
totaling $3.72 billion at LIBOR plus 28 basis points and the other is
$0.5 billion (Canadian dollar) at Prime plus 5 basis points as of March 31,
2002. The remaining two variable rate credit instruments consist of
$3.72 billion at LIBOR plus 30 basis points that matures in March 2005 and
$0.765 billion at LIBOR plus 45 basis points that matures in April 2005 as of
March 31, 2002. This draw down followed a similar draw down of bank lines by
Tyco.

    In April 2002, we completed a $2.5 billion public unsecured bond offering as
part of our strategy to strengthen our liquidity position. This debt offering
was comprised of $1.25 billion aggregate principal amount of 7.375% senior notes
due April 2, 2007 and $1.25 billion aggregate principal amount of 7.750% senior
notes due April 2, 2012. The proceeds will be used to repay a portion of our
existing term debt at maturity.

                                       39

    Following the credit ratings downgrade of Tyco in February 2002, our credit
ratings were downgraded by Standard & Poor's and Fitch, while Moody's confirmed
our ratings, resulting in the ratings shown in the following table:



                                                      AT DECEMBER 31, 2001      AT MARCH 31, 2002
                                                     ----------------------   ----------------------
                                                     SHORT TERM   LONG TERM   SHORT TERM   LONG TERM
                                                     ----------   ---------   ----------   ---------
                                                                               
Moody's............................................     P-1           A2          P-1          A2
Standard & Poor's..................................     A-1           A+          A-2          A-
Fitch..............................................      F1           A+           F2          A-


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

    THE SECURITY RATINGS STATED ABOVE ARE NOT A RECOMMENDATION TO BUY, SELL OR
HOLD SECURITIES AND MAY BE SUBJECT TO REVISION OR WITHDRAWAL BY THE ASSIGNING
RATING ORGANIZATION. EACH RATING SHOULD BE EVALUATED INDEPENDENTLY OF ANY OTHER
RATING.

    On April 30, 2002, Fitch revised the rating watch status on all our ratings
from evolving to negative, due to concerns surrounding the timing of the
separation from Tyco.

    On June 7, 2002, Standard & Poor's downgraded CIT's long-term debt rating
from A- to BBB+. Standard & Poor's ratings on all of CIT's debt remain on watch
status with developing implications.

    On June 10, 2002, Fitch downgraded CIT's long-term debt rating from A- to
BBB. All of the Company's Fitch ratings remain on watch status.

    The contractual maturities of our commercial paper and term debt from
April 1, 2002 to December 31, 2002 are shown in the following table ($ in
millions):



                                                                                 JULY-     OCTOBER-
                                               APRIL       MAY        JUNE     SEPTEMBER   DECEMBER    TOTAL
                                              --------   --------   --------   ---------   --------   --------
                                                                                    
Commercial paper............................  $    469   $    154    $   55    $     32    $     --   $    710
Term debt...................................     1,446      1,104       817       2,032       1,677      7,076
                                              --------   --------    ------    --------    --------   --------
Totals......................................  $  1,915   $  1,258    $  872    $  2,064    $  1,677   $  7,786
                                              ========   ========    ======    ========    ========   ========


    Our short-term liquidity plan is focused on the funds required to meet
scheduled maturities of the remaining commercial paper and term debt. The plan
assumes that the remaining commercial paper will be substantially paid with the
remaining proceeds from the bank lines and that funds required to meet term debt
maturities will be paid via securitizations, including existing commercial
equipment vehicles and the additional facilities described previously in the
"--Overview" section, and the $2.5 billion raised from the recent debt offering.
Proceeds from paydowns on our existing receivables are expected to be used to
fund new portfolio volume. We expect over time to have our ratings reviewed by
the rating agencies to regain more cost-effective access to the public debt
markets.

    From time to time, CIT files registration statements for debt securities,
which it may sell in the future. At April 30, 2002, we had $12.2 billion of
registered, but unissued, debt securities available under a shelf registration
statement. In addition, CIT had $5.4 billion of registered, but unissued,
securities available under public shelf registration statements relating to our
asset-backed securitization program. Separately, during the quarter we completed
$2.2 billion in private securitization facilities.

    See the "--Overview" and "--Net Finance Margin" sections for information
regarding the impact of our liquidity and capitalization plan on results of
operations.

                                       40

CAPITALIZATION

    The following table presents information regarding our capital structure ($
in millions):



                                                    MARCH 31, 2002(1)   SEPTEMBER 30, 2001(1)
                                                    -----------------   ---------------------
                                                       (RESTATED)
                                                                  
Commercial paper..................................      $   709.9             $ 8,869.2
Bank credit facilities............................        8,518.4                    --
Term debt.........................................       24,506.6              26,828.5
Company-obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely
  debentures of the Company ("Preferred Capital
  Securities")....................................          258.6                 260.0
Shareholder's equity(2)...........................        6,511.6              10,661.4
                                                        ---------             ---------
Total capitalization..............................       40,505.1              46,619.1
Goodwill and other intangible assets, net.........       (2,403.2)             (6,569.5)
                                                        ---------             ---------
Total tangible capitalization.....................      $38,101.9             $40,049.6
                                                        =========             =========
Tangible shareholder's equity and Preferred
  Capital Securities to managed assets............           9.14%                 8.48%
Total debt (excluding overnight deposits) to
  tangible shareholder's equity and Preferred
  Capital Securities..............................           7.30x                 8.20x


------------------------------
(1)  Excludes the intercompany debt and other activities of TCH and CIT Group
     Inc. (Del), as these companies will have nominal assets and liabilities and
    other balance sheet items prior to the mergers with CIT Group Inc.

(2)  Shareholder's equity excludes Accumulated other comprehensive loss relating
     to derivative financial instruments and unrealized gains on equity and
    securitization investments.

    See Note 9 and the "--Overview" section above for a discussion of events
impacting our liquidity and capitalization and "--Goodwill and Other Intangible
Assets Amortization" for a discussion of events impacting our goodwill.

SECURITIZATION AND JOINT VENTURE ACTIVITIES

    We utilize joint ventures and special purpose entities (SPEs) in the normal
course of business to execute securitization transactions and conduct business
in key vendor relationships.

    Securitization Transactions--SPEs are used to achieve "true sale" and
bankruptcy remote requirements for these transactions in accordance with SFAS
No. 140, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishment of Liabilities." Pools of assets are originated and sold to
independent trusts (the SPEs), which in turn issue securities to investors
solely backed by asset pools. Accordingly, CIT has no legal obligations to repay
the investment certificates in the event of a default by the Trust. CIT retains
the servicing rights and participates in certain cash flows of the pools. The
present value of expected net cash flows that exceeds the estimated cost of
servicing is recorded in other assets as a "retained interest." Assets
securitized are shown in our managed assets and our capitalization ratios on
managed assets.

    Joint Ventures--We utilize joint ventures to conduct financing activities
with certain strategic vendor partners. Receivables are originated by the joint
venture entity and purchased by CIT. These distinct legal entities are jointly
owned by the vendor partner and CIT, and there is no third-party debt involved.
These arrangements are accounted for on the equity method, with profits and
losses distributed according to the joint venture agreement.

    Commitments and Contingencies--In the normal course of business, we grant
commitments to extend additional financing and leasing asset credit and we have
commitments to purchase commercial aircraft for lease to third parties. We also
enter into various credit-related commitments, including

                                       41

letters of credit, acceptances and guarantees. These financial arrangements
generate fees and involve, to varying degrees, elements of credit risk in excess
of the amounts recognized on the Consolidated Balance Sheet. To minimize
potential credit risk, we generally require collateral and other credit-related
terms from the customer.

ACCOUNTING POLICIES

    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to use judgment in making
estimates and assumptions that affect reported amounts of assets and liabilities
and disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of income and expenses during the reporting
period. The following accounting policies include inherent risks and
uncertainties related to judgments and assumptions made by management.
Management's estimates are based on the relevant information available at the
end of each period.

    Investments--Investments for which the Company does not have the ability to
exercise significant influence and for which there is not a readily determinable
market value are accounted for under the cost method. Management uses judgment
in determining when an unrealized loss is deemed to be other than temporary, in
which case such loss is charged to earnings.

    Charge-off of Finance Receivables--Finance receivables are reviewed
periodically to determine the probability of loss. Charge-offs are taken after
considering such factors as the borrower's financial condition and the value of
underlying collateral and guarantees (including recourse to dealers and
manufacturers).

    Impaired Loans--Loan impairment is defined as any shortfall between the
estimated value and the recorded investment in the loan, with the estimated
value determined using the fair value of the collateral, if the loan is
collateral dependent, or the present value of expected future cash flows
discounted at the loan's effective interest rate.

    Retained Interests in Securitizations--Significant financial assumptions,
including loan pool credit losses, prepayment speeds and discount rates, are
utilized to determine the fair values of retained interests, both at the date of
the securitization and in the subsequent quarterly valuations of retained
interests. Any resulting losses, representing the excess of carrying value over
estimated fair value, are recorded in current earnings. However, unrealized
gains are reflected in shareholder's equity as part of other comprehensive
income, rather than in earnings.

    Lease Residual Values--Operating lease equipment is carried at cost less
accumulated depreciation and is depreciated to estimated residual value using
the straight-line method over the lease term or projected economic life of the
asset. Direct financing leases are recorded at the aggregated future minimum
lease payments plus estimated residual values less unearned finance income.
Management performs periodic reviews of the estimated residual values, with
impairment, other than temporary, recognized in the current period.

    Reserve for Credit Losses--The reserve for credit losses is periodically
reviewed by management for adequacy considering economic conditions, collateral
values and credit quality indicators, including historical and expected
charge-off experience and levels of past-due loans and non-performing assets.
Management uses judgment in determining the level of the consolidated reserve
for credit losses and in evaluating the adequacy of the reserve.

    Goodwill--CIT adopted SFAS No. 142, "Goodwill and Other Intangible Assets"
effective October 1, 2001, the beginning of CIT's fiscal 2002. The Company has
determined that there is no impact of adopting this new standard under the
transition provisions of SFAS No. 142.

                                       42

    Since adoption, goodwill is no longer amortized but instead is assessed
annually for impairment or sooner if circumstances indicate a possible
impairment. During this assessment, management relies on a number of factors
including operating results, business plans, economic projections, anticipated
future cash flows, and transactions and market place data. See the "--Overview"
and "--Goodwill and Other Intangible Assets Amorization" sections for a
discussion of our recent impairment analysis.

STATISTICAL DATA

    The following table presents components of net income as a percent of AEA,
along with other selected financial data ($ in millions):



                                                          FOR THE SIX MONTHS ENDED
                                                       -------------------------------
                                                       MARCH 31, 2002   MARCH 31, 2001
                                                       --------------   --------------
                                                        (SUCCESSOR)     (PREDECESSOR)
                                                         (RESTATED)
                                                                  
FINANCE INCOME.......................................        12.43%           13.29%
Interest expense.....................................         3.89             6.14
                                                         ---------        ---------
  Net finance income.................................         8.54             7.15
Depreciation on operating lease equipment............         3.50             3.33
                                                         ---------        ---------
  Net finance margin.................................         5.04             3.82
Provision for credit losses..........................         1.66             0.63
                                                         ---------        ---------
Net finance margin, after provision for credit
  losses.............................................         3.38             3.19
Other revenue........................................         2.57             2.06
                                                         ---------        ---------
  OPERATING MARGIN...................................         5.95             5.25
Salaries and general operating expenses..............         2.46             2.51
Goodwill amortization................................           --             0.22
Goodwill impairment..................................        24.32               --
                                                         ---------        ---------
  OPERATING EXPENSES.................................        26.78             2.73
                                                         ---------        ---------
  (Loss) income before income taxes..................       (20.83)            2.52
Provision for income taxes...........................        (1.32)           (0.95)
Minority interest in subsidiary trust holding solely
  debentures of the Company..........................        (0.03)           (0.03)
                                                         ---------        ---------
  Net (loss) income..................................       (22.18)%           1.54%
                                                         ---------        ---------
Average earning assets...............................    $37,114.1        $41,652.2
                                                         =========        =========


MARKET RISK MANAGEMENT

    Our exposure to market risk from changes in interest rates, foreign currency
exchange rates and commodity prices has not changed materially from our exposure
during the transitional fiscal year ended September 30, 2001, except for
possible additional interest rate exposure discussed in "--Overview" and
"--Liquidity Risk Management" above.

ACCOUNTING PRONOUNCEMENTS

    In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement
Obligations." SFAS No. 143 addresses accounting and reporting for obligations
associated with the retirement of tangible long-lived assets and the associated
asset retirement costs. This statement is effective for fiscal years beginning
after June 15, 2002. We are currently assessing the impact of this new standard.

                                       43

    In July 2001, the FASB issued SFAS No. 144, "Impairment or Disposal of
Long-Lived Assets," which is effective for fiscal years beginning after
December 15, 2001. The provisions of this statement provide a single accounting
model for impairment of long-lived assets. We are currently assessing the impact
of this new standard.

    In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements
No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical
Corrections," which is effective for fiscal years beginning after May 15, 2002.
This statement rescinds the above mentioned statements and amends other existing
authoritative pronouncements to make various technical corrections, clarify
meanings, or describe their applicability under changed conditions. We are
currently assessing the impact of this new standard.

TYCO CAPITAL HOLDING, INC.

    The consolidated financial statements of TCH included herein reflect the
consolidated results of TCH, since its inception on October 13, 2000, plus the
results of CIT Group Inc. (Nevada) and its subsidiaries since its acquisition by
TCH on June 1, 2001. The following table sets forth selected financial
information regarding the consolidated results of operations and balance sheets
of TCH and its subsidiaries, including CIT.



                                                                                 AT OR FOR THE
                                                          AT OR FOR THE SIX       PERIOD FROM
                                                             MONTHS ENDED      INCEPTION THROUGH
                                                            MARCH 31, 2002     SEPTEMBER 30, 2001
                                                          ------------------   ------------------
                                                              (RESTATED)
                                                                         
Finance income..........................................      $ 2,304.7             $ 1,676.5
Intercompany interest expense, net......................          382.4                  98.8
Goodwill impairment.....................................        4,512.7                    --
Net (loss) income.......................................       (4,435.6)                181.9

Total assets............................................       45,282.9              51,452.4
Intercompany debt payable to Tyco.......................        5,600.0               5,000.0
Total debt..............................................       39,334.9              40,697.7
Shareholder's equity....................................        1,798.5               5,947.6


    TCH's historical financial activity is comprised of intercompany debt
activity with Tyco, and TCH also facilitated the delivery of Tyco common shares
on redemption of CIT Exchangeco Inc. shares. As of March 31, 2002 and
September 30, 2001, TCH had outstanding $5.6 billion and $5.0 billion,
respectively, of debt payable to affiliates of Tyco under a master loan
agreement with interest rates ranging from 5.63% to 6.85% for debt outstanding
at March 31, 2002 and 5.63% to 6.25% for debt outstanding at September 30, 2001,
maturing over a range of 5 to 20 years for both periods. The weighted average
interest rate at March 31, 2002 was 6.11% and at September 30, 2001 was 6.02%.
Interest expense for the six months ended March 31, 2002 was $385.6 million. TCH
also had receivables from affiliates of Tyco totaling $663.9 million with
interest rates ranging from 1.71% to 3.13% at March 31, 2002, and
$362.7 million with interest rates of 5.07% at September 30, 2001. In addition,
TCH had an investment of $120.0 million and $161.7 million on its balance sheet
as of March 31, 2002 and September 30, 2001, respectively, related to the common
shares to be used to fulfill the redemption of CIT Exchangeco Inc. shares.

                                       44

         FISCAL YEAR ENDED SEPTEMBER 30, 2001 AND CALENDAR YEARS ENDED
                           DECEMBER 31, 2000 AND 1999

CIT GROUP INC.

OVERVIEW

    In September 2001, we changed our fiscal year end from December 31 to
September 30 to conform to Tyco's fiscal year end. References to fiscal 2001,
2000 and 1999 refer to the transitional nine-month period ended September 30,
2001 and calendar years ended December 31, 2000 and 1999, respectively.

    To assist in the comparability of our financial results and discussions,
results of operations for the nine months ended September 30, 2001 include
results for five months of the predecessor and four months of the successor and
are designated as "combined." Further, in the discussions below, the results of
operations for fiscal 2001 compare the nine months ended September 30, 2001 with
the unaudited nine months ended September 30, 2000.

    On February 11, 2002, CIT repurchased certain international subsidiaries
that had previously been sold to an affiliate of Tyco on September 30, 2001. The
reacquisition of these subsidiaries has been accounted for as a merger of
entities under common control. Accordingly, the balances contained within the
financial statements, footnotes and throughout this document include the results
of operations, financial position and cash flows of the international
subsidiaries repurchased from Tyco for all periods presented and, as a result,
will vary slightly from comparable information reported in our Form 10-K for the
transition period ended September 30, 2001.

    The following table summarizes our net income and related data ($ in
millions).



                                              NINE MONTHS ENDED                    YEARS ENDED
                                                SEPTEMBER 30,                     DECEMBER 31,
                                        ------------------------------       -----------------------
                                           2001              2000              2000           1999
                                        ----------       -------------       --------       --------
                                        (COMBINED)       (PREDECESSOR)            (PREDECESSOR)
                                                                                
Net income, after special charges.....    $333.8             $451.5           $611.6         $389.4
Return on average tangible
  shareholder's equity, after special
  charges.............................      10.8%              15.9%            16.0%          14.2%
Return on AEA, after special
  charges.............................      1.10%              1.50%            1.50%          1.52%

Net income, before special charges....    $491.8             $451.5           $611.6         $389.4
Return on average tangible
  shareholder's equity, before special
  charges.............................      15.8%              15.9%            16.0%          14.2%
Return on average earning assets
  ("AEA"), before special charges.....      1.62%              1.50%            1.50%          1.52%


    The return on average tangible shareholder's equity before special charges
declined slightly in 2001 to 15.8% due to de-leveraging the balance sheet
(decreasing the debt to equity ratio). However, the return on AEA before special
charges improved to 1.62% in connection with management's actions to sell or
liquidate non-strategic and low return assets, improve pricing and control
expenses.

    Net income for the nine months ended September 30, 2001 included a special
charge of $221.6 million ($158.0 million after-tax) consisting of the following:
provision of $89.5 million for certain non-strategic and under-performing
equipment leasing and loan portfolios, primarily in the telecommunications
industry, of which the Company expects to dispose; write-downs of $78.1 million
for certain equity investments in the telecommunications industry and e-commerce
markets of which the Company expects to dispose; and acquisition-related
transaction costs of $54.0 million incurred by the Company prior to and in
connection with its acquisition by Tyco. The $78.1 million special write-down is
netted in other revenue in the Consolidated Statement of Income for the period
January 1, 2001 through June 1, 2001 (predecessor) and the impairment of
portfolio assets of $89.5 million is

                                       45

included in the provision for credit losses in such statement. The impairment
and valuation charges above relate to loans, leases and investments that are
being liquidated. Collection efforts continue with respect to such loans and
leases.

    Managed assets totaled $50.9 billion at September 30, 2001, $54.9 billion at
December 31, 2000, and $51.4 billion at December 31, 1999, while financing and
leasing portfolio assets totaled $40.7 billion, $43.8 billion and $40.4 billion
at September 30, 2001, December 31, 2000 and 1999, respectively. The decreases
in both managed and portfolio assets during fiscal 2001 reflect the sale,
liquidation or placing in liquidation of approximately $7.0 billion in
non-strategic assets, including the $700 million sale of recreation vehicle
finance receivables in October 2001. The fiscal 2001 trends also reflect
declines in origination volume in fiscal 2001 due to exiting non-strategic
businesses, stricter pricing discipline in certain markets and slower economic
conditions. The volume declines were experienced in most of our businesses in
fiscal 2001, with the exception of Commercial Finance and the home equity
business within Specialty Finance. The increases in both managed and portfolio
assets in 2000 over 1999 reflected increased volume of originations across all
business segments, partially offset by the sale of over $1.0 billion of
non-strategic assets during fiscal 2000. See "--Financing and Leasing Assets"
for additional information.

NET FINANCE MARGIN

    A comparison of finance income and net finance margin for 2001, 2000 and
1999 is set forth below ($ in millions).



                                               NINE MONTHS ENDED             YEARS ENDED
                                                 SEPTEMBER 30,              DECEMBER 31,
                                           --------------------------   ---------------------
                                              2001          2000          2000        1999
                                           ----------   -------------   ---------   ---------
                                           (COMBINED)   (PREDECESSOR)       (PREDECESSOR)
                                                                        
Finance income...........................  $ 3,975.3      $ 3,857.2     $ 5,248.4   $ 2,565.9
Interest expense.........................    1,619.8        1,845.5       2,497.7     1,293.4
                                           ---------      ---------     ---------   ---------
  Net finance income.....................    2,355.5        2,011.7       2,750.7     1,272.5
Depreciation on operating lease
  equipment..............................    1,036.7          932.9       1,281.3       355.1
                                           ---------      ---------     ---------   ---------
  Net finance margin.....................  $ 1,318.8      $ 1,078.8     $ 1,469.4   $   917.4
                                           =========      =========     =========   =========
Average earning assets ("AEA")...........  $40,442.0      $40,267.4     $40,682.5   $25,583.0

As a % of AEA:
Finance income...........................      12.93%         12.56%        12.69%       9.88%
Interest expense.........................       5.17           5.90          5.92        4.91
                                           ---------      ---------     ---------   ---------
  Net finance income.....................       7.76           6.66          6.77        4.97
Depreciation on operating lease
  equipment..............................       3.42           3.09          3.16        1.38
                                           ---------      ---------     ---------   ---------
Net finance margin as a % of AEA.........       4.34%          3.57%         3.61%       3.59%
                                           =========      =========     =========   =========


    Net finance margin was $1,318.8 million and $1,078.8 million for the nine
months ended September 30, 2001 and 2000 and $1,469.4 million and
$917.4 million for the years ended December 31, 2000 and 1999, respectively. The
2001 results reflect comparable asset levels to 2000 and stable yields, coupled
with lower interest expense. As a percentage of AEA, net finance margin was
4.34% and 3.57% for the nine months ended September 30, 2001 and 2000 and 3.61%
and 3.59% for the years ended December 31, 2000 and 1999, respectively. Net
finance income as a percentage of AEA was essentially flat with 2000 (excluding
higher operating lease rentals, which were offset by higher depreciation
expense), reflecting the disposition of non-strategic and lower margin
businesses, the lower 2001 interest rate environment and the impact of the new
basis method of accounting to reflect market interest rates at the time of the
acquisition. Net finance margin as a percentage of AEA increased slightly in
2000 from 1999, as wider margins in our businesses acquired in 1999 more than

                                       46

offset the impact of the continued growth in operating leases. The operating
leasing business, which generally has lower initial net finance margins than
finance receivables, also generates equipment gains, renewal revenues and tax
depreciation benefits. The increase in AEA from 1999 to 2000 resulted from the
1999 acquisitions, most notably Newcourt Credit Group Inc. ("Newcourt") in
November 1999.

    Finance income was $3,975.3 million and $3,857.2 million for the nine months
ended September 30, 2001 and 2000, and $5,248.4 million and $2,565.9 million for
the years ended December 31, 2000 and 1999, respectively. As a percentage of
AEA, finance income (excluding interest income related to short-term
interest-bearing deposits) was 12.93% and 12.56% for the nine months ended
September 30, 2001 and 2000 and, 12.69% and 9.88% for the years ended
December 31, 2000 and 1999, respectively. Although market interest rates were
rising in 2000 and declining in 2001, the yield trend primarily reflects changes
in product mix due to acquisitions and the sale or liquidation of non-strategic,
lower yielding assets, as described above.

    Interest expense was $1,619.8 million and $1,845.5 million for the nine
months ended September 30, 2001 and 2000 and $2,497.7 million and
$1,293.4 million for the years ended December 31, 2000 and 1999, respectively.
As a percentage of AEA, interest expense (excluding interest related to
short-term interest-bearing deposits and dividends related to preferred capital
securities) was 5.17% and 5.90% for the nine months ended September 30, 2001 and
2000 and 5.92% and 4.91% for the years ended December 31, 2000 and 1999,
reflecting a declining interest rate environment in 2001, in contrast to the
rising interest rate environment throughout most of 2000. In addition, interest
expense during 2001 reflects lower market interest rates at the time of the Tyco
acquisition. We seek to mitigate interest rate risk by matching the repricing
characteristics of our assets with our liabilities, which is in part done
through portfolio management and the use of derivative financial instruments,
principally interest rate swaps. For further discussion, see "--Risk
Management."

    The operating lease equipment portfolio was $6.4 billion at September 30,
2001 versus $7.2 billion and $6.1 billion at December 31, 2000 and December 31,
1999, respectively. The reduction during 2001 is due to a $0.4 billion rail
sale-leaseback transaction, as well as declining balances in various small
ticket portfolios. As a percentage of average operating leases, depreciation was
19.5% and 20.8% for the nine months ended September 30, 2001 and 2000 versus
19.5% and 9.5% for the years ended 2000 and 1999, respectively. The increase in
2000 over 1999 reflects the full year impact of acquired assets, which included
smaller ticket and shorter term leases.

OTHER REVENUE

    We continue to emphasize growth and diversification of other "non-spread"
revenues to improve our overall profitability. Excluding special charges,
annualized other revenue as a percentage of AEA was 2.15% and 2.30% for the nine
months ended September 30, 2001 and 2000 and 2.24% and 1.37% for the years ended
December 31, 2000 and 1999, respectively. The special charges were write-downs
for other than temporary impairment of certain equity investments in the
telecommunications industry

                                       47

and e-commerce markets recognized during the quarter ended June 30, 2001. The
components of other revenue are set forth in the following table ($ in
millions).



                                                    NINE MONTHS ENDED            YEARS ENDED
                                                      SEPTEMBER 30,             DECEMBER 31,
                                                --------------------------   -------------------
                                                   2001          2000          2000       1999
                                                ----------   -------------   --------   --------
                                                (COMBINED)   (PREDECESSOR)      (PREDECESSOR)
                                                                            
Fees and other income.........................    $387.2        $369.3        $480.9     $161.0
Factoring commissions.........................     111.9         115.9         154.7      118.7
Gains on securitizations......................      97.7          68.9         109.5       14.7
Gains on sales of leasing equipment...........      47.9          80.8         113.2       56.4
Gains on venture capital investments..........       6.0          59.8          53.7         --
Special charges...............................     (78.1)           --            --         --
                                                  ------        ------        ------     ------
  Total.......................................    $572.6        $694.7        $912.0     $350.8
                                                  ======        ======        ======     ======


    Included in fees and other income are miscellaneous fees, syndication fees
and gains from receivable sales. Receivable sales, which are primarily in our
Specialty Finance--consumer business, are a part of our origination and whole
loan sale strategy. Gains on equipment sales decreased in 2001 due to the impact
of push-down accounting during the successor period, while weaker economic
conditions during 2001 resulted in significantly reduced venture capital gains
compared to 2000. The gains on securitizations reflect both the volume and
product mix of assets securitized. The volume securitized for the nine months
ended September 30, 2001 was $3.3 billion as compared to $2.9 billion for the
nine months ended September 30, 2000 and $4.1 billion and $1.5 billion for the
years ended December 31, 2000 and 1999, respectively.

SALARIES AND GENERAL OPERATING EXPENSES

    Salaries and general operating expenses were $784.9 million, or 2.07% of
average managed assets and $775.9 million (2.03%), for the nine months ended
September 30, 2001 and 2000, and $1,035.2 million (2.01%) and $516.0 million
(1.75%) for the years ended December 31, 2000 and 1999, respectively. Expenses
were up significantly in 2000 from the prior year due to the 1999 acquisitions,
with the largest portion of this increase in employee costs and facilities
expenses. The November 1999 acquisition of Newcourt Credit Group Inc., in
particular increased both absolute expense levels and ratios, as Newcourt had
historically higher expense levels than us.

    Further, in conjunction with our integration into Tyco, we accrued
$45.8 million of purchase accounting reserves for workforce reductions and
business exit plans which had been initiated as of September 30, 2001. In
accordance with accounting rules for purchase business combinations these
integration costs are not charged against current earnings but are treated as
additional purchase price consideration and have the effect of increasing the
amount of goodwill recorded in connection with the acquisition. These plans
include the termination of approximately 670 corporate and administrative
employees in North America, of which 408 had been terminated as of or prior to
September 30, 2001. We do not separately track the impact on financial results
of the workforce reduction and integration programs. However, we estimate that
our overall cost structure had been reduced by approximately $50 million on an
annualized basis as of September 30, 2001 due to the impact of these actions.
Personnel decreased to approximately 6,785 at September 30, 2001 from 7,355 and
8,255 at December 31, 2000 and 1999, respectively.

    We manage expenditures using a comprehensive budgetary process. Expenses are
monitored closely by business unit management and are reviewed monthly with our
senior management. To ensure overall project cost control, an approval and
review procedure is in place for major capital expenditures, such as computer
equipment and software, including post-implementation evaluations.

                                       48

    The efficiency ratio and the ratio of salaries and general operating
expenses to AMA are two metrics that management uses to monitor productivity.
AMA is comprised of average earning assets plus the average of finance
receivables previously securitized and still managed by us. These ratios exclude
special charges and goodwill amortization and are set forth in the following
table.



                                                   NINE MONTHS ENDED                    YEARS ENDED
                                                     SEPTEMBER 30,                     DECEMBER 31,
                                             ------------------------------       -----------------------
                                                2001              2000              2000           1999
                                             ----------       -------------       --------       --------
                                             (COMBINED)       (PREDECESSOR)            (PREDECESSOR)
                                                                                     
Efficiency ratio...........................     40.2%             44.1%             43.8%          41.3%
Salaries and general operating expenses
  as a percentage of AMA...................     2.07%             2.03%             2.01%          1.75%


    The lower efficiency (higher ratio) in 2000 reflects the impact of the
Newcourt acquisition, as Newcourt's efficiency ratio was historically
significantly higher than ours. While the efficiency ratio improved in 2001
compared to 2000 because of integration cost savings and efficiency enhancements
implemented during the last two quarters of fiscal 2001, it remains above
management's target ratio. The previously mentioned integration cost savings and
efficiency enhancements are expected to improve both ratios prospectively.

GOODWILL AND OTHER INTANGIBLE ASSETS AMORTIZATION

    Goodwill and other intangible assets amortization was $97.6 million and
$63.8 million for the nine months ended September 30, 2001 and 2000, versus
$86.3 million and $25.7 million for the years ended December 31, 2000 and 1999,
respectively. The 2001 increase reflects the pushdown of Tyco's purchase price
and other fair value adjustments, while the 2000 increase resulted from the full
year impact of 1999 purchase acquisitions. Goodwill and other intangible assets
were amortized from the acquisition date on a straight-line basis over the lives
of the underlying identifiable assets, which range from 5 to 40 years. In
accordance with recently adopted accounting rule changes, goodwill will no
longer be amortized beginning with our 2002 fiscal year. See "ACCOUNTING
PRONOUNCEMENTS" within Note 1 to our Consolidated Financial Statements for a
discussion of these accounting rule changes.

PROVISION AND RESERVE FOR CREDIT LOSSES/CREDIT QUALITY

    The provision for credit losses was $332.5 million and $191.4 million for
the nine months ended September 30, 2001 and 2000 and $255.2 million and
$110.3 million for the years ended December 31, 2000 and 1999, respectively. The
2001 provision includes a provision for credit losses of $89.5 million relating
to the impairment of certain non-strategic and under-performing equipment
leasing and loan portfolios of which the Company expects to dispose, primarily
in the Structured Finance telecommunications portfolio. Such under-performing
loans and leases are being liquidated, as collection efforts continue.

    Net charge-offs, including special charges, were $291.8 million and
$175.5 million for the nine months ended September 30, 2001 and 2000 and
$235.6 million and $95.0 million for the years ended December 31, 2000 and 1999,
respectively. Excluding special charges, 2001 charge-offs were $212.3 million.

    During 2001, we transferred financing and leasing assets between Equipment
Financing and Leasing and Specialty Finance--commercial. Prior year data have
not been restated in the tables covering charge-offs, past due and
non-performing assets, and financing and leasing assets.

                                       49

    Our provision for credit losses and reserve for credit losses is presented
in the following table ($ in millions).



                                                                 FOR THE PERIOD ENDED
                                              ----------------------------------------------------------
                                              SEPTEMBER 30, 2001   DECEMBER 31, 2000   DECEMBER 31, 1999
                                              ------------------   -----------------   -----------------
                                                  (COMBINED)                   (PREDECESSOR)
                                                                              
Balance beginning of period.................        $468.5              $446.9              $263.7
Provision for credit losses.................         243.0               255.2               110.3
Special impairment of portfolio assets......          89.5                  --                  --
Reserves relating to dispositions,
  acquisitions, other.......................         (16.3)                2.0               167.9
                                                    ------              ------              ------
  Additions to reserve for credit losses....         316.2               257.2               278.2
Net credit losses:
Equipment Financing and Leasing.............          82.8               102.9                16.7
Specialty Finance--commercial...............          57.0                31.7                  --
Commercial Finance..........................          38.9                46.2                29.0
Structured Finance..........................          64.8                 0.4                  --
Specialty Finance--consumer.................          48.3                54.4                49.3
                                                    ------              ------              ------
  Total net credit losses...................         291.8               235.6                95.0
                                                    ------              ------              ------
Balance end of period.......................        $492.9              $468.5              $446.9
                                                    ======              ======              ======
Reserve for credit losses as a percentage of
  finance receivables.......................          1.55%               1.40%               1.44%


    The following table presents our net charge-off experience by business
segment, excluding 2001 charge-offs for special impairment of portfolio assets.
Charge-offs are presented in amount and as a percentage of average finance
receivables ($ in millions).



                                                   NINE MONTHS ENDED
                                                     SEPTEMBER 30,                         YEARS ENDED DECEMBER 31,
                                       -----------------------------------------   -----------------------------------------
                                              2001                  2000                  2000                  1999
                                       -------------------   -------------------   -------------------   -------------------
                                           (COMBINED)           (PREDECESSOR)                    (PREDECESSOR)
                                                                                            
Equipment Financing and Leasing......   $ 82.8      0.91%     $ 78.5      0.72%     $102.9      0.71%     $16.7       0.16%
Specialty Finance--commercial........     57.0      1.11        20.7      0.48        31.7      0.54         --         --
Commercial Finance...................     24.7      0.42        34.8      0.62        46.2      0.60       29.0       0.47
Structured Finance...................      4.0      0.27         0.4      0.05         0.4      0.03         --         --
                                        ------                ------                ------                -----
  Total Commercial Segments..........    168.5      0.78       134.4      0.62       181.2      0.62       45.7       0.25
Specialty Finance--consumer..........     43.8      1.56        41.1      1.34        54.4      1.32       49.3       1.19
                                        ------                ------                ------                -----
  Total..............................   $212.3      0.87      $175.5      0.71      $235.6      0.71      $95.0       0.42
                                        ======                ======                ======                =====


    The increase in commercial net charge-offs during 2001, excluding special
charges, reflects higher charge-offs across a wide number of industries,
including trucking, construction and technology as the economy slowed and
non-performing assets increased. The higher net 2001 charge-off ratio of 1.11%
for Specialty Finance--commercial reflects the transfer of the former Vendor
Technology business into this segment and was driven largely by higher
charge-offs in Europe, Latin America and the Asia-Pacific region. The higher
2000 net charge-offs in Commercial Finance primarily reflect one food wholesaler
account charged-off in 2000. The higher consumer loss ratios are predominantly
driven by the manufactured housing portfolio.

    Our consolidated reserve for credit losses increased to $492.9 million
(1.55% of finance receivables) at September 30, 2001 from $468.5 million (1.40%)
at December 31, 2000 and from $446.9 million (1.44%) at December 31, 1999. The
recorded provisions exceeded charge-offs (excluding special charges) by
$30.7 million, $19.6 million and $15.3 million during the nine months ended

                                       50

September 30, 2001, and for each of the years ended December 31, 2000 and 1999,
respectively. The increase in the 2001 ratio of reserve to receivables from the
preceding two years is commensurate with management's assessment of the relative
risk of loss in the portfolio in light of weakening 2001 economic fundamentals
and higher past due loans. The decrease in the ratio from 1999 to 2000 reflects
product mix changes, as well as the implementation of our credit standards in
the acquired Newcourt portfolios.

PAST DUE AND NON-PERFORMING ASSETS

    The following table sets forth certain information concerning our past due
(sixty days or more) and non-performing assets (and the related percentages of
finance receivables) at September 30, 2001, December 31, 2000 and December 31,
1999 ($ in millions). Non-performing assets reflect both finance receivables on
non-accrual status (primarily loans that are ninety days or more delinquent) and
assets received in satisfaction of loans.



                                                                                             AT DECEMBER 31,
                                                   AT SEPTEMBER 30,         --------------------------------------------------
                                                         2001                        2000                        1999
                                                ----------------------      ----------------------      ----------------------
                                                     (SUCCESSOR)                              (PREDECESSOR)
                                                                                                    
Finance receivables, past due 60 days or
  more:
  Equipment Financing and Leasing.........      $  466.5        4.08%        $399.8         2.88%        $209.6         1.93%
  Specialty Finance--commercial...........         259.5        3.98          184.9         3.07          314.9         4.16
  Commercial Finance......................         151.4        1.75          107.9         1.40           64.0         0.91
  Structured Finance......................          38.3        1.75           96.2         5.59           61.5         4.12
                                                --------                     ------                      ------
    Total Commercial Segments.............         915.7        3.18          788.8         2.69          650.0         2.42
  Specialty Finance--consumer.............         188.2        6.12          211.1         5.03          189.1(1)      4.62(1)
                                                --------                     ------                      ------
    Total.................................      $1,103.9        3.46         $999.9         2.98         $839.1         2.71
                                                ========                     ======                      ======
Non-performing assets:
  Equipment Financing and Leasing.........      $  459.0        4.02%        $351.0         2.53%        $139.9         1.29%
  Specialty Finance--commercial...........         124.3        1.90           93.9         1.56          247.9         3.27
  Commercial Finance......................         106.0        1.22           65.3         0.85           27.6         0.39
  Structured Finance......................         110.4        5.05          118.6         6.90           61.5         4.12
                                                --------                     ------                      ------
    Total Commercial Segments.............         799.7        2.78          628.8         2.15          476.9         1.77
  Specialty Finance--consumer.............         170.0        5.53          199.3         4.75          158.5(1)      3.87(1)
                                                --------                     ------                      ------
    Total.................................      $  969.7        3.04         $828.1         2.47         $635.4         2.05
                                                ========                     ======                      ======


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

(1)  For these calculations, certain finance receivables held for sale and the
     associated past due and non-performing balances are included.

    The broad-based economic slowdown in 2001, led by sharp downturns in
telecommunications and technology, led to increases in both past due loans and
non-performing assets. The increase in commercial past due loans and
non-performing assets included trucking, construction, retail and technology, as
well as manufacturing-steel and machine tools. In Specialty Finance--consumer,
past due and non-performing loans declined in 2001. However, the corresponding
2001 percentage of past due loans to finance receivables increased due to
significant sales and liquidation of non-strategic receivables.

INCOME TAXES

    The provision for income taxes, excluding special charges, totaled
$343.7 million and $281.9 million for the nine months ended September 30, 2001
and 2000, and $373.9 million and $207.6 million for the years ended
December 31, 2000 and 1999, respectively. The effective income tax rate,
excluding special charges, was 40.7% and 37.9% for the nine months ended
September 30, 2001 and 2000 and 37.9% and 34.8% for the years ended
December 31, 2000 and 1999. The increases in both years were primarily the

                                       51

result of increased non-deductible goodwill amortization, resulting from our
acquisition by Tyco in 2001 and our acquisition of Newcourt in November 1999.

RESULTS BY BUSINESS SEGMENT

    The tables that follow summarize selected financial information by business
segment, based upon a fixed leverage ratio across business units and the
allocation of most corporate expenses.

    With the exception of Structured Finance, all business segments reported
improved earnings in 2001 as a percentage of AEA compared to 2000. The 2001
returns in Equipment Financing and Leasing and Specialty Finance were driven
predominantly by stronger margins and other revenue, while the Specialty Finance
trends also reflect the transfer of the higher return Vendor Technology business
into this segment and the exiting of non-strategic lower-return businesses as
described in "--Financing and Leasing Assets." The Commercial Finance
improvement from 2000 was primarily the result of strong results in factoring.
The lower Structured Finance income in 2001 resulted primarily from
significantly lower venture capital gains. The three-year Corporate trends are
primarily the result of goodwill amortization and other purchase accounting
adjustments, as well as the differences between the fixed segment leverage
ratios and actual consolidated tangible equity ratios. The Equipment Financing
and Leasing net income as a percentage of AEA dropped from 1999 to 2000, as the
relative interest margin and other revenue improvements fell short of credit
provision and operating expense increases.



                                                                 NET INCOME
                                     ------------------------------------------------------------------
                                            NINE MONTHS ENDED                        YEARS ENDED
                                              SEPTEMBER 30,                         DECEMBER 31,
                                     --------------------------------         -------------------------
                                        2001                2000                2000             1999
                                     ----------         -------------         --------         --------
($ IN MILLIONS)                      (COMBINED)         (PREDECESSOR)               (PREDECESSOR)
                                                                                   
Equipment Financing and Leasing....    $215.1              $200.4              $287.8           $231.5
Specialty Finance..................     196.7               161.8               222.2             67.5
Commercial Finance.................     134.8               117.8               161.8            141.4
Structured Finance.................      36.9                84.4                89.6               --(1)
                                       ------              ------              ------           ------
  Total Segments...................     583.5               564.4               761.4            440.4
Corporate..........................     (91.7)             (112.9)             (149.8)           (51.0)
Special charges....................    (158.0)                 --                  --               --
                                       ------              ------              ------           ------
  Total............................    $333.8              $451.5              $611.6           $389.4
                                       ======              ======              ======           ======




                                                               RETURN ON AEA
                                     ------------------------------------------------------------------
                                            NINE MONTHS ENDED                        YEARS ENDED
                                              SEPTEMBER 30,                         DECEMBER 31,
                                     --------------------------------         -------------------------
                                        2001                2000                2000             1999
                                     ----------         -------------         --------         --------
                                     (COMBINED)         (PREDECESSOR)               (PREDECESSOR)
                                                                                   
Equipment Financing and Leasing....       1.64%              1.33%               1.42%            1.65%
Specialty Finance..................       1.83               1.69                1.73             1.23
Commercial Finance.................       3.14               2.99                3.03             3.35
Structured Finance.................       1.69               5.25                4.04               --(1)
  Total Segments...................       1.92               1.87                1.87             1.72
Corporate and special charges......      (0.82)             (0.37)              (0.37)           (0.20)
  Total............................       1.10               1.50                1.50             1.52


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

(1)  Structured Finance results were combined with Specialty Finance for 1999
     reporting.

FINANCING AND LEASING ASSETS

    Managed assets, comprised of financing and leasing assets and finance
receivables previously securitized that we continue to manage, totaled
$50.9 billion at September 30, 2001, versus $54.9 billion

                                       52

at December 31, 2000 and $51.4 billion at December 31, 1999. Owned financing and
leasing portfolio assets totaled $40.7 billion at September 30, 2001, compared
to $43.8 billion and $40.4 billion at December 31, 2000 and 1999, respectively.

    The lower asset levels at September 30, 2001 reflect the disposition of
non-strategic businesses and our focus on managing down our leverage ratios,
coupled with disciplined pricing and a lower level of originations. We had
substantially concluded the deleveraging of the balance sheet at September 30,
2001. During the nine months ended September 30, 2001, we sold the United
Kingdom dealer business, substantially all of our manufactured housing portfolio
and certain other assets. We have exited the recreational vehicle and
owner-operator trucking origination markets and placed the existing portfolios
in liquidation status during the nine months ended September 30, 2001. During
fiscal 2001, we sold, liquidated or placed in liquidation status approximately
$6.3 billion of managed assets, including a total of approximately $4.3 billion
of owned assets. In October 2001, we sold an additional $700 million of
recreational vehicle finance receivables. The increase in Commercial Services
assets reflects short-term, seasonal calendar third quarter growth.
Additionally, the trends by business unit reflect the transfer of selected
commercial assets to Equipment Financing from Specialty Finance in 2000 and
selected commercial assets from Equipment Finance to Specialty Finance in 2001.

    The managed assets of our business segments and the corresponding strategic
business units are presented in the following table ($ in millions).



                                                                                            PERCENT CHANGE
                                                                                          -------------------
                                          SEPTEMBER 30,   DECEMBER 31,    DECEMBER 31,    2000 TO    1999 TO
                                              2001            2000            1999          2001       2000
                                          -------------   -------------   -------------   --------   --------
                                           (SUCCESSOR)    (PREDECESSOR)   (PREDECESSOR)
                                                                                      
Equipment Financing.....................    $11,063.7        $14,434.4       $11,965.5     (23.4)%     20.6%
Capital Finance.........................      5,045.4          5,643.6         5,051.2     (10.6)      11.7
                                            ---------        ---------       ---------
Total Equipment Financing and Leasing
  Segment...............................     16,109.1         20,078.0        17,016.7     (19.8)      18.0
                                            ---------        ---------       ---------
Specialty Finance:
  Commercial............................      8,587.7          8,121.0         9,597.7      (5.7)     (15.4)
  Consumer..............................      4,203.4          5,200.0         4,706.3     (19.2)      10.5
                                            ---------        ---------       ---------
Total Specialty Finance Segment.........     12,791.1         13,321.0        14,304.0      (4.0)      (6.9)
                                            ---------        ---------       ---------
Commercial Services.....................      5,112.2          4,277.9         4,165.1      19.5        2.7
Business Credit.........................      3,544.9          3,415.8         2,837.0       3.8       20.4
                                            ---------        ---------       ---------
Total Commercial Finance Segment........      8,657.1          7,693.7         7,002.1      12.5        9.9
                                            ---------        ---------       ---------
Structured Finance Segment..............      3,171.9          2,691.9         2,071.2      17.8       30.0
                                            ---------        ---------       ---------
TOTAL FINANCING AND LEASING PORTFOLIO
  ASSETS................................     40,729.2         43,784.6        40,394.0      (7.0)       8.4
Finance receivables previously
  securitized and still managed by
  us:...................................     10,147.9         11,116.3        11,039.3      (8.7)       0.7
                                            ---------        ---------       ---------
TOTAL MANAGED ASSETS....................    $50,877.1        $54,900.9       $51,433.3      (7.3)       6.7
                                            =========        =========       =========


    During 2001, we entered into an agreement with The Boeing Company to
purchase 25 aircraft for approximately $1.3 billion, with options to purchase an
additional five units. Deliveries were scheduled to take place from 2003 through
2005. Previously, we entered into agreements with both Airbus Industrie and The
Boeing Company to purchase a total of 88 aircraft (at an estimated cost of
approximately $5 billion), with options to acquire additional units, and with
the flexibility to delay or terminate certain positions. Deliveries of these new
aircraft were scheduled to take place over a

                                       53

five-year period, which started in the fourth quarter of calendar year 2000 and
runs through 2005. As of September 30, 2001, nine aircraft had been delivered.
Outstanding commitments to purchase aircraft, rail and other equipment to be
placed on operating lease totaled approximately $5.3 billion at September 30,
2001. A total of $901.2 million relates to fiscal 2002, of which $840.2 million
had agreements in place to lease to third parties.

    Management strives to maximize the profitability of the lease equipment
portfolio by balancing equipment utilization levels with market rental rates and
lease term. Substantially all equipment was subject to lease agreements
throughout 2001, 2000 and 1999. Equipment (predominately rail) not subject to
lease agreements were $247.2 million, $351.0 million and $235.9 million at
September 30, 2001, December 31, 2000 and December 31, 1999, respectively. The
current downturn in the commercial airline industry and the slower economy could
adversely impact both rental and utilization rates going forward.

CONCENTRATIONS

    Our ten largest financing and leasing asset accounts in the aggregate
represented 3.7% of our total financing and leasing assets at September 30, 2001
(with the largest account representing less than 1%) and 3.9% at December 31,
2000. All ten accounts were commercial accounts and were secured by either
equipment, accounts receivable or inventory.

GEOGRAPHIC COMPOSITION

    At September 30, 2001 and December 31, 2000, our managed asset geographic
diversity did not differ significantly from our owned asset geographic
composition.

    Our financing and leasing asset portfolio in North America was diversified
by region. At September 30, 2001, with the exception of California (10.4%),
New York (8.8%) and Texas (7.7%), no state or province within any region
represented more than 4.5% of owned financing and leasing assets. Our
December 1999 managed and owned asset geographic composition did not
significantly differ from our December 2000 managed and owned asset geographic
composition.

    At September 30, 2001, financing and leasing assets to foreign obligors
totaled $6.9 billion. After Canada $2.0 billion (4.8%), the next largest foreign
exposure was to England, $0.9 billion (2.1%). Our remaining foreign exposure was
geographically dispersed, with no individual country exposure greater than 1.0%
of financing and leasing assets.

    At December 31, 2000, financing and leasing assets to other foreign obligors
totaled $5.1 billion. The largest foreign exposures were to England,
$1.2 billion (2.8% of financing and leasing assets) and Australia,
$399.6 million (0.9%). Our remaining foreign exposure was geographically
dispersed, with no other individual country exposure greater than 0.8% of
financing and leasing assets.

INDUSTRY COMPOSITION

    At September 30, 2001, our aerospace portfolio consisted of approximately
300 aircraft, with an average age of approximately nine years. The portfolio was
spread over approximately 100 accounts, with the majority (approximately 200
aircraft in the Capital Finance business unit) with major carriers. Of the 200
aircraft in the Capital Finance business unit, all complied with stage III noise
regulations, and approximately 65% were narrow body. The remaining 100 aircraft
in the aerospace portfolio were with regional carriers in the Structured Finance
segment and were not subject to these noise regulations. The portfolio was
geographically diversified at September 30, 2001 with approximately 35% of the
fleet operating with carriers in North America, 35% in Europe, 20% in
Asia-Pacific and the remaining 10% primarily in Latin America, the Middle East
and Africa.

    Our telecommunications portfolio is included in "Communications" in the
industry composition table included in the Notes to the Consolidated Financial
Statements. This portfolio is included in our Structured Finance segment and
totaled approximately $595.2 million at September 30, 2001,

                                       54

comprising approximately 1.5% of total financing and leasing assets, of which
11.8% were on non-accrual status as of September 30, 2001. This portfolio
consisted of 58 accounts with an average balance of approximately
$10.0 million. The 10 largest accounts in the portfolio aggregated
$196.2 million at September 30, 2001 with the largest single account under
$25.0 million. Our telecommunications transactions are collateralized by the
assets of the customer (equipment, receivables, cash, etc.) and typically are
also secured by a pledge of the stock of non-public companies.

    Our 1999 managed and owned asset industry composition did not differ
significantly from our 2000 managed and owned asset industry composition.

    See Note 7 to our Consolidated Financial Statements for further discussion
on concentrations.

RISK MANAGEMENT

    Our business activities involve various elements of risk. We consider the
principal types of risk to be credit risk (including credit, collateral and
equipment risk) and market risk (including interest rate, foreign currency and
liquidity risk).

    We consider the management of risk essential to conducting our commercial
and consumer businesses and to maintaining profitability. Accordingly, our risk
management systems and procedures are designed to identify and analyze risks, to
set appropriate policies and limits and to continually monitor these risks and
limits by means of reliable administrative and information systems and other
policies and programs.

    We review and monitor credit exposures, both owned and managed, on an
ongoing basis to identify, as early as possible, those customers that may be
experiencing declining creditworthiness or financial difficulty, and
periodically evaluate our finance receivables across the entire organization. We
monitor concentrations by borrower, industry, geographic region and equipment
type, and we adjust limits as conditions warrant to minimize the risk of
substantial credit loss.

    Our Asset Quality Review Committee is comprised of members of senior
management, including the Chief Risk Officer and the Chief Financial Officer.
Periodically, the Committee meets with senior executives of our strategic
business units and corporate credit risk management group to review portfolio
status and performance, as well as the status of individual financing and
leasing assets, owned and managed, to obligors with higher risk profiles. In
addition, this committee periodically meets with the Chief Executive Officer of
CIT to review overall credit risk, including geographic, industry and customer
concentrations.

CREDIT RISK MANAGEMENT

    We have developed systems specifically designed to manage credit risk in
each of our business segments. We evaluate financing and leasing assets for
credit and collateral risk during the credit granting process and periodically
after the advancement of funds. The corporate credit risk management group,
which reports to the Chief Risk Officer, oversees and manages credit risk
throughout CIT. This group includes senior credit executives aligned with each
of the business units, as well as a senior executive with corporate-wide asset
recovery and work-out responsibilities. This group reviews large transactions
and transactions which are outside of established target market definitions and
risk acceptance criteria or which exceed the strategic business units' credit
authority. In addition, our Executive Credit Committee, which includes the Chief
Executive Officer, the Chief Risk Officer, members of the corporate credit risk
management group and group Chief Executive Officers, approve credits that are
beyond the authority of the business units. The credit risk management group
also includes an independent credit audit function. This process and discipline
has continued following the acquisition by Tyco.

                                       55

    Each of our strategic business units has developed and implemented a formal
credit management process in accordance with formal uniform guidelines
established by the credit risk management group. These guidelines set forth risk
acceptance criteria for:

    - acceptable maximum credit lines;

    - selected target markets and products;

    - creditworthiness of borrowers, including credit history, financial
      condition, adequacy of cash flow and quality of management; and

    - the type and value of underlying collateral and guarantees (including
      recourse from dealers and manufacturers).

    We also employ a risk-adjusted pricing process where the perceived credit
risk is a factor in determining the interest rate and/or fees charged for our
financing and leasing products. As economic and market conditions change, credit
risk management practices are reviewed and modified, if necessary, to seek to
minimize the risk of credit loss.

    For small ticket commercial and consumer business originated in our
Specialty Finance segment, we utilize automated credit scoring capabilities. In
these proprietary models, we utilize statistical techniques in analyzing
customer attributes, including industry and corporate data, trade payment
history, and other credit bureau information. Model scores are measured against
actual delinquency and loss experience. Modifications are made to the models
based upon this monitoring effort as appropriate.

    Compliance with established corporate policies and procedures and the credit
management processes at each strategic business unit are reviewed by the credit
audit group. The credit audit group examines adherence with established credit
policies and procedures and tests for inappropriate credit practices, including
whether potential problem accounts are being detected and reported on a timely
basis.

EQUIPMENT/RESIDUAL RISK MANAGEMENT

    We have developed systems, processes and expertise to manage the equipment
and residual risk in our commercial segments. Our process consists of the
following: 1) setting residual value at deal inception; 2) systematic residual
reviews; and 3) monitoring of residual realizations. Reviews for impairment are
performed at least annually. Residual realizations, by business unit and
product, are reviewed as part of our ongoing financial and asset quality review,
both within the business units and by corporate management.

COMMERCIAL

    We have developed systems specifically designed to effectively manage credit
risk in our commercial segments. The process starts with the initial evaluation
of credit risk and underlying collateral at the time of origination and
continues over the life of the finance receivable or operating lease, including
collecting past due balances and liquidating underlying collateral.

    Credit personnel review each potential borrower's financial condition,
results of operations, management, industry, customer base, operations,
collateral and other data, such as third party credit reports, to thoroughly
evaluate the customer's borrowing and repayment ability. Borrowers are graded
according to credit quality based upon our uniform credit grading system, which
grades both the borrower's financial condition and the underlying collateral.
Credit facilities are subject to approval within our overall credit approval and
underwriting guidelines and are issued commensurate with the credit evaluation
performed on each borrower.

    As mentioned previously, senior business unit and credit risk management are
actively involved in the ongoing, disciplined asset quality review process.

                                       56

CONSUMER AND SMALL TICKET LEASING

    We have developed proprietary automated credit scoring models by loan type
that include both customer demographics and credit bureau characteristics. The
profiles emphasize, among other things, occupancy status, length of residence,
length of employment, debt to income ratio (ratio of total installment debt and
housing expenses to gross monthly income), bank account references, credit
bureau information and combined loan to value ratio. The models are used to
assess a potential borrower's credit standing and repayment ability considering
the value or adequacy of property offered as collateral. Our credit criteria
include reliance on credit scores, including those based upon both our
proprietary internal credit scoring model and external credit bureau scoring,
combined with judgment. The credit scoring models are regularly reviewed for
effectiveness utilizing statistical tools. We regularly evaluate the consumer
loan portfolio using past due, vintage curve and other statistical tools to
analyze trends and credit performance by loan type, including analysis of
specific credit characteristics and other selected subsets of the portfolios.
Adjustments to credit scorecards and lending programs are made when deemed
appropriate. Individual underwriters are assigned credit authority based upon
their experience, performance and understanding of the underwriting policies and
procedures of our consumer and small-ticket leasing operations. A credit
approval hierarchy also exists to ensure that all applications are reviewed by
an underwriter with the appropriate level of authority.

    See "--Provision and Reserve for Credit Losses/Credit Quality."

MARKET RISK MANAGEMENT

    Market risk is the risk of loss arising from changes in values of financial
instruments, including interest rate risk, foreign exchange risk, derivative
credit risk and liquidity risk. We engage in transactions in the normal course
of business that expose us to market risks. However, we maintain what we believe
are appropriate management practices and policies designed to effectively
mitigate such risks. The objectives of our market risk management efforts are to
preserve company value by hedging changes in future expected net cash flows and
to decrease the cost of capital. Strategies for managing market risks associated
with changes in interest rates and foreign exchange rates are an integral part
of the process, because those strategies affect our future expected cash flows
as well as our cost of capital.

    Our Capital Committee sets policies, oversees and guides the interest rate
and currency risk management process, including establishment and monitoring of
risk metrics, and ensures the implementation of those policies. Other risks
monitored by the Capital Committee include derivative credit risk and liquidity
risk. The Capital Committee includes members of senior management, including the
Chief Executive Officer, the Chief Financial Officer, the Treasurer, and the
Controller with business unit executives serving on a rotating basis.

    INTEREST RATE AND FOREIGN EXCHANGE RISK MANAGEMENT--We offer a variety of
financing products to our customers including fixed and floating-rate loans of
various maturities and currency denominations, and a variety of leases,
including operating leases. Changes in market interest rates, relationships
between short-term and long-term market interest rates, or relationships between
different interest rate indices (I.E., basis risk) can affect the interest rates
charged on interest-earning assets differently than the interest rates paid on
interest-bearing liabilities, and can result in an increase in interest expense
relative to finance income. We measure our asset/liability position in economic
terms through duration measures and value at risk analysis, and we measure its
periodic effect on earnings using maturity gap analysis.

    A matched asset/liability position is generally achieved through a
combination of financial instruments, including issuing commercial paper,
medium-term notes, long-term debt, interest rate and currency swaps, foreign
exchange contracts, and through asset syndication and securitization. We do not
speculate on interest rates or foreign exchange rates, but rather seek to
mitigate the possible impact of such rate fluctuations encountered in the normal
course of business. This process is ongoing due to

                                       57

prepayments, refinancings and actual payments varying from contractual terms, as
well as other portfolio dynamics.

    We periodically enter into structured financings (involving both the
issuance of debt and an interest rate swap with corresponding notional principal
amount and maturity) to manage liquidity and reduce interest rate risk at a
lower overall funding cost than could be achieved by solely issuing debt.

    Our foreign operations are funded through both local currency borrowings and
U.S. dollar borrowings which are converted to local currency through the use of
foreign exchange forward contracts or cross-currency swaps. We also utilize
foreign exchange forward contracts to hedge our net investments in foreign
operations. Translation gains and losses of the underlying foreign net
investment, as well as offsetting derivative gains or losses on designated
hedges, are reflected in other comprehensive income as a separate component of
equity in the Consolidated Balance Sheets.

    We regularly monitor and simulate through computer modeling our degree of
interest rate sensitivity by measuring the repricing characteristics of
interest-sensitive assets, liabilities and derivatives.

    DERIVATIVE RISK MANAGEMENT--We enter into interest rate and currency swaps
and foreign exchange forward contracts as part of our overall market risk
management practices. We assess and manage the external and internal risks
associated with these derivative instruments in accordance with the overall
operating goals established by our Capital Committee. External risk is defined
as those risks outside of our direct control, including counterparty credit
risk, liquidity risk, systemic risk and legal risk. Internal risk relates to
those operational risks within the management oversight structure and includes
actions taken in contravention of our policy.

    The primary external risk of derivative instruments is counterparty credit
exposure, which is defined as the ability of a counterparty to perform its
financial obligations under a derivative contract. We control the credit risk of
our derivative agreements through counterparty credit approvals, pre-established
exposure limits and monitoring procedures.

    The Capital Committee approves each counterparty and establishes exposure
limits based on credit analysis and market value. All derivative agreements are
with major money center financial institutions rated investment grade by
nationally recognized rating agencies, with the majority of our counterparties
rated "AA" or better. Credit exposures are measured based on the market value of
outstanding derivative instruments. Both current exposures and potential
exposures are calculated for each derivative contract to monitor counterparty
credit exposure.

    LIQUIDITY RISK MANAGEMENT--Liquidity risk refers to our risk of being unable
to meet potential cash outflows promptly and cost effectively. Factors that
could cause such a risk to arise might be a disruption of a securities market or
other source of funds. We actively manage and mitigate liquidity risk by seeking
to access and maintain diversified sources of funding. Our primary funding
sources have historically been commercial paper (U.S., Canada and Australia),
medium-term notes (U.S., Canada and Europe) and asset-backed securities (U.S.
and Canada). Included as part of our securitization programs are committed
asset-backed commercial paper programs in the U.S. and Canada. We have also
maintained committed bank lines of credit to provide back-stop support of
commercial paper borrowings and local bank lines to support our international
operations. Additional sources of liquidity are loan and lease payments from
customers, whole loan asset sales and loan syndications.

    We also target and monitor certain liquidity metrics to ensure both a
balanced liability profile and adequate alternate liquidity availability. Among
the target ratios are maximum percentage of outstanding commercial paper to
total debt and minimum percentage of committed bank line coverage to outstanding
commercial paper. See "--Quarters and Six Months Ended March 31, 2002 and 2001--
CIT Group Inc.--Overview," "--Quarters and Six Months Ended March 31, 2002 and
2001--CIT Group Inc.--Liquidity Risk Management" for a discussion of recent
liquidity risk management developments.

                                       58

    The following table provides information regarding certain financial
instruments which are sensitive to interest rates and foreign exchange rates,
and is based upon the contractual rates of our financial instruments at
September 30, 2001. The amounts included in the table below are in U.S. dollars
($ in millions).



                                           FISCAL     FISCAL     FISCAL     FISCAL     FISCAL
                                            2002       2003       2004       2005       2006     THEREAFTER    TOTAL
                                          --------   --------   --------   --------   --------   ----------   --------
                                                                                         
DEBT
Fixed rate (US$)........................   2,340.6    2,641.7   4,266.3    3,898.8    1,145.3      1,614.9    15,907.8
  Average interest rate.................      6.46%      6.95%     6.33%      7.12%      6.45%        7.82%       6.79%
Fixed rate (Canadian Dollar)............     115.8      157.1      45.4        1.9        2.1         92.3       414.6
  Average interest rate.................      6.47%      6.63%     6.96%     11.03%     11.20%        7.28%       6.81%
Fixed rate (Euro).......................        --         --        --      692.9         --           --       692.9
  Average interest rate.................                                      5.50%                               5.50%
Fixed rate (Yen)........................        --       90.0      80.2         --       28.4           --       198.6
  Average interest rate.................                 4.95%     4.41%                 3.25%                    4.44%
Variable rate (US$).....................   5,725.0    3,889.6        --         --         --           --     9,614.6
  Average interest rate.................      3.47%      3.89%                                                    3.64%
Commercial Paper (US$)..................   8,515.1         --        --         --         --           --     8,515.1
  Average interest rate.................      3.32%                                                               3.32%
Commercial Paper (Canadian Dollar)......     136.9         --        --         --         --           --       136.9
  Average interest rate.................      4.08%                                                               4.08%
Commercial Paper (Australian Dollar)....     217.2         --        --         --         --           --       217.2
  Average interest rate.................      4.99%                                                               4.99%

INTEREST RATE SWAPS
Variable to fixed (US$).................   2,035.0    1,590.5     384.8      215.1      103.7        859.2     5,188.3
  Average pay rate......................      6.35%      6.52%     5.73%      5.23%      5.18%        5.67%       6.17%
  Average receive rate..................      3.03%      3.09%     3.28%      2.92%      2.95%        3.02%       3.06%
Fixed to variable (US$).................      20.0      429.4     313.5      257.8         --        200.0     1,220.7
  Average pay rate......................      3.47%      3.40%     5.04%      4.79%                   2.52%       3.97%
  Average receive rate..................      7.54%      6.87%     7.15%      6.92%                   5.92%       6.81%
Variable to fixed (Canadian Dollar).....     109.3       61.5     132.5       65.0        0.5          2.4       371.2
  Average pay rate......................      6.07%      6.15%     6.29%      6.34%      6.43%        6.43%       6.21%
  Average receive rate..................      4.13%      4.11%     3.99%      4.20%      4.01%        4.01%       4.09%
Variable to fixed (Australian Dollar)...      50.7       33.6       9.8         --         --           --        94.1
  Average pay rate......................      6.37%      6.39%     6.62%                                          6.40%
  Average receive rate..................      4.87%      4,89%     4.96%                                          4.89%
Variable to fixed (British Pound).......       0.3        0.3       0.3        0.4        0.4         12.9        14.6
  Average pay rate......................      5.43%      5.43%     5.43%      5.43%      5.43%        5.43%       5.43%
  Average receive rate..................      4.48%      4.48%     4.48%      4.48%      4.48%        4.48%       4.48%
Variable to fixed (Italian Lira)........       3.8         --        --         --         --           --         3.8
  Average pay rate......................      3.56%                                                               3.56%
  Average receive rate..................      4.31%                                                               4.31%


                                       59




                                           FISCAL     FISCAL     FISCAL     FISCAL     FISCAL
                                            2002       2003       2004       2005       2006     THEREAFTER    TOTAL
                                          --------   --------   --------   --------   --------   ----------   --------
                                                                                         
CROSS CURRENCY SWAPS
Pay US$/receive Canadian Dollar.........       3.8       12.9       4.4        4.7        5.0          9.6        40.4
  Average pay rate......................      5.34%      4.51%     5.34%      5.34%      5.34%        5.34%       5.07%
  Average receive rate..................      3.48%      6.61%     3.48%      3.48%      3.48%        3.48%       4.48%
Pay US$/receive Yen.....................        --       90.0      80.2         --       28.4           --       198.6
  Average pay rate......................                 4.25%     3.56%                 3.70%                    3.89%
  Average receive rate..................                 3.72%     4.41%                 3.25%                    3.93%
Pay US$/receive Euro....................        --         --        --      663.4         --           --       663.4
  Average pay rate......................                                      5.16%                               5.16%
  Average receive rate..................                                      5.50%                               5.50%
Pay US$/receive Australian Dollar.......       8.1        1.9       2.1        2.3        7.5           --        21.9
  Average pay rate......................      6.90%      6.46%     6.47%      6.47%      6.56%          --        6.66%
  Average receive rate..................      4.84%      4.75%     4.75%      4.75%      4.73%          --        4.78%
Pay Canadian Dollar/receive US$.........      10.4        8.3       6.7      695.9         --           --       721.3
  Average pay rate......................      4.84%      4.84%     4.84%      4.94%                               4.94%
  Average receive rate..................      8.26%      8.26%     8.26%      6.93%                               6.98%
Pay British Pound/receive US$...........     (41.8)        --       1.5        1.8       20.1         57.3        38.9
  Average pay rate......................      5.60%                5.60%      5.60%      5.60%        5.60%       5.60%
  Average receive rate..................      2.55%                2.55%      2.55%      2.55%        2.55%       2.55%
Pay British Pound/receive Canadian
  Dollar................................       0.4        0.5       0.6        0.7        0.8         39.6        42.6
  Average pay rate......................      6.79%      6.72%     6.80%      6.85%      6.88%        5.93%       5.99%
  Average receive rate..................      6.11%      6.01%     6.10%      6.17%      6.19%        5.00%       5.08%

FORWARD CONTRACTS
Receive US$/Pay Canadian Dollar.........     378.3      195.2        --         --         --           --       573.5
  Average contractual exchange rate.....      1.53       1.55        --         --         --           --        1.54
Receive US$/Pay British Pound...........     694.4      432.6      74.8         --         --           --     1,201.8
  Average contractual exchange rate.....      0.66       0.65      0.71         --         --           --        0.66
Receive US$/Pay Euro....................     371.3      201.2      53.2        0.4       12.4           --       638.5
  Average contractual exchange rate.....      1.04       1.06      1.13       0.91       1.10           --        1.05
Receive US$/Pay Australian Dollar.......      20.1       16.0        --         --         --           --        36.1
  Average contractual exchange rate.....      0.61       0.53        --         --         --           --        0.58
Receive US$/Pay Taiwan Dollar...........      21.2       25.7       1.4         --         --           --        48.3
  Average contractual exchange rate.....     33.20      33.69     35.73         --         --           --       33.53
Receive US$/Pay Hong Kong Dollar........      38.7         --        --         --         --           --        38.7
  Average contractual exchange rate.....      7.80         --        --         --         --           --        7.80
Receive US$/Pay Korean Won..............      27.6        9.3        --         --         --           --        36.9
  Average contractual exchange rate.....  1,275.66   1,278.78        --         --         --           --    1,276.44
Receive US$/Pay Singapore Dollar........      31.6        1.8        --         --         --           --        33.4
  Average contractual exchange rate.....      1.76       1.67        --         --         --           --        1.76
Receive US$/Pay Swiss Franc.............      21.4        4.7       1.1         --         --           --        27.2
  Average contractual exchange rate.....      1.62       1.55      1.26         --         --           --        1.59
Receive US$/Pay New Zealand Dollar......      10.3        3.5       1.8         --         --           --        15.6
  Average contractual exchange rate.....      0.44       0.42      0.40         --         --           --        0.43
Receive US$/Pay Sweden Krona............       6.9         --        --         --         --           --         6.9
  Average contractual exchange rate.....     10.91         --        --         --         --           --       10.91
Receive British Pound/Pay US$...........     264.1      273.6       7.1         --         --           --       544.8
  Average contractual exchange rate.....      0.69       0.72      0.70         --         --           --        0.70
Receive Euro/Pay US$....................      16.6        7.7       5.4         --         --           --        29.7
  Average contractual exchange rate.....      1.11       1.14      1.12         --         --           --        1.12
Receive Australian Dollar/Pay US$.......      13.6        3.1        --         --         --           --        16.7
  Average contractual exchange rate.....      0.63       0.63        --         --         --           --        0.63
Receive Hong Kong Dolar/Pay US$.........       2.6         --        --         --         --           --         2.6
  Average contractual exchange rate.....      7.80         --        --         --         --           --        7.80


                                       60

CAPITALIZATION

    We substantially concluded the deleveraging of the balance sheet as of
September 30, 2001. During the nine months ended September 30, 2001, we sold the
United Kingdom dealer business, substantially all of our manufactured housing
portfolio and certain other assets. We exited the recreational vehicle and
owner-operator trucking origination markets and placed the existing portfolios
in liquidation status during the nine months ended September 30, 2001. During
fiscal 2001, we sold, liquidated or placed in liquidation status approximately
$6.3 billion of managed assets, including a total of approximately $4.3 billion
of owned assets. In October 2001, we sold an additional $700 million of
recreational vehicle finance receivables. Also, we received $875 million in
capital contributions during the nine months ended September 30, 2001 from Tyco
that partially offset the impact to tangible capital from push-down accounting.
As a result, the tangible shareholder's equity to managed assets and total debt
to tangible shareholder's equity ratios reached or exceeded our targets,
improving to 8.48% and 8.20x at September 30, 2001 from 7.82% and 8.78x at
December 31, 2000, respectively.

    The following table presents information regarding our capital structure ($
in millions).



                                                      SEPTEMBER 30, 2001   DECEMBER 31, 2000
                                                      ------------------   -----------------
                                                         (SUCCESSOR)         (PREDECESSOR)
                                                                     
Commercial paper....................................       $ 8,869.2           $ 9,063.5
Term debt...........................................        26,828.5            28,901.6
Company-obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely
  debentures of the Company ("Preferred Capital
  Securities")......................................           260.0               250.0
Shareholder's equity(1).............................        10,661.4             6,007.2
                                                           ---------           ---------
Total capitalization................................        46,619.1            44,222.3
Goodwill and other intangible assets, net...........        (6,569.5)           (1,964.6)
                                                           ---------           ---------
Total tangible capitalization.......................       $40,049.6           $42,257.7
                                                           =========           =========
Tangible shareholder's equity(1) and Preferred
  Capital Securities to managed assets..............            8.48%               7.82%
Total debt (excluding overnight deposits) to
  tangible shareholder's equity(1) and Preferred
  Capital Securities................................            8.20x               8.78x


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

(1)  Shareholder's equity excludes the impact of the accounting change for
     derivative financial instruments described in Note 10 to the Consolidated
     Financial Statements.

    The Company-obligated mandatorily redeemable preferred securities are 7.70%
Preferred Capital Securities issued in 1997 by CIT Capital Trust I, a
wholly-owned subsidiary. CIT Capital Trust I invested the proceeds of that issue
in Junior Subordinated Debentures of the Company having identical rates and
payment dates.

                                       61

TYCO CAPITAL HOLDING, INC.

    The consolidated financial statements of TCH included herein reflect the
consolidated results of TCH, since its inception on October 13, 2000, plus the
results of CIT Group Inc. (Nevada) and its subsidiaries since its acquisition by
TCH on June 1, 2001. The following table sets forth selected financial
information regarding the consolidated results of operations and balance sheets
of TCH and its subsidiaries, including CIT.



                                                                 AT OR FOR THE
                                                                  PERIOD FROM
                                                               INCEPTION THROUGH
                                                              SEPTEMBER 30, 2001
                                                              -------------------
                                                           
Finance income..............................................       $ 1,676.5
Intercompany interest expense, net..........................            98.8
Net income..................................................           181.9

Total assets................................................        51,452.4
Intercompany debt payable to Tyco...........................         5,000.0
Total debt..................................................        40,697.7
Shareholder's equity........................................         5,947.6


    For a description of the activities of TCH, see "--Quarters and Six Months
Ended March 31, 2002 and 2001--Tyco Capital Holding, Inc."

                                       62

                                  OUR BUSINESS

GENERAL

    CIT is a leading global commercial and consumer finance company that has
been a consistent provider of financing and leasing capital since 1908. With
about $48 billion of managed assets, we have the financial resources,
intellectual capital and product knowledge to serve the needs of our clients
across 30 industries. Our clients range from small private companies to many of
the world's largest and most respected multinational corporations. On June 1,
2001, CIT was acquired by a wholly-owned subsidiary of Tyco, a diversified
manufacturing and service company, in a purchase business combination recorded
under the "push-down" method of accounting, resulting in a new basis of
accounting for the "successor" period beginning June 2, 2001. Information
relating to all "predecessor" periods prior to the acquisition is presented
using CIT's historical basis of accounting. Following the acquisition, we
changed our fiscal year end from December 31 to September 30 to conform with
that of Tyco. On September 30, 2001, we sold certain international subsidiaries
that had assets of approximately $1.8 billion and liabilities of $1.5 billion to
a non-U.S. subsidiary of Tyco for a promissory note equal to the net book value.
Our earnings included the results of these subsidiaries through September 30,
2001. On February 11, 2002, CIT repurchased these international subsidiaries for
a purchase price equal to the net book value. The financial information
presented in this section includes the international subsidiaries repurchased
from Tyco for all periods presented; as a result, the Balance Sheet Data at
September 30, 2001 varies slightly from comparable data reported in CIT's
Form 10-K for the transition period ended September 30, 2001. For a discussion
of recent developments concerning our business, see "Recent Developments."

    We commenced operations in 1908 and have developed a broad array of
"franchise" businesses that focus on specific industries, asset types and
markets, which are balanced by client, industry and geographic diversification.
We had $48.1 billion of managed assets and $6.5 billion of shareholder's equity
at March 31, 2002.

    We have divested over $5 billion of non-core, less profitable assets and
reduced annual operating expenses by $150 million over the last year. These
improvements will allow us to continue to effectively execute our strategy
across our broad range of businesses.

    The financial data in this section reflects the four business segments that
comprise CIT, as follows:

    - Equipment Financing and Leasing

    - Specialty Finance

    - Commercial Finance

    - Structured Finance

    We conduct our operations through strategic business units that market
products and services to satisfy the financing needs of specific customers,
industries, vendors/manufacturers and markets. Our business segments are
described in greater detail below.

    We offer commercial lending and leasing in all four of the segments,
providing a wide range of financing and leasing products to small, midsize and
larger companies across a wide variety of industries, including: manufacturing,
retailing, transportation, aerospace, construction, technology, communication
and various service-related industries. The secured lending, leasing and
factoring products of our operations include direct loans and leases, operating
leases, leveraged and single investor leases, secured revolving lines of credit
and term loans, credit protection, accounts receivable collection, import and
export financing, debtor-in-possession and turnaround financing, and acquisition
and expansion financing. Consumer lending is conducted in our Specialty Finance
segment and consists

                                       63

primarily of home equity lending to consumers originated largely through a
network of brokers and correspondents.

    Transactions are generated through direct calling efforts with borrowers,
lessees, equipment end-users, vendors, manufacturers and distributors and
through referral sources and other intermediaries. Since our acquisition by
Tyco, Tyco has sourced transactions to us from its customers. In connection with
this offering, we plan to enter into a financial services cooperation agreement
with Tyco under which we may have the opportunity to offer financing and other
services to Tyco and Tyco customers after the offering. In addition, our
strategic business units jointly structure certain transactions and refer or
cross-sell transactions to other CIT units to best meet our customers' overall
financing needs. We also buy and sell participations in and syndications of
finance receivables and/or lines of credit. In addition, from time to time in
the normal course of business, we purchase finance receivables in bulk to
supplement our originations and sell select finance receivables and equipment
under operating leases for risk and other balance sheet management purposes, or
to improve profitability.

BENEFITS OF THE SEPARATION

    We believe the key benefits of our separation from Tyco are:

    - APPROPRIATE MARKET RECOGNITION OF PERFORMANCE. We expect the separation
      from Tyco to facilitate a more focused evaluation of the performance and
      investment opportunities of our business, thereby enhancing the likelihood
      that we will achieve appropriate market recognition for our performance.

    - IMPROVED ACCESS TO THE CAPITAL MARKETS. We believe that our independence
      will provide additional clarity in the debt markets we rely on to fund our
      financing business, and that this clarity will improve our access to these
      and other capital markets on a cost effective basis. We believe that the
      separation will also enhance our credit profile and could potentially
      result in lower funding rates for us.

    - GREATER STRATEGIC FOCUS. The separation will permit us to focus solely on
      the opportunities and challenges specific to our financial services
      business. By permitting us to prioritize the allocation of our management
      and financial resources for achievement of our own corporate objectives,
      we believe that the separation will permit us to maximize our strengths
      and opportunities.

EQUIPMENT FINANCING AND LEASING SEGMENT

    Our Equipment Financing and Leasing operations had total financing and
leasing assets of $15.5 billion at March 31, 2002, representing 45.7% of total
financing and leasing assets, and managed assets were $19.2 billion, or 40.0% of
total managed assets. We conduct our Equipment Financing and Leasing operations
through two strategic business units:

    - EQUIPMENT FINANCING offers secured equipment financing and leasing and
      focuses on the broad distribution of its products through manufacturers,
      dealers/distributors, intermediaries and direct calling efforts primarily
      in manufacturing, construction, transportation, food services/stores and
      other industries.

    - CAPITAL FINANCE offers secured equipment financing and leasing by directly
      marketing customized transactions of commercial aircraft and rail
      equipment.

    Equipment Financing and Capital Finance personnel have extensive expertise
in managing equipment over its full life cycle, including purchasing new
equipment, maintaining and repairing equipment, estimating residual values and
re-marketing via re-leasing or selling equipment. Equipment Financing's and
Capital Finance's equipment and industry expertise enables them to effectively
manage

                                       64

residual value risk. For example, Capital Finance can repossess commercial
aircraft, if necessary, obtain any required maintenance and repairs for such
aircraft, and recertify such aircraft with appropriate authorities. We manage
the equipment, the residual value, and the risk of equipment remaining idle for
extended periods of time and, where appropriate, we locate alternative equipment
users or purchasers.

    The following table sets forth the managed assets of our Equipment Financing
and Leasing segment at March 31, 2002, September 30, 2001 and at December 31 for
each of the years in the four-year period ended December 31, 2000 ($ in
millions).



                                                                                                    DECEMBER 31,
                                                        MARCH 31,   SEPTEMBER 30,   ---------------------------------------------
EQUIPMENT FINANCING AND LEASING                           2002          2001          2000        1999        1998        1997
-------------------------------                         ---------   -------------   ---------   ---------   ---------   ---------
                                                               (SUCCESSOR)                          (PREDECESSOR)
                                                                                                      
Finance receivables...................................  $10,666.1     $11,555.0     $14,202.7   $12,999.6   $10,592.9   $ 9,804.1
Operating lease equipment, net........................    4,823.1       4,554.1       5,875.3     4,017.1     2,774.1     1,905.6
                                                        ---------     ---------     ---------   ---------   ---------   ---------
  Total financing and leasing assets..................   15,489.2      16,109.1      20,078.0    17,016.7    13,367.0    11,709.7
Finance receivables previously securitized and still
  managed by us.......................................    3,752.5       4,464.8       6,387.2     2,189.4          --          --
                                                        ---------     ---------     ---------   ---------   ---------   ---------
Total managed assets..................................  $19,241.7     $20,573.9     $26,465.2   $19,206.1   $13,367.0   $11,709.7
                                                        =========     =========     =========   =========   =========   =========


    During the nine months ended September 30, 2001, certain intersegment
transfers of assets were completed from Equipment Financing to Specialty Finance
to better align marketing and risk management efforts, to further improve
operating efficiencies and to implement a more uniform North American business
strategy.

EQUIPMENT FINANCING

    Equipment Financing had total financing and leasing assets of $10.0 billion
at March 31, 2002, representing 29.5% of our total financing and leasing assets,
and managed assets were $13.8 billion, or 28.6% of total managed assets.
Equipment Financing offers secured equipment financing and leasing products,
including loans, leases, wholesale and retail financing for distributors and
manufacturers, loans guaranteed by the U.S. Small Business Administration,
operating leases, sale and leaseback arrangements, portfolio acquisitions,
municipal leases, revolving lines of credit and in-house syndication
capabilities. In connection with our acquisition by Tyco, in fiscal 2002
Equipment Financing ceased origination of, and placed in liquidation status, the
trucking and franchise finance portfolios. The portfolios approximated
$1.2 billion at March 31, 2002.

    Equipment Financing is a diversified, middle-market, secured equipment
lender with a global presence and strong North American marketing coverage. At
March 31, 2002, its portfolio included significant financing and leasing assets
to customers in a number of different industries, with manufacturing being the
largest as a percentage of financing and leasing assets, followed by
construction and transportation. The Small Business Lending group is the number
one provider of Small Business Administration loans in the United States, based
on dollar amount of SBA loan authorizations.

    Products are originated through direct calling on customers and through
relationships with manufacturers, dealers, distributors and intermediaries that
have leading or significant marketing positions in their respective industries.
This provides Equipment Financing with efficient access to equipment end-users
in many industries across a variety of equipment types.

                                       65

    The following table sets forth the managed assets of Equipment Financing at
March 31, 2002, September 30, 2001 and at December 31 for each of the years in
the four-year period ended December 31, 2000 ($ in millions). Both the increase
in assets during 2000 and the decrease in assets in 2001 resulted primarily from
asset transfers between Specialty Finance and Equipment Financing.



                                                                                                     DECEMBER 31,
                                                          MARCH 31,   SEPTEMBER 30,   -------------------------------------------
EQUIPMENT FINANCING                                         2002          2001          2000        1999        1998       1997
-------------------                                       ---------   -------------   ---------   ---------   --------   --------
                                                                 (SUCCESSOR)                         (PREDECESSOR)
                                                                                                       
Finance receivables.....................................  $ 9,131.5     $ 9,782.0     $12,153.7   $10,899.3   $8,497.6   $7,403.4
Operating lease equipment, net..........................      872.8       1,281.7       2,280.7     1,066.2      765.1      623.8
                                                          ---------     ---------     ---------   ---------   --------   --------
Total financing and leasing assets......................   10,004.3      11,063.7      14,434.4    11,965.5    9,262.7    8,027.2
Finance receivables previously securitized and still
  managed by us.........................................    3,752.5       4,464.8       6,387.2     2,189.4         --         --
                                                          ---------     ---------     ---------   ---------   --------   --------
Total managed assets....................................  $13,756.8     $15,528.5     $20,821.6   $14,154.9   $9,262.7   $8,027.2
                                                          =========     =========     =========   =========   ========   ========


CAPITAL FINANCE

    Capital Finance had financing and leasing assets of $5.5 billion at
March 31, 2002, which represented 16.2% of our total financing and leasing
assets and 11.4% of managed assets. Capital Finance specializes in providing
customized leasing and secured financing primarily to end-users of commercial
aircraft and railcars, including operating leases, single investor leases,
equity portions of leveraged leases, and sale and leaseback arrangements, as
well as loans secured by equipment. Typical Capital Finance customers are
middle-market to larger-sized companies. New business is generated through
direct calling efforts supplemented with transactions introduced by
intermediaries and other referral sources.

    Capital Finance has provided financing to commercial airlines for over
30 years. The Capital Finance aerospace portfolio includes most of the leading
U.S. and foreign commercial airlines, with a fleet of approximately 200 aircraft
and an average age of approximately nine years. Capital Finance has developed
strong direct relationships with most major airlines and major aircraft and
aircraft engine manufacturers. This provides Capital Finance with access to
technical information, which enhances customer service, and provides
opportunities to finance new business. As of March 31, 2002, outstanding
commitments to purchase aircraft from both Airbus Industrie and The Boeing
Company totaled 107 units at an approximate value of $5.0 billion. In addition,
we have options to purchase additional units and in some cases, the flexibility
to delay or terminate certain positions. Deliveries of these new aircraft are
scheduled to take place over a five-year period, which started in the fourth
quarter of calendar year 2000 and runs through 2005. As of March 31, 2002, all
delivered aircraft have been placed in service.

    Capital Finance has over 25 years of experience in financing the rail
industry, contributing to its knowledge of asset values, industry trends,
product structuring and customer needs. Capital Finance has a dedicated rail
equipment group, maintains relationships with several leading railcar
manufacturers, and has a significant direct calling effort on railroads and rail
shippers in the United States. The Capital Finance rail portfolio includes loans
and/or leases to all of the U.S. and Canadian Class I railroads (which are
railroads with annual revenues of at least $250 million) and numerous shippers.
The operating lease fleet includes primarily covered hopper cars used to ship
grain and agricultural products, plastic pellets and cement; gondola cars for
coal, steel coil and mill service; open hopper cars for coal and aggregates;
center beam flat cars for lumber; and boxcars for paper and auto parts. Railcars
total in excess of 38,000 at March 31, 2002, with approximately 77% less than
six years old. Capital Finance also has a fleet of approximately 500 locomotives
on lease to U.S. railroads at March 31, 2002.

                                       66

    The following table sets forth the financing and leasing assets of Capital
Finance at March 31, 2002, September 30, 2001 and at December 31 for each of the
years in the four-year period ended December 31, 2000 ($ in millions).



                                                                                                      DECEMBER 31,
                                                            MARCH 31,   SEPTEMBER 30,   -----------------------------------------
CAPITAL FINANCE                                               2002          2001          2000       1999       1998       1997
---------------                                             ---------   -------------   --------   --------   --------   --------
                                                                   (SUCCESSOR)                        (PREDECESSOR)
                                                                                                       
Finance receivables.......................................  $1,534.6       $1,773.0     $2,049.0   $2,100.3   $2,095.3   $2,400.7
Operating lease equipment, net............................   3,950.3        3,272.4      3,594.6    2,950.9    2,009.0    1,281.8
                                                            --------       --------     --------   --------   --------   --------
Total financing and leasing assets........................  $5,484.9       $5,045.4     $5,643.6   $5,051.2   $4,104.3   $3,682.5
                                                            ========       ========     ========   ========   ========   ========


SPECIALTY FINANCE SEGMENT

    The Specialty Finance segment is the combination of the former Vendor
Technology Finance and Consumer segments, which were consolidated during the
second quarter of 2001, consistent with how activities are reported internally
to management. Specialty Finance assets include certain small ticket commercial
financing and leasing assets, vendor programs and consumer home equity. At
March 31, 2002, the Specialty Finance financing and leasing assets totaled
$10.9 billion, representing 32.3% of total financing, and leasing assets and
managed assets were $17.9 billion, representing 37.3% of total managed assets.
As part of our review of non-strategic businesses, in fiscal 2001 we sold
approximately $1.4 billion of our manufactured housing loan portfolio and we are
liquidating the remaining assets. We also exited the recreational vehicle
finance receivables origination market and placed the existing portfolio in
liquidation status. In October 2001, we sold approximately $700 million of this
liquidating portfolio. The primary focus of the consumer business is home equity
lending. As part of an ongoing strategy to maximize the value of its origination
network and to improve overall profitability, Specialty Finance sells individual
loans and portfolios of loans to banks, thrifts and other originators of
consumer loans.

    Specialty Finance forms relationships with industry-leading equipment
vendors, including manufacturers, dealers and distributors, to deliver
customized asset-based sales and financing solutions in a wide array of vendor
programs. These alliances allow CIT's vendor partners to better utilize core
competencies, reduce capital needs and drive incremental sales volume. As part
of these programs, we offer credit financing to the manufacturer's customers for
the purchase or lease of the manufacturer's products and enhanced sales tools to
manufacturers and vendors, such as asset management services, efficient loan
processing, and real-time credit adjudication. Higher level partnership programs
provide integration with the vendor's business planning process and product
offering systems to improve execution and reduce cycle times. Specialty Finance
has significant vendor programs in information technology and telecommunications
equipment and serves many other industries through its global network.

    These vendor alliances feature traditional vendor finance programs, joint
ventures, profit sharing and other transaction structures entered into with
large, sales-oriented corporate vendor partners. In the case of joint ventures,
Specialty Finance and the vendor combine sales and financing activities through
a distinct legal entity that is jointly owned. Generally, these arrangements are
accounted for on an equity basis, with profits and losses distributed according
to the joint venture agreement. Additionally, Specialty Finance generally
purchases finance receivables originated by the joint venture entities.
Specialty Finance also utilizes "virtual joint ventures," whereby the assets are
originated on Specialty Finance's balance sheet, while profits and losses are
shared with the vendor. These types of strategic alliances are a key source of
business for Specialty Finance. New vendor alliance business is also generated
through intermediaries and other referral sources, as well as through direct
end-user relationships.

                                       67

    The home equity products include both fixed and variable rate closed-end
loans and variable rate lines of credit. This unit primarily originates,
purchases and services loans secured by first or second liens on detached,
single family residential properties. Customers borrow for the purpose of
consolidating debts, refinancing an existing mortgage, funding home
improvements, paying education expenses and, to a lesser extent, purchasing a
home, among other reasons. Specialty Finance primarily originates loans through
brokers and correspondents with a high proportion of home equity applications
processed electronically over the internet via BrokerEdge(SM) using proprietary
systems. Through experienced lending professionals and automation, Specialty
Finance provides rapid turnaround time from application to loan funding, a
characteristic considered to be critical by its broker relationships.

    Consumer contract servicing for securitization trusts and other third
parties is provided through a centralized Asset Service Center. Our Asset
Service Center centrally services and collects substantially all of our consumer
receivables, including loans originated or purchased by our Specialty Finance
segment, as well as loans originated or purchased and subsequently securitized
with servicing retained. The servicing portfolio also includes loans owned by
third parties that are serviced by our Specialty Finance segment for a fee on a
"contract" basis. These third-party portfolios totaled $3.2 billion at
March 31, 2002.

    Commercial assets are serviced via our several centers in the United States,
Canada and internationally. During the six months ended March 31, 2002,
Specialty Finance closed selected service centers in North America and Europe.

    The following table sets forth the managed assets of our Specialty Finance
segment at March 31, 2002, September 30, 2001 and at December 31 for each of the
years in the four-year period ended December 31, 2000 ($ in millions). The
reduction in financing and leasing assets during 2001 reflects the disposition
(or partial disposition) of non-strategic businesses, including the United
Kingdom dealer business and manufactured housing loans.



                                                                                                     DECEMBER 31,
                                                          MARCH 31,   SEPTEMBER 30,   -------------------------------------------
SPECIALTY FINANCE                                           2002          2001          2000        1999        1998       1997
-----------------                                         ---------   -------------   ---------   ---------   --------   --------
                                                                 (SUCCESSOR)                         (PREDECESSOR)
                                                                                                       
Finance receivables
  Commercial............................................  $ 6,801.7     $ 6,791.6     $ 6,864.5   $ 7,488.9   $     --   $     --
  Home Equity...........................................    1,553.4       2,760.2       2,451.7     2,215.4    2,244.4    1,992.3
  Liquidating Portfolios
      Recreational vehicles (1).........................       23.4         742.6         648.0       361.2      744.0      501.9
      Manufactured housing..............................      639.1         470.9       1,802.1     1,666.9    1,417.5    1,125.7
      Other (2).........................................      202.4         229.7         298.2       462.8      848.4      313.1
                                                          ---------     ---------     ---------   ---------   --------   --------
                                                              864.9       1,443.2       2,748.3     2,490.9    3,009.9    1,940.7
Operating lease equipment, net..........................    1,717.4       1,796.1       1,256.5     2,108.8         --         --
                                                          ---------     ---------     ---------   ---------   --------   --------
Total financing and leasing assets (3)..................   10,937.4      12,791.1      13,321.0    14,304.0    5,254.3    3,933.0
Finance receivables previously securitized and still
  managed by us.........................................    7,003.9       5,683.1       4,729.1     8,849.9    2,516.9    2,385.6
                                                          ---------     ---------     ---------   ---------   --------   --------
Total managed assets....................................  $17,941.3     $18,474.2     $18,050.1   $23,153.9   $7,771.2   $6,318.6
                                                          =========     =========     =========   =========   ========   ========


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

 (1)  In October 2001, we sold approximately $700 million of recreational
    vehicle finance receivables.

 (2)  Balances include recreational boat and wholesale loan product lines exited
    in 1999.

 (3)  Prior year balances have been conformed to include our former Vendor
    Technology and Consumer segments.

    As previously discussed, during the nine months ended September 30, 2001,
certain intersegment transfers of assets were completed from Equipment Financing
to Specialty Finance and are reflected in the table above.

                                       68

COMMERCIAL FINANCE SEGMENT

    At March 31, 2002, the financing and leasing assets of our Commercial
Finance segment totaled $4.4 billion, representing 13.1% of total financing and
leasing assets and $7.9 billion, representing 16.4% of managed assets. We
conduct our Commercial Finance operations through two strategic business units,
both of which focus on accounts receivable and inventories as the primary source
of security for their lending transactions.

    - COMMERCIAL SERVICES provides traditional secured commercial financing, as
      well as factoring and receivable/collection management products to
      companies in apparel, textile, furniture, home furnishings and other
      industries.

    - BUSINESS CREDIT provides traditional secured commercial financing to a
      full range of borrowers from small to larger-sized companies for working
      capital business expansion and turnaround needs.

    The following table sets forth the financing and leasing assets of
Commercial Finance at March 31, 2002, September 30, 2001 and at December 31 for
each of the years in the four-year period ended December 31, 2000 ($ in
millions).



                                                                                                      DECEMBER 31,
                                                            MARCH 31,   SEPTEMBER 30,   -----------------------------------------
COMMERCIAL FINANCE                                            2002          2001          2000       1999       1998       1997
------------------                                          ---------   -------------   --------   --------   --------   --------
                                                                   (SUCCESSOR)                        (PREDECESSOR)
                                                                                                       
Commercial Services.......................................  $  756.1       $5,112.2     $4,277.9   $4,165.1   $2,481.8   $2,113.1
Business Credit...........................................   3,680.6        3,544.9      3,415.8    2,837.0    2,514.4    2,137.7
                                                            --------       --------     --------   --------   --------   --------
  Total financing and leasing assets......................   4,436.7        8,657.1      7,693.7    7,002.1    4,996.2    4,250.8
  Total receivables securitized and still managed by us...   3,432.4             --           --         --         --         --
                                                            --------       --------     --------   --------   --------   --------
  Total managed assets....................................  $7,869.1       $8,657.1     $7,693.7   $7,002.1   $4,996.2   $4,250.8
                                                            ========       ========     ========   ========   ========   ========


    In 1999, Commercial Services acquired two domestic factoring businesses,
which added in excess of $1.5 billion in financing and leasing assets.

COMMERCIAL SERVICES

    Commercial Services had total financing and leasing assets of $0.8 billion
at March 31, 2002, which represented 2.2% of our total financing and leasing
assets and $4.2 billion, representing 8.7% of managed assets. The decline in
financing and leasing assets of Commercial Services is due to the securitization
related to $3.4 billion of trade receivables executed in connection with our
liquidity initiatives. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations and Qualitative and Quantitative Disclosures
about Market Risk--Quarters and Six Months Ended March 31, 2002 and 2001--CIT
Group Inc.--Liquidity Risk Management" for further information. Commercial
Services offers a full range of domestic and international customized credit
protection, lending and outsourcing services that include working capital and
term loans, factoring, receivable management outsourcing, bulk purchases of
accounts receivable, import and export financing and letter of credit programs.
Commercial Services generates business regionally from a variety of sources,
including direct calling efforts and referrals from existing clients and other
sources.

    Financing is provided to clients through the purchase of accounts receivable
owed to clients by their customers, as well as by guaranteeing amounts due under
letters of credit issued to the clients' suppliers, which are collateralized by
accounts receivable and other assets. The purchase of accounts receivable is
traditionally known as "factoring" and results in the payment by the client of a
factoring fee which is commensurate with the underlying degree of credit risk
and recourse, and which is generally a percentage of the factored receivables or
sales volume. When Commercial Services "factors" (I.E., purchases) a customer
invoice from a client, it records the customer receivable as an asset and also
establishes a liability for the funds due to the client ("credit balances of
factoring

                                       69

clients"). Commercial Services also may advance funds to its clients prior to
collection of receivables, typically in an amount up to 80% of eligible accounts
receivable (as defined for that transaction), charging interest on such advances
(in addition to any factoring fees) and satisfying such advances from
receivables collections.

    Clients use Commercial Services' products and services for various purposes,
including improving cash flow, mitigating or reducing the risk of charge-offs,
increasing sales and improving management information. Further, with the
TotalSource(SM) product, clients can outsource bookkeeping, collection and other
receivable processing activities. These services are attractive to industries
outside the typical factoring markets, providing growth opportunities for
Commercial Services.

BUSINESS CREDIT

    Financing and leasing assets of Business Credit totaled $3.7 billion at
March 31, 2002 and represented 10.9% of our total financing and leasing assets
and 7.7% of managed assets. Business Credit offers revolving and term loans
secured by accounts receivable, inventories and fixed assets to smaller through
larger-sized companies. Clients use such loans primarily for working capital,
growth, expansion, acquisitions, refinancings and debtor-in-possession
financing, reorganization and restructurings, and turnaround financings.
Business Credit sells and purchases participation interests in such loans to and
from other lenders.

    Through its variable interest rate senior revolving and term loan products,
Business Credit meets its customers' financing needs for working capital,
growth, acquisition and other financing situations that are otherwise not met
through bank or other unsecured financing alternatives. Business Credit
typically structures financings on a fully secured basis, though, from time to
time, it may look to a customer's cash flow to support a portion of the credit
facility. Revolving and term loans are made on a variable interest rate basis
based on published indexes, such as LIBOR or a prime rate of interest.

    Business is originated through direct calling efforts and intermediary and
referral sources, as well as through sales and regional offices. Business Credit
has focused on increasing the proportion of direct business origination to
improve its ability to capture or retain refinancing opportunities and to
enhance finance income. Business Credit has developed long-term relationships
with selected finance companies, banks and other lenders and with many
diversified referral sources.

STRUCTURED FINANCE SEGMENT

    Structured Finance had financing and leasing assets of $3.0 billion,
comprising 9.0% of our total financing and leasing assets and 6.3% of managed
assets at March 31, 2002. Structured Finance operates internationally through
operations in the United States, Canada, and Europe. Structured Finance provides
specialized investment banking services to the international corporate finance
and institutional finance markets by providing asset-based financing for large
ticket asset acquisitions and project financing and related advisory services to
equipment manufacturers, corporate clients, regional airlines, governments and
public sector agencies. Communications, transportation, and the power and
utilities sectors are among the industries that Structured Finance serves.

    Structured Finance also serves as an origination conduit to its lending
partners by seeking out and creating investment opportunities. Structured
Finance has established relationships with insurance companies and institutional
investors and can arrange financing opportunities that meet asset class, yield,
duration and credit quality requirements. Accordingly, Structured Finance has
considerable syndication and fee generation capacity.

    Structured Finance continues to arrange transaction financing and
participate in merger and acquisition transactions and has venture capital
equity investments, totaling $352.2 million at March 31, 2002, in emerging
growth enterprises in selected industries, including information technology,

                                       70

communications, life science and consumer products, as well as investments in
private equity funds. The portfolio composition is approximately 60% direct
investments and 40% venture capital funds. We do not plan to invest in new
venture capital funds or make additional direct investments beyond existing
commitments.

    The following table sets forth the financing and leasing assets of
Structured Finance at March 31, 2002, September 30, 2001 and December 31, 2000
and 1999 ($ in millions).



                                                                                   DECEMBER 31,
                                                   MARCH 31,    SEPTEMBER 30,   -------------------
STRUCTURED FINANCE                                    2002          2001          2000       1999
------------------                                 ----------   -------------   --------   --------
                                                          (SUCCESSOR)              (PREDECESSOR)
                                                                               
Finance receivables..............................   $2,620.0      $2,777.1      $2,347.3   $1,933.9
Operating lease equipment, net...................       63.5          52.6          58.8         --
Other--Equity Investments........................      352.2         342.2         285.8      137.3
                                                    --------      --------      --------   --------
  Total financing and leasing assets.............   $3,035.7      $3,171.9      $2,691.9   $2,071.2
                                                    ========      ========      ========   ========


SECURITIZATION PROGRAM

    We fund most of our assets on balance sheet by accessing various sectors of
the capital markets. In an effort to broaden funding sources and to provide an
additional source of liquidity, we have in place an array of securitization
programs to access both the public and private asset-backed securitization
markets. Current products included in these programs include receivables and
leases secured by equipment, consumer loans secured by recreational vehicles and
residential real estate and accounts receivable of factoring clients. During the
six months ended March 31, 2002, we securitized $7.4 billion of financing and
leasing assets, including $3.4 billion of trade receivables and the outstanding
securitized asset balance at March 31, 2002 was $14.2 billion or 29.5% of our
total managed assets.

    Under a typical asset-backed securitization, we sell a "pool" of secured
loans or leases to a special-purpose entity, generally a trust. The
special-purpose entity, in turn, typically issues certificates and/or notes that
are collateralized by the pool and entitle the holders thereof to participate in
certain pool cash flows. We retain the servicing of the securitized contracts,
for which we earn a servicing fee. We also participate in certain "residual"
cash flows (cash flows after payment of principal and interest to certificate
and/or note holders, servicing fees and other credit-related disbursements). At
the date of securitization, we estimate the "residual" cash flows to be received
over the life of the securitization, record the present value of these cash
flows as a retained interest in the securitization (retained interests can
include bonds issued by the special-purpose entity, cash reserve accounts on
deposit in the special-purpose entity or interest only receivables) and
typically recognize a gain.

    In estimating residual cash flows and the value of the retained interests,
we make a variety of financial assumptions, including pool credit losses,
prepayment speeds and discount rates. These assumptions are supported by both
our historical experience and anticipated trends relative to the particular
products securitized. Subsequent to recording the retained interests, we review
them quarterly for impairment based upon estimated fair values. These reviews
are performed on a disaggregated basis. Fair values of retained interests are
estimated utilizing current pool demographics, actual note/certificate
outstandings, current and anticipated credit losses, prepayment speeds and
discount rates. During the six months ended March 31, 2002, we recorded
securitization gains of $62.7 million (9.7% of pre-tax income) on $3.9 billion
(excluding trade receivable securitization volume) of financing and leasing
assets securitized. During the same period in 2001, we recorded securitization
gains of $78.0 million (14.9% of pre-tax income) on $2.3 billion of financing
and leasing assets securitized. Management targets a maximum of approximately
15% of pre-tax income from securitization gains. Our retained interests had a
carrying value at March 31, 2002 of $1,267.6 million, including interests in
commercial securitized assets of $983.0 million and consumer securitized assets
of

                                       71

$284.6 million. Not included in these balances is our retained interest in trade
receivables, net of reserves of $2.5 billion. Retained interests are subject to
credit and prepayment risk. Our interests relating to commercial securitized
assets are generally subject to lower prepayment risk because of the contractual
terms of the underlying receivables. These assets are subject to the same credit
granting and monitoring processes which are described in the "Credit Risk
Management" section of "Risk Management" in "Management's Discussion and
Analysis of Financial Condition and Results of Operations and Qualitative and
Quantitative Disclosures About Market Risk."

INDUSTRY CONCENTRATION

    See the "Concentrations" sections in "Management's Discussion and Analysis
of Financial Condition and Results of Operations and Qualitative and
Quantitative Disclosures about Market Risk" and Note 7 to our Consolidated
Financial Statements.

COMPETITION

    Our markets are highly competitive and are characterized by competitive
factors that vary based upon product and geographic region. Competitors include
captive and independent finance companies, commercial banks and thrift
institutions, industrial banks, leasing companies, manufacturers and vendors
with global reach. Substantial financial services networks with global reach
have been formed by insurance companies and bank holding companies that compete
with us. On a local level, community banks and smaller independent finance and
mortgage companies are a competitive force. Some competitors have substantial
local market positions. Many of our competitors are large companies that have
substantial capital, technological and marketing resources. Some of these
competitors are larger than us and may have access to capital at a lower cost
than us. Competition has been enhanced in recent years by a strong economy and
growing marketplace liquidity, although, during 2001, the economy slowed and
marketplace liquidity tightened. The markets for most of our products are
characterized by a large number of competitors, although there continues to be
consolidation in the industry. However, with respect to some of our products,
competition is more concentrated.

    We compete primarily on the basis of pricing, terms and structure. From time
to time, our competitors seek to compete aggressively on the basis of these
factors and we may lose market share to the extent we are unwilling to match
competitor pricing and terms in order to maintain interest margins and/or credit
standards.

    Other primary competitive factors include industry experience and client
service and relationships. In addition, demand for our products with respect to
certain industries will be affected by demand for such industry's services and
products and by industry regulations. See "Risk Factors--Risks Related to CIT's
Business--We compete with a variety of financing sources for our customers."

REGULATION

    Our operations are subject, in certain instances, to supervision and
regulation by state, federal and various foreign governmental authorities and
may be subject to various laws and judicial and administrative decisions
imposing various requirements and restrictions, which, among other things,
(i) regulate credit granting activities, including establishing licensing
requirements, if any, in applicable jurisdictions, (ii) establish maximum
interest rates, finance charges and other charges, (iii) regulate customers'
insurance coverages, (iv) require disclosures to customers, (v) govern secured
transactions, (vi) set collection, foreclosure, repossession and claims handling
procedures and other trade practices, (vii) prohibit discrimination in the
extension of credit and administration of loans, and (viii) regulate the use and
reporting of information related to a borrower's credit experience. In addition
to the foregoing, CIT OnLine Bank, a Utah industrial loan corporation wholly
owned by CIT, is subject to

                                       72

regulation and examination by the Federal Deposit Insurance Corporation and the
Utah Department of Financial Institutions.

EMPLOYEES

    CIT employed approximately 6,235 people at March 31, 2002, of which
approximately 4,585 were employed in the United States and 1,650 were outside
the United States.

FACILITIES

    CIT conducts its operations in the United States, Canada, Europe, Latin
America, Australia and the Asia-Pacific region. CIT occupies approximately
2.6 million square feet of office space, substantially all of which is leased.

LEGAL PROCEEDINGS

    We are a defendant in various lawsuits arising in the ordinary course of our
business. We aggressively manage our litigation and evaluate appropriate
responses to our lawsuits in light of a number of factors, including the
potential impact of the actions on the conduct of our operations. In the opinion
of management, none of the pending matters is expected to have a material
adverse effect on our financial condition, liquidity or results of operations.
However, there can be no assurance that an adverse decision in one or more of
such lawsuits will not have a material adverse effect.

                                       73

                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

    The board of directors of CIT is currently comprised of five directors:
Albert R. Gamper, Jr., Joseph M. Leone, John F. Fort, III, Mark H. Swartz and
J. Bradford McGee. Albert R. Gamper, Jr. is President and Chief Executive
Officer of CIT. Joseph M. Leone is Executive Vice President and Chief Financial
Officer of CIT. At the request of Tyco's board of directors, Mr. Fort has
assumed primary executive responsibilities of Tyco during an interim period.
Mark H. Swartz is Executive Vice President and Chief Financial Officer and a
director of Tyco. J. Bradford McGee is Executive Vice President of Tyco
International (US) Inc.

    Concurrent with the offering of our common stock, all of the current
directors, except for Mr. Gamper, will resign from the board of directors and
Tyco Capital, as the sole stockholder, will elect six new independent directors,
so that as of the offering date, we will have the six directors identified
below, plus one additional director to be named after the offering. The
directors will serve for a term of one year, or until the next annual meeting of
stockholders, and until their successors are elected and qualified. Only our
board of directors may change the authorized number of directors. Following the
offering, Tyco will not have representation on our board of directors.

    The information set forth below was provided to CIT by the directors. CIT
knows of no family relationship among any of CIT's directors, executive officers
or persons currently expected to become directors or executive officers. Certain
directors are also directors or trustees of privately held businesses or
not-for-profit entities that are not referred to below.

    The following table sets forth information as of March 31, 2002, regarding
persons whom we expect to serve as our directors immediately following the
offering.



NAME                                     AGE                              POSITION
----                                   --------   --------------------------------------------------------
                                            
Albert R. Gamper, Jr.................     60      President & Chief Executive Officer of CIT

John S. Chen(1)......................     46      Chairman, President and Chief Executive Officer of
                                                  Sybase, Inc.

William A. Farlinger(2)..............     72      Chairman of Ontario Power Generation Inc.

Hon. Thomas H. Kean(1)...............     66      President, Drew University and Former Governor of New
                                                  Jersey

Edward J. Kelly, III(2)..............     48      President and Chief Executive Officer, Mercantile
                                                  Bankshares Corporation

Peter J. Tobin(2)....................     58      Dean, Peter J. Tobin College of Business, St. John's
                                                  University


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

(1)  Expected to serve as a member of the Compensation and Governance Committee.

(2)  Expected to serve as a member of the Audit Committee.

    ALBERT R. GAMPER, JR.  has served as President and Chief Executive Officer
since June 2001, as Chairman, President and Chief Executive Officer from January
2000 to May 2001, as President and Chief Executive Officer from December 1989 to
January 2000 and as a Director since May 1984. As of the offering date,
Mr. Gamper will also be named Chairman of the Board of Directors. From May 1987
to December 1989, Mr. Gamper served as Chairman and Chief Executive Officer.
Prior to December 1989, Mr. Gamper also held a number of executive positions at
Manufacturers Hanover Corporation, a prior owner of CIT, where he had been
employed since 1962. Mr. Gamper is a director of Public Service Enterprise Group
Incorporated, Chairman of the Board of Directors of St. Barnabas Corporation and
a member of the Board of Trustees of Rutgers University.

                                       74

    JOHN S. CHEN  served as a Director of CIT from October 2000 to June 1, 2001.
Mr. Chen has served as Chairman, President and Chief Executive Officer of
Sybase, Inc., a software developer, since August 1997. From 1991 to 1997,
Mr. Chen served in a variety of positions with Siemens Nixdorf and with Pyramid
Technology Corporation, which was acquired by Siemens Nixdorf in 1995, including
as Executive Vice President of Pyramid in 1991, as President and Chief Operating
Officer and a director of Pyramid in 1993 and President and Chief Executive
Officer of Siemens Nixdorf's Open Enterprise Computing Division in 1996.
Mr. Chen is also a director of Sybase, Inc.

    WILLIAM A. FARLINGER  served as a Director of CIT from November 1999 to
June 1, 2001. Mr. Farlinger has served as Chairman of Ontario Power
Generation Inc. (formerly Ontario Hydro) since November 1995, including as
Chairman, President and Chief Executive Officer from August 1997 to March 1998.
Prior to joining Ontario Hydro, Mr. Farlinger spent his entire business career
with the accounting and management consulting firm of Ernst & Young, Canada,
including serving as Chairman and Chief Executive Officer from 1987 to 1994.

    HON. THOMAS H. KEAN  served as a Director of CIT from November 1999 to
June 1, 2001. Mr. Kean has served as President of Drew University since
February 1990, and is a former Governor of the State of New Jersey. He is also a
director of Amerada Hess Corporation, ARAMARK Corporation, Fiduciary Trust Co.
International, The Pepsi Bottling Group and UnitedHealth Group Inc. Mr. Kean is
also a director of The Robert Wood Johnson Foundation, a non-profit foundation.

    EDWARD J. KELLY, III  did not previously serve as a Director of CIT.
Mr. Kelly has served as President and Chief Executive Officer and a director of
Mercantile Bankshares Corporation since March 2001. Mr. Kelly served as Managing
Director of J.P. Morgan Chase, and one of its predecessors, J.P. Morgan, from
February 1996 to February 2001, as General Counsel and Secretary of J.P. Morgan
from November 1994 to January 1996, and is a former partner in the New York law
firm of Davis Polk & Wardwell. Mr. Kelly is also a director of Constellation
Energy Group, The Adams Express Company and Petroleum & Resources Corporation
and Hartford Financial Services Group.

    PETER J. TOBIN  served as a Director of CIT from May 1984 to June 1, 2001.
Mr. Tobin has been Dean of the Peter J. Tobin College of Business at St. John's
University since August 1998. From March 1996 to December 1997, Mr. Tobin was
Chief Financial Officer of The Chase Manhattan Corporation. From January 1992 to
March 1996, Mr. Tobin served as Chief Financial Officer of Chemical Banking
Corporation, a predecessor of The Chase Manhattan Corporation, and prior to that
he served in a number of executive positions at Manufacturers Hanover
Corporation, a predecessor of Chemical Banking Corporation. He is a director of
AXA Financial (formerly The Equitable Companies Incorporated), Alliance Capital
Management, L.P., a subsidiary of AXA Financial that manages mutual funds, and
H.W. Wilson, a publishing company.

BOARD COMMITTEES

    Our board of directors will establish an audit committee and a compensation
and governance committee. The audit committee will be comprised of three
independent directors and the compensation and governance committee will be
comprised of three independent directors. The board of directors may appoint
additional committees at its discretion.

AUDIT COMMITTEE

    The audit committee will conduct its duties consistent with a written
charter, which will include:

    - recommending independent public accountants to our board of directors for
      selection, subject to ratification by our stockholders;

                                       75

    - monitoring the integrity of our financial accounting and reporting process
      and systems of internal controls;

    - monitoring the independence and performance of our independent auditors
      and internal audit department;

    - reviewing our corporate compliance policies and monitoring compliance with
      our Code of Business Ethics and other compliance policies, including
      reviewing any significant cases of employee conflict of interest or
      misconduct; and

    - reporting to our board of directors as appropriate.

    Following the offering, it is expected that Peter J. Tobin (Chairman),
William A. Farlinger and Edward J. Kelly, III will serve as members of the audit
committee. We intend to maintain a charter for our audit committee that will
comply with all SEC and New York Stock Exchange requirements.

COMPENSATION AND GOVERNANCE COMMITTEE

    The compensation and governance committee will conduct its duties consistent
with a written charter, which will include:

    - considering and approving salaries, bonuses and stock-based compensation
      for certain executive officers;

    - administering and making awards under the Long-Term Equity Compensation
      Plan;

    - identifying and recommending qualified candidates to fill CIT board of
      directors and committee positions;

    - overseeing corporate governance, including reviewing the structure,
      duties, membership and functions of the board of directors and its
      committees; and

    - reporting to our board of directors as appropriate.

    Following the offering, it is expected that Hon. Thomas H. Kean (Chairman),
John S. Chen and one additional independent director will serve as members of
the compensation and governance committee.

COMPENSATION AND GOVERNANCE COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

    We do not anticipate any interlocking relationships between any member of
our compensation and governance committee and any of our executive officers that
would require disclosure under the rules of the SEC.

                                       76

EXECUTIVE OFFICERS

    The following table sets forth information as of March 31, 2002, regarding
our executive officers, other than Mr. Gamper, who is listed above as director.
The executive officers were appointed by and hold office at the discretion of
the board of directors.



NAME                                     AGE                            POSITION(1)
----                                   --------   --------------------------------------------------------
                                            
Thomas L. Abbate.....................     56      Executive Vice President and Chief Risk Officer

John D. Burr.........................     58      Group Chief Executive Officer, Equipment Financing

Thomas B. Hallman....................     49      Group Chief Executive Officer, Specialty Finance

Robert J. Ingato.....................     41      Executive Vice President and General Counsel

Joseph M. Leone......................     48      Executive Vice President and Chief Financial Officer

Lawrence A. Marsiello................     51      Group Chief Executive Officer, Commercial Finance

David D. McKerroll...................     42      Group Chief Executive Officer, Structured Finance

Nikita Zdanow........................     64      Group Chief Executive Officer, Capital Finance


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

(1)  Certain executive officers are also directors or trustees of privately held
     or not-for-profit organizations that are not referred to below.

    THOMAS L. ABBATE  has served as CIT's Executive Vice President and Chief
Risk Officer since July 2000. Previously, Mr. Abbate served as Executive Vice
President of Credit Risk Management of CIT since October 1999 and as Executive
Vice President and Chief Credit Officer of Equipment Financing, a business unit
of CIT, since August 1991. Prior to August 1991, Mr. Abbate held a number of
executive positions with CIT and with Manufacturers Hanover Corporation, where
he had been employed since 1973.

    JOHN D. BURR  has served as Group Chief Executive Officer of CIT's Equipment
Financing Group since June 2001. Mr. Burr served as President of Equipment
Financing/North American Construction and Transportation division since 1999 and
Executive Vice President of Equipment Financing since 1983, and held a number of
other management and executive positions at CIT since 1967.

    THOMAS B. HALLMAN  has served as Group Chief Executive Officer of CIT's
Specialty Finance Group since July 2001. Previously, Mr. Hallman served as Chief
Executive Officer of the Consumer Finance business unit, the home equity unit of
Specialty Finance, since joining CIT in 1995, and held a number of senior
management positions with other financial services firms prior to 1995.

    ROBERT J. INGATO  has served as CIT's Executive Vice President and General
Counsel since June 2001. Previously, Mr. Ingato served as Executive Vice
President and Deputy General Counsel since November 1999, as Executive Vice
President of Newcourt Credit Group, Inc., which was acquired by CIT, since
January 1998, as Executive Vice President and General Counsel of AT&T Capital
Corporation, a predecessor of Newcourt, since 1996, and in a number of other
legal positions with AT&T Capital since 1988.

    JOSEPH M. LEONE  has served as CIT's Executive Vice President and Chief
Financial Officer since July 1995. Previously, Mr. Leone served as Executive
Vice President of Sales Financing, a business unit of CIT, from June 1991,
Senior Vice President and Controller since March 1986, and in a number of other
executive positions with Manufacturers Hanover Corporation since May 1983.

    LAWRENCE A. MARSIELLO  has served as Group Chief Executive Officer of CIT's
Commercial Finance Group since August 1999. Previously, Mr. Marsiello served as
Chief Executive Officer of the Commercial Services business unit, the factoring
unit of Commercial Finance, since August 1990, and

                                       77

in a number of other executive positions with CIT and Manufacturers Hanover
Corporation, where he had been employed since 1974.

    DAVID D. MCKERROLL  has served as Group Chief Executive Officer of CIT's
Structured Finance Group since November 1999. Previously, Mr. McKerroll served
as President of Newcourt Capital, a division of Newcourt Credit Group Inc., and
was one of the founders of Newcourt Credit Group Inc., which he joined in 1987.

    NIKITA ZDANOW  has served as Group Chief Executive Officer of CIT's Capital
Finance Group since 1985, and has served in a number of other executive
positions since joining CIT in 1960.

DIRECTOR COMPENSATION

    Director remuneration consists principally of cash and an award of stock
options.

    Non-employee directors of CIT are paid an annual retainer of $50,000. Each
year the non-employee directors may make an election to receive some or all of
this annual cash remuneration in one or more of the following forms:

    - Cash

    - Stock Options

    - Restricted Stock

    The number of shares of common stock underlying options a director may elect
to receive instead of cash remuneration is calculated using the Black-Scholes
option pricing model. The options that directors elect to receive in lieu of the
cash component of their compensation are immediately vested, but not exercisable
until one year following the date of grant. These options will have a term of
ten years. Any amount elected to be received in restricted stock will be
converted to shares of common stock with a market value equal to the closing
price of common stock on the day awarded. The restrictions on the restricted
stock will lapse on the first anniversary of the grant date.

    The option component of remuneration provides for annual grants of stock
options having a Black-Scholes value of $35,000 for directors generally, except
that the committee chairmen are entitled to grants with a $45,000 valuation. At
the time of appointment to the board of directors, non-employee directors are
each awarded a grant of stock options to acquire 10,000 shares of our common
stock. The option component of director remuneration and the options granted at
the time of appointment become vested and exercisable in three equal, annual
installments. These options will have a term of ten years.

    Directors who are also our employees do not receive any fees or other
compensation for service on our board of directors or its committees. We will
reimburse directors for reasonable out-of-pocket expenses incurred in attending
board or committee meetings.

    For fiscal 2002, all directors to be appointed concurrent with this
offering, other than Mr. Gamper, will receive the new director grant of 10,000
options, plus a pro rata portion of the annual retainer and a pro rata grant of
annual stock options.

EXECUTIVE COMPENSATION

    The table below sets forth the annual long-term compensation, including
bonuses and deferred compensation, of the executive officers named below (which
we refer to as our Named Executive Officers) for services rendered in all
capacities to CIT during the fiscal years ended September 30, 2001 and
December 31, 2000, 1999 and 1998.

                                       78

                           SUMMARY COMPENSATION TABLE
                                 (U.S. DOLLARS)



                                                               ANNUAL COMPENSATION              LONG TERM COMPENSATION AWARDS
                                                        ---------------------------------   -------------------------------------
                                                                                  OTHER
                                                                                 ANNUAL     RESTRICTED    SECURITIES    ALL OTHER
NAME AND PRINCIPAL                                                               COMPEN-       STOCK      UNDERLYING     COMPEN-
POSITIONS                                    YEAR        SALARY     BONUS(1)    SATION(2)    AWARDS(3)    OPTIONS(4)    SATION(5)
------------------                       ------------   --------   ----------   ---------   -----------   -----------   ---------
                                                                                                   
Albert R. Gamper, Jr...................  Jan-Sep 2001   $680,769   $3,120,434    $37,208    $16,949,070    1,200,000     $ 8,250
President and Chief Executive                2000       $878,847   $  800,000    $98,188    $ 2,946,500      310,815     $41,954
Officer                                      1999       $761,534   $1,237,503    $57,577    $         0      345,350     $36,861
                                             1998       $663,471   $1,051,894    $37,778    $         0            0     $32,939

Thomas B. Hallman......................  Jan-Sep 2001   $288,846   $  605,000    $ 8,146    $ 1,490,275      200,000     $ 8,500
Group CEO                                    2000       $333,076   $  325,000    $16,692    $ 1,057,500       75,977     $20,123
Specialty Finance                            1999       $277,115   $  292,188    $ 9,210    $         0      103,605     $17,485
                                             1998       $230,000   $  217,516    $ 6,098    $         0            0     $15,600

Joseph M. Leone........................  Jan-Sep 2001   $302,308   $  580,000    $ 8,519    $ 1,659,596      200,000     $ 8,500
Executive Vice President                     2000       $358,088   $  300,000    $21,168    $   785,626       62,163     $21,124
and Chief Financial                          1999       $299,695   $  433,007    $12,267    $         0      124,326     $18,388
Officer                                      1998       $237,000   $  270,023    $ 7,813    $         0            0     $15,880

Lawrence A. Marsiello..................  Jan-Sep 2001   $313,846   $  480,000    $ 8,457    $ 1,806,375      200,000     $ 8,500
Group CEO                                    2000       $369,230   $  400,000    $24,108    $ 1,057,500       69,070     $21,569
Commercial Finance                           1999       $319,610   $  425,011    $15,834    $         0      124,326     $19,184
                                             1998       $275,002   $  302,823    $11,052    $         0            0     $17,400

Nikita Zdanow..........................  Jan-Sep 2001   $344,615   $  525,000    $ 8,549    $ 1,896,657      125,000     $ 5,100
Group CEO                                    2000       $409,238   $  400,000    $22,711    $ 1,057,500       79,431     $23,170
Capital Finance                              1999       $356,741   $  425,011    $14,437    $         0      107,059     $20,670
                                             1998       $307,008   $  302,823    $10,004    $         0            0     $18,680


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

(1)  For 2001, Mr. Gamper received a cash bonus of $2,002,040, based on the
     performance of the Tyco Capital division of Tyco. The remainder of
    Mr. Gamper's 2001 bonus was payable in Tyco common shares. The number of
    shares awarded was also based on the performance of Tyco Capital.
    Mr. Gamper received 25,020 Tyco common shares. The amount listed in the
    table reflects the market value on October 1, 2001, the date of grant.

    The amounts shown in the Bonus column for 2001 (other than for Mr. Gamper,
    as described above) and 2000 represent the cash amounts paid under CIT's
    annual bonus plan. The amounts shown in the Bonus column for 1999 and 1998
    represent the cash amounts paid under CIT's annual bonus plan and the value
    of CIT common stock or common stock units received in lieu of cash. Pursuant
    to the CIT Long-Term Equity Compensation Plan ("ECP"), executive officers
    could elect to receive between 10% and 50% of their 1998 and 1999 annual
    bonus awards in CIT common stock or common stock units, respectively, rather
    than cash. The cash portion deferred was converted to shares of common stock
    or common stock units with a market value equal to 125% of the deferred
    amount. CIT paid dividends on the shares of common stock or common stock
    units awarded to each Named Executive Officer at the same rate applicable to
    all other issued and outstanding shares. The amounts included in the bonus
    column for shares issued in 1999 represent the market value on January 26,
    2000 (the date of grant) of the shares of CIT common stock awarded at
    $19.625 per share of CIT common stock. The awards for 1999 were as follows:
    Mr. Gamper--$687,503, Mr. Hallman--$85,938, Mr. Leone--$165,007,
    Mr. Marsiello--$125,011, and Mr. Zdanow--$125,011. The amounts included in
    the bonus column for shares issued in 1998 represent the market value on
    January 29, 1999 (the date of grant) of the shares of CIT common stock
    awarded at $32.4375 per share of CIT common stock. The awards for 1998 were
    as follows: Mr. Gamper--$584,394, Mr. Hallman--$87,516,
    Mr. Leone--$150,023, Mr. Marsiello--$89,073, and Mr. Zdanow--$89,073.

(2)  The payments set forth in 2001, 2000, 1999 and 1998 under Other Annual
     Compensation represent the dividends paid on restricted stock held in each
    of those years. Such dividends were payable at the same rate applicable to
    all other issued and outstanding shares.

(3)  Restricted Stock Awards include grants made in January 2000 under a CIT
     Performance Accelerated Restricted Share Plan (PARS) and in June 2001 under
    the Tyco International Ltd. 1994 Restricted Stock Ownership Plan for Key
    Employees in conjunction with the acquisition of CIT by Tyco. The 2001
    grants have time-based vesting of, for Mr. Gamper, 100% at the end of three
    years and, for the others, one-third each anniversary. In addition, shares
    may vest earlier under other conditions

                                       79

    as described in the Retention Agreements described below. The values shown
    are based on the market value on the date of the grant. Recipients of shares
    have the right to vote such shares and receive dividends.

    Awards under the PARS plan vested on June 1, 2001 due to the change of
    control associated with CIT's acquisition by Tyco. The shares were issued at
    a fair market value of $20.75 per share of CIT common stock. Awards were as
    follows: Mr. Gamper--142,000 shares; Mr. Hallman--30,000 shares;
    Mr. Leone--30,000 shares; Mr. Marsiello--30,000 shares; Mr. Zdanow--30,000
    shares.

    For the year 2000, Restricted Stock Awards also included grants made under a
    Special Stock Award Program to Mr. Hallman, Mr. Leone, Mr. Marsiello, and
    Mr. Zdanow. Payments under this plan were based on the achievement of 2000
    company performance measures. Awards were in the form of restricted stock
    grants recommended and approved on January 24, 2001. 50% of the award vested
    on this date and the remaining 50% was subject to restriction until
    January 24, 2002, except that these shares vested on June 1, 2001 in
    conjunction with the acquisition of CIT by Tyco. The values of these grants
    are included in the Restricted Stock Awards column based on the share price
    on January 24, 2001 of $21.75 per share of CIT common stock.

    The number and value at September 28, 2001 of restricted stock holdings
    based upon the closing market price of $45.50 per share for Tyco common
    shares was as follows: Mr. Gamper--300,000 shares ($13,650,000),
    Mr. Hallman--26,378 shares ($1,200,199), Mr. Leone--29,375 shares
    ($1,336,563), Mr. Marsiello--31,973 shares ($1,454,772), and
    Mr. Zdanow--33,571 shares ($1,527,481).

(4)  Options for 2000 and 1999 were awarded under The CIT Group, Inc. Long Term
     Equity Compensation Plan and represent CIT options that were converted to
    options to purchase shares of Tyco at the time of the acquisition of CIT by
    Tyco. Options for 2001 were awarded under the Tyco International Ltd. Long
    Term Incentive Plan and the Tyco International Ltd. Long Term Incentive Plan
    II.

(5)  For 2001, 2000, 1999 and 1998, the payments set forth under "All Other
     Compensation" include the matching employer contribution to each
    participant's account and the employer flexible retirement account
    contribution to each participant's flexible retirement account under The CIT
    Group, Inc. Savings Incentive Plan (the "CIT Savings Plan"). We made the
    matching employer contributions pursuant to a compensation deferral feature
    of the CIT Savings Plan under Section 401(k) of the Internal Revenue Code of
    1986. In 2001, they were as follows: Mr. Gamper--$8,250,
    Mr. Hallman--$8,500, Mr. Leone--$8,500, Mr. Marsiello--$8,500, and
    Mr. Zdanow--$5,100. In 2000 each of the Named Executive Officers received a
    contribution of $6,800 under the employer match and a contribution of $6,800
    under the employer flexible retirement account. In 1999 and 1998, each of
    the Named Executive Officers received a contribution of $6,400 under the
    employer match and a contribution of $6,400 under the employer flexible
    retirement account. The payments set forth under "All Other Compensation"
    also included contributions to each participant's account under The CIT
    Group, Inc. Supplemental Savings Plan (the "CIT Supplemental Savings Plan"),
    which is an unfunded non-qualified plan. For 2000, they were as follows:
    Mr. Gamper--$28,354, Mr. Hallman--$6,523, Mr. Leone--$7,524,
    Mr. Marsiello--$7,969, and Mr. Zdanow--$9,570. For 1999, they were as
    follows: Mr. Gamper--$24,061, Mr. Hallman--$4,685, Mr. Leone--$5,588,
    Mr. Marsiello--$6,384, and Mr. Zdanow--$7,870. For 1998, they were as
    follows: Mr. Gamper--$20,139, Mr. Hallman--$2,800, Mr. Leone--$3,080,
    Mr. Marsiello--$4,600, and Mr. Zdanow--$5,880.

                                       80

STOCK OPTION AWARDS DURING FISCAL 2001

    The following table sets forth awards of stock options to the Named
Executive Officers in fiscal 2001. All stock options awarded during fiscal 2001
were awarded under the Tyco International Ltd. Long Term Incentive Plan or the
Tyco International Ltd. Long Term Incentive Plan II and represent options to
acquire Tyco common shares.

                       OPTION GRANTS IN LAST FISCAL YEAR



                                                             NUMBER OF     PERCENT OF TOTAL   EXERCISE
                                                            SECURITIES       OPTIONS/SARS        OR
                                                            UNDERLYING        GRANTED TO        BASE                  GRANT DATE
                                               DATE OF     OPTIONS/SARS      EMPLOYEES IN      PRICE     EXPIRATION     PRESENT
NAME                                            GRANT       GRANTED(1)      FISCAL YEAR(2)     ($/SH)       DATE       VALUE(3)
----                                          ----------   -------------   ----------------   --------   ----------   -----------
                                                                                                    
Albert R. Gamper, Jr. ......................  06/01/2001     1,200,000            3.6%         $56.50    5/31/2011    $19,788,000
President and Chief Executive
Officer

Thomas B. Hallman ..........................  06/01/2001       200,000            0.6%         $56.50    5/31/2011     $3,200,000
Group CEO
Specialty Finance

Joseph M. Leone ............................  06/01/2001       200,000            0.6%         $56.50    5/31/2011     $3,200,000
Executive Vice President
and Chief Financial Officer

Lawrence A. Marsiello ......................  06/01/2001       200,000            0.6%         $56.50    5/31/2011     $3,200,000
Group CEO
Commercial Finance

Nikita Zdanow ..............................  06/01/2001       125,000            0.4%         $56.50    5/31/2011     $2,000,000
Group CEO
Capital Finance


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

(1)  For Mr. Gamper, one-third of the stock options vest on each of the first,
     second and third anniversary of the date of the grant. For Mr. Hallman,
    Mr. Leone, Mr. Marsiello, and Mr. Zdanow, all stock options fully vest on
    the third anniversary of the date of the grant. In addition, these options
    may vest earlier under other conditions as described in the Retention
    Agreements described below.

(2)  Represents the percentage of all options granted in fiscal 2001 under the
     Tyco International Ltd. Long Term Incentive Plan and the Tyco
    International Ltd. Long Term Incentive Plan II.

(3)  The options were granted at an exercise price equal to the market price of
     Tyco's common shares on the date of grant. The ultimate value of the
    options will depend on the future market price of Tyco's common shares,
    which cannot be forecast with reasonable accuracy. The actual value, if any,
    an optionee will realize upon exercise of an option will depend on the
    excess of the market value of Tyco's common shares over the exercise price
    on the date the option is exercised. The values shown are based on the
    Black-Scholes option pricing model, which is a method of calculating a
    theoretical value of the options based upon a mathematical formula using
    certain assumptions. For this calcuation, the following assumptions were
    used: an assumed life of three years; interest rate of 4.58%, which
    represents the yield of a zero coupon Treasury strip with a maturity date
    similar to the assumed exercise period; assumed annual volatility of
    underlying shares of 38.6%, calculated based on 36 months of historical Tyco
    share price movement; quarterly dividend payment of $0.0125 per share; and
    the vesting schedule indicated for the grant.

                                       81

    The following table gives additional information on options exercised in
fiscal 2001 by the Named Executive Officers and on the number and value of
options held by Named Executive Officers at September 30, 2001.

                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES
                                 (U.S. DOLLARS)



                                                                NUMBER OF SECURITIES    VALUE OF UNEXERCISED
                                                               UNDERLYING UNEXERCISED       IN-THE-MONEY
                                                                     OPTIONS AT              OPTIONS AT
                                                                 SEPTEMBER 30, 2001      SEPTEMBER 30, 2001
                                     SHARES                    ----------------------   --------------------
                                    ACQUIRED        VALUE          EXERCISABLE /           EXERCISABLE /
NAME                               ON EXERCISE    REALIZED         UNEXERCISABLE           UNEXERCISABLE
----                               -----------   -----------   ----------------------   --------------------
                                                                            
Albert R. Gamper, Jr. ...........    518,025     $16,056,869    565,822 / 1,200,000      $2,876,819 / $0
President and
Chief Executive Officer

Thomas B. Hallman ...............    248,239      $5,950,636        0 / 200,000              $0 / $0
Group CEO
Specialty Finance

Joseph M. Leone .................    117,419      $3,661,881     148,225 / 200,000        $575,072 / $0
Executive Vice President
and Chief Financial Officer

Lawrence A. Marsiello ...........    124,326      $3,752,445     170,188 / 200,000        $715,855 / $0
Group CEO
Commercial Finance

Nikita Zdanow ...................     20,000        $719,000     255,314 / 125,000       $2,913,226 / $0
Group CEO
Capital Finance


    The options reported are non-qualified stock options to purchase common
shares awarded under The CIT Group, Inc. Long-Term Equity Compensation Plan, the
Tyco International Ltd. Long Term Incentive Plan, and the Tyco
International Ltd. Long Term Incentive Plan II. The number of options shown, as
well as the exercise price of those granted under The CIT Group, Inc. Long-Term
Equity Compensation Plan, have been converted to reflect the conversion to
options to purchase common shares of Tyco as a result of Tyco's acquisition of
CIT. The exercise price of the options ranges from $20.36 to $56.50 per share
and the closing trading price on the New York Stock Exchange of Tyco common
shares at September 28, 2001 was $45.50.

TREATMENT OF TYCO OPTIONS AND TYCO RESTRICTED SHARES HELD BY CIT EMPLOYEES

    Except as otherwise provided below, the terms and conditions of Tyco options
and Tyco restricted shares issued by Tyco on or after June 1, 2001 held by CIT
employees will not be adjusted or amended in connection with this offering.
Therefore, all vested options issued by Tyco on or after June 1, 2001 held by
CIT employees will expire 90 days or, if applicable, another time period as
stated in the relevant agreement, after the offering date and all unvested
options will expire immediately upon consummation of this offering.

    All outstanding options originally issued to CIT employees and directors
under CIT's equity compensation plans prior to CIT's acquisition by Tyco on
June 1, 2001, and which were converted to options to purchase common shares of
Tyco ("Former CIT Options"), will be substituted with a number of vested options
to purchase common stock of CIT and Tyco will have no further obligation with
regard to these Former CIT Options upon consummation of this offering. The only
exception to

                                       82

this treatment is that for any active employee with Former CIT Options that is
working for Tyco as of the date of this offering, the Former CIT Options will
remain Tyco options. As of July 1, 2002, there were Former CIT Options
outstanding to purchase 6,695,582 Tyco common shares with exercise prices
ranging from $20.36 to $98.77 per share.

    In February 2002, Tyco made stock option grants under the Tyco
International Ltd. Long Term Incentive Plan and the Tyco International Long Term
Incentive Plan II to certain officers and employees of Tyco and its
subsidiaries, including CIT. Options to purchase a total of 1,232,421 Tyco
common shares with an exercise price of $23.8345 were granted to 545 CIT
employees, including awards to the following executive officers: Albert
Gamper--200,000 shares, Thomas B. Hallman--50,000 shares, Joseph M.
Leone--50,000 shares, Lawrence A. Marsiello--50,000 shares, and Nikita
Zdanow--50,000 shares. In connection with this offering, all outstanding
unvested Tyco options granted in February 2002 that are held by CIT employees
will be substituted with a number of unvested options to purchase common stock
of CIT, which will be issued under the CIT Group Inc. Long-Term Equity
Compensation Plan. Of these options, there were options to purchase 1,229,671
Tyco common shares outstanding as of July 1, 2002.

    The exercise price of a substituted CIT option will be calculated according
to the following formula:

    E(CIT) = E(Tyco) X P(IPO)
                       -------
                       P(Tyco)

In this formula, E(CIT) is the exercise price of the substituted CIT option;
E(Tyco) is the exercise price of the corresponding Tyco option; P(IPO) is the
initial public offering price of the CIT common stock; and P(Tyco) is the
closing price of a Tyco share on the trading day immediately prior to the first
trading day of the CIT shares. This formula yields a ratio of the exercise price
of the substituted CIT option to the initial public offering price of a share of
CIT common stock that is the same as the ratio of the exercise price of the
corresponding Tyco option to the market price of a Tyco share just prior to the
offering.

    The number of shares of CIT common stock issuable upon exercise of the
substituted CIT option will be calculated according to the following formula:

    N(CIT) = N(Tyco) X S(Tyco)
                       -------
                       S(CIT)

In this formula, N(CIT) is the number of shares of CIT common stock issuable
upon exercise of the substituted CIT option; N(Tyco) is the number of Tyco
shares issuable upon exercise of the corresponding Tyco option; S(Tyco) is the
"spread" of the Tyco option just prior to the offering, that is the difference
(be it positive or negative) of the closing price of a Tyco share on the trading
day immediately prior to the first trading day of the CIT shares less the
exercise price of the Tyco option; and S(CIT) is the initial "spread" of the CIT
option, that is the difference (be it positive or negative) of the initial
public offering price of the CIT common stock less the exercise price of the CIT
option. This formula yields a "total intrinsic value" for the substituted CIT
option immediately following the offering that is the same, except for slight
differences due to rounding, as the "total intrinsic value" of the corresponding
Tyco option immediately prior to the offering. By "total intrinsic value" of an
option, we mean the spread (be it positive or negative) of that option, which is
a measure of its worth on a per share basis, multiplied by the number of shares
subject to the option.

    For example, assume that a CIT employee has a Former CIT Option to acquire
100 Tyco shares at $25.00 per share and was granted an option to acquire 100
Tyco shares in February 2002. Based on the $23.00 initial public offering price
per share of the CIT common stock and the $13.75 closing price per

                                       83

Tyco share on July 1, 2002, the employee would be issued substituted CIT options
for his or her Tyco options as follows:



                                        EXERCISE PRICE OF SUBSTITUTED   NUMBER OF CIT SHARES ISSUABLE UPON
                                                 CIT OPTION             EXERCISE OF SUBSTITUTED CIT OPTION
                                        -----------------------------   ----------------------------------
                                                                  
Former CIT Option (vested)............  $25.00 X ($23.00/$13.75)        100 X ($13.75-$25.00)/
                                        or $41.82 per share             ($23.00-$41.82) or 59 shares
February 2002 Tyco option
  (unvested)..........................  $23.8345 X ($23.00/$13.75) or   100 X ($13.75-$23.8354)/
                                        $39.87 per share                ($23.00-$39.87) or 59 shares


The vesting schedule for the CIT options substituted for the February 2002 Tyco
options and all of the other terms and conditions will be substantially similar
to those of the February 2002 Tyco options. The terms and conditions of the CIT
options substituted for the Former CIT Options will be substantially similar to
those of the Former CIT Options. CIT will recognize a compensation expense to
the extent that the exercise price of the substitute options is below the
initial public offering price of the CIT shares.

    Unvested Tyco restricted shares held by persons who are CIT employees after
the offering will be cancelled and replaced by the issuance of CIT restricted
stock. The CIT restricted stock to be issued in lieu of the cancelled Tyco
restricted shares will have the same market value (assuming no restrictions) as
the market value (assuming no restrictions) of the cancelled Tyco restricted
shares, in the case of Tyco shares based on the closing market price of Tyco
shares on the date immediately prior to the first trading day of the CIT shares
offered by this prospectus and in the case of CIT shares based on the initial
public offering price. The vesting schedule will be the same and the other terms
and conditions will be substantially similar to the Tyco restricted shares.

LONG-TERM EQUITY COMPENSATION PLAN

    The Company has adopted the CIT Group Inc. Long-Term Equity Compensation
Plan (the "ECP"), covering directors and employees of the Company and its
subsidiaries. The ECP will be administered by the board of directors and/or the
compensation and governance committee of the board of directors (the
"Administrator"). As described below, the board of directors has approved a
special award of options effective upon the offering to each Named Executive
Officer and other selected participants and non-employee directors.

    The ECP provides for the grant of annual incentive awards, incentive and
non-qualified stock options, stock appreciation rights, restricted stock,
performance shares and performance units (individually, an "Award," or
collectively, "Awards"). The terms of the awards will be set forth in award
agreements ("Award Agreements"). The Administrator of the ECP will have the
discretion to select the participants to whom Awards will be granted and the
type, size and terms and conditions applicable to each Award, and the authority
to interpret, construe and implement the provisions of the ECP. The
Administrator's decisions will be binding at all times. All awards under the ECP
will be intended to constitute deductible "qualified performance-based
compensation" within the meaning of Section 162(m), provided, however, that in
the event the Administrator determines that such compliance is not desired with
respect to an Award of Restricted Stock (as defined below), compliance with Code
Section 162(m) will not be required.

    The total number of shares of common stock that may be subject to Awards
under the ECP is 26,000,000 shares. Any shares of common stock under Awards that
terminate or lapse will again be available under the ECP, and any shares that
are transferred or relinquished to the Company in satisfaction of this exercise
price or any withholding obligation with respect to an Award will be deemed to
be available for Awards under the ECP. In addition, if any Awards granted under
another equity compensation plan are converted into Awards granted under the ECP
in connection with a merger or other business transaction approved by the
Company's stockholders, the number of shares of

                                       84

common stock that may be subject to Awards under the ECP will be increased by
the number of shares covered by the converted Awards. Common stock issued under
the ECP may be either authorized but unissued shares, treasury shares or any
combination thereof.

    The maximum aggregate payout with respect to an annual incentive award in
any fiscal year to any one participant shall not exceed 3% of the consolidated
pre-tax earnings of the Company. The maximum aggregate number of shares of
common stock that may be granted in the form of stock options, stock
appreciation rights, restricted stock, or performance units/shares in any one
fiscal year to any one participant is 100% of the shares available under the
ECP.

    With respect to any Awards based in whole or in part on performance
objectives, prior to the end of the performance period during which performance
will be measured (the "Performance Period"), the Administrator of the ECP, in
its discretion, may adjust the performance objectives to reflect an event that
may materially affect CIT's performance including, but not limited to, market
conditions, changes in accounting policies or practices, an acquisition or
disposition of assets or other property by CIT, or other unusual or unplanned
events.

    Set forth below is a brief description of the Awards that may be granted
under the ECP:

    ANNUAL INCENTIVE AWARDS.  An annual incentive award ("Annual Incentive
Award") may be granted under the ECP upon such terms and conditions as may be
established by the Administrator. Annual Incentive Awards may be granted in cash
or in shares of equivalent value, or in a combination thereof.

    STOCK OPTIONS.  Options (each an "Option") to purchase shares of common
stock, which may be incentive or non-qualified stock options, may be granted
under the ECP at an exercise price (the "Option Price") determined by the
Administrator of the ECP in its discretion. The Option Price generally may not
be less than the fair market value of the common stock on the date of grant of
an Option; however, an Option granted in connection with a corporate transaction
may have an Option Price equal to the value attributed to the common stock in
such transaction, and an Option granted to substitute for another Option
(including a Tyco option) may have an Option Price equal to the economic
equivalent of the exercise price of the replaced Option. Each Option represents
the right to purchase one share of common stock at the specified Option Price.

    Options will expire no later than ten years after the date on which they
were granted and will become exercisable at such times and in such installments
as determined by the Administrator of the ECP. Payment of the Option Price,
except as set forth below, must be made in full at the time of exercise in cash
or by certified or bank check. As determined by the Administrator of the ECP,
payment in full or in part may also be made by tendering to CIT shares of common
stock having a fair market value equal to the Option Price (or such portion
thereof). The Administrator may also allow a cashless exercise of such options.
No incentive stock option granted to a 10% stockholder of CIT shall be
exercisable later than the fifth anniversary of the date of the grant.

    STOCK APPRECIATION RIGHTS.  An Award of a stock appreciation right ("SAR")
may be granted under the ECP with respect to shares of common stock. Generally,
one SAR is granted with respect to one share of common stock. The SAR entitles
the participant, upon the exercise of the SAR, to receive an amount equal to the
appreciation in the underlying share of common stock. The appreciation is equal
to the difference between (i) the "base value" of the SAR (which is determined
with reference to the fair market value of the common stock on the date the SAR
is granted) and (ii) fair market value of the common stock on the date the SAR
is exercised. Upon the exercise of a vested SAR, the exercising participant will
be entitled to receive the appreciation in the value of one share of common
stock as so determined, payable at the discretion of the participant in cash,
shares of common stock, or some combination thereof, subject to availability of
shares of common stock to CIT.

    SARs will expire no later than ten years after the date on which they are
granted. SARs become exercisable at such times and in such installments as
determined by the Administrator of the ECP.

                                       85

    TANDEM OPTIONS/SARS.  An Option and a SAR may be granted "in tandem" with
each other (a "Tandem Option/SAR"). An Option and a SAR are considered to be in
tandem with each other because the exercise of the Option aspect of the tandem
unit automatically cancels the right to exercise the SAR of the tandem unit, and
vice versa. The Option may be an incentive stock option or non-qualified stock
option, and the Option may be coupled with one SAR, more than one SAR or a
fractional SAR in any proportionate relationship selected by the Administrator.
Descriptions of the terms of the Option and the SAR aspects of a Tandem
Option/SAR are provided above.

    RESTRICTED STOCK.  An Award of restricted stock ("Restricted Stock") is an
Award of common stock that is subject to such restrictions as the Administrator
of the ECP deems appropriate, including forfeiture conditions and restrictions
against transfer for a period specified by the Administrator of the ECP.
Restricted Stock Awards may be granted under the ECP for services and/or payment
of cash. Restrictions on Restricted Stock may lapse in installments based on
factors selected by the Administrator of the ECP. Prior to the expiration of the
restricted period, except as and only if provided by the Administrator of the
ECP, a grantee who has received a Restricted Stock Award generally has the
rights of a stockholder of CIT, including the right to vote and to receive cash
dividends on the shares subject to the Award. Stock dividends issued with
respect to a Restricted Stock Award may be treated as additional shares under
such Award with respect to which such dividends are issued.

    PERFORMANCE SHARES AND PERFORMANCE UNITS. A performance share Award
("Performance Share") and/or a performance unit Award (a "Performance Unit") may
be granted under the ECP. Each Performance Unit will have an initial value that
is established by the Administrator of the ECP at the time of grant. Each
Performance Share will have an initial value equal to the fair market value of
one share of common stock on the date of grant. Such Awards may be earned based
upon satisfaction of certain specified performance criteria, subject to such
other terms and conditions as the Administrator of the ECP deems appropriate.
Performance objectives will be established before, or as soon as practicable
after, the commencement of the Performance Period. The extent to which a grantee
is entitled to payment in settlement of such an Award at the end of a
Performance Period will be determined by the Administrator of the ECP in its
sole discretion, based on whether the performance criteria have been met and
payment will be made in cash or in shares of common stock, or some combination
thereof, subject to availability of shares of common stock of CIT, in accordance
with the terms of the applicable Award Agreements.

    PERFORMANCE MEASURES.  The Administrator may grant Awards under the ECP to
eligible participants subject to the attainment of specified pre-established
performance measures. The number of performance-based Awards granted under the
ECP in any fiscal year is determined by the Administrator. The Administrator
will adopt in writing each year, within 90 days of the beginning of such year,
the applicable performance goals that must be achieved in order to receive
annual performance-based Awards and, if applicable, shares of Restricted Stock,
Performance Units and Performance Shares. At the time that performance goals are
established by the Administrator for a year, the Administrator will establish an
individual performance-based Award opportunity for such year for each
participant or group of participants. A participant's individual annual
performance-based Award opportunity is based on the participant's achievement of
his or her performance goals during such year and may be expressed in dollars,
as a percentage of base salary, or by formula. A participant's actual
performance-based Award may be paid in cash, shares of common stock or a
combination thereof.

    The value of performance-based Awards may be based on absolute measures or
on a comparison of CIT's measures during a Performance Period to the comparable
measures of a group of competitors. Measures selected by the Administrator shall
be one or more of the following and, where applicable, may be measured before or
after interest, depreciation, amortization, service fees, extraordinary items
and/or special items: pre-tax earnings, operating earnings, after-tax earnings,
return on investment, revenues or income, net income, absolute and/or relative
return on equity, capital invested or assets,

                                       86

earnings per share, cash flow or cash flow on investments, profits, earnings
growth, share price, total shareholder return, economic value added, expense
reduction, customer satisfaction, and any combination of the foregoing measures
as the Administrator deems appropriate.

    CHANGE OF CONTROL.  Upon a Change of Control of CIT (as defined for purposes
of the ECP): (i) all outstanding Options and SARs shall become immediately
exercisable and will remain exercisable until the earlier of the expiration of
their initial term or the second anniversary of the grantee's termination of
employment with CIT; (ii) all restrictions on outstanding shares of Restricted
Stock shall lapse; (iii) the performance goals with respect to all outstanding
awards of Restricted Stock, Performance Shares and Performance Units will be
deemed to have been fully attained for the Performance Period; and (iv) the
vesting of all Awards denominated in shares of common stock will be accelerated.

    FOUNDERS' STOCK OPTION GRANTS.  The board of directors has approved a grant
of options to purchase shares of our common stock, effective upon the offering,
to each Named Executive Officer and all other CIT employees as set forth in the
following table. Each of these options will have an exercise price equal to the
initial public offering price and each will have a ten-year term.



                                                               NUMBER OF SHARES
NAME                                                          UNDERLYING OPTIONS
----                                                          ------------------
                                                           
Albert R. Gamper, Jr.(1)....................................       1,400,000
Thomas Hallman(1)...........................................         350,000
Joseph M. Leone(1)..........................................         425,000
Lawrence A. Marsiello(1)....................................         350,000
Nikita Zdanow(1)............................................         350,000
All Executive Officers as a Group (including those listed          3,825,000
  above)(1).................................................
All Other Employees as a Group(2)...........................       7,030,149
Non-Employee Directors(3)...................................          50,000


------------------------------
(1)  These options become vested and exercisable over a period ending on the
     fourth anniversary of the grant date.

(2)  These options become vested and exercisable over a period ending on the
     fourth anniversary of the grant date for certain senior executives, on the
    third anniversary of the grant date for most management level employees and
    on the first anniversary of the grant date for most non-management
    employees.

(3)  The board of directors approved grants of options to purchase 10,000 shares
     for each independent director of CIT to be granted concurrent with the
    offering. These options become vested and exercisable over a period ending
    on the third anniversary of the grant date.

RETENTION AGREEMENTS

    GENERAL

    Messrs. Gamper, Hallman, Leone, Marsiello and Zdanow have retention
agreements as described below. Effective upon the offering date, the retention
agreements will be amended to provide that consents required to be given by the
board of directors of Tyco will be required to be given by the board of
directors of CIT.

    Mr. Gamper has a retention agreement that extends until June 1, 2004.
Mr. Gamper's agreement provides that he will serve as the Chief Executive
Officer of CIT. The agreement provides for the payment of an annual base salary
of not less than $1,000,000 (which Mr. Gamper voluntarily reduced to $900,000
from the inception of his contract through the current date) and an annual cash
bonus based on performance targets. Pursuant to his employment agreement, his
base salary shall be reviewed at the time all executive officers of CIT are
reviewed.

    Pursuant to this agreement, Mr. Gamper was guaranteed a minimum of a
$1,000,000 cash bonus on September 30, 2001 if CIT achieved mutually agreed upon
financial targets. Mr. Gamper received a bonus in excess of this amount (as
shown in the Summary Compensation Table) as a result of CIT's fiscal 2001
performance. Provided CIT achieves at least fifteen percent growth in its net
income from

                                       87

the prior annual period, Mr. Gamper will receive a Special Cash Bonus of
$3,000,000 on September 30, 2002.

    The agreement also provided for grants of restricted stock and stock options
which are detailed in the Summary Compensation Table. The retention agreement
provides for participation in all employee pension, welfare, perquisites, fringe
benefit and other benefit plans generally applicable to the most senior
executives of CIT and continued participation in CIT's Executive Retirement
Program and all other supplemental and excess retirement plans during the
retention agreement on terms no less favorable than provided immediately prior
to the effective date of the agreement. Mr. Gamper is eligible to receive
benefits under the CIT retiree medical and life insurance plan for the remainder
of his life and the life of his spouse. In addition, Mr. Gamper is entitled to
receive expense reimbursement and certain additional benefits provided to him
pursuant to a prior employment agreement between Mr. Gamper and CIT dated as of
November 1, 1999, which shall be provided on the same basis as such benefits
were provided to Mr. Gamper prior to the effective date of the agreement.

    In addition to Mr. Gamper, Messrs. Hallman, Leone, Marsiello and Zdanow also
have retention agreements that extend until June 1, 2004. Their agreements
provide for the payment of an annual base salary of not less than the amount
received prior to the acquisition by Tyco, to be reviewed at the time all
executive officers of CIT are reviewed. Further, they are entitled to an annual
bonus opportunity, as determined by the Chief Executive Officer of CIT. The
retention agreements for Messrs. Hallman, Leone, Marsiello and Zdanow provide
for participation in all employee pension, welfare, perquisites, fringe benefit
and other benefit plans, generally available to senior executives. In addition,
the agreements provide for continued participation in CIT's Executive Retirement
Program and all other supplemental and excess retirement plans on terms no less
favorable than provided immediately prior to the effective date of the
agreement. Messrs. Hallman, Leone, Marsiello and Zdanow are also eligible to
receive benefits under the CIT retiree medical and life insurance plan.

    Messrs. Hallman, Leone, Marsiello and Zdanow's agreements also provide for
grants of restricted stock and stock options, details of which are provided in
the Summary Compensation Table.

    TERMINATION AND CHANGE-IN-CONTROL ARRANGEMENTS

    If Mr. Gamper's employment is terminated by him for "good reason" or by CIT
without "cause" (in each case, as these terms are defined in the retention
agreement), then he is entitled to a cash payment equal to (i) the sum of his
unpaid base salary through the date of termination and $1,000,000 pro rated for
the portion of the year he completed in the year of his termination, (ii) three
times the sum of Mr. Gamper's annual base salary plus $1 million, paid in
accordance with normal payroll periods in equal installments over a period of
three years, provided that Mr. Gamper continues to comply with the
confidentiality and noncompete provisions of the retention agreement and,
(iii) if not already paid, the Special Cash Bonus (without regard to CIT's
financial performance). Assuming the termination occurred on June 1, 2002, the
amount that would be paid to Mr. Gamper pursuant to these provisions if his
employment were terminated is $6,366,700, and in addition, Mr. Gamper would be
entitled to the unpaid portion of his Special Cash Bonus amounting to
$2,625,000. These amounts do not include any related tax payments that would be
payable under the agreement. Also in such event, the restricted stock and
options described above, as well as any other stock incentives then held by
Mr. Gamper, will vest immediately. In addition, Mr. Gamper will be paid or
provided with any amounts or benefits he is eligible to receive under any
benefit plan of CIT, including the retiree medical benefits described above, and
to the extent permitted under law he will be credited with age and service
credit under the relevant retirement plans through June 1, 2004.

                                       88

    Mr. Gamper's retention agreement provides that he will not, during the
retention period and for two years after the date of termination (three years in
the case of termination by CIT without "cause" or by Mr. Gamper for "good
reason" (in each case, as these terms are defined in the retention agreement)),
without the written consent of the board of directors of Tyco (A) engage or be
interested in any business in the U.S. which is in competition with any lines of
business actively being conducted by CIT on the date of termination; (B) hire
any person who was employed by CIT or its affiliates within the six-month period
preceding the date of such hiring or solicit, entice, persuade or induce any
person or entity doing business with CIT or its affiliates to terminate such
relationship or to refrain from extending or renewing the same, and
(C) disparage or publicly criticize Tyco or CIT or any of their affiliates.

    The retention agreements of Messrs. Hallman, Leone, Marsiello and Zdanow
provide that, under certain circumstances, upon a termination of employment each
will be entitled to receive: (i) the sum of (1) his annual base salary through
the termination date and (2) a prorated average annual bonus (as defined in the
agreement) based on the number of days in the fiscal year until termination; and
(ii) the sum of (1) the greater of (x) the annual base salary payable for the
remainder of the retention agreement, or (y) two times the annual base salary,
and (2) two times the average annual bonus. Assuming the termination occurred on
June 1, 2002, the amounts that would be paid to Messrs. Hallman, Leone,
Marsiello and Zdanow pursuant to these provisions if their employment were
terminated are $2,100,000, $1,983,000, $2,013,000 and $2,153,000, respectively.
These amounts do not include any related tax payments that would be payable
under the agreements. Further, the options and restricted stock granted in
consideration of the retention agreement shall vest at the earlier of the
vesting dates specified in the award agreements, or subject to compliance with
the Confidentiality and Competitive Activity Section of the retention agreement,
the second anniversary of the termination. Each of them will also receive life
insurance and medical, dental and disability benefits for up to two years after
termination, any other amounts or benefits required to be paid or provided (to
the extent not paid), two additional years of age and service credit under all
relevant company retirement plans, and outplacement services.

    With respect to Messrs. Hallman, Leone, Marsiello and Zdanow, the retention
agreements provide that each of them will not, while employed by CIT under the
retention agreement and for one year after termination (two years in the case of
termination by CIT without "cause" or by the executive for "good reason" (in
each case, as these terms are defined in the retention agreements)), without the
written consent of the board of directors of Tyco (A) engage or be interested in
any business in the world which is in competition with any lines of business
actively being conducted by CIT on the date of termination; (B) hire any person
who was employed by CIT within the six-month period preceding the date of such
hiring or solicit, entice, persuade or induce any person or entity doing
business with the Company to terminate such relationship or to refrain from
extending or renewing the same, and (C) disparage or publicly criticize Tyco or
CIT or any of their affiliates.

    In the event Mr. Gamper or the other Named Executive Officers become subject
to excise taxes under Section 4999 of the Internal Revenue Code, each retention
agreement provides a gross up payment equal to the amount of such excise taxes.

RETIREMENT PLAN AND SUPPLEMENTAL RETIREMENT PLAN

    The CIT Group Inc. Retirement Plan (the "Retirement Plan") covers officers
and salaried employees who have one year of service and have attained age 21. We
also maintain a Supplemental Retirement Plan for employees whose benefit in the
Retirement Plan is subject to the Internal Revenue Code limitations.

    The Retirement Plan was revised in 2000 with a new "cash balance" formula
which became effective January 1, 2001. Under this new formula, the member's
accrued benefits as of December 31,

                                       89

2000 were converted to a lump sum amount and each year thereafter the balance is
to be credited with a percentage of the member's "Benefits Pay" (comprised of
base salary, plus certain annual bonuses, sales incentives and commissions)
depending on years of service as follows:



  YEARS OF SERVICE             % OF "BENEFITS PAY"
  ----------------            ---------------------
                           
      1-9                               5
     10-19                              6
     20-29                              7
30 or more.....                         8


    These balances are also to receive annual interest credits, subject to
certain government limits. For 2001, the interest credit was 7.00% and for 2002
it will be 5.76%. Upon termination after five years of employment or retirement,
the amount credited to a member is to be paid in a lump sum or converted into an
annuity. Certain eligible members had the option of remaining under the Plan
formula as in effect prior to January 1, 2001.

    Messrs. Gamper, Hallman, Leone, Marsiello and Zdanow are earning benefits
under the "cash balance" formula effective January 1, 2001. The following table
shows the estimated annual retirement benefits (including the benefit under the
Supplemental Retirement Plan) which would be payable to each individual if he
retired at normal retirement age (age 65) at his 2001 "benefits pay." The
projected amounts include annual interest credits at 5.76%.



NAME                               YEAR OF NORMAL RETIREMENT   ESTIMATED ANNUAL BENEFIT
----                               -------------------------   ------------------------
                                                         
Albert R. Gamper, Jr.............            2007                      $536,100
Thomas B. Hallman................            2017                      $137,100
Joseph M. Leone..................            2018                      $197,900
Lawrence A. Marsiello............            2015                      $215,200
Nikita Zdanow....................            2002                      $162,300


EXECUTIVE RETIREMENT PLAN

    The Named Executive Officers are participants under the Executive Retirement
Plan. The benefit provided is life insurance equal to approximately three times
salary during such participant's employment, with a life annuity option payable
monthly by us upon retirement. The participant pays a portion of the annual
premium and we pay the balance on behalf of the participant. We are entitled to
recoup our payments from the proceeds of the policy in excess of the death
benefit. Upon the participant's retirement, a life annuity will be payable out
of our current income and we anticipate recovering the cost of the life annuity
out of the proceeds of the insurance policy payable upon the death of the
participant.

    In addition to the table of pension benefits shown above, we are
conditionally obligated to make annual payments under the Executive Retirement
Plan in the amounts indicated to the Named Executive Officers at retirement:
Mr. Gamper, $463,130; Mr. Hallman, $193,312; Mr. Leone, $217,405;
Mr. Marsiello, $228,119; and Mr. Zdanow, $238,650.

OTHER EMPLOYEE BENEFITS

    We maintain a defined contribution plan with a 401(k) feature. In addition,
we maintain a supplemental unfunded defined contribution plan for employees in a
grandfathered defined benefit plan.

    Retiree medical and dental coverage is offered on a contributory basis to
certain eligible employees who meet the age and service requirements.

                                       90

EMPLOYEE STOCK PURCHASE PLAN

    We have adopted an employee stock purchase plan for all employees
customarily employed at least 20 hours per week. The plan is available to
employees in the United States and to certain international employees. Employees
who enroll in the plan may purchase shares quarterly through payroll deductions
from their base salary at a purchase price equal to 85% of the fair market value
of our common stock on either the first business day or the last business day of
the quarterly offering period, whichever is lower. The amount of common stock
that may be purchased by a participant through the plan is generally limited to
$25,000 per year. The plan authorizes the sale of up to 1,000,000 shares of our
common stock.

                                       91

                       PRINCIPAL AND SELLING STOCKHOLDERS

    All of the outstanding shares of our common stock are, and will be, prior to
the offering date, held by Tyco Capital.

    The following table sets forth information known to us concerning shares of
our common stock expected to be beneficially owned prior to and after the
offering date by:

    - each person or entity known by us to own, or whom we expect to own as of
      the offering date, more than 5% of the outstanding shares of CIT common
      stock;

    - each person whom we currently know will be one of our directors as of the
      offering date;

    - each person whom we currently know will be one of our Named Executive
      Officers as of the offering date; and

    - all persons whom we currently know will be our directors and executive
      officers as of the offering date, as a group.

    With respect to our directors and Named Executive Officers, and our
directors and executive officers as a group, the information set forth below is
based solely on the number of shares of our common stock which such persons
would be deemed to beneficially own as a result of the ownership of options and
restricted shares as described in "Management--Treatment of Tyco Options and
Tyco Restricted Shares Held by CIT Employees."

    In accordance with the rules of the SEC, beneficial ownership includes
voting or investment power with respect to securities and includes the shares
issuable pursuant to options to purchase shares that are exercisable within
60 days of the offering date. Shares issuable pursuant to options are deemed
outstanding for computing the percentage of the person holding such options but
are not deemed outstanding for computing the percentage of any other person. The
information set forth below does not take into account any shares of our common
stock that may be acquired in the offering.

    Unless otherwise indicated, the address for each listed stockholder is: c/o
CIT Group Inc., 1211 Avenue of the Americas, New York, New York 10036. To our
knowledge, except as indicated in the footnotes to this table and pursuant to
applicable community property laws, the persons named in this table have sole
voting and investment power with respect to all shares.



                                                                                                             PERCENTAGE OF
                                      NUMBER OF SHARES                                                         OWNERSHIP
                                        BENEFICIALLY                                                      -------------------
                                           OWNED                                     NUMBERS OF SHARES
                                        PRIOR TO THE     NUMBER OF SHARES OFFERED    BENEFICIALLY OWNED   PRIOR TO    AFTER
NAME AND ADDRESS OF BENEFICIAL OWNER      OFFERING       PURSUANT TO THIS OFFERING   AFTER THE OFFERING   OFFERING   OFFERING
------------------------------------  ----------------   -------------------------   ------------------   --------   --------
                                                                                                      
Tyco Capital Ltd. ................
  The Zurich Centre, Second Floor,
  Suite 201
  90 Pitts Bay Road
  Pembroke HM 08, Bermuda
                                         200,000,000             200,000,000                    --          100%        --

Albert R. Gamper, Jr...............
                                                  --                      --               517,611(1)        --          *

John S. Chen.......................
                                                  --                      --                 8,185(2)        --          *

William A. Farlinger...............
                                                  --                      --                 1,156(3)        --          *

Hon. Thomas H. Kean................
                                                  --                      --                11,416(4)        --          *

Edward J. Kelly, III...............
                                                  --                      --                    --           --         --

Peter J. Tobin.....................
                                                  --                      --                 7,891(5)        --          *

Thomas B. Hallman..................
                                                  --                      --                10,513           --          *


                                       92




                                                                                                             PERCENTAGE OF
                                      NUMBER OF SHARES                                                         OWNERSHIP
                                        BENEFICIALLY                                                      -------------------
                                           OWNED                                     NUMBERS OF SHARES
                                        PRIOR TO THE     NUMBER OF SHARES OFFERED    BENEFICIALLY OWNED   PRIOR TO    AFTER
NAME AND ADDRESS OF BENEFICIAL OWNER      OFFERING       PURSUANT TO THIS OFFERING   AFTER THE OFFERING   OFFERING   OFFERING
------------------------------------  ----------------   -------------------------   ------------------   --------   --------
                                                                                                      
Joseph M. Leone....................
                                                  --                      --               100,321(6)        --          *

Lawrence A. Marsiello..............
                                                  --                      --               114,486(7)        --          *

Nikita Zdanow......................
                                                  --                      --               154,057(8)        --          *

ALL EXECUTIVE OFFICERS AND DIRECTORS
  AS A GROUP (14 persons):.........
                                                  --                      --             1,245,473(9)        --          *


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

*   Indicates less than 1%

(1)  Includes 338,263 shares that Mr. Gamper has the right to acquire through
     the exercise of stock options.

(2)  Consists of shares that Mr. Chen has the right to acquire through the
     exercise of stock options.

(3)  Consists of shares that Mr. Farlinger has the right to acquire through the
     exercise of stock options.

(4)  Consists of shares that the Hon. Mr. Kean has the right to acquire through
     the exercise of stock options.

(5)  Consists of shares that Mr. Tobin has the right to acquire through the
     exercise of stock options.

(6)  Includes 88,613 shares that Mr. Leone has the right to acquire through the
     exercise of stock options.

(7)  Includes 101,743 shares that Mr. Marsiello has the right to acquire through
     the exercise of stock options.

(8)  Includes 140,677 shares that Mr. Zdanow has the right to acquire through
     the exercise of stock options.

(9)  Includes 989,258 shares that all executive officers and directors as a
     group have the right to acquire through the exercise of stock options.

                                       93

                   RELATIONSHIP WITH TYCO AFTER THE OFFERING
                         AND RELATED PARTY TRANSACTIONS

    The following is a description of the material terms of the agreements and
arrangements involving our company and either Tyco or its direct or indirect
subsidiaries.

GENERAL

    Tyco acquired us in June 2001 and we are currently an indirect, wholly-owned
subsidiary of Tyco. Prior to the offering date, some of our directors and
executive officers were also directors, officers and employees of Tyco and/or
its other subsidiaries.

    In the ordinary course of business, we have entered into a number of
agreements with Tyco and its subsidiaries relating to our historical business
and our relationship with the Tyco group of companies, the material terms of
which are described below. In addition, in connection with the offering, we will
enter into agreements with Tyco relating to our separation from Tyco and the
ongoing relationship of the two companies after the offering date, as described
below. We will enter into these agreements while we are still a wholly-owned
subsidiary of Tyco and the agreements will become effective concurrently with
the completion of the offering.

AGREEMENTS RELATING TO THE OFFERING

    Tyco and we will enter into a number of agreements relating to the offering.
Forms of the agreements that we summarized below have been filed as exhibits to
the registration statement of which this prospectus forms a part.

SEPARATION AGREEMENT

    We will enter into a separation agreement to address claims that may arise
with respect to our respective businesses. The separation agreement provides for
cross-indemnification and mutual releases designed principally to place
financial responsibility for possible third-party claims relating to our
business with us and financial responsibility for possible third-party claims
relating to Tyco's businesses with Tyco. The cross-indemnification includes
liabilities for misstatements relating to the registration of our common stock.
In addition, Tyco will indemnify us against liabilities for misstatements in
filings and press releases made to comply with the securities laws, unless the
misstatements are solely attributable to us. The separation agreement also
provides for the parties' access to information, insurance, cooperation in the
event of litigation and avoidance of conduct or statements that would be
injurious to one another.

TAX AGREEMENT

    We will enter into an agreement pursuant to which Tyco will indemnify us for
any income-based tax liabilities, determined on a non-consolidated basis,
imposed on TCH or CIT Group Inc. (Del) for periods or partial periods ending on
or prior to the date that CIT Group Inc. (Nevada) merges with TCH. Tyco will
also indemnify us for any liability of ours or of CIT Group Inc. (Nevada) or TCH
for any income-based taxes imposed as a result of the merger of CIT Group Inc.
(Nevada) with TCH or TCH's merger with us. We will also be indemnified for any
penalties imposed on us resulting from the late filing of U.S. federal income
tax returns that were prepared by or under the direction of Tyco on our behalf
and from late payments related to those returns. Tyco will also indemnify us for
any liability for U.S. federal income taxes and income taxes of New York, New
Jersey and any other state for which a unitary return was filed resulting from a
tax position reflected on any applicable income tax return prepared by or under
the direction of Tyco on our behalf which was taken by Tyco in a manner
inconsistent with our past practices. Tyco will not indemnify us, however, for
any tax liability resulting from a claim for refund filed by or on behalf of the
predecessor of CIT Group Inc. (Nevada) on May 30, 2002. The agreement further
provides that we will pay Tyco for the use of any tax attributes of

                                       94

TCH existing as of the date of the merger of CIT Group Inc. (Nevada) with TCH.
We anticipate that as of the date of the merger, the tax attributes of TCH will
consist of net operating losses. The payments to Tyco will be based on the
actual tax benefits that we realize from the TCH tax attributes.

FINANCIAL SERVICES COOPERATION AGREEMENT

    We plan to enter into an agreement with Tyco pursuant to which we may have
the opportunity to provide financing for Tyco customers after this offering.
Pursuant to this agreement, Tyco may offer us the opportunity in appropriate
circumstances to develop financing programs under which we could offer Tyco
customers financing, leasing, rental and related financial services and
products. We may also have the opportunity to provide other financial services
to Tyco, including financial advisory services and lease, rental and other types
of financing services in connection with the acquisition of products and
services from third party suppliers. This agreement will remain in effect until
terminated by either party on 90 days' notice.

OPERATING AGREEMENT

    When Tyco acquired us, CIT and Tyco entered into an Operating Agreement,
dated as of June 1, 2001, that provided that CIT and Tyco will not engage in
transactions, including finance, underwriting and asset management and servicing
transactions, unless the transactions are at arm's-length and for fair value. In
particular, Tyco agreed that we will have sole discretion and decision-making
authority where we are underwriting, managing and servicing assets in
transactions originated through Tyco. CIT and Tyco also agreed to limit
dividends and distributions from CIT to Tyco to (i) fifteen percent (15%) of our
cumulative net income, plus (ii) the net capital contributions by Tyco to CIT,
in each case through the date of such dividend, distribution or declaration, and
that CIT will at all times maintain our books, records and assets separately
from Tyco. The Operating Agreement will terminate when CIT ceases to be a
subsidiary of Tyco.

AMENDMENT TO CIT INDENTURES

    On February 14, 2002, CIT amended its public debt indentures to prohibit CIT
from:

    - declaring or paying any dividend, or making any other payment or
      distribution on its capital stock to Tyco or any of Tyco's affiliates,
      except dividends or distributions payable in common stock of CIT,

    - purchasing, redeeming or otherwise acquiring or retiring for value any
      capital stock of CIT except in exchange for the common stock of CIT,

    - purchasing or selling any material properties or assets from or to, or
      consummating any other material transaction with, Tyco or any of Tyco's
      affiliates, except on terms that are no less favorable than those that
      could be reasonably expected to be obtained in a comparable transaction
      with an unrelated third party, or

    - making any investment in Tyco or any of Tyco's affiliates in the form of
      (1) advances, loans or other extensions of credit to Tyco or any of Tyco's
      affiliates, (2) capital contributions to or in Tyco or any of Tyco's
      affiliates, or (3) acquisitions of any bonds, notes, debentures or other
      debt instruments of, or any stock, partnership, membership or other equity
      or beneficial interests in, Tyco or any of Tyco's affiliates.

These restrictions do not restrict the merger of CIT with and into CIT's
immediate parent corporation, or a merger of CIT's immediate parent corporation
with and into CIT, provided that the surviving corporation of the merger has a
consolidated tangible net worth immediately after the merger that is not less
than the consolidated tangible net worth of CIT immediately prior to the merger.
These provisions will no longer apply if (i) CIT and its subsidiaries are
consolidated or merged into another

                                       95

entity (other than Tyco or any of Tyco's affiliates) or substantially all of CIT
and its subsidiaries' properties, common stock or assets are sold, assigned,
leased, transferred, conveyed or otherwise disposed of in one or more
transactions or (ii) once Tyco owns less than 50% of the common stock of CIT as
long as at least two-thirds of the directors of CIT are not affiliated with
Tyco.

OTHER TRANSACTIONS

    On September 30, 2001, we sold at net book value certain international
subsidiaries to a non-U.S. subsidiary of Tyco. As a result of this sale, we had
receivables from affiliates totaling $1,440.9 million, representing our debt
investment in these subsidiaries. CIT charged arm's-length, market-based
interest rates on these receivables, and recorded $19.0 million of interest
income, as an offset to interest expense, related to those notes for the quarter
ended December 31, 2001. A note receivable issued at the time of this
transaction of approximately $295 million was collected.

    Following Tyco's announcement on January 22, 2002 that it planned to
separate into four independent, publicly-traded companies, we repurchased at net
book value the international subsidiaries on February 11, 2002. In conjunction
with this repurchase, the receivables from affiliates of $1,588.1 million on the
Consolidated Balance Sheet at December 31, 2001 was satisfied.

    We have entered into a number of equipment loans and leases with affiliates
of Tyco. Lease terms generally range from 3 to 12 years. Tyco has guaranteed
payment and performance obligations under each loan and lease agreement. At
March 31, 2002, the aggregate amount outstanding under these equipment loans and
leases was approximately $84.2 million, and the aggregate amount outstanding
upon delivery of all applicable equipment will be approximately $129.3 million.

    We have periodically entered into receivables and portfolio purchase
agreements with affiliates of Tyco, pursuant to which we purchase conditional
purchase agreements, servicing contracts and other forms of receivables between
the Tyco affiliate and its customers. Certain of these purchase agreements were
entered into prior to the Tyco affiliate agreeing to be acquired by Tyco. In
connection with these purchase agreements, we have entered into related agency
agreements whereby Tyco affiliates agree to act as agents for purposes of
collecting and processing the receivables. At March 31, 2002, the aggregate
amount outstanding under these purchase agreements was approximately
$32.8 million. During the quarter ended September 30, 2001, certain subsidiaries
of Tyco sold receivables totaling $318.0 million to us in a factoring
transaction for $297.8 million in cash. The difference of $20.2 million
represents a holdback of $15.9 million and a discount of $4.3 million (fee
income which is recognized as income over the term of the transaction).

    During the quarter ended December 31, 2001, we increased the capacity
available under the factoring program with Tyco from $318.0 million to
$384.4 million and sold receivables for $360.0 million in cash. The difference
of $24.4 million represents a holdback of $19.2 million and a discount of
$5.2 million (fee income which is recognized by CIT as income over the term of
the transaction). On April 28, 2002, the capacity of the program was reduced to
$337.6 million.

    Certain of CIT's expenses, such as third-party consulting and legal fees,
are paid by Tyco and billed to CIT. As of March 31, 2002, CIT has outstanding
payables to subsidiaries of Tyco totaling $26.3 million related primarily to
these charges.

    On May 1, 2002, we assumed a third-party corporate aircraft lease obligation
from Tyco. The assumed lease obligation is approximately $16.0 million and
extends for 134 months beginning on May 1, 2002. Prior to Tyco's acquisition of
us, we had an agreement to purchase this aircraft directly from the previous
owner.

                                       96

                          DESCRIPTION OF CAPITAL STOCK

    Our authorized capital stock consists of 600,000,000 shares of common stock,
par value $0.01 per share, and 100,000,000 shares of preferred stock, par value
$0.01 per share. The following summary of the terms and provisions of our
capital stock does not purport to be complete and is qualified in its entirety
by reference to our certificate of incorporation and by-laws, copies of which
are included as exhibits to the registration statement on Form S-1 of which this
prospectus is a part, and applicable law.

COMMON STOCK

    Prior to this offering, 200,000,000 shares of common stock were outstanding.
Each share of common stock entitles the holder thereof to one vote on all
matters, including the election of directors, and, except as otherwise required
by law or provided in any resolution adopted by our board of directors with
respect to any series of preferred stock, the holders of the shares of common
stock will possess all voting power. Our certificate of incorporation does not
provide for cumulative voting in the election of directors. Generally, all
matters to be voted on by the stockholders must be approved by a majority, or,
in the case of the election of directors, by a plurality, of the votes cast,
subject to state law and any voting rights granted to any of the holders of
preferred stock. Notwithstanding the foregoing, approval of the following three
matters requires the vote of holders of 66 2/3% of our outstanding capital stock
entitled to vote in the election of directors: (i) amending, repealing or
adopting of by-laws by the stockholders; (ii) removing directors (which is
permitted for cause only); and (iii) amending, repealing or adopting any
provision that is inconsistent with certain provisions of our certificate of
incorporation. The holders of common stock do not have any preemptive rights.
There are no subscription, redemption, conversion or sinking fund provisions
with respect to the common stock.

    Subject to any preferential rights of any outstanding series of preferred
stock that our board of directors may create, from time to time, the holders of
common stock will be entitled to dividends as may be declared from time to time
by the board of directors from funds available therefor. Upon liquidation of
CIT, subject to the rights of holders of any preferred stock outstanding, the
holders of common stock will be entitled to receive our assets remaining after
payment of liabilities proportionate to their pro rata ownership of the
outstanding shares of common stock.

    All outstanding shares of common stock are, and all shares of common stock
to be outstanding upon completion of the offering will be, fully-paid and
nonassessable.

PREFERRED STOCK

    Our board of directors has the authority, without further action of our
stockholders, to issue up to 100,000,000 shares of preferred stock, par value
$0.01 per share, in one or more series and to fix the powers, preferences,
rights and qualifications, limitations or restrictions thereof, including
dividend rights, conversion rights, voting rights, terms of redemption,
liquidation preferences and the number of shares constituting any series or the
designations of the series. The issuance of preferred stock could adversely
affect the holders of common stock. The potential issuance of preferred stock
may have the effect of discouraging, delaying or preventing a change of control
of CIT, may discourage bids for the common stock at a premium over market price
of the common stock and may adversely affect the market price of the common
stock. As of the date of this prospectus, we do not have any shares of preferred
stock outstanding, and we have no current plans to issue any shares of preferred
stock.

ANTI-TAKEOVER EFFECTS OF DELAWARE GENERAL CORPORATION LAW AND CERTAIN CHARTER
  PROVISIONS

    The provisions of the Delaware General Corporation Law and our certificate
of incorporation and by-laws summarized below may have the effect of
discouraging, delaying or preventing hostile takeovers, including those that
might result in a premium being paid over the market price of our common stock,
and discouraging, delaying or preventing changes in control or management of
CIT.

                                       97

    We are subject to Section 203 of the Delaware General Corporation Law, an
anti-takeover law. In general, Section 203 prohibits a publicly held Delaware
corporation from engaging in a "business combination" with an "interested
stockholder" for a period of three years following the date the person became an
interested stockholder, unless the "business combination" or the transaction in
which the person became an interested stockholder is approved in a prescribed
manner. Generally, a "business combination" includes a merger, asset or stock
sale or other transaction resulting in a financial benefit to the interested
stockholder. Generally, an "interested stockholder" is a person who, together
with affiliates and associates, owns or within three years prior to the
determination of interested stockholder status, did own, 15% or more of a
corporation's voting stock.

    Our certificate of incorporation provides that the approval of certain
matters requires the vote of holders of 66 2/3% of our outstanding capital stock
entitled to vote in the election of directors. These matters include amending,
repealing or adopting of by-laws by the stockholders, removing directors (which
is permitted for cause only) and amending, repealing or adopting any provision
that is inconsistent with certain provisions of our certificate of
incorporation. Further, our certificate of incorporation requires that any
action required or permitted to be taken by our stockholders must be effected at
a duly called annual or special meeting of our stockholders and may not be
effected by a consent in writing. Special meetings of our stockholders may be
called only by our board of directors. In addition, our by-laws establish
advance notice procedures with respect to stockholder proposals and the
nomination of candidates for election as directors.

TRANSFER AGENT AND REGISTRAR

    The transfer agent and registrar for our common stock will be The Bank of
New York.

                                       98

                        SHARES ELIGIBLE FOR FUTURE SALE

    Sales of a substantial number of shares of our common stock after the
offering, or the public perception that these sales may occur, could depress the
market price of our common stock and could materially impair our ability to
raise capital through the sale of additional equity securities. Immediately
after the offering, 200,316,302 shares of our common stock will be outstanding
(or 220,316,302 shares if the underwriters exercise the over-allotment option in
full). Immediately after the offering, all of the 200,000,000 shares sold in the
offering will be freely transferable without restriction or further registration
under the Securities Act of 1933, unless held by our "affiliates," as that term
is defined by the SEC and, if applicable, subject to the terms of the lock-up
agreements described below. Upon completion of this offering, 316,302 shares of
CIT restricted stock will be issued in substitution for Tyco restricted shares.
In addition, in connection with this offering, we will issue options to purchase
an aggregate of 15,541,432 shares of our common stock; of those options, options
for 4,002,796 shares will be immediately exercisable upon completion of this
offering. We intend to register the issuance of these shares of CIT restricted
stock and the shares underlying our options on Form S-8 as described below.
Accordingly, such shares of CIT restricted stock and shares purchased upon
exercise of the options will be available for sale in the public market, subject
to the vesting restrictions on the restricted shares, the limitation on the
resale of our shares by "affiliates" under Rule 144 and the restrictions imposed
under the terms of the lock-up agreements described below. The CIT restricted
stock issued in substitution for Tyco restricted shares will have the same
time-based vesting as such Tyco restricted shares, with 68,462 shares vesting on
June 1, 2003 and 247,840 shares vesting on June 1, 2004. In addition, shares may
vest earlier under other conditions described under "Management--Retention
Agreements." The options to be issued in connection with this offering are
described under "Management--Treatment of Tyco Options and Tyco Restricted
Shares Held by CIT Employees" and "Management--Long-Term Equity Compensation
Plan--Founders' Stock Option Grants."

    We have agreed that, without the prior written consent of Goldman, Sachs &
Co. and Lehman Brothers Inc., as the representatives of the underwriters, we
will not, directly or indirectly, offer, sell or dispose of any common stock or
any securities which may be converted into or exchanged for any common stock for
a period of 180 days from the date of this prospectus (other than (x) pursuant
to any employee benefit plan or stock option plan described in this prospectus,
or (y) common stock issued as consideration in acquisitions, provided that the
aggregate amount of common stock issued in such acquisitions does not exceed 10%
of our shares of common stock outstanding immediately after the closing of this
offering and provided further that any recipient of 10% or more of the shares
issued as consideration in any single acquisition of a business or entity that
is not publicly held shall agree in writing to be bound by the lock-up agreement
for the remainder of the 180-day period). All of our executive officers and
directors have agreed under lock-up agreements not to, without the prior written
consent of the representatives of the underwriters, directly or indirectly,
offer, sell or otherwise dispose of any common stock or any securities which may
be converted into or exchanged or exercised for any common stock for a period of
180 days from the date of this prospectus. The lock-up agreements described
above may be released at any time as to all or any portion of the common stock
subject to such agreements at the sole discretion of the representatives of the
underwriters.

    An aggregate of 27,000,000 shares of our common stock are reserved for
issuance under our benefit plans, including the shares described above. We
intend to file registration statements on Form S-8 covering the sale of the
shares of common stock issued under the benefit plans. Accordingly, shares of
common stock registered under any such registration will be available for sale
in the public market upon issuance of such shares of common stock pursuant to
the respective plan, unless such shares of common stock are subject to vesting
restrictions, subject to limitation on resale by "affiliates" pursuant to
Rule 144 or subject to the lock-up agreements described above.

                                       99

                MATERIAL UNITED STATES FEDERAL TAX CONSEQUENCES
                       FOR NON-UNITED STATES STOCKHOLDERS

    This is a general summary of material United States federal income and
estate tax considerations with respect to your acquisition, ownership and
disposition of our common stock if you are a beneficial owner of shares of our
common stock who is not:

    - a citizen or resident of the United States;

    - a corporation, or other entity that has elected to be treated as a
      corporation, created or organized in, or under the laws of, the United
      States or any political subdivision of the United States;

    - an estate, the income of which is subject to United States federal income
      taxation regardless of its source; or

    - a trust, if a court within the United States is able to exercise primary
      supervision over the administration of the trust and one or more United
      States persons have the authority to control all substantial decisions of
      the trust or that has otherwise validly elected to be treated as a United
      States person.

    This summary does not address all of the United States federal income and
estate tax considerations that may be relevant to you in light of your
particular circumstances or if you are a beneficial owner subject to special
treatment under United States income tax laws (such as a "controlled foreign
corporation," "passive foreign investment company," "foreign personal holding
company," company that accumulates earnings to avoid United States federal
income tax, foreign tax-exempt organization, financial institution, broker or
dealer in securities or former United States citizen or resident). This summary
does not discuss any aspect of state, local or non-United States taxation. This
summary is based on current provisions of the Internal Revenue Code ("Code"),
Treasury regulations, judicial opinions, published positions of the United
States Internal Revenue Service ("IRS") and all other applicable authorities,
all of which are subject to change, possibly with retroactive effect.

    If a partnership holds our common stock, the tax treatment of a partner will
generally depend on the status of a partner and the activities of the
partnership. Persons who are partners of partnerships holding the common stock
should consult their tax advisors.

    This summary is not intended as tax advice. We urge prospective non-United
States stockholders to consult their tax advisors regarding the United States
federal, state, local and non-United States income and other tax considerations
of acquiring, holding and disposing of shares of our common stock.

DIVIDENDS

    In general, any distributions we make to you with respect to your shares of
common stock that constitute dividends for United States federal income tax
purposes will be subject to United States withholding tax at a rate of 30% of
the gross amount, unless you are eligible for a reduced rate of withholding tax
under an applicable income tax treaty and you provide proper certification of
your eligibility for such reduced rate (usually on an IRS Form W-8BEN). A
distribution will constitute a dividend for United States federal income tax
purposes to the extent of our current or accumulated earnings and profits as
determined under the Code. Any distribution not constituting a dividend will be
treated first as reducing your basis in your shares of common stock and, to the
extent it exceeds your basis, as gain from the disposition of your shares of
common stock.

    Dividends we pay to you that are effectively connected with your conduct of
a trade or business within the United States (and, if certain income tax
treaties apply, are attributable to a United States permanent establishment
maintained by you) generally will not be subject to United States withholding
tax if you comply with applicable certification and disclosure requirements.
Instead, such dividends

                                      100

generally will be subject to United States federal income tax, net of certain
deductions, at the same graduated rates applicable to United States persons. If
you are a corporation, effectively connected income may also be subject to a
"branch profits tax" at a rate of 30% (or such lower rate as may be specified by
an applicable income tax treaty).

SALE OR OTHER DISPOSITION OF COMMON STOCK

    You generally will not be subject to United States federal income tax on any
gain realized upon the sale or other disposition of your shares of common stock
unless:

    - the gain is effectively connected with your conduct of a trade or business
      within the United States (and, under certain income tax treaties, is
      attributable to a United States permanent establishment you maintain);

    - you are an individual who holds your shares of common stock as capital
      assets, you are present in the United States for 183 days or more in the
      taxable year of disposition and you meet certain other conditions, and you
      are not eligible for relief under an applicable income tax treaty; or

    - we are or have been a "United States real property holding corporation"
      for United States federal income tax purposes (which we believe we are
      not, have never been, and do not anticipate we will become) at any time
      within the shorter of the five-year period preceding disposition or your
      holding period for your shares of common stock.

    Even if we are, have been or become a "United States real property holding
corporation" for U.S. federal income tax purposes, assuming the common stock is
regularly traded on an established securities market, you will only be subject
to U.S. federal income tax on the disposition of common stock under these rules
(described in the third bullet above) if you hold or held (at any time during
the period described in the third bullet) more than 5% of the common stock.

    Gain that is effectively connected with your conduct of a trade or business
within the United States generally will be subject to United States federal
income tax, net of certain deductions, at the same rates applicable to United
States persons. If you are a corporation, the branch profits tax also may apply
to such effectively connected gain. If the gain from the sale or disposition of
your shares is effectively connected with your conduct of a trade or business in
the United States but under an applicable income tax treaty is not attributable
to a permanent establishment you maintain in the United States, your gain may be
exempt from United States tax under the treaty. If you are described in the
second bullet point above, you generally will be subject to United States tax at
a rate of 30% on the gain realized, although the gain may be offset by United
States source capital losses realized during the same taxable year.

INFORMATION REPORTING AND BACKUP WITHHOLDING

    We must report annually to the IRS the amount of dividends we pay to you on
your shares of common stock and the amount of tax we withhold on these
distributions regardless of whether withholding is required. The IRS may make
copies of the information returns reporting those dividends and amounts withheld
available to the tax authorities in the country in which you reside pursuant to
the provisions of an applicable income tax treaty or exchange of information
treaty.

    The United States imposes a backup withholding tax on dividends and certain
other types of payments to United States persons. You generally will not be
subject to backup withholding tax on dividends you receive on your shares of
common stock if you provide proper certification (usually on an IRS
Form W-8BEN) or otherwise meet documentary evidence requirements for
establishing your status as a non-United States person or otherwise establish an
exemption.

                                      101

    The gross proceeds from the sale or other disposition of our common stock
may be subject to information reporting and backup withholding tax. If you sell
your shares of common stock through a United States broker or the United States
office of a non-U.S. broker, the broker will be required to report the amount of
proceeds paid to you to the IRS and also backup withhold on that amount unless
you provide appropriate certification (usually on an IRS Form W-8BEN) to the
broker of your status as a non-United States person or the holder otherwise
establishes an exemption. Information reporting also applies if you sell your
shares of common stock through a non-U.S. broker deriving more than a specified
percentage of its income from United States sources or having certain other
connections to the United States. However, information reporting and backup
withholding generally are not required with respect to the amount of any
proceeds from the sale of your shares of common stock outside the United States
through a non-U.S. office of a non-U.S. broker that does not have certain
specified connections to the United States.

    Any amounts withheld with respect to your shares of common stock under the
backup withholding rules will be refunded to you or credited against your United
States federal income tax liability, if any, by the IRS if the required
information is furnished in a timely manner.

ESTATE TAX

    Common stock owned or treated as owned by an individual who is not a citizen
or resident (as defined for United States federal estate tax purposes) of the
United States at the time of his or her death will be included in the
individual's gross estate for United States federal estate tax purposes and
therefore may be subject to United States federal estate tax unless an
applicable estate tax treaty provides otherwise. Recently enacted legislation
reduces the maximum federal estate tax rate over an eight year period beginning
in 2002 and eliminates the tax for estates of decedents dying after
December 31, 2009. In the absence of renewal legislation, these amendments will
expire and the federal estate tax provisions in effect immediately prior to
January 1, 2002 will be restored for estates of decedents dying after
December 31, 2010.

                                      102

                                  UNDERWRITING

    Under the underwriting agreement, which is filed as an exhibit to the
registration statement relating to this prospectus, each of the underwriters
named below, for whom Goldman, Sachs & Co. and Lehman Brothers Inc., as joint
lead managers and joint book-running managers, are acting as representatives,
has severally agreed to purchase from Tyco Capital, on a firm commitment basis,
subject only to the conditions contained in the underwriting agreement, the
respective number of shares of common stock shown opposite its name below.



                                                               NUMBER OF
UNDERWRITERS                                                     SHARES
------------                                                  ------------
                                                           
Goldman, Sachs & Co.........................................    24,000,000
Lehman Brothers Inc.........................................    24,000,000
J.P. Morgan Securities Inc..................................    24,000,000
Banc of America Securities LLC..............................    24,000,000
Credit Suisse First Boston Corporation......................    24,000,000
Salomon Smith Barney Inc....................................    24,000,000
Merrill Lynch, Pierce, Fenner & Smith
          Incorporated......................................    14,000,000
Bear, Stearns & Co. Inc.....................................     4,104,000
CIBC World Markets Corp.....................................     4,104,000
Deutsche Bank Securities Inc................................     4,104,000
UBS Warburg LLC.............................................     4,104,000
Wachovia Securities, Inc....................................     4,104,000
Banca IMI S.p.A.............................................       860,000
ABN AMRO Rothschild LLC.....................................       860,000
BNP Paribas Securities Corp. ...............................       860,000
Barclays Bank PLC...........................................       860,000
Commerzbank Capital Markets Corp. ..........................       860,000
RBC Dain Rauscher Inc.......................................       860,000
ING Barings LLC.............................................       860,000
Mizuho International plc....................................       860,000
BNY Capital Markets Inc.....................................       800,000
BMO Nesbitt Burns Corp. ....................................       800,000
Blaylock & Partners, L.P....................................       800,000
Credit Lyonnais Securities (USA) Inc........................       800,000
Dresdner Kleinwort Wasserstein Securities LLC...............       800,000
Fleet Securities, Inc.......................................       800,000
SG Cowen Securities Corporation.............................       800,000
U.S. Bancorp Piper Jaffray Inc..............................       800,000
The Williams Capital Group, L.P.............................       800,000
BOE Securities Inc..........................................       600,000
The Buckingham Research Group Incorporated..................       600,000
Legg Mason Wood Walker, Incorporated........................       600,000
Neuberger Berman, LLC.......................................       600,000
Sandler O'Neill & Partners, L.P.............................       600,000
Scotia Capital (USA), Inc...................................       600,000
TD Securities (USA) Inc.....................................       600,000
WestLB Panmure Securities Inc...............................       600,000
Cantor Fitzgerald & Co......................................       400,000
Keefe, Bruyette & Woods, Inc................................       400,000
McDonald Investments Inc., A KeyCorp Company................       400,000
Samuel A. Ramirez & Company, Inc............................       400,000
Muriel Siebert & Co., Inc...................................       400,000
Sturdivant & Co., Inc.......................................       400,000
Utendahl Capital Partners, L.P..............................       200,000
                                                              ------------
  Total.....................................................   200,000,000


                                      103

    The underwriting agreement provides that the underwriters' obligations to
purchase our common stock depend on the satisfaction of the conditions contained
in the underwriting agreement, which include:

    - if any shares of common stock are purchased by the underwriters, then all
      of the shares of common stock the underwriters agreed to purchase must be
      purchased;

    - if an underwriter defaults, purchase commitments of the non-defaulting
      underwriters may be increased or the underwriting agreement may be
      terminated;

    - the representations and warranties made by us, Tyco, Tyco Capital and TCH
      to the underwriters are true;

    - there is no material change in the financial markets; and

    - we, Tyco, Tyco Capital and TCH deliver customary closing documents to the
      underwriters.

OVER-ALLOTMENT OPTION

    We have granted to the underwriters an option to purchase up to an aggregate
of 20,000,000 shares of common stock, exercisable to cover over-allotments, if
any, at the public offering price less the underwriting discounts and
commissions shown on the cover page of this prospectus. Goldman, Sachs & Co. and
Lehman Brothers Inc., as joint lead managers, joint book-running managers and
representatives, may exercise this option on behalf of the underwriters at any
time until 30 days after the date of the underwriting agreement. To the extent
the underwriters exercise this option, each underwriter will be committed, so
long as the conditions of the underwriting agreement are satisfied, to purchase
a number of additional shares proportionate to that underwriter's initial
commitment as indicated in the preceding table.

COMMISSIONS AND EXPENSES

    The representatives have advised Tyco Capital and us that the underwriters
propose to offer the common stock directly to the public at the public offering
price presented on the cover page of this prospectus, and to selected dealers,
that may include the underwriters, at the public offering price less a selling
concession not in excess of $0.55 per share. The underwriters may allow, and the
selected dealers may reallow, a concession not in excess of $0.10 per share to
brokers and dealers. After the offering, the underwriters may change the
offering price and other selling terms.

    The following table summarizes the underwriting discounts and commissions
Tyco Capital and we will pay. The underwriting discounts and commissions are
equal to the public offering price per share, less the amount paid to us per
share. The underwriting discounts and commissions equal 4.0% of the initial
public offering price.



                                                                                   TOTAL
                                                                      -------------------------------
                                                                         WITHOUT            WITH
                                                          PER SHARE   OVER-ALLOTMENT   OVER-ALLOTMENT
                                                          ---------   --------------   --------------
                                                                              
Underwriting discounts and commissions to be paid to the
  underwriters by Tyco Capital..........................   $ 0.92      $184,000,000     $184,000,000
Underwriting discounts and commissions to be paid to the
  underwriters by us....................................   $ 0.92      $          0     $ 18,400,000


    We estimate that the total expenses of the offering, excluding underwriting
discounts and commissions, will be approximately $5,750,000.

LOCK-UP AGREEMENTS

    We have agreed that, without the prior written consent of Goldman, Sachs &
Co. and Lehman Brothers Inc., as joint lead managers, joint book-running
managers and representatives of the underwriters, we will not, directly or
indirectly, offer, sell or dispose of any common stock or any securities which
may be converted into or exchanged for any common stock for a period of
180 days

                                      104

from the date of this prospectus (other than (x) pursuant to any employee
benefit plan or stock option plan described in this prospectus, or (y) common
stock issued as consideration in acquisitions, provided that the aggregate
amount of common stock issued in such acquisitions does not exceed 10% of our
shares of common stock outstanding immediately after the closing of this
offering and provided further that any recipient of 10% or more of the shares
issued as consideration in any single acquisition of a business or entity that
is not publicly held shall agree in writing to be bound by the lock-up agreement
for the remainder of the 180-day period). All of our executive officers and
directors have agreed under lock-up agreements not to, without the prior written
consent of the representatives of the underwriters, directly or indirectly,
offer, sell or otherwise dispose of any common stock or any securities which may
be converted into or exchanged or exercised for any common stock for a period of
180 days from the date of this prospectus. The lock-up agreements described
above may be released at any time as to all or any portion of the common stock
subject to such agreements at the sole discretion of the representatives of the
underwriters.

OFFERING PRICE DETERMINATION

    Since Tyco acquired us in June 2001, there has been no public market for our
common stock. The initial public offering price has been negotiated between the
representatives and Tyco Capital and us. In determining the initial public
offering price of our common stock, the representatives considered:

    - prevailing market conditions;

    - our historical performance and capital structure;

    - estimates of our business potential and earnings prospects;

    - an overall assessment of our management; and

    - the consideration of these factors in relation to market valuation of
      companies in related businesses.

INDEMNIFICATION

    We, Tyco and Tyco Capital have agreed to indemnify the underwriters against
liabilities relating to the offering, including liabilities under the Securities
Act, and to contribute to payments that the underwriters may be required to make
for these liabilities.

STABILIZATION, SHORT POSITIONS AND PENALTY BIDS

    The representatives may engage in over-allotment, stabilizing transactions,
syndicate short covering transactions, and penalty bids or purchases for the
purpose of pegging, fixing or maintaining the price of the common stock, in
accordance with Regulation M under the Securities Exchange Act of 1934:

    - Over-allotment involves sales by the underwriters of shares in excess of
      the number of shares the underwriters are obligated to purchase, which
      creates a syndicate short position. The short position may be either a
      covered short position or a naked short position. In a covered short
      position, the number of shares over-allotted by the underwriters is not
      greater than the number of shares that they may purchase in the
      over-allotment option. In a naked short position, the number of shares
      involved is greater than the number of shares in the over-allotment
      option. The underwriters may close out any short position by either
      exercising their over-allotment option, in whole or in part, or purchasing
      shares in the open market.

    - Stabilizing transactions permit bids to purchase the underlying security
      so long as the stabilizing bids do not exceed a specific maximum.

    - Syndicate short covering transactions involve purchases of the common
      stock in the open market after the distribution has been completed in
      order to cover syndicate short positions. In determining the source of
      shares to close out the short position, the underwriters will consider,
      among other things, the price of shares available for purchase in the open
      market as compared to the price at which they may purchase shares through
      the over-allotment option. If the

                                      105

      underwriters sell more shares than could be covered by the over-allotment
      option, a naked short position, the position can only be closed out by
      buying shares in the open market. A naked short position is more likely to
      be created if the underwriters are concerned that there could be downward
      pressure on the price of the shares in the open market after pricing that
      could adversely affect investors who purchase in the offering.

    - Penalty bids permit the representatives to reclaim a selling concession
      from a syndicate member when the common stock originally sold by the
      syndicate member is purchased in a stabilizing or syndicate covering
      transaction to cover syndicate short positions.

    These stabilizing transactions, syndicate covering transactions and penalty
bids may have the effect of raising or maintaining the market price of our
common stock or preventing or retarding a decline in the market price of our
common stock. As a result, the price of our common stock may be higher than the
price that might otherwise exist in the open market. These transactions may be
effected on the New York Stock Exchange or otherwise and, if commenced, may be
discontinued at any time.

    Neither we, Tyco, Tyco Capital nor any of the underwriters make any
representation or prediction as to the direction or magnitude of any effect that
the transactions described above may have on the price of our common stock. In
addition, neither we nor any of the underwriters make any representation that
the underwriters will engage in these stabilizing transactions or that any
transaction, once commenced, will not be discontinued without notice.

LISTING

    Our common stock has been approved for listing on the New York Stock
Exchange under the symbol "CIT." In connection with that listing, the
underwriters have undertaken to sell the minimum number of shares to the minimum
number of beneficial owners necessary to meet the New York Stock Exchange
listing requirements.

STAMP TAXES

    Purchasers of the shares of our common stock offered by this prospectus may
be required to pay stamp taxes and other charges under the laws and practices of
the country of purchase, in addition to the offering price listed on the cover
of this prospectus.

OFFERS AND SALES IN CANADA

    This prospectus is not, and under no circumstances is it to be construed as,
an advertisement or a public offering of shares in Canada or any province or
territory thereof. Any offer or sale of shares in Canada will be made only under
an exemption from the requirements to file a prospectus with the relevant
Canadian securities regulators and only by a dealer registered in accordance
with local provincial securities laws or, alternatively, pursuant to an
exemption from the dealer registration requirement in the relevant province or
territory of Canada in which such offer or sale is made.

OFFERS AND SALES IN OTHER JURISDICTIONS

    Each underwriter has acknowledged and agreed that the shares have not been
registered under the Securities and Exchange Law of Japan and are not being
offered or sold and may not be offered or sold, directly or indirectly, in Japan
or to or for the account of any resident of Japan, except (i) pursuant to an
exemption from the registration requirements of the Securities and Exchange Law
of Japan and (ii) in compliance with any other applicable requirements of
Japanese law.

    Each underwriter offering shares has acknowledged and agreed that (i) it has
not offered or sold and will not offer or sell in Hong Kong, by means of any
document, any shares other than to persons whose ordinary business it is to buy
or sell shares or debentures, whether as principal or agent, or in circumstances
which do not constitute an offer to the public within the meaning of the
Companies Ordinance (Cap. 32) of Hong Kong and (ii) it has not issued or had in
its possession for the purpose of issue and will not issue or have in its
possession for the purpose of the issue any invitation or

                                      106

advertisement relating to the shares in Hong Kong (except if permitted to do so
by the securities laws of Hong Kong) other than with respect to shares intended
to be disposed of to persons outside Hong Kong or to be disposed of only to
persons whose business involves the acquisition, disposal or holding of
securities, whether as principal or as agent.

    Each of the underwriters has agreed that it has not and will not offer or
sell any shares or distribute any document or other material relating to the
shares, either directly or indirectly, to the public or any member of the public
in Singapore other than (i) to an institutional investor or other person
specified in Section 106C of the Companies Act, Chapter 50 of Singapore (the
"Singapore Companies Act") or (ii) to a sophisticated investor in accordance
with the conditions specified in Section 106D of the Singapore Companies Act or
(iii) otherwise pursuant to, and in accordance with the conditions of, any other
provision of the Singapore Companies Act.

    The shares may not be offered, sold, transferred or delivered in or from The
Netherlands, as part of their initial distribution or as part of any
re-offering, and neither this prospectus nor any other document in respect of
the offering may be distributed or circulated in The Netherlands, other than to
individuals or legal entities which include, but are not limited to, banks,
brokers, dealers, institutional investors and undertakings with a treasury
department, who or which trade or invest in securities in the conduct of a
business or profession.

    Each underwriter has represented, warranted and agreed that: (i) it has not
offered or sold and, prior to the expiry of a period of six months from the
closing date, will not offer or sell any shares to persons in the United Kingdom
except to persons whose ordinary activities involve them in acquiring, holding,
managing or disposing of investments (as principal or agent) for the purposes of
their businesses or otherwise in circumstances which have not resulted and will
not result in an offer to the public in the United Kingdom within the meaning of
the Public Offers of Securities Regulations 1995; (ii) it has only communicated
or caused to be communicated and will only communicate or cause to be
communicated any invitation or inducement to engage in investment activity
(within the meaning of section 21 of the Financial Services and Markets Act of
2000 ("FSMA")) received by it in connection with the issue or sale of any shares
in circumstances in which section 21(1) of the FSMA does not apply to the
issuer; and (iii) it has complied and will comply with all applicable provisions
of the FSMA with respect to anything done by it in relation to the shares in,
from or otherwise involving the United Kingdom.

DIRECTED SHARE PROGRAM

    At Tyco's request, the underwriters are reserving for offering to certain
eligible employees of Tyco, CIT and their respective subsidiaries (including
officers and directors of Tyco and CIT) through a directed share program up to
2,000,000 shares of common stock at the initial public offering price. The
number of shares of common stock available for sale to the general public in the
initial public offering will be reduced to the extent these persons purchase
these reserved shares. Any shares not so purchased will be offered by the
underwriters to the general public on the same basis as other shares offered.
Salomon Smith Barney Inc. will serve as the administrator of the directed share
program. Tyco will pay Salomon Smith Barney Inc. an administrative fee of $1
million and will reimburse Salomon Smith Barney Inc. for its expenses related to
the directed share program. Salomon Smith Barney Inc. will receive the
underwriting discounts and commissions with respect to the shares sold through
the directed share program.

DISCRETIONARY SALES

    The underwriters have informed us that they do not intend to confirm sales
to discretionary accounts that exceed 5% of the total number of shares of our
common stock offered by them.

                                      107

ELECTRONIC DISTRIBUTION

    A prospectus in electronic format may be made available on the Internet
sites or through other online services maintained by one or more of the
underwriters and/or selling group members participating in this offering, or by
their affiliates. In those cases, prospective investors may view offering terms
online and, depending upon the particular underwriter or selling group member,
prospective investors may be allowed to place orders online. The underwriters
may agree with us and Tyco Capital to allocate a specific number of shares for
sale to online brokerage account holders. Any such allocation for online
distributions will be made by the underwriters on the same basis as other
allocations.

    Other than the prospectus in electronic format, the information on any
underwriter's or selling group member's website and any information contained in
any other website maintained by an underwriter or selling group member is not
part of this prospectus or the registration statement of which this prospectus
forms a part, has not been approved and/or endorsed by us, Tyco Capital or any
underwriter or selling group member in its capacity as underwriter or selling
group member and should not be relied upon by investors.

OTHER

    In the ordinary course of business, certain of the underwriters or their
affiliates have engaged from time to time in various financings and banking
transactions with us, and may do so in the future. We have entered into a
$3.72 billion, 364-day credit agreement, expiring March 26, 2003 and a
$3.72 billion, five-year credit agreement, expiring March 25, 2005 with Credit
Suisse First Boston, New York Branch, an affiliate of Credit Suisse First Boston
Corporation, JP Morgan Chase Bank, an affiliate of J.P. Morgan Securities Inc.,
Lehman Commercial Paper Inc., an affiliate of Lehman Brothers Inc., Citibank,
N.A., an affiliate of Salomon Smith Barney Inc., Bank of America, N.A., an
affiliate of Banc of America Securities LLC, Deutsche Bank, AG, New York Branch
and/or Deutsche Bank, AG, Cayman Islands Branch, affiliates of Deutsche Bank
Securities Inc., First Union National Bank, an affiliate of Wachovia
Securities, Inc., UBS AG, Stamford Branch, an affiliate of UBS Warburg LLC,
Canadian Imperial Bank of Commerce, an affiliate of CIBC World Markets Corp.,
and Merrill Lynch Bank (USA), an affiliate of Merrill Lynch, Pierce, Fenner &
Smith Incorporated. CIT Financial Ltd., one of our affiliates, has entered into,
and we have provided a guaranty in connection with, a $500 million (Canadian
dollar), 364-day credit agreement, expiring March 26, 2003 with Credit Suisse
First Boston Canada, an affiliate of Credit Suisse First Boston Corporation, JP
Morgan Chase Bank, Citibank Canada, an affiliate of Salomon Smith Barney Inc.,
Bank of America Canada, an affiliate of Banc of America Securities LLC, Canadian
Imperial Bank of Commerce and Deutsche Bank Canada, an affiliate of Deutsche
Bank Securities Inc. Capita Corporation, one of our affiliates, is a borrower,
and we are a guarantor, under a $765 million, five-year credit agreement,
expiring April 13, 2003 with Credit Suisse First Boston, New York Branch, JP
Morgan Chase Bank, Salomon Brothers Holding Company Inc., an affiliate of
Salomon Smith Barney Inc., Bank of America, N.A. Canadian Imperial Bank of
Commerce and Deutsche Bank, AG, New York Branch and/or Deutsche Bank, AG, Cayman
Islands Branch.

    Certain of the underwriters or their affiliates have also provided from time
to time, and expect to provide in the future, investment banking, financial
advisory and other related services to us and our affiliates, for which they
have received and may continue to receive customary fees and commissions. Lehman
Brothers Inc., Salomon Smith Barney Inc. and certain underwriters participated
in the recent offering of our 7.375% Senior Notes Due 2007 and 7.750% Senior
Notes Due 2012. Lehman Brothers Inc. and J.P. Morgan Securities Inc. are lead
agents, and several of the underwriters are agents, for our global medium term
note program. Goldman, Sachs & Co., Lehman Brothers Inc., and Salomon Smith
Barney Inc. acted as financial advisors in connection with the acquisition of us
by Tyco. Salomon Smith Barney Inc. also acted as our financial advisor in the
sale of our UK equipment finance division to GE Capital. Goldman, Sachs & Co.
acted as financial advisor to Tyco in connection with the

                                      108

possible restructuring of Tyco and its businesses announced on January 22, 2002.
Credit Suisse First Boston Corporation, J.P. Morgan Securities Inc. and Salomon
Smith Barney Inc. also provided financial advisory services to Tyco in
connection with the possible restructuring of Tyco and its businesses announced
on January 22, 2002. Tyco has agreed to pay $80 million in total fees for such
services. These fees have been deemed by the NASD to constitute additional
underwriting compensation. Finally, certain of the underwriters have
participated, and participate from time to time, as underwriters, asset
purchasers or administrative agents in connection with securitizations by us of
a wide variety of assets. These underwriters received customary compensation in
connection with these transactions.

    We and the underwriters and our respective affiliates also participate
together from time to time in investment activities. In particular, we are an
investor, through our affiliate, The CIT Group Equity Investment Inc., in the
Constellation Venture Capital, L.P., and the Constellation Venture Capital II,
L.P., which are both venture capital funds formed and managed by Bear,
Stearns & Co. Inc. and its affiliates.

    Because affiliates of the underwriters may receive more than 10% of the net
proceeds from the offering, the offering is being conducted in accordance with
Rule 2710(c)(8) of the National Association of Securities Dealers, Inc. (the
"NASD"). The rule requires that the initial public offering price can be no
higher than that recommended by a "qualified independent underwriter," as
defined by the NASD. Goldman, Sachs & Co. has served in that capacity and
performed due diligence investigations and reviewed and participated in the
preparation of the registration statement of which this prospectus forms a part.
Goldman, Sachs & Co. will receive $10,000 from us as compensation for such role.

    Lehman Brothers has engaged in discussions in the past with Tyco regarding a
possible acquisition of CIT for $5 billion. These discussions have been
terminated.

                                 LEGAL MATTERS

    The validity of the issuance of the common stock offered in this prospectus
will be passed upon for CIT by Wilmer, Cutler & Pickering, Washington, D.C.
Legal matters related to the offering will be passed upon for the underwriters
by Milbank, Tweed, Hadley & McCloy LLP, New York, New York. Milbank, Tweed,
Hadley & McCloy LLP acts as counsel from time to time in matters for Tyco and
CIT.

                                    EXPERTS

    The consolidated balance sheet of CIT Group Inc. as of September 30, 2001,
and the related consolidated statements of income, changes in shareholder's
equity and cash flows for the periods from January 1, 2001 to June 1, 2001 and
June 2, 2001 to September 30, 2001, included in this prospectus and the
registration statement of which this prospectus forms a part, have been so
included in reliance on the reports of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of said firm as experts in auditing and
accounting.

    The consolidated balance sheet as of December 31, 2000, and the related
consolidated statements of income, changes in shareholders' equity and cash
flows of The CIT Group, Inc. and subsidiaries for each of the years in the
two-year period ended December 31, 2000, have been included in this prospectus
and the registration statement of which this prospectus forms a part, in
reliance on the report of KPMG LLP, independent accountants, also included
herein, and upon the authority of KPMG LLP as experts in accounting and
auditing.

    The stand-alone balance sheet of CIT Group Inc. (Del) as of September 30,
2001, included in this prospectus and the registration statement of which this
prospectus forms a part, has been so included in reliance on the report of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in auditing and accounting.

                                      109

    The consolidated balance sheet of Tyco Capital Holding, Inc. as of
September 30, 2001, and the related consolidated statements of income, changes
in shareholder's equity and cash flows for the period from October 13, 2000
(date of inception), to September 30, 2001, included in this prospectus and the
registration statement of which this prospectus forms a part, have been so
included in reliance on the report of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of said firm as experts in auditing and
accounting.

                       CHANGE IN INDEPENDENT ACCOUNTANTS

    Prior to Tyco's acquisition of CIT, the independent auditor for The CIT
Group, Inc., a Delaware corporation and CIT's predecessor, was KPMG LLP. The
independent accountants for Tyco are PricewaterhouseCoopers LLP. On June 1,
2001, in connection with the acquisition, Tyco and CIT jointly determined that
CIT would terminate its audit engagement with KPMG LLP and enter into an audit
engagement with PricewaterhouseCoopers LLP, in order to facilitate the auditing
of Tyco's consolidated financial statements. CIT's board of directors approved
the appointment of PricewaterhouseCoopers LLP as the independent accountants for
CIT.

    In connection with the audits of the two fiscal years ended December 31,
2000, and the subsequent unaudited interim period through June 1, 2001, there
were no disagreements with KPMG LLP on any matter of accounting principles or
practices, financial statement disclosure, or auditing scope or procedures,
which disagreements if not resolved to their satisfaction would have caused them
to make reference in connection with their opinion to the subject matter of the
disagreement.

    The audit reports of KPMG LLP on the consolidated financial statements of
The CIT Group, Inc. and subsidiaries as of and for the years ended December 31,
2000 and 1999, did not contain any adverse opinion or disclaimer of opinion, nor
were they qualified or modified as to uncertainty, audit scope or accounting
principles.

                      WHERE YOU CAN FIND MORE INFORMATION

    We have filed with the SEC a registration statement on Form S-1 under the
Securities Act with respect to the shares of common stock offered hereby. This
prospectus does not contain all of the information set forth in the registration
statement and the exhibits and schedules thereto. Certain items are omitted in
accordance with the rules and regulations of the SEC. For further information
with respect to CIT and our common stock, reference is made to the registration
statement and the exhibits and any schedules filed therewith. A copy of the
registration statement, including the exhibits and schedules thereto, may be
read and copied at the SEC's Public Reference Room at 450 Fifth Street, N.W.,
Washington, D.C. 20549 and at the regional offices of the SEC located at 233
Broadway, New York, New York 10279 and Citicorp Center, 500 West Madison Street,
Suite 1400, Chicago, Illinois 60661 after payment of fees prescribed by the SEC.
Information on the operation of the Public Reference Room may be obtained by
calling the SEC at 1-800-SEC-0330. In addition, the SEC maintains an Internet
site at http://www.sec.gov, from which interested persons can electronically
access the registration statement, including the exhibits and any schedules
thereto.

    CIT Group Inc., a Nevada corporation, is currently subject to reporting
under the Securities Exchange Act as a result of its public debt securities and
files periodic reports and other information with the SEC. CIT Group Inc., a
Nevada corporation, currently qualifies for the reduced reporting format
available to wholly-owned subsidiaries of public companies. At the time of the
completion of the offering, CIT Group Inc., a Nevada corporation, will be merged
into Tyco Capital Holding, Inc., and that combined entity will merge into CIT
Group Inc. (Del), a Delaware corporation, which will be renamed CIT Group Inc.
and will succeed to the reporting obligations of CIT Group Inc. In addition, as
a result of the offering, CIT will become subject to the full informational
requirements of the Securities Exchange Act. CIT will fulfill its obligations
with respect to such requirements by filing periodic reports and other
information with the SEC. CIT intends to furnish its stockholders with annual
reports containing consolidated financial statements certified by an independent
public accounting firm.

                                      110

                                 CIT GROUP INC.
                         INDEX TO FINANCIAL STATEMENTS


                                                           
CIT Group Inc. (formerly Tyco Capital Corporation):

  Report of Independent Accountants (PricewaterhouseCoopers
    LLP)....................................................     F-3

  Report of Independent Accountants (PricewaterhouseCoopers
    LLP)....................................................     F-4

  Independent Auditor's Report (KPMG LLP)...................     F-5

  Consolidated Balance Sheets as of September 30, 2001
    (successor) and December 31, 2000 (predecessor).........     F-6

  Consolidated Statements of Income for the periods June 2,
    2001 through September 30, 2001 (successor), January 1,
    2001 through June 1, 2001 (predecessor) and for the
    years ended December 31, 2000 and 1999 (predecessor)....     F-7

  Consolidated Statements of Shareholder's Equity for the
    periods June 2, 2001 through September 30, 2001
    (successor), January 1, 2001 through June 1, 2001
    (predecessor) and for the years ended December 31, 2000
    and 1999 (predecessor)..................................     F-8

  Consolidated Statements of Cash Flows for the periods June
    2, 2001 through September 30, 2001 (successor), January
    1, 2001 through June 1, 2001 (predecessor) and for the
    years ended December 31, 2000 and 1999 (predecessor)....     F-9

  Notes to Consolidated Financial Statements................    F-10

CIT Group Inc. Interim Financial Statements:................    F-51

  Unaudited Consolidated Balance Sheets as of March 31, 2002
    and September 30, 2001..................................    F-53

  Unaudited Consolidated Statements of Income for the
    quarter and six months ended
    March 31, 2002 (successor) and March 31, 2001
    (predecessor)...........................................    F-54

  Unaudited Consolidated Statement of Shareholder's Equity
    for the six months ended March 31, 2002 (successor).....    F-55

  Unaudited Consolidated Statements of Cash Flows for the
    six months ended March 31, 2002 (successor) and
    March 31, 2001 (predecessor)............................    F-56

  Notes to Consolidated Financial Statements (Unaudited)....    F-57

CIT Group Inc. (Del) stand-alone:...........................    F-73

  Report of Independent Accountants (PricewaterhouseCoopers
    LLP)....................................................    F-75

  Balance Sheets as of March 31, 2002 (unaudited) and
    September 30, 2001......................................    F-76

  Notes to Financial Statement..............................    F-77

Tyco Capital Holding, Inc. Consolidated Financial
Statements:.................................................    F-79

  Report of Independent Accountants (PricewaterhouseCoopers
    LLP)....................................................    F-81

  Consolidated Balance Sheet as of September 30, 2001.......    F-82


                                      F-1


                                                           
  Consolidated Statement of Income for the period
    October 13, 2000 (date of inception) through
    September 30, 2001......................................    F-83

  Consolidated Statement of Shareholder's Equity for the
    period October 13, 2000 (date of inception) through
    September 30, 2001......................................    F-84

  Consolidated Statement of Cash Flows for the period
    October 13, 2000 (date of inception) through
    September 30, 2001......................................    F-85

  Notes to Consolidated Financial Statements................    F-86

Tyco Capital Holding, Inc. Interim Consolidated Financial
Statements:.................................................   F-117

  Unaudited Consolidated Balance Sheet as of September 30,
    2001....................................................   F-119

  Unaudited Consolidated Statement of Income for the six
    months ended March 31, 2002.............................   F-120

  Unaudited Consolidated Statement of Shareholder's Equity
    for the six months ended March 31, 2002.................   F-121

  Unaudited Consolidated Statement of Cash Flows for the six
    months ended March 31, 2002.............................   F-122

  Notes to Consolidated Financial Statements (unaudited)....   F-123


                                      F-2

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of
CIT Group Inc.

    In our opinion, the accompanying consolidated balance sheet as of
September 30, 2001 and the related consolidated statements of income, of
shareholder's equity and of cash flows present fairly, in all material respects,
the financial position of CIT Group Inc. (formerly Tyco Capital Corporation) and
its subsidiaries at September 30, 2001, and the results of their operations and
their cash flows for the period from June 2, 2001 through September 30, 2001 in
conformity with accounting principles generally accepted in the United States of
America. These financial statements are the responsibility of the Company's
management; our responsibility is to express an opinion on these financial
statements based on our audit. We conducted our audit of these statements in
accordance with auditing standards generally accepted in the United States of
America, which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

    As discussed in Note 1 to the financial statements, on January 1, 2001 the
Company adopted Statement of Financial Accounting Standards No. 133, "Accounting
for Derivative Instruments and Hedging Activities" and on June 2, 2001, the
Company changed its basis of accounting for purchased assets and liabilities.

PricewaterhouseCoopers LLP
New York, New York
October 18, 2001, except as to the fourth paragraph
  of Note 1, which is as of February 11, 2002.

                                      F-3

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of
CIT Group Inc.

    In our opinion, the accompanying consolidated statements of income, of
shareholder's equity and of cash flows present fairly, in all material respects,
the results of operations and cash flows of CIT Group Inc. (formerly Tyco
Capital Corporation) and its subsidiaries for the period from January 1, 2001
through June 1, 2001 in conformity with accounting principles generally accepted
in the United States of America. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audit. We conducted our audit
of these statements in accordance with auditing standards generally accepted in
the United States of America, which require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

    As discussed in Note 1 to the financial statements, on January 1, 2001 the
Company adopted Statement of Financial Accounting Standards No. 133, "Accounting
for Derivative Instruments and Hedging Activities."

PricewaterhouseCoopers LLP
New York, New York
October 18, 2001

                                      F-4

                          INDEPENDENT AUDITORS' REPORT

The Stockholders and Board of Directors of
The CIT Group, Inc.:

    We have audited the accompanying consolidated balance sheet of The CIT
Group, Inc. and subsidiaries as of December 31, 2000, and the related
consolidated statements of income, changes in shareholders' equity, and cash
flows for each of the years in the two-year period ended December 31, 2000.
These consolidated financial statements are the responsibility of CIT's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

    In our opinion, the consolidated financial statements referred to above
present fairly in all material respects, the financial position of The CIT
Group, Inc. and subsidiaries at December 31, 2000, and the results of their
operations and cash flows for each of the years in the two-year period ended
December 31, 2000 in conformity with accounting principles generally accepted in
the United States of America.

KPMG LLP
Short Hills, New Jersey
January 25, 2001

                                      F-5

                        CIT GROUP INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

                                 (IN MILLIONS)



                                                              SEPTEMBER 30,   DECEMBER 31,
                                                                  2001            2000
                                                              -------------   -------------
                                                               (SUCCESSOR)    (PREDECESSOR)
                                                                        
ASSETS
Financing and leasing assets:
  Finance receivables.......................................    $31,879.4        $33,497.5
  Reserve for credit losses.................................       (492.9)          (468.5)
                                                                ---------        ---------
  Net finance receivables...................................     31,386.5         33,029.0
  Operating lease equipment, net............................      6,402.8          7,190.6
  Finance receivables held for sale.........................      2,014.9          2,698.4
Cash and cash equivalents...................................        808.0            812.1
Receivables from affiliates.................................        200.0               --
Goodwill and other intangible assets, net...................      6,569.5          1,964.6
Other assets................................................      3,708.4          2,995.1
                                                                ---------        ---------
TOTAL ASSETS................................................    $51,090.1        $48,689.8
                                                                =========        =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Debt:
  Commercial paper..........................................    $ 8,869.2        $ 9,063.5
  Variable-rate senior notes................................      9,614.6         11,130.5
  Fixed-rate senior notes...................................     17,113.9         17,571.1
  Subordinated fixed-rate notes.............................        100.0            200.0
                                                                ---------        ---------
Total debt..................................................     35,697.7         37,965.1
Credit balances of factoring clients........................      2,392.9          2,179.9
Accrued liabilities and payables............................      2,141.5          2,287.6
                                                                ---------        ---------
TOTAL LIABILITIES...........................................     40,232.1         42,432.6
                                                                ---------        ---------

Commitments and Contingencies (Note 19)

Company-obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely debentures
  of the Company............................................        260.0            250.0
Shareholder's Equity:
  Parent company investment.................................     10,422.4               --
  Common stock..............................................           --              2.7
  Paid-in capital...........................................           --          3,527.2
  Retained earnings.........................................        252.4          2,603.3
  Accumulated other comprehensive (loss) income.............        (76.8)            11.7
  Treasury stock, at cost...................................           --           (137.7)
                                                                ---------        ---------
TOTAL SHAREHOLDER'S EQUITY..................................     10,598.0          6,007.2
                                                                ---------        ---------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..................    $51,090.1        $48,689.8
                                                                =========        =========


                See Notes to Consolidated Financial Statements.

                                      F-6

                        CIT GROUP INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME

                                 (IN MILLIONS)



                                                                                         YEARS ENDED
                                                                                        DECEMBER 31,
                                         JUNE 2 THROUGH     JANUARY 1 THROUGH   -----------------------------
                                       SEPTEMBER 30, 2001     JUNE 1, 2001          2000            1999
                                       ------------------   -----------------   -------------   -------------
                                          (SUCCESSOR)         (PREDECESSOR)     (PREDECESSOR)   (PREDECESSOR)
                                                                                    
FINANCE INCOME.......................       $1,676.5            $2,298.8          $5,248.4        $2,565.9
Interest expense.....................          597.1             1,022.7           2,497.7         1,293.4
                                            --------            --------          --------        --------
Net finance income...................        1,079.4             1,276.1           2,750.7         1,272.5
Depreciation on operating lease
  equipment..........................          448.6               588.1           1,281.3           355.1
                                            --------            --------          --------        --------
Net finance margin...................          630.8               688.0           1,469.4           917.4
Provision for credit losses..........          116.1               216.4             255.2           110.3
                                            --------            --------          --------        --------
Net finance margin after provision
  for credit losses..................          514.7               471.6           1,214.2           807.1
Other revenue........................          335.1               237.5             912.0           350.8
                                            --------            --------          --------        --------
OPERATING MARGIN.....................          849.8               709.1           2,126.2         1,157.9
                                            --------            --------          --------        --------
Salaries and general operating
  expenses...........................          338.9               446.0           1,035.2           516.0
Goodwill amortization................           59.8                37.8              86.3            25.7
Acquisition-related costs............             --                54.0                --              --
                                            --------            --------          --------        --------
OPERATING EXPENSES...................          398.7               537.8           1,121.5           541.7
                                            --------            --------          --------        --------
Income before provision for income
  taxes..............................          451.1               171.3           1,004.7           616.2
Provision for income taxes...........         (195.0)              (85.1)           (381.2)         (214.9)
Minority interest in subsidiary trust
  holding solely debentures of the
  Company, after tax.................           (3.6)               (4.9)            (11.9)          (11.9)
                                            --------            --------          --------        --------
NET INCOME...........................       $  252.5            $   81.3          $  611.6        $  389.4
                                            ========            ========          ========        ========


                See Notes to Consolidated Financial Statements.

                                      F-7

                        CIT GROUP INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY

                                 (IN MILLIONS)



                                                                                                     ACCUMULATED
                                             PARENT                                                     OTHER           TOTAL
                                            COMPANY      COMMON    PAID-IN    TREASURY   RETAINED   COMPREHENSIVE   SHAREHOLDER'S
                                           INVESTMENT    STOCK     CAPITAL     STOCK     EARNINGS   INCOME (LOSS)      EQUITY
                                           ----------   --------   --------   --------   --------   -------------   -------------
                                                                                               
DECEMBER 31, 1998 (PREDECESSOR)..........  $      --    $   1.7    $  952.5    $(25.4)   $1,772.8      $   --         $ 2,701.6
Net income...............................                                                   389.4                         389.4
Foreign currency translation
  adjustments............................                                                                 0.3               0.3
Unrealized gain on equity and
  securitization investments, net........                                                                 2.5               2.5
                                                                                                                      ---------
Total comprehensive income...............                                                                                 392.2
                                                                                                                      ---------
Cash dividends...........................                                                   (64.6)                        (64.6)
Repurchase of common stock...............                                       (45.1)                                    (45.1)
Issuance of common stock and exchangeable
  shares in connection with the Newcourt
  acquisition............................                   1.0     2,562.7                                             2,563.7
Restricted common stock grants...........                               6.6                                                 6.6
                                           ---------    -------    --------    ------    --------      ------         ---------
DECEMBER 31, 1999 (PREDECESSOR)..........         --        2.7     3,521.8     (70.5)    2,097.6         2.8           5,554.4
Net income...............................                                                   611.6                         611.6
Foreign currency translation
  adjustments............................                                                                 4.3               4.3
Unrealized gain on equity and
  securitization investments, net........                                                                 4.6               4.6
                                                                                                                      ---------
Total comprehensive income...............                                                                                 620.5
                                                                                                                      ---------
Cash dividends...........................                                                  (105.9)                       (105.9)
Repurchase of common stock...............                                       (67.2)                                    (67.2)
Restricted common stock grants...........                               5.4                                                 5.4
                                           ---------    -------    --------    ------    --------      ------         ---------
DECEMBER 31, 2000 (PREDECESSOR)..........         --        2.7     3,527.2    (137.7)    2,603.3        11.7           6,007.2
Net income...............................                                                    81.3                          81.3
Foreign currency translation
  adjustments............................                                                               (33.7)            (33.7)
Cumulative effect of new accounting
  principle..............................                                                              (146.5)           (146.5)
Change in fair values of derivatives
  qualifying as cash flow hedges.........                                                                 0.6               0.6
                                                                                                                      ---------
Total comprehensive loss.................                                                                                 (98.3)
                                                                                                                      ---------
Cash dividends...........................                                                   (52.9)                        (52.9)
Issuance of treasury stock...............                                        27.6                                      27.6
Restricted common stock grants...........                              12.4                                                12.4
                                           ---------    -------    --------    ------    --------      ------         ---------
JUNE 1, 2001 (PREDECESSOR)...............         --        2.7     3,539.6    (110.1)    2,631.7      (167.9)          5,896.0
Recapitalization at acquisition..........    3,539.6         --    (3,539.6)       --          --          --                --
Effect of push-down accounting of Tyco's
  purchase price on CIT's net assets.....    5,945.1       (2.7)         --     110.1    (2,631.7)      167.9           3,588.7
                                           ---------    -------    --------    ------    --------      ------         ---------
JUNE 1, 2001 (SUCCESSOR).................    9,484.7         --          --        --          --          --           9,484.7
Net income...............................                                                   252.5                         252.5
Cash dividends...........................                                                    (0.1)                         (0.1)
Foreign currency translation
  adjustments............................                                                               (13.4)            (13.4)
Change in fair values of derivatives
  qualifying as cash flow hedges.........                                                               (63.4)            (63.4)
                                                                                                                      ---------
Total comprehensive income...............                                                                                 175.6
                                                                                                                      ---------
Tax benefit on stock transactions........       39.4                                                                       39.4
Capital contribution from Parent.........      898.3                                                                      898.3
                                           ---------    -------    --------    ------    --------      ------         ---------
SEPTEMBER 30, 2001 (SUCCESSOR)...........  $10,422.4    $    --    $     --    $   --    $  252.4      $(76.8)        $10,598.0
                                           =========    =======    ========    ======    ========      ======         =========


                See Notes to Consolidated Financial Statements.

                                      F-8

                        CIT GROUP INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (IN MILLIONS)



                                                                                                        YEARS ENDED
                                                                                                       DECEMBER 31,
                                                        JUNE 2 THROUGH     JANUARY 1 THROUGH   -----------------------------
                                                      SEPTEMBER 30, 2001     JUNE 1, 2001          2000            1999
                                                      ------------------   -----------------   -------------   -------------
                                                         (SUCCESSOR)         (PREDECESSOR)     (PREDECESSOR)   (PREDECESSOR)
                                                                                                   
CASH FLOWS FROM OPERATIONS:
Net income..........................................      $    252.5          $     81.3        $    611.6      $    389.4
Adjustments to reconcile net income to net cash
  flows from operations:
  Provision for credit losses.......................           116.1               216.4             255.2           110.3
  Depreciation and amortization.....................           521.3               642.4           1,408.7           402.8
  Special charges...................................              --                78.1                --              --
  Provision for deferred federal income taxes.......           163.6                52.5             211.5           163.5
  Gains on equipment, receivable and investment
    sales...........................................          (119.1)              (96.3)           (371.8)         (109.3)
  (Decrease) increase in accrued liabilities and
    payables........................................          (356.0)              (17.0)            449.0           221.2
  (Increase) decrease in other assets...............          (473.5)               69.9            (690.9)         (125.6)
  Other.............................................           (67.3)               34.9              29.0            32.3
                                                          ----------          ----------        ----------      ----------
Net cash flows provided by operations...............            37.6             1,062.2           1,902.3         1,084.6
                                                          ----------          ----------        ----------      ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Loans extended......................................       (15,493.1)          (20,803.0)        (49,275.8)      (39,657.9)
Collections on loans................................        12,750.6            18,520.2          41,847.5        34,315.7
Proceeds from asset and receivable sales............         5,213.0             2,879.6           7,055.4         3,733.2
Purchases of assets to be leased....................          (756.9)             (694.0)         (2,457.6)       (1,633.2)
Purchases of finance receivable portfolios..........              --                  --          (1,465.6)         (492.1)
Net increase in short-term factoring receivables....          (471.2)             (131.0)           (175.4)         (242.9)
Acquisitions, net of cash acquired..................              --                  --                --          (538.0)
Other...............................................             3.2               (24.4)            (79.4)          (36.0)
                                                          ----------          ----------        ----------      ----------
Net cash flows provided by (used for) investing
  activities........................................         1,245.6              (252.6)         (4,550.9)       (4,551.2)
                                                          ----------          ----------        ----------      ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from the issuance of variable and fixed
  rate notes........................................         1,000.0             6,246.6          12,645.3         7,700.0
Repayments of variable and fixed-rate notes.........        (3,272.2)           (6,491.5)        (10,143.2)       (5,538.3)
Net (decrease) increase in commercial paper.........        (1,007.8)              813.6              89.5         2,571.2
Net repayments of non-recourse leveraged lease
  debt..............................................           (26.6)               (8.7)            (31.2)         (156.8)
Capital contributions from Parent...................           675.0                  --                --              --
Cash dividends paid.................................              --               (52.9)           (105.9)          (64.6)
Issuance (purchase) of treasury stock...............              --                27.6             (67.2)          (45.1)
                                                          ----------          ----------        ----------      ----------
Net cash flows (used for) provided by financing
  activities........................................        (2,631.6)              534.7           2,387.3         4,466.4
                                                          ----------          ----------        ----------      ----------
Net (decrease) increase in cash and cash
  equivalents.......................................        (1,348.4)            1,344.3            (261.3)          999.8
Cash and cash equivalents, beginning of period......         2,156.4               812.1           1,073.4            73.6
                                                          ----------          ----------        ----------      ----------
Cash and cash equivalents, end of period............      $    808.0          $  2,156.4        $    812.1      $  1,073.4
                                                          ==========          ==========        ==========      ==========
SUPPLEMENTARY CASH FLOW DISCLOSURE:
Interest paid.......................................      $    652.9          $  1,067.6        $  2,449.7      $  1,268.9
Federal, foreign and state and local income taxes
  paid..............................................      $     31.4          $     14.7        $     28.4      $     66.4

SUPPLEMENTARY NON-CASH DISCLOSURE:
Push-down of purchase price by Parent...............      $  9,484.7          $       --        $       --      $       --
Stock issued for acquisition........................      $       --          $       --        $       --      $  2,563.7


                See Notes to Consolidated Financial Statements.

                                      F-9

                        CIT GROUP INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    CIT Group Inc. ("CIT" or the "Company," formerly known as Tyco Capital
Corporation and previously The CIT Group, Inc.) is a diversified finance company
engaging in vendor, equipment, commercial, consumer and structured financing and
leasing activities. CIT operates primarily in North America, with locations in
Europe, Latin America, Australia and the Asia-Pacific region.

BASIS OF PRESENTATION

    The Consolidated Financial Statements include the results of CIT and its
subsidiaries and have been prepared in United States dollars, unless indicated
otherwise, in accordance with generally accepted accounting principles in the
United States. On June 1, 2001, CIT was acquired by a wholly-owned subsidiary of
Tyco International Ltd. in a purchase business combination (see Note 2). Tyco
International Ltd. and its subsidiaries, excluding CIT and its subsidiaries, are
referred to herein as the "Parent" or "Tyco." In accordance with the guidelines
for accounting for business combinations, the purchase price paid by Tyco plus
related purchase accounting adjustments have been "pushed down" and recorded in
CIT's financial statements for the periods after June 1, 2001, resulting in a
new basis of accounting for the "successor" period beginning June 2, 2001. As of
the acquisition date, assets and liabilities were recorded at estimated fair
value in the CIT financial statements. Any resulting premiums or discounts are
being accreted or amortized on a level yield basis over the remaining estimated
lives of the corresponding assets or liabilities. Information relating to all
"predecessor" periods prior to the acquisition is presented using CIT's
historical basis of accounting. CIT will continue to operate its businesses
independently as an indirect wholly-owned subsidiary of Tyco.

    CIT consolidates companies in which it owns or controls more than fifty
percent of the voting shares unless control is likely to be temporary. All
significant intercompany transactions have been eliminated. Prior period amounts
have been reclassified to conform to the current presentation. The 1999
acquisitions, which included Newcourt Credit Group Inc. ("Newcourt") and two
acquisitions in the Commercial Finance segment, were accounted for using the
purchase method of accounting. The acquisitions affect the comparability of the
Consolidated Financial Statements as the Consolidated Statements of Income
reflect results of the acquired operations for the full nine months of 2001 and
the full year 2000, as compared to a partial year for each acquisition for 1999.

    On February 11, 2002, CIT repurchased certain international subsidiaries
that had previously been sold to an affiliate of Tyco on September 30, 2001. The
reacquisition of these subsidiaries has been accounted for as a merger of
entities under common control. Accordingly, the balances contained within the
financial statements and footnotes include the results of operations, financial
position and cash flows of the international subsidiaries repurchased from Tyco
for all periods presented.

FINANCING AND LEASING ASSETS

    CIT provides funding for a variety of financing arrangements, including term
loans, lease financing and operating leases. The amounts outstanding on loans
and leases are referred to as finance receivables and, when combined with
finance receivables held for sale, net book value of operating lease equipment,
and certain investments, represent financing and leasing assets.

    At the time of designation for sale, securitization or syndication by
management, assets are classified as finance receivables held for sale. These
assets are carried at the lower of aggregate cost or market value.

                                      F-10

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INCOME RECOGNITION

    Finance income includes interest on loans, the accretion of income on direct
financing leases, and rents on operating leases. Related origination and other
nonrefundable fees and direct origination costs are deferred and amortized as an
adjustment of finance income over the contractual life of the transactions.
Income on finance receivables other than leveraged leases is recognized on an
accrual basis commencing in the month of origination using methods that
generally approximate the interest method. Leveraged lease income is recognized
on a basis calculated to achieve a constant after-tax rate of return for periods
in which CIT has a positive investment in the transaction, net of related
deferred tax liabilities. Rental income on operating leases is recognized on an
accrual basis.

    The accrual of finance income on commercial finance receivables is generally
suspended and an account is placed on non-accrual status when payment of
principal or interest is contractually delinquent for 90 days or more, or
earlier when, in the opinion of management, full collection of all principal and
interest due is doubtful. Given the nature of revolving credit facilities,
including those combined with term loan facilities (advances and interest
accruals increase revolving loan balances and payments reduce revolving loan
balances), the placement of revolving credit facilities on non-accrual status
includes the review of other qualitative and quantitative credit-related
factors, and generally does not result in the reversal of significant amounts of
accrued interest. To the extent the estimated fair value of collateral does not
satisfy both the principal and accrued interest outstanding, accrued but
uncollected interest at the date an account is placed on non-accrual status is
reversed and charged against income. Subsequent interest received is applied to
the outstanding principal balance until such time as the account is collected,
charged-off or returned to accrual status. The accrual of finance income on
consumer loans is suspended, and all previously accrued but uncollected income
is reversed, when payment of principal and/or interest on consumer finance
receivables is contractually delinquent for 90 days or more.

    Other revenue includes the following: (1) factoring commissions,
(2) commitment, facility, letters of credit and syndication fees, (3) servicing
fees and (4) gains and losses from the sales of leasing equipment, venture
capital investments and sales and securitizations of finance receivables.

LEASE FINANCING

    Direct financing leases are recorded at the aggregate future minimum lease
payments plus estimated residual values less unearned finance income. Operating
lease equipment is carried at cost less accumulated depreciation and is
depreciated to estimated residual value using the straight-line method over the
lease term or projected economic life of the asset. Equipment acquired in
satisfaction of loans and subsequently placed on operating lease is recorded at
the lower of carrying value or estimated fair value when acquired. Lease
receivables include leveraged leases, for which a major portion of the funding
is provided by third party lenders on a nonrecourse basis, with CIT providing
the balance and acquiring title to the property. Leveraged leases are recorded
at the aggregate value of future minimum lease payments plus estimated residual
value, less nonrecourse third party debt and unearned finance income. Management
performs periodic reviews of the estimated residual values with impairment,
other than temporary, recognized in the current period.

RESERVE FOR CREDIT LOSSES ON FINANCE RECEIVABLES

    The consolidated reserve for credit losses is periodically reviewed for
adequacy considering economic conditions, collateral values and credit quality
indicators, including historical and expected

                                      F-11

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
charge-off experience and levels of past due loans and non-performing assets.
Changes in economic conditions or other events affecting specific obligors or
industries may necessitate additions or deductions to the consolidated reserve
for credit losses. In management's judgment the consolidated reserve for credit
losses is adequate to provide for credit losses inherent in the portfolio.

CHARGE-OFF OF FINANCE RECEIVABLES

    Finance receivables are reviewed periodically to determine the probability
of loss. Charge-offs are taken after considering such factors as the borrower's
financial condition and the value of underlying collateral and guarantees
(including recourse to dealers and manufacturers). Such charge-offs are deducted
from the carrying value of the related finance receivables. To the extent that
an unrecovered balance remains due, a final charge-off is taken at the time
collection efforts are deemed no longer useful. Charge-offs are recorded on
consumer and certain small ticket commercial finance receivables beginning at
180 days of contractual delinquency based upon historical loss severity.
Collections on accounts previously charged off are recorded as increases to the
reserve for credit losses.

IMPAIRED LOANS

    Impaired loans include any loan transaction, outside of homogeneous pools of
loans, that is placed on non-accrual status or any troubled debt restructuring.
Such loans are subject to periodic individual review by CIT's Asset Quality
Review Committee ("AQR"). The AQR, which is comprised of members of senior
management, reviews overall portfolio performance, as well as individual
accounts meeting certain credit risk grading parameters. Excluded from impaired
loans are: 1) certain individual small-dollar, commercial non-accrual loans for
which the collateral value supports the outstanding balance and the continuation
of earning status, 2) consumer loans, which are subject to automatic charge-off
procedures, and 3) short-term factoring customer receivables, generally having
terms of no more than 30 days. Loan impairment is defined as any shortfall
between the estimated value and the recorded investment in the loan, with the
estimated value determined using the fair value of the collateral if the loan is
collateral dependent, or the present value of expected future cash flows
discounted at the loan's effective interest rate.

LONG-LIVED ASSETS

    A review for impairment of long-lived assets, such as operating lease
equipment, is performed at least annually and whenever events or changes in
circumstances indicate that the carrying amount of long-lived assets may not be
recoverable. Recoverability of assets is measured by comparing the carrying
amount of an asset to future undiscounted net cash flows expected to be
generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceeds the fair value of the assets. Assets to be disposed
of are reported at the lower of the carrying amount or fair value less costs to
sell.

GOODWILL AND OTHER IDENTIFIED INTANGIBLES

    Goodwill represents the excess of the purchase price over the estimated fair
value of identifiable assets acquired, less the estimated fair value of
liabilities assumed from business combinations. Goodwill and other intangible
assets are amortized from the date of acquisition on a straight-line basis over
estimated lives ranging from 5 to 40 years. CIT implemented Statement of
Financial Accounting

                                      F-12

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Standards ("SFAS") No. 142 "Goodwill and Other Intangible Assets," on
October 1, 2001. See "ACCOUNTING PRONOUNCEMENTS" in Note 1 for more information
on SFAS No. 142.

SECURITIZATIONS

    Pools of assets are originated and sold to independent trusts which, in
turn, issue securities to investors backed by the asset pools. CIT retains the
servicing rights and participates in certain cash flows from the pools. The
present value of expected net cash flows (after payment of principal and
interest to certificate and/or note holders and credit-related disbursements)
that exceeds the estimated cost of servicing is recorded at the time of sale as
a "retained interest." Retained interests in securitized assets are included in
other assets and classified as available-for-sale securities under SFAS 115.
CIT, in its estimation of those net cash flows and retained interests,
inherently employs a variety of financial assumptions, including loan pool
credit losses, prepayment speeds and discount rates. These assumptions are
supported by both CIT's historical experience, market trends and anticipated
performance relative to the particular assets securitized. Subsequent to the
recording of retained interests, CIT reviews such values quarterly. Fair values
of retained interests are calculated utilizing current and anticipated credit
losses, prepayment speeds and discount rates and are then compared to the
respective carrying values. Losses, representing the excess of carrying value
over estimated current fair value, are recorded as an impairment charge
($33.6 million for the nine months ended September 30, 2001 and $3.7 million for
the year ended December 31, 2000). Unrealized gains are not credited to current
earnings but are reflected in shareholder's equity as part of other
comprehensive income.

    During September 2000, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities--a replacement of FASB Statement No. 125."
SFAS No. 140 is effective for transfers and servicing of financial assets and
extinguishments of liabilities occurring after March 31, 2001. The adoption of
this standard did not have a material effect on the accounting for, or the
structure of, CIT's securitization transactions.

OTHER ASSETS

    Assets received in satisfaction of loans are carried at the lower of
carrying value or estimated fair value less selling costs, with write-downs at
the time of receipt recognized by recording a charge-off. Subsequent write-downs
of such assets, which may be required due to a decline in estimated fair market
value after receipt, are reflected in general operating expenses.

    Realized and unrealized gains (losses) on marketable equity securities
included in CIT's venture capital investment companies are included directly in
operations. Unrealized gains and losses, representing the difference between
carrying value and estimated current fair market value, for all other debt and
marketable equity securities are recorded in other comprehensive income, a
separate component of equity.

    Investments in joint ventures are accounted for using the equity method,
whereby the investment balance is carried at cost and adjusted for the
proportionate share of undistributed earnings or losses. Unrealized intercompany
profits and losses are eliminated until realized, as if the joint venture were
consolidated.

                                      F-13

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    Investments in debt and equity securities of non-public companies are
carried at cost. These valuations are periodically reviewed and a write-down is
recorded if a decline in value is considered other than temporary. Gains and
losses are recognized upon sale or write-down of these investments as a
component of other revenues.

DERIVATIVE FINANCIAL INSTRUMENTS

    CIT uses interest rate, currency swaps and foreign exchange forward
contracts as part of a worldwide market risk management program to hedge against
the effects of future interest rate and currency fluctuations. CIT does not
enter into derivative financial instruments for trading or speculative purposes.

    On January 1, 2001, CIT adopted SFAS 133, "Accounting for Derivative
Instruments and Hedging Activities." Derivative instruments are recognized in
the balance sheet at their fair values, and changes in fair values are
recognized immediately in earnings unless the derivatives qualify as hedges of
future cash flows. For derivatives qualifying as hedges of future cash flows,
the effective portion of changes in fair value is recorded temporarily in
accumulated other comprehensive income as a separate component of equity, and
contractual cash flows, along with the related impact of the hedged items,
continue to be recognized in earnings. Any ineffective portion of a hedge is
reported in current earnings. Amounts accumulated in other comprehensive income
are reclassified to earnings in the same period that the hedged transaction
impacts earnings.

    The net interest differential, including premiums paid or received, if any,
on interest rate swaps, is recognized on an accrual basis as an adjustment to
finance income or as interest expense to correspond with the hedged position. In
the event that early termination of a derivative instrument occurs, the gain or
loss remains in accumulated other comprehensive income until the hedged
transaction is recognized in earnings.

    CIT utilizes foreign exchange forward contracts or cross-currency swaps to
convert U.S. dollar borrowings into local currency in such instances that local
borrowings are not cost effective or available. CIT also utilizes foreign
exchange forward contracts to hedge its net investments in foreign operations.
These instruments are designated as hedges and resulting gains and losses are
reflected in accumulated other comprehensive income as a separate component of
equity.

STOCK-BASED COMPENSATION

    Prior to the Tyco acquisition, stock option plans were accounted for in
accordance with Accounting Principles Board Opinion 25, "Accounting for Stock
Issued to Employees" ("APB 25"). In accordance with APB 25, no compensation
expense is recognized for stock options issued. Compensation expense associated
with restricted stock awards is recognized over the associated vesting periods.

FOREIGN CURRENCY TRANSLATION

    CIT has operations in Canada, Europe and other countries outside the United
States. The functional currency for these foreign operations is the local
currency. The value of the assets and liabilities of these operations is
translated into U.S. dollars at the rate of exchange in effect at the balance
sheet date. Revenue and expense items are translated at the average exchange
rates effective during the year. The resulting foreign currency translation
gains and losses, as well as offsetting gains

                                      F-14

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
and losses on hedges of net investments in foreign operations, are reflected in
accumulated other comprehensive (loss) income.

INCOME TAXES

    Deferred tax liabilities and assets are recognized for the expected future
tax consequences of events that have been reflected in the Consolidated
Financial Statements. Deferred tax liabilities and assets are determined based
on the differences between the book values and the tax basis of particular
assets and liabilities, using tax rates in effect for the years in which the
differences are expected to reverse. A valuation allowance is provided to offset
any net deferred tax assets if, based upon the available evidence, it is more
likely than not that some or all of the deferred tax assets will not be
realized.

CONSOLIDATED STATEMENTS OF CASH FLOWS

    Cash and cash equivalents includes cash and interest-bearing deposits, which
generally represent overnight money market investments of excess cash borrowed
in the commercial paper market and maintained for liquidity purposes. Cash
inflows and outflows from commercial paper borrowings and most factoring
receivables are presented on a net basis in the Statements of Cash Flows, as
their original term is generally less than 90 days.

OTHER COMPREHENSIVE INCOME

    Other comprehensive income includes unrealized gains on securitization
retained interests, foreign currency translation adjustments pertaining to both
the net investment in foreign operations and the related derivatives designated
as hedges of such investments and commencing January 1, 2001, the changes in
fair values of derivative instruments designated as hedges of future cash flows.

USE OF ESTIMATES

    The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make extensive use of estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts
of income and expenses during the reporting period. Actual results could differ
from those estimates.

ACCOUNTING PRONOUNCEMENTS

    In June 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") No. 141, "Business
Combinations," and SFAS No. 142, "Goodwill and Other Intangible Assets." SFAS
No. 141 requires all business combinations initiated after June 30, 2001 to be
accounted for using the purchase method. In addition, companies are required to
review goodwill and intangible assets reported in connection with prior
acquisitions, possibly disaggregate and report separately previously identified
intangible assets and possibly reclassify certain intangible assets into
goodwill. SFAS No. 142 establishes new guidelines for accounting for goodwill
and other intangible assets. CIT implemented the provisions of SFAS No. 142 on
October 1, 2001. Since adoption, existing goodwill is no longer amortized but
instead will be assessed for impairment at least annually. See Note 25 for
further discussion related to SFAS No. 142 and goodwill amortization.

    In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement
Obligations." SFAS No. 143 addresses accounting and reporting for obligations
associated with the retirement of

                                      F-15

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
tangible long-lived assets and the associated asset retirement costs. This
statement is effective for fiscal years beginning after June 15, 2002. CIT is
currently assessing the impact of this new standard.

    In July 2001, the FASB issued SFAS No. 144, "Impairment or Disposal of
Long-Lived Assets," which is effective for fiscal years beginning after
December 15, 2001. The provisions of this statement provide a single accounting
model for impairment of long-lived assets. CIT is currently assessing the impact
of this new standard.

NOTE 2--ACQUISITION BY TYCO INTERNATIONAL LTD.

    The purchase price paid by Tyco for CIT plus related purchase accounting
adjustments was valued at approximately $9.5 billion and is presented as "Parent
company investment" as of June 1, 2001 in the Consolidated Statements of
Shareholder's Equity. The $9.5 billion value consisted of the following: the
issuance of approximately 133.0 million Tyco common shares valued at
$6,650.5 million on June 1, 2001 in exchange for approximately 73% of the
outstanding CIT common stock (including exchangeable shares of CIT Exchangeco,
Inc.); the payment of $2,486.4 million in cash to Dai-Ichi Kangyo Bank, Limited
("DKB") on June 1, 2001 for approximately 27% of the outstanding CIT common
stock; options for Tyco common shares valued at $318.6 million issued in
exchange for CIT stock options; and $29.2 million in acquisition-related costs
incurred by Tyco. In addition, $22.3 million in acquisition-related costs
incurred by Tyco were paid and have been reflected in CIT's equity as an
additional capital contribution. The purchase of the CIT common stock held by
DKB, which was contingent upon the satisfication of the conditions of the
merger, took place immediately prior to the closing of the merger on June 1,
2001.

    CIT recorded acquired assets and liabilities at their estimated fair value.
Approximately, $4.7 billion of goodwill and other intangible assets were
recorded, which represents the excess of the transaction purchase price over the
fair value of net assets acquired and purchase accounting liabilities
established which result in additional liabilities. Fair value estimates are
subject to future adjustment when appraisals or other valuation data are
obtained or when restructuring plans are committed to or finalized. Such
liabilities would be recorded as additional purchase accounting adjustments.

    In conjunction with the Tyco acquisition, work force reduction and exit
plans were formulated. As of September 30, 2001, 671 employees have been
terminated, or have been identified for and notified of early termination. In
all cases, the benefit arrangements have been announced to these employees.

    The following table summarizes purchase accounting liabilities recorded in
connection with the Tyco acquisition ($ in millions).



                                                 SEVERANCE             OTHER         TOTAL
                                            --------------------   --------------   --------
                                            NUMBER OF
                                            EMPLOYEES   RESERVE       RESERVE       RESERVE
                                            ---------   --------   --------------   --------
                                                                        
Reserves established......................     671       $ 45.8        $ 55.9        $101.7
Fiscal 2001 utilization...................    (408)       (20.2)        (51.5)        (71.7)
                                              ----       ------        ------        ------
Ending balance at September 30, 2001......     263       $ 25.6        $  4.4        $ 30.0
                                              ====       ======        ======        ======


    The severance reserve established was primarily related to corporate
administrative personnel in North America. The other reserve established of
$55.9 million consists primarily of acquisition-related costs incurred by Tyco.
Remaining reserves, not included in the previous table, from acquisitions in
prior periods totaled $3.0 million at September 30, 2001.

                                      F-16

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 2--ACQUISITION BY TYCO INTERNATIONAL LTD. (CONTINUED)
    In addition to the purchase accounting liabilities discussed above, the
Company recorded non-recurring acquisition-related transaction costs of
$54.0 million for costs incurred by CIT Group Inc. prior to and in connection
with its acquisition by Tyco.

NOTE 3--CHANGE IN FISCAL YEAR

    Effective September 30, 2001, we changed our fiscal year end from
December 31 to September 30 in order to conform to Tyco's fiscal year end. As a
result, the Consolidated Statements of Income, Statements of Shareholder's
Equity and Statements of Cash Flows are presented for the successor and
predecessor four and five-month periods for the nine months ended September 30,
2001 and each of the two years in the period ended December 31, 2000. The
following unaudited financial information is presented to provide comparative
results for the nine months ended September 30, 2001 and 2000 ($ in millions).



                                                                     (UNAUDITED)
                                                                  NINE MONTHS ENDED
                                                                    SEPTEMBER 30,
                                                              --------------------------
                                                                 2001          2000
                                                              ----------   -------------
                                                              (COMBINED)   (PREDECESSOR)
                                                                     
FINANCE INCOME..............................................   $3,975.3       $3,857.2
Interest expense............................................    1,619.8        1,845.5
                                                               --------       --------
Net finance income..........................................    2,355.5        2,011.7
Depreciation on operating lease equipment...................    1,036.7          932.9
                                                               --------       --------
Net finance margin..........................................    1,318.8        1,078.8
Provision for credit losses(1)..............................      332.5          191.4
                                                               --------       --------
Net finance margin after provision for credit losses........      986.3          887.4
Other revenue(1)............................................      572.6          694.7
                                                               --------       --------
OPERATING MARGIN............................................    1,558.9        1,582.1
                                                               --------       --------
Salaries and general operating expenses.....................      784.9          775.9
Goodwill amortization.......................................       97.6           63.8
Acquisition-related costs(1)................................       54.0             --
                                                               --------       --------
OPERATING EXPENSES..........................................      936.5          839.7
                                                               --------       --------
Income before provision for income taxes....................      622.4          742.4
Provision for income taxes..................................     (280.1)        (281.9)
Minority interest in subsidiary trust holding solely solely
  debentures of the Company, after tax......................       (8.5)          (9.0)
                                                               --------       --------
Net income..................................................   $  333.8       $  451.5
                                                               ========       ========


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

(1)  Special charges recorded during the nine months ended September 30, 2001
     were $221.6 million ($158.0 million after-tax) consisting of the following:
    provision for credit losses of $89.5 million for certain non-strategic and
    under-performing equipment leasing and loan portfolios of which the Company
    expects to dispose; write-downs of $78.1 million for certain equity
    investments in the telecommunications industry and e-commerce markets of
    which the Company expects to dispose; and acquisition-related costs of
    $54.0 million.

                                      F-17

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 4--FINANCE RECEIVABLES

    The following table presents the breakdown of finance receivables by loans
and lease receivables ($ in millions).



                                                              SEPTEMBER 30,   DECEMBER 31,
                                                                  2001            2000
                                                              -------------   -------------
                                                               (SUCCESSOR)    (PREDECESSOR)
                                                                        
Loans.......................................................    $23,590.9        $22,920.4
Leases......................................................      8,288.5         10,577.1
                                                                ---------        ---------
  Finance receivables.......................................    $31,879.4        $33,497.5
                                                                =========        =========


    Included in lease receivables at September 30, 2001 and December 31, 2000
are leveraged lease receivables of $1.0 billion and $1.1 billion, respectively.
Leveraged lease receivables exclude the portion funded by third party
non-recourse debt payable of $2.4 billion at September 30, 2001 and
$2.1 billion at December 31, 2000.

    At September 30, 2001 and December 31, 2000, finance receivables exclude
$10.1 billion and $11.1 billion, respectively, of finance receivables previously
securitized and still managed by CIT.

    The following table sets forth the contractual maturities of finance
receivables ($ in millions).



                                                 AT SEPTEMBER 30,           AT DECEMBER 31,
                                                       2001                       2000
                                               --------------------       --------------------
                                                AMOUNT     PERCENT         AMOUNT     PERCENT
                                               ---------   --------       ---------   --------
                                                   (SUCCESSOR)               (PREDECESSOR)
                                                                          
Due within one year..........................  $14,212.6     44.6%        $14,185.7     42.3%
Due within one to two years..................    5,233.5     16.4           5,450.6     16.3
Due within two to four years.................    4,515.2     14.2           5,774.6     17.2
Due after four years.........................    7,918.1     24.8           8,086.6     24.2
                                               ---------    -----         ---------    -----
  Total......................................  $31,879.4    100.0%        $33,497.5    100.0%
                                               =========    =====         =========    =====


    Non-performing assets reflect both finance receivables on non-accrual status
(primarily loans that are ninety days or more delinquent) and assets received in
satisfaction of loans (repossessed assets). The following table sets forth the
information regarding total non-performing assets ($ in millions):



                                                         AT SEPTEMBER 30,   AT DECEMBER 31,
                                                               2001              2000
                                                         ----------------   ---------------
                                                           (SUCCESSOR)       (PREDECESSOR)
                                                                      
Non-accrual finance receivables........................       $851.6            $704.2
Assets received in satisfaction of loans...............        118.1             123.9
                                                              ------            ------
  Total non-performing assets..........................       $969.7            $828.1
                                                              ======            ======

Percentage of finance receivables......................         3.04%             2.47%
                                                              ======            ======


    At September 30, 2001 and December 31, 2000, the recorded investment in
impaired loans totaled $555.3 million and $326.6 million, respectively, with
corresponding specific reserve for credit loss allocations of $122.3 million and
$59.9 million, respectively, included in the reserve for credit loss. The
average monthly recorded investment in impaired loans was $409.8 million,
$256.6 million and

                                      F-18

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 4--FINANCE RECEIVABLES (CONTINUED)
$116.9 million for the nine months ended September 30, 2001 and the years ended
December 31, 2000 and 1999, respectively. After being classified as impaired,
there was no finance income recognized on these loans during the nine months
ended September 30, 2001 and the years ended December 31, 2000 and 1999. The
amount of finance income that would have been recorded under contractual terms
for impaired loans would have been $46.1 million, $38.1 million, and
$26.9 million for the nine months ended September 30, 2001 and for the years
ended December 2000 and 1999, respectively.

NOTE 5--RESERVE FOR CREDIT LOSSES

    The following table presents changes in the reserve for credit losses ($ in
millions).



                                                            FOR THE PERIOD ENDED
                                                     -----------------------------------
                                                     SEPTEMBER 30,      DECEMBER 31,
                                                         2001          2000       1999
                                                     -------------   --------   --------
                                                      (COMBINED)        (PREDECESSOR)
                                                                       
Balance, beginning of period.......................     $468.5        $446.9     $263.7
                                                        ------        ------     ------

Provision for credit losses........................      243.0         255.2      110.3
Special impairment of portfolio assets(1)..........       89.5            --         --
Reserves relating to dispositions, acquisitions,
  other............................................      (16.3)          2.0      167.9
                                                        ------        ------     ------
  Additions to the reserve for credit losses.......      316.2         257.2      278.2
                                                        ------        ------     ------

Finance receivables charged-off....................     (309.2)       (255.8)    (111.1)
Recoveries on finance receivables previously
  charged-off......................................       17.4          20.2       16.1
                                                        ------        ------     ------
  Net credit losses................................     (291.8)       (235.6)     (95.0)
                                                        ------        ------     ------
Balance, end of period.............................     $492.9        $468.5     $446.9
                                                        ======        ======     ======
Reserve for credit losses as a percentage of
  finance receivables..............................       1.55%         1.40%      1.44%
                                                        ======        ======     ======


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

(1)  Special impairment of portfolio assets of $89.5 million relates to the
     impairment of certain non-strategic and under-performing equipment leasing
     and loan portfolios, primarily related to telecommunications.

                                      F-19

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 6--OPERATING LEASE EQUIPMENT

    The following table provides an analysis of the net book value of operating
lease equipment by equipment type at September 30, 2001 and December 31, 2000 ($
in millions).



                                                         AT SEPTEMBER 30,   AT DECEMBER 31,
                                                               2001              2000
                                                         ----------------   ---------------
                                                           (SUCCESSOR)       (PREDECESSOR)
                                                                      
Commercial aircraft....................................      $2,017.2          $1,885.5
Railcars and locomotives...............................       1,242.5           1,697.1
Communications.........................................         799.5             560.4
Information technology.................................         702.1           1,155.4
Business aircraft......................................         359.6             364.0
Manufacturing..........................................         315.7             305.6
Other..................................................         966.2           1,222.6
                                                             --------          --------
  Total................................................      $6,402.8          $7,190.6
                                                             ========          ========


    Included in the preceding table is equipment not currently subject to lease
agreements of $247.2 million and $351.0 million at September 30, 2001 and
December 31, 2000, respectively.

    Rental income on operating leases, which is included in finance income,
totaled $1.3 billion for the nine months ended September 30, 2001, $1.7 billion
for the year ended December 31, 2000, and $617.8 million for the year ended
December 31, 1999. The following table presents future minimum lease rentals on
non-cancelable operating leases as of September 30, 2001. Excluded from this
table are variable rentals calculated on the level of asset usage, re-leasing
rentals, and expected sales proceeds from remarketing operating lease equipment
at lease expiration, all of which are components of operating lease
profitability ($ in millions).



YEARS ENDED SEPTEMBER 30,                                    AMOUNT
-------------------------                                   --------
                                                         
2002......................................................  $1,399.2
2003......................................................     881.4
2004......................................................     457.1
2005......................................................     245.9
2006......................................................     155.0
Thereafter................................................     365.4
                                                            --------
  Total...................................................  $3,504.0
                                                            ========


                                      F-20

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7--CONCENTRATIONS

    The following table summarizes the geographic and industry compositions of
financing and leasing portfolio assets at September 30, 2001 and December 31,
2000 ($ in millions):



                                              AT SEPTEMBER 30, 2001       AT DECEMBER 31, 2000
                                              ----------------------      --------------------
                                                AMOUNT      PERCENT        AMOUNT     PERCENT
                                              ----------   ---------      ---------   --------
                                                   (SUCCESSOR)               (PREDECESSOR)
                                                                          
North America:
  Northeast.................................  $ 9,117.9       22.4%       $ 9,099.3     20.8%
  West......................................    7,561.7       18.6          8,336.9     19.0
  Midwest...................................    6,957.3       17.0          7,723.1     17.6
  Southeast.................................    5,505.4       13.5          6,228.6     14.2
  Southwest.................................    4,708.1       11.6          4,940.3     11.4
  Canada....................................    1,952.4        4.8          2,357.4      5.4
                                              ---------      -----        ---------    -----
Total North America.........................   35,802.8       87.9         38,685.6     88.4
Other foreign...............................    4,926.4       12.1          5,099.0     11.6
                                              ---------      -----        ---------    -----
  Total.....................................  $40,729.2      100.0%       $43,784.6    100.0%
                                              =========      =====        =========    =====




                                               AT SEPTEMBER 30, 2001    AT DECEMBER 31, 2000
                                               ----------------------   --------------------
                                                 AMOUNT      PERCENT     AMOUNT     PERCENT
                                               ----------   ---------   ---------   --------
                                                    (SUCCESSOR)            (PREDECESSOR)
                                                                        
Manufacturing(1) (no industry greater than
  3.6%)......................................  $ 8,442.2       20.7%    $ 8,787.2     20.1%
Retail(2)....................................    5,020.9       12.3       4,211.3      9.6
Commercial airlines..........................    3,412.3        8.4       3,557.2      8.1
Home mortgage................................    2,760.2        6.8       2,451.7      5.6
Transportation(3)............................    2,675.8        6.6       3,431.0      7.8
Construction equipment.......................    2,273.7        5.6       2,697.8      6.2
Services.....................................    1,755.3        4.3       1,987.1      4.5
Wholesaling..................................    1,435.7        3.5       1,445.0      3.3
Communications...............................    1,590.3        3.9       1,496.7      3.4
Other (no industry greater than 2.7%)........   11,362.8       27.9      13,719.6     31.4
                                               ---------      -----     ---------    -----
  Total......................................  $40,729.2      100.0%    $43,784.6    100.0%
                                               =========      =====     =========    =====


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

(1)  Includes manufacturers of textiles and apparel, industrial machinery and
     equipment, electrical and electronic equipment and other industries.

(2)  Includes retailers of apparel (4.9%) and general merchandise (3.3%).

(3)  Includes rail, bus, over-the-road trucking industries and business
     aircraft.

NOTE 8--INVESTMENTS IN EQUITY SECURITIES

   Investments in equity securities designated as available for sale totaled
$972.6 million and $849.7 million at September 30, 2001 and December 31, 2000,
respectively, and are included in other assets in the Consolidated Balance
Sheet.

    Included in CIT's investments in equity securities are retained interests in
commercial securitized assets of $843.6 million and consumer securitized assets
of $126.5 million at September 30, 2001 and commercial securitized assets of
$684.5 million and consumer securitized assets of $155.9 million at

                                      F-21

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 8--INVESTMENTS IN EQUITY SECURITIES (CONTINUED)
December 31, 2000. Retained interests include interest-only strips, retained
subordinated securities, and cash reserve accounts related to securitizations.
The carrying value of the retained interests in securitized assets is reviewed
quarterly for valuation impairment.

    The securitization programs cover a wide range of products and collateral
types with significantly different prepayment and credit risk characteristics.
The prepayment speed, in the tables below, is based on Constant Prepayment Rate
("CPR") which expresses payments as a function of the declining amount of loans
at a compound annual rate. Expected credit losses are based upon annual loss
rates.

    The key economic assumptions used in measuring the retained interests at the
date of securitization for transactions completed during 2001 were as follows:



                                                                  COMMERCIAL
                                                                   EQUIPMENT
                                                              -------------------
                                                           
Prepayment speed............................................         6.98%--56.74%
Expected credit losses......................................         0.00%--11.08%
Weighted average discount rate..............................         7.94%--16.00%
Weighted average life (in years)............................         0.90 -- 2.61


    Ranges of key economic assumptions used in calculating the fair value of the
retained interests in securitized assets by product type at September 30, 2001
were as follows:



                                                                               CONSUMER
                                                             ---------------------------------------------
                                                                 MANUFACTURED
                                        COMMERCIAL              HOUSING & HOME           RECREATIONAL
                                         EQUIPMENT                  EQUITY              VEHICLE & BOAT
                                    -------------------      ---------------------   ---------------------
                                                                            
Prepayment speed..................         6.00%--59.38%        15.60%--25.40%          21.50%--21.50%
Expected credit losses............         0.00%-- 8.08%         0.24%-- 2.77%           0.00%-- 1.51%
Weighted average discount rate....         9.00%--16.00%        13.00%--15.00%          14.00%--15.00%
Weighted average life (in
  years)..........................         0.22 -- 1.98          1.88 -- 3.79            0.16 -- 2.76


    The impact of 10 percent and 20 percent adverse changes to the key economic
assumptions on the fair value of retained interests as of September 30, 2001 is
shown in the following tables ($ in millions).



                                                                         CONSUMER
                                                              -------------------------------
                                                               MANUFACTURED
                                              COMMERCIAL      HOUSING & HOME    RECREATIONAL
                                              EQUIPMENT           EQUITY       VEHICLE & BOAT
                                              ----------      --------------   --------------
                                                                      
Prepayment speed:
  10 percent adverse change.................    $ (3.2)           $(0.9)            $(2.5)
  20 percent adverse change.................      (5.8)            (1.8)             (4.9)
Expected credit losses:
  10 percent adverse change.................     (25.0)            (0.2)             (2.2)
  20 percent adverse change.................     (50.0)            (0.4)             (4.5)
Weighted average discount rate:
  10 percent adverse change.................     (13.4)            (0.8)             (2.5)
  20 percent adverse change.................     (26.5)            (1.5)             (4.8)


                                      F-22

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 8--INVESTMENTS IN EQUITY SECURITIES (CONTINUED)
    These sensitivities are hypothetical and should be used with caution.
Changes in fair value based on a 10 percent variation in assumptions generally
cannot be extrapolated because the relationship of the change in assumptions to
the change in fair value may not be linear. Also, in this table, the effect of a
variation in a particular assumption on the fair value of the retained interest
is calculated without changing any other assumption. In reality, changes in one
factor may result in changes in another (for example, increases in market
interest rates may result in lower prepayments and increased credit losses),
which might magnify or counteract the sensitivities.

    The following tables summarize static pool credit losses, which represent
the sum of actual losses (life to date) and projected future credit losses,
divided by the original balance of each pool of the respective assets. Amounts
shown for each year are a weighted average for the securitizations during the
period.



                                                        COMMERCIAL EQUIPMENT SECURITIZATIONS
                                                                       DURING
                                                    --------------------------------------------
                                                       2001              2000             1999
                                                    ----------         --------         --------
                                                    (COMBINED)               (PREDECESSOR)
                                                                               
Actual and projected losses at:
  September 30, 2001.......................            1.92%             3.43%            5.46%
  December 31, 2000........................           --                 1.83%            3.92%
  December 31, 1999........................           --                 --               4.59%




                                                           RECREATIONAL VEHICLE AND BOAT
                                                               SECURITIZATIONS DURING
                                                    --------------------------------------------
                                                       2001              2000             1999
                                                    ----------         --------         --------
                                                    (COMBINED)               (PREDECESSOR)
                                                                               
Actual and projected losses at:
  September 30, 2001.......................           --                 --               2.60%
  December 31, 2000........................           --                 --               2.32%
  December 31, 1999........................           --                 --               2.25%


    The table that follows summarizes certain cash flows received from and paid
to securitization trusts for the nine months ended September 30, 2001 ($ in
millions).



COMBINED NINE MONTHS ENDED SEPTEMBER 30, 2001                      AMOUNT
---------------------------------------------                     --------
                                                               
Proceeds from new securitizations...........................      $3,354.5
Other cash flows received on retained interests.............         178.3
Servicing fees received.....................................          50.8
Repurchases of delinquent or foreclosed assets and
  ineligible contracts......................................         (95.3)
Purchases of contracts through clean up calls...............         (72.7)
Reimbursable servicing advances, net........................          (9.1)
                                                                  --------
  Total, net................................................      $3,406.5
                                                                  ========


                                      F-23

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 8--INVESTMENTS IN EQUITY SECURITIES (CONTINUED)

    Net charge-offs (excluding special charge-offs) for the nine months ended
September 30, 2001 and receivables past due 60 days or more at September 30,
2001 are set forth below, for both finance receivables and managed receivables.
In addition to finance receivables, managed receivables include finance
receivables previously securitized and still managed by us, but exclude
operating leases and equity investments ($ in millions).



                                             CHARGE-OFFS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2001
                                            -----------------------------------------------------------
                                               FINANCE RECEIVABLES               MANAGED RECEIVABLES
                                            -------------------------         -------------------------
                                             AMOUNT          PERCENT           AMOUNT          PERCENT
                                            --------         --------         --------         --------
                                                   (COMBINED)                        (COMBINED)
                                                                                   
Commercial............................      $  168.5           0.78%          $  276.6           0.84%
Consumer..............................          43.8           1.56%              67.0           1.33%
                                            --------                          --------
  Total(1)............................      $  212.3           0.87%          $  343.6           0.90%
                                            ========                          ========




                                                  PAST DUE 60 DAYS OR MORE AT SEPTEMBER 30, 2001
                                            -----------------------------------------------------------
                                               FINANCE RECEIVABLES               MANAGED RECEIVABLES
                                            -------------------------         -------------------------
                                             AMOUNT          PERCENT           AMOUNT          PERCENT
                                            --------         --------         --------         --------
                                                   (SUCCESSOR)                       (SUCCESSOR)
                                                                                   
Commercial............................      $  915.7           3.18%          $1,386.6           3.63%
Consumer..............................         188.2           6.12%             253.1           4.32%
                                            --------                          --------
  Total...............................      $1,103.9           3.46%          $1,639.7           3.72%
                                            ========                          ========


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

(1)  Including special items, the charge-offs for the nine months ended
     September 30, 2001 were $291.8 million, or 1.20% of finance receivables and
    $423.2 million, or 1.12% of managed receivables.

NOTE 9--DEBT

   The following table presents data on commercial paper borrowings ($ in
millions).



                                                                      AT DECEMBER 31,
                                        AT SEPTEMBER 30,         -------------------------
                                              2001                 2000            1999
                                        ----------------         ---------       ---------
                                          (SUCCESSOR)                  (PREDECESSOR)
                                                                        
Borrowings outstanding................     $ 8,869.2             $ 9,063.5       $ 8,974.0
Weighted average interest rate........         3.37%                 6.57%           5.71%
Weighted average maturity.............       31 days               37 days         27 days




                                                                        FOR THE YEARS ENDED
                                        FOR THE NINE MONTHS                DECEMBER 31,
                                        ENDED SEPTEMBER 30,          -------------------------
                                                2001                   2000            1999
                                        --------------------         ---------       ---------
                                             (COMBINED)                    (PREDECESSOR)
                                                                            
Daily average borrowings..............       $10,142.5               $10,565.1       $ 6,694.5
Maximum amount outstanding............       $11,726.4               $12,868.2       $ 9,295.0
Weighted average interest rate........           4.67%                   6.23%           5.17%


                                      F-24

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9--DEBT (CONTINUED)
    The following tables present fiscal year contractual maturities of total
debt at September 30, 2001 and calendar year contractual maturities at
December 31, 2000 ($ in millions).



                                               AT SEPTEMBER 30, 2001
                                       --------------------------------------
                                       COMMERCIAL   VARIABLE-RATE               AT DECEMBER 31,
                                         PAPER      SENIOR NOTES      TOTAL          2000
                                       ----------   -------------   ---------   ---------------
                                              (SUCCESSOR)                        (PREDECESSOR)
                                                                    
Due in 2001 (rates ranging from 5.90%
  to 6.97%)..........................   $     --      $     --      $      --      $15,819.0
Due in 2002 (rates ranging from 2.70%
  to 5.54%)..........................    8,869.2       5,725.0       14,594.2        4,355.0
Due in 2003 (rates ranging from 3.50%
  to 4.27%)..........................         --       3,889.6        3,889.6           20.0
                                        --------      --------      ---------      ---------
  Total..............................   $8,869.2      $9,614.6      $18,483.8      $20,194.0
                                        ========      ========      =========      =========


    The consolidated weighted average interest rates on variable-rate senior
notes at September 30, 2001 and December 31, 2000 were 3.64% and 6.76%,
respectively.



                                             AT SEPTEMBER 30, 2001
                                     -------------------------------------
                                         FIXED-RATE NOTES
                                     -------------------------               AT DECEMBER 31,
                                       SENIOR     SUBORDINATED     TOTAL          2000
                                     ----------   ------------   ---------   ---------------
                                            (SUCCESSOR)                       (PREDECESSOR)
                                                                 
Due in 2001 (rates ranging from
  5.50% to 9.25%)..................  $       --      $    --     $      --      $ 4,682.3
Due in 2002 (rates ranging from
  5.50% to 8.26%)..................     2,356.4        100.0       2,456.4        3,028.4
Due in 2003 (rates ranging from
  4.90% to 8.26%)..................     2,889.0           --       2,889.0        3,851.5
Due in 2004 (rates ranging from
  4.41% to 8.26%)..................     4,391.9           --       4,391.9        1,752.3
Due in 2005 (rates ranging from
  5.50% to 8.26%)..................     4,593.6           --       4,593.6        2,890.6
Due after 2005 (rates ranging from
  3.25% to 8.25%)..................     2,883.0           --       2,883.0        1,566.0
                                     ----------      -------     ---------      ---------
  Total............................  $ 17,113.9      $ 100.0     $17,213.9      $17,771.1
                                     ==========      =======     =========      =========


    Fixed-rate senior and subordinated debt outstanding at September 30, 2001
mature at various dates through 2028, with interest rates ranging from 3.25% to
8.26%. The consolidated weighted-average interest rates on fixed-rate senior and
subordinated debt at September 30, 2001 and December 31, 2000 were 6.72% and
6.83%, respectively. At September 30, 2001 and December 31, 2000,
foreign-denominated debt (stated in U.S. dollars), which was all fixed-rate
debt, totaled $1,306.1 million and $711.9 million, respectively.

    At September 30, 2001, there remained $15.2 billion of registered, but
unissued debt securities under a shelf registration statement.

                                      F-25

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9--DEBT (CONTINUED)
    The following table represents information on unsecured committed lines of
credit with 47 banks that can be drawn upon to support commercial paper
borrowings at September 30, 2001 ($ in millions).



MATURITY                                                       AMOUNT
--------                                                      --------
                                                           
March 2002..................................................  $4,038.0
April 2003..................................................     765.0
March 2005..................................................   3,720.0
                                                              --------
Total credit lines..........................................  $8,523.0
                                                              ========


    The credit line agreements contain clauses that permit extensions beyond the
expiration dates upon written consent from the participating banks.

    Certain foreign operations utilize local financial institutions to fund
operations. At September 30, 2001, local credit facilities totaled
$252.4 million, of which $133.8 million was undrawn and available.

NOTE 10--DERIVATIVE FINANCIAL INSTRUMENTS

    As part of managing the exposure to changes in market interest rates, CIT,
as an end-user, enters into various interest rate swap transactions, all of
which are transacted in over-the-counter markets, with other financial
institutions acting as principal counterparties. CIT uses derivatives for
hedging purposes only, and does not enter into derivative financial instruments
for trading or speculative purposes. To ensure both appropriate use as a hedge
and hedge accounting treatment, derivatives entered into are designated
according to a hedge objective against a specific liability, including
commercial paper, or a specifically underwritten debt issue. The notional
amounts, rates, indices and maturities of CIT's derivatives are required to
closely match the related terms of CIT's hedged liabilities. CIT exchanges
variable-rate interest on certain debt instruments for fixed-rate amounts. These
interest rate swaps are designated as cash flow hedges. CIT also exchanges
fixed-rate interest on certain of its debt for variable-rate. These interest
rate swaps are designated as fair value hedges.

    CIT uses foreign exchange forward contracts or cross-currency swaps to
convert U.S. dollar borrowings into local currency to the extent that local
borrowings are not cost effective or available. CIT also uses foreign exchange
forward contracts to hedge its net investment in foreign operations.

    The following table presents the notional principal amounts of interest rate
swaps by class and the corresponding hedged liability position at September 30,
2001.



                                       NOTIONAL AMOUNT
         INTEREST RATE SWAPS             IN MILLIONS                    COMMENTS
         -------------------           ---------------                  --------
                                                   
Floating to fixed-rate swaps               $5,672.0      Effectively converts the interest rate
                                                         on an equivalent amount of commercial
                                                         paper and variable-rate notes to a
                                                         fixed rate.

Fixed to floating-rate swaps                1,220.7      Effectively converts the interest rate
                                                         on an equivalent amount of fixed-rate
                                                         notes to a variable rate.
                                           --------
Total interest rate swaps                  $6,892.7
                                           ========


                                      F-26

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
    The components of the adjustment to Accumulated Other Comprehensive Loss for
derivatives qualifying as hedges of future cash flows at January 1, 2001 and the
balance outstanding as of June 1, 2001 and September 30, 2001 are presented in
the following table ($ in millions).



                                            ADJUSTMENT OF
                                            FAIR VALUE OF   INCOME TAX   TOTAL UNREALIZED
                                             DERIVATIVES     EFFECTS        LOSS (GAIN)
                                            -------------   ----------   -----------------
                                                                
Balance at January 1, 2001
  (predecessor)...........................     $236.2         $(89.7)         $146.5
Changes in values of derivatives
  qualifying as cash flow hedges..........       (1.0)           0.4            (0.6)
                                               ------         ------          ------
Balance at June 1, 2001 (predecessor).....      235.2          (89.3)          145.9
Effect of push-down accounting............     (235.2)          89.3          (145.9)
                                               ------         ------          ------
Balance at June 1, 2001 (successor).......         --             --              --
Changes in values of derivatives
  qualifying as cash flow hedges..........      102.3          (38.9)           63.4
                                               ------         ------          ------
Balance at September 30, 2001
  (successor).............................     $102.3         $(38.9)         $ 63.4
                                               ======         ======          ======


    Assuming no change in interest rates, $13.5 million is expected to be
reclassified to earnings in fiscal 2002 as contractual cash payments are made.
For the nine months ended September 30, 2001, the ineffective portion of changes
in the fair value of cash flow hedges amounted to $3.4 million and has been
recorded as a reduction to interest expense.

    CIT had cross-currency swaps with a notional principal amount of
$1.7 billion at September 30, 2001. The swaps hedge foreign currency and
interest rate risk and have maturities ranging from fiscal 2002 to 2024 that
correspond with the terms of the hedged debt. CIT had foreign currency exchange
forward contracts with a notional principal amount of $3.3 billion at
September 30, 2001, with maturities ranging from fiscal 2002 to 2006, to hedge
foreign currencies.

                                      F-27

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)

    CIT is exposed to credit risk to the extent that the counterparty fails to
perform under the terms of a derivative instrument. This risk is measured as the
market value of interest rate swaps or foreign exchange forwards with a positive
fair value, which totaled $307.5 million at September 30, 2001, reduced by the
effects of master netting agreements as presented in Note 20--"Fair Values of
Financial Instruments." CIT manages this credit risk by requiring that all
derivative transactions be conducted with counterparties rated investment grade
by nationally recognized rating agencies, with the majority of the
counterparties rated "AA" or higher, and by setting limits on the exposure with
any individual counterparty. Accordingly, counterparty credit risk at
September 30, 2001 is not considered significant.

    The following table presents the maturity, notional principal amounts and
the weighted average interest rates expected to be received or paid, of U.S.
dollar interest rate swaps at September 30, 2001 ($ in millions).



                                      FLOATING TO FIXED-RATE                     FIXED TO FLOATING-RATE
                              --------------------------------------       ----------------------------------
MATURITY                                        WEIGHTED AVERAGE                         WEIGHTED AVERAGE
--------                                     -----------------------                  -----------------------
YEARS ENDING                  NOTIONAL       RECEIVE          PAY          NOTIONAL   RECEIVE          PAY
SEPTEMBER 30,                  AMOUNT          RATE           RATE          AMOUNT      RATE           RATE
-------------                 --------       --------       --------       --------   --------       --------
                                                                                   
2002........................  $2,035.0         3.03%          6.35%        $   20.0     7.54%          3.47%
2003........................   1,590.5         3.09           6.52            429.4     6.87           3.40
2004........................     384.8         3.28           5.73            313.5     7.15           5.04
2005........................     215.1         2.92           5.23            257.8     6.92           4.79
2006........................     103.7         2.95           5.18               --       --             --
2007 - Thereafter...........     859.2         3.02           5.67            200.0     5.92           2.52
                              --------                                     --------
  Total.....................  $5,188.3         3.06           6.17         $1,220.7     6.81           3.97
                              ========                                     ========


    In addition, at September 30, 2001, CIT had outstanding interest rate swaps
denominated in foreign currencies that converted floating-rate debt to
fixed-rate debt. The following table presents the maturity, notional principal
amounts and the weighted average interest rates expected to be received or paid,
of foreign currency interest rate swaps at September 30, 2001 ($ in million).



                                                    WEIGHTED AVERAGE
                                                   -------------------
                                        NOTIONAL   RECEIVE
FOREIGN CURRENCY                         AMOUNT      RATE     PAY RATE   MATURITY RANGE
----------------                        --------   --------   --------   --------------
                                                             
Canadian Dollar.......................   371.2       4.09%      6.21%     2002 - 2005
Australian Dollar.....................    94.1       4.89       6.40      2002 - 2004
British Pound.........................    14.6       4.48       5.43      2002 - 2024
Italian Lira..........................     3.8       4.31       3.56      2002 - 2002


    All rates were those in effect at September 30, 2001. Variable rates are
based on the contractually determined rate or other market rate indices and may
change significantly, affecting future cash flows.

                                      F-28

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
    The following table presents the maturity, notional principal amounts of
foreign exchange forwards, cross currency swaps and bond forwards at
September 30, 2001 ($ in millions).



                                                                 NOTIONAL AMOUNT
MATURITY                                                ---------------------------------
YEARS ENDED                                             FOREIGN EXCHANGE   CROSS-CURRENCY
SEPTEMBER 30,                                               FORWARDS           SWAPS
-------------                                           ----------------   --------------
                                                                     
2002..................................................      $1,918.7          $  (19.1)
2003..................................................       1,174.4             113.6
2004..................................................         144.8              95.5
2005..................................................           0.4           1,368.8
2006..................................................          12.4              61.8
2007 - Thereafter.....................................            --             106.5
                                                            --------          --------
  Total...............................................      $3,250.7          $1,727.1
                                                            ========          ========


    CIT adopted SFAS 133 on January 1, 2001. As a result, CIT recorded a
$146.5 million, net of tax, cumulative effect adjustment to Accumulated Other
Comprehensive Loss, for derivatives qualifying as hedges of future cash flows in
accordance with this accounting standard.

NOTE 11--PREFERRED CAPITAL SECURITIES

    In February 1997, CIT Capital Trust I (the "Trust"), a wholly-owned
subsidiary of CIT, issued in a private offering $250.0 million liquidation value
of 7.70% Preferred Capital Securities (the "Capital Securities"), which were
subsequently registered with the Securities and Exchange Commission pursuant to
an exchange offer. Each capital security was recorded at the liquidation value
of $1,000. The Trust subsequently invested the offering proceeds in
$250.0 million principal amount Junior Subordinated Debentures (the
"Debentures") of CIT, having identical rates and payment dates. The Debentures
of CIT represent the sole assets of the Trust. Holders of the Capital Securities
are entitled to receive cumulative distributions at an annual rate of 7.70%
through either the redemption date or maturity of the Debentures (February 15,
2027). Both the Capital Securities issued by the Trust and the Debentures of CIT
owned by the Trust are redeemable in whole or in part on or after February 15,
2007 or at any time in whole upon changes in specific tax legislation, bank
regulatory guidelines or securities law at the option of CIT at their
liquidation value or principal amount. The securities are redeemable at a
specified premium through February 15, 2007, at which time the redemption price
will be at par, plus accrued interest. Distributions by the Trust are guaranteed
by CIT to the extent that the Trust has funds available for distribution. CIT
records distributions payable on the Capital Securities as an operating expense
in the Consolidated Statements of Income. The Capital Securities were valued at
$260.0 million on June 1, 2001, the date of acquisition by Parent.

NOTE 12--SPECIAL CHARGES

    Net income for the nine months ended September 30, 2001 included a special
charge of $221.6 million ($158.0 million after-tax) consisting of the following:
provision of $89.5 million for certain non-strategic and under-performing
equipment leasing and loan portfolios, primarily in the telecommunications
industry, of which the Company expects to dispose; write-downs of $78.1 million
for certain equity investments in the telecommunications industry and e-commerce
markets of which the Company expects to dispose; and acquisition-related
transaction costs of $54.0 million incurred by

                                      F-29

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 12--SPECIAL CHARGES (CONTINUED)
CIT prior to and in connection with its acquisition by Tyco. The $78.1 million
special write-down is netted in other revenue in the Consolidated Statement of
Income and the impairment of portfolio assets $89.5 million are included in the
provision for credit losses. The impairment and valuation charges above relate
to loans, leases and investments that are being liquidated.

NOTE 13--OTHER REVENUE

    The following table sets forth the components of other revenue ($ in
millions).



                                                                                   YEARS ENDED
                                                                                  DECEMBER 31,
                                        JUNE 2 THROUGH     JANUARY 1 THROUGH   -------------------
                                      SEPTEMBER 30, 2001     JUNE 1, 2001        2000       1999
                                      ------------------   -----------------   --------   --------
                                         (SUCCESSOR)         (PREDECESSOR)        (PREDECESSOR)
                                                                              
Fees and other income...............        $212.3              $174.9          $480.9     $161.0
Factoring commissions...............          50.7                61.2           154.7      118.7
Gains on securitizations............          59.0                38.7           109.5       14.7
Gains on sales of leasing
  equipment.........................          14.2                33.7           113.2       56.4
Gains (losses) on venture capital
  investments.......................          (1.1)                7.1            53.7         --
Special write-down of equity
  investments(1)....................            --               (78.1)             --         --
                                            ------              ------          ------     ------
  Total.............................        $335.1              $237.5          $912.0     $350.8
                                            ======              ======          ======     ======


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

(1)  During the period January 1 through June 1, 2001, the Company recorded
     special write-downs of $78.1 million for certain equity investments in the
    telecommunications industry and e-commerce markets of which the Company
    expects to dispose.

NOTE 14--SALARIES AND GENERAL OPERATING EXPENSES

   The following table sets forth the components of salaries and general
operating expenses (excluding goodwill amortization) ($ in millions).



                                                                                  YEARS ENDED
                                                                                 DECEMBER 31,
                                       JUNE 2 THROUGH     JANUARY 1 THROUGH   -------------------
                                     SEPTEMBER 30, 2001     JUNE 1, 2001        2000       1999
                                     ------------------   -----------------   --------   --------
                                        (SUCCESSOR)         (PREDECESSOR)        (PREDECESSOR)
                                                                             
Salaries and employee benefits.....        $204.7              $262.0         $  600.7    $309.4
Other operating expenses...........         134.2               184.0            434.5     206.6
                                           ------              ------         --------    ------
  Total............................        $338.9              $446.0         $1,035.2    $516.0
                                           ======              ======         ========    ======


                                      F-30

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 15--INCOME TAXES

    The effective tax rate varied from the statutory federal corporate income
tax rate as follows.



                                                          NINE MONTHS            YEARS ENDED
                                                             ENDED              DECEMBER 31,
                                                         SEPTEMBER 30,    -------------------------
                                                              2001          2000             1999
                                                         --------------   --------         --------
                                                           (COMBINED)           (PREDECESSOR)
                                                                PERCENTAGE OF PRETAX INCOME
                                                                                  
Federal income tax rate................................       35.0%         35.0%            35.0%
Increase (decrease) due to:
  Goodwill amortization................................        5.5           2.1              0.2
  Foreign income taxes.................................        1.8           2.0               --
  State and local income taxes, net of federal income
    tax benefit........................................        2.6           1.6              2.7
  Other................................................        0.1          (2.8)            (3.1)
                                                              ----          ----             ----
Effective tax rate.....................................       45.0%         37.9%            34.8%
                                                              ====          ====             ====


    The provision for income taxes is comprised of the following ($ in
millions):



                                                           NINE MONTHS         YEARS ENDED
                                                              ENDED           DECEMBER 31,
                                                          SEPTEMBER 30,    -------------------
                                                               2001          2000       1999
                                                          --------------   --------   --------
                                                            (COMBINED)        (PREDECESSOR)
                                                                             
Current federal income tax provision....................      $   --        $ 31.9     $ 24.0
Deferred federal income tax provision...................       216.1         211.5      163.5
                                                              ------        ------     ------
  Total federal income taxes............................       216.1         243.4      187.5
Foreign income taxes....................................        47.5         113.2        3.0
State and local income taxes............................        16.5          24.6       24.4
                                                              ------        ------     ------
  Total provision for income taxes......................      $280.1        $381.2     $214.9
                                                              ======        ======     ======


                                      F-31

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 15--INCOME TAXES (CONTINUED)
    The tax effects of temporary differences that give rise to significant
portions of the deferred federal and foreign income tax assets and liabilities
are presented below.



                                                                         AT DECEMBER 31,
                                                   AT SEPTEMBER 30,   ---------------------
                                                         2001           2000        1999
                                                   ----------------   ---------   ---------
                                                     (SUCCESSOR)          (PREDECESSOR)
                                                                         
Assets:
  Accrued liabilities and reserves...............      $ 513.3        $   300.8   $   282.1
  Net operating loss carryforwards...............         89.8            216.0       153.8
  Alternative minimum tax........................           --             85.7        50.7
  Provision for credit losses....................         83.1             73.4        90.1
  Loan origination fees..........................         11.8             29.7        22.6
  Other..........................................        159.8             96.3        81.1
                                                       -------        ---------   ---------
    Total deferred tax assets....................        857.8            801.9       680.4
                                                       -------        ---------   ---------
Liabilities:
  Leasing transactions...........................       (508.9)        (1,006.6)     (932.7)
  Market discount income.........................       (245.8)          (388.9)     (226.6)
  Other..........................................         (4.0)           (51.6)      (29.7)
                                                       -------        ---------   ---------
    Total deferred tax liabilities...............       (758.7)        (1,447.1)   (1,189.0)
                                                       -------        ---------   ---------
Net deferred tax asset(liability)................      $  99.1        $  (645.2)  $  (508.6)
                                                       =======        =========   =========


    Included in the accrued liabilities and payables caption in the Consolidated
Balance Sheets are state and local deferred tax liabilities of $99.2 million and
$112.6 million at September 30, 2001 and December 31, 2000, respectively,
arising from the temporary differences shown in the above tables.

    At September 30, 2001, CIT had $228.4 million of net operating losses
available for tax purposes to offset future taxable income arising from the
reversal of deferred income tax liabilities. These net operating tax losses
arise principally from temporary differences relating to depreciation and
restructuring charges. Net operating losses pertaining to the Canadian
operations of $98.0 million expire at various dates through the year 2007. Net
operating losses pertaining to the U.S. operations of $130.4 million expire at
various dates through the year 2020.

                                      F-32

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 16--POSTRETIREMENT AND OTHER BENEFIT PLANS

RETIREMENT AND POSTRETIREMENT MEDICAL AND LIFE INSURANCE BENEFIT PLANS

    Certain employees of CIT who have completed one year of service and are
21 years of age or older participate in The CIT Group, Inc. Retirement Plan (the
"Plan"). The retirement benefits under the Plan are based on the employee's age,
years of benefit service, and a percentage of qualifying compensation. Plan
assets consist of marketable securities, including common stock and government
and corporate debt securities. CIT funds the Plan to the extent it qualifies for
an income tax deduction. Such funding is charged to salaries and employee
benefits expense.

    CIT also provides certain health care and life insurance benefits to
eligible retired employees. Salaried participants generally become eligible for
retiree health care benefits after reaching age 55 with 10 years of benefit
service and 11 years of medical plan participation. Generally, the medical plans
pay a stated percentage of most medical expenses reduced by a deductible as well
as by payments made by government programs and other group coverage. The plans
are funded on a pay as you go basis.

    The following tables set forth the change in obligations, plan assets and
funded status of the plans as well as the net periodic benefit cost ($ in
millions).

                                      F-33

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 16--POSTRETIREMENT AND OTHER BENEFIT PLANS (CONTINUED)



                                                                 RETIREMENT BENEFITS
                                           ----------------------------------------------------------------
                                                                                      FOR THE YEAR ENDED
                                                                                         DECEMBER 31,
                                             JUNE 2 THROUGH     JANUARY 1 THROUGH   -----------------------
                                           SEPTEMBER 30, 2001     JUNE 1, 2001         2000         1999
                                           ------------------   -----------------   ----------   ----------
                                              (SUCCESSOR)         (PREDECESSOR)          (PREDECESSOR)
                                                                                     
CHANGE IN BENEFIT OBLIGATIONS
Benefit obligation at beginning of
  period.................................        $141.7              $127.7           $107.9       $118.1
Service cost.............................           4.0                 5.3              7.0          7.2
Interest cost............................           4.3                 5.1              8.5          7.6
Plan amendments..........................            --                 5.5              2.6          1.3
Actuarial loss (gain)....................          (1.8)               (0.8)             4.6        (23.8)
Plan settlements.........................          (6.8)                 --               --           --
Benefits paid............................          (1.2)               (1.1)            (2.9)        (2.5)
                                                 ------              ------           ------       ------
Benefit obligation at end of period......        $140.2              $141.7           $127.7       $107.9
                                                 ======              ======           ======       ======
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of
  period.................................        $138.3              $137.4           $140.7       $132.8
Actual return on plan assets.............         (12.2)                2.0             (0.4)        10.4
Plan settlements.........................          (6.8)                 --               --           --
Benefits paid............................          (1.2)               (1.1)            (2.9)        (2.5)
Administrative expenses paid.............          (0.2)                 --               --           --
Employer contributions...................           2.7                  --               --           --
                                                 ------              ------           ------       ------
Fair value of plan assets at end of
  period.................................        $120.6              $138.3           $137.4       $140.7
                                                 ======              ======           ======       ======
RECONCILIATION OF FUNDED STATUS
Funded status............................        $(19.6)             $ (3.4)          $  9.7       $ 32.8
Unrecognized prior service cost..........            --                  --              2.4         (0.1)
Unrecognized net loss (gain).............          (6.9)              (18.0)            (6.0)       (25.8)
Unrecognized net transition obligation...            --                11.2               --           --
                                                 ------              ------           ------       ------
Prepaid (accrued) benefit cost...........        $(26.5)             $(10.2)          $  6.1       $  6.9
                                                 ======              ======           ======       ======

WEIGHTED-AVERAGE ASSUMPTIONS
Discount rate............................          7.50%               7.50%            7.50%        7.75%
Rate of compensation increase............          4.50%               4.50%            4.50%        4.75%
Expected return on plan assets...........         10.00%              10.00%           10.00%       10.00%

COMPONENTS OF NET PERIODIC BENEFIT COST
Service cost.............................        $  4.0              $  5.3           $  7.0       $  7.2
Interest cost............................           4.3                 5.1              8.5          7.6
Expected return on plan assets...........          (4.5)               (5.7)           (14.0)       (13.2)
Amortization of prior service cost.......            --                 0.4              0.1           --
Amortization of losses (gains)...........            --                 0.4             (0.8)          --
                                                 ------              ------           ------       ------
Total net periodic expense...............        $  3.8              $  5.5           $  0.8       $  1.6
                                                 ======              ======           ======       ======


                                      F-34

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 16--POSTRETIREMENT AND OTHER BENEFIT PLANS (CONTINUED)



                                                               POSTRETIREMENT BENEFITS
                                           ----------------------------------------------------------------
                                                                                      FOR THE YEAR ENDED
                                                                                         DECEMBER 31,
                                             JUNE 2 THROUGH     JANUARY 1 THROUGH   -----------------------
                                           SEPTEMBER 30, 2001     JUNE 1, 2001         2000         1999
                                           ------------------   -----------------   ----------   ----------
                                              (SUCCESSOR)         (PREDECESSOR)          (PREDECESSOR)
                                                                                     
CHANGE IN BENEFIT OBLIGATIONS
Benefit obligation at beginning of
  period.................................        $ 36.9              $ 36.3           $ 36.7       $ 37.2
Service cost.............................           0.4                 0.5              2.0          1.8
Interest cost............................           0.9                 1.0              3.0          2.3
Plan participants' contributions.........            --                  --              0.2           --
Plan amendments..........................            --                  --             (7.8)          --
Actuarial loss (gain)....................           2.2                  --              5.1         (2.8)
Benefits paid............................          (0.9)               (0.9)            (2.9)        (1.8)
                                                 ------              ------           ------       ------
Benefit obligation at end of period......        $ 39.5              $ 36.9           $ 36.3       $ 36.7
                                                 ======              ======           ======       ======
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of
  period.................................        $   --              $   --           $   --       $   --
Plan participants' contributions.........            --                  --              0.2           --
Benefits paid............................          (0.9)               (0.9)            (2.9)        (1.8)
Employer contributions...................           0.9                 0.9              2.7          1.8
                                                 ------              ------           ------       ------
Fair value of plan assets at end of
  period.................................        $   --              $   --           $   --       $   --
                                                 ======              ======           ======       ======
RECONCILIATION OF FUNDED STATUS
Funded status............................        $(39.5)             $(36.9)          $(36.3)      $(36.7)
Unrecognized net loss (gain).............            --                (2.9)            (3.0)        (8.4)
Unrecognized net transition obligation...            --                11.3             11.8         21.2
                                                 ------              ------           ------       ------
Prepaid (accrued) benefit cost...........        $(39.5)             $(28.5)          $(27.5)      $(23.9)
                                                 ======              ======           ======       ======

WEIGHTED-AVERAGE ASSUMPTIONS
Discount rate............................          7.50%               7.50%            7.50%        7.75%
Rate of compensation increase............          4.50%               4.50%            4.50%        4.75%

COMPONENTS OF NET PERIODIC BENEFIT COST
Service cost.............................        $  0.4              $  0.5           $  2.0       $  1.8
Interest cost............................           0.9                 1.0              3.0          2.3
Amortization of transition obligation....            --                 0.4              1.6          1.6
Amortization of gains....................            --                  --             (0.4)        (0.5)
                                                 ------              ------           ------       ------
Total net periodic expense...............        $  1.3              $  1.9           $  6.2       $  5.2
                                                 ======              ======           ======       ======


    For the period ended September 30, 2001, the assumed health care cost trend
rates decline to an ultimate level of 5.00% in 2008 for all retirees; for the
year ended December 31, 2000, 5.25% in 2006 for all retirees; and for 1999,
5.50% in 2005 for employees prior to reaching age 65.

                                      F-35

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 16--POSTRETIREMENT AND OTHER BENEFIT PLANS (CONTINUED)
    Assumed healthcare cost trend rates have a significant effect on the amounts
reported for the healthcare plans. A one-percentage point change in assumed
health care cost trend rates would have the following effects ($ in millions).



                                                                         POSTRETIREMENT BENEFITS
                                                                  --------------------------------------
                                               JUNE 2 THROUGH     JANUARY 1 THROUGH   FOR THE YEAR ENDED
                                             SEPTEMBER 30, 2001     JUNE 1, 2001      DECEMBER 31, 2000
                                             ------------------   -----------------   ------------------
                                                (SUCCESSOR)         (PREDECESSOR)       (PREDECESSOR)
                                                                             
EFFECT OF ONE-PERCENTAGE POINT INCREASE ON:
Period end benefit obligation..............         $ 1.2               $ 1.4                $ 1.4
Total of service and interest cost
  components...............................         $ 0.1               $ 0.2                $ 0.5

EFFECT OF ONE-PERCENTAGE POINT DECREASE ON:
Period end benefit obligation..............         $(1.1)              $(1.3)               $(1.3)
Total of service and interest cost
  components...............................         $(0.1)              $(0.1)               $(0.4)


SAVINGS INCENTIVE PLAN

    Certain employees of CIT participate in The CIT Group Holdings, Inc. Savings
Incentive Plan. This plan qualifies under section 401(k) of the Internal Revenue
Code. CIT's expense is based on specific percentages of employee contributions
and plan administrative costs and aggregated $13.7 million, $13.2 million and
$10.4 million for the nine months ended September 30, 2001 and the years ended
December 31, 2000 and 1999, respectively.

NOTE 17--LEASE COMMITMENTS

    The following table presents future minimum rentals under noncancellable
long-term lease agreements for premises and equipment at September 30, 2001 ($
in millions).



YEARS ENDED SEPTEMBER 30,                                      AMOUNT
-------------------------                                     --------
                                                           
2002........................................................   $ 60.3
2003........................................................     58.6
2004........................................................     52.7
2005........................................................     47.3
2006........................................................     40.8
Thereafter..................................................     93.2
                                                               ------
  Total.....................................................   $352.9
                                                               ======


    In addition to fixed lease rentals, leases generally require payment of
maintenance expenses and real estate taxes, both of which are subject to rent
escalation provisions. Minimum payments have not been reduced by minimum
sublease rentals of $47.3 million due in the future under noncancellable
subleases.

                                      F-36

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 17--LEASE COMMITMENTS (CONTINUED)

    Rental expense, net of sublease income on premises and equipment, was as
follows ($ in millions).



                                                                        YEARS ENDED
                                                                       DECEMBER 31,
                         JUNE 2 THROUGH      JANUARY 1 THROUGH    -----------------------
                       SEPTEMBER 30, 2001       JUNE 1, 2001         2000         1999
                       -------------------   ------------------   ----------   ----------
                           (SUCCESSOR)         (PREDECESSOR)           (PREDECESSOR)
                                                                   
Premises.............         $14.8                 $19.0           $47.7        $24.8
Equipment............           3.0                   3.7            11.1          7.1
Less sublease
  income.............          (2.7)                 (3.4)           (5.7)        (1.3)
                              -----                 -----           -----        -----
  Total..............         $15.1                 $19.3           $53.1        $30.6
                              =====                 =====           =====        =====


NOTE 18--LEGAL PROCEEDINGS

    In the ordinary course of business, there are various legal proceedings
pending against CIT. Management believes that the aggregate liabilities, if any,
arising from such actions will not have a material adverse effect on the
consolidated financial position, results of operations or liquidity of CIT.

NOTE 19--COMMITMENTS AND CONTINGENCIES

    In the normal course of meeting the financing needs of its customers, CIT
enters into various credit-related commitments. These financial instruments
generate fees and involve, to varying degrees, elements of credit risk in excess
of the amounts recognized in the Consolidated Balance Sheets. To minimize
potential credit risk, CIT generally requires collateral and other
credit-related terms and conditions from the customer. At the time
credit-related commitments are granted, the fair value of the underlying
collateral and guarantees typically approximates or exceeds the contractual
amount of the commitment. In the event a customer defaults on the underlying
transaction, the maximum potential loss will generally be limited to the
contractual amount outstanding less the value of all underlying collateral and
guarantees.

    The accompanying table summarizes the contractual amounts of credit-related
commitments ($ in millions).



                                               AT SEPTEMBER 30, 2001
                                         ---------------------------------   AT DECEMBER 31,
                                            DUE TO EXPIRE                    ---------------
                                         -------------------      TOTAL           TOTAL
                                          WITHIN     AFTER     OUTSTANDING     OUTSTANDING
                                         ONE YEAR   ONE YEAR      2001            2000
                                         --------   --------   -----------   ---------------
                                             (SUCCESSOR)                      (PREDECESSOR)
                                                                 
Unused commitments to extend credit:
  Financing and leasing assets.........  $1,997.4    $389.4      $2,386.8       $3,099.5
Letters of credit and acceptances:
  Standby letters of credit............     267.3        --         267.3          173.9
  Other letters of credit..............     365.5       1.5         367.0          500.3
  Acceptances..........................       9.1        --           9.1            6.7
Guarantees.............................     714.5        --         714.5          645.3


    During 2001, CIT entered into an agreement with The Boeing Company to
purchase 25 aircraft at a cost of approximately $1.3 billion, with options to
purchase an additional five units. Deliveries are

                                      F-37

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 19--COMMITMENTS AND CONTINGENCIES (CONTINUED)
scheduled to take place from 2003 through 2005. Previously, CIT entered into
agreements with both Airbus Industrie and The Boeing Company to purchase a total
of 88 aircraft (at an estimated cost of approximately $5 billion), with options
to acquire additional units, and with the flexibility to delay or terminate
certain positions. Deliveries of these new aircraft are scheduled to take place
over a five-year period, which started in the fourth quarter of calendar year
2000 and runs through 2005. As of September 30, 2001, nine aircraft have been
delivered. Outstanding commitments to purchase aircraft, rail and other
equipment to be placed on operating lease totaled approximately $5.3 billion at
September 30, 2001. A total of $901.2 million relates to fiscal 2002, of which
$840.2 million have agreements in place to lease to third parties.

NOTE 20--FAIR VALUES OF FINANCIAL INSTRUMENTS

    SFAS No. 107 "Disclosures About Fair Value of Financial Instruments"
requires disclosure of the estimated fair value of CIT's financial instruments,
excluding leasing transactions accounted for under SFAS 13. The fair value
estimates are made at a discrete point in time based on relevant market
information and information about the financial instrument, assuming adequate
market liquidity. Because no established trading market exists for a significant
portion of CIT's financial instruments, fair value estimates are based on
judgments regarding future expected loss experience, current economic
conditions, risk characteristics of various financial instruments, and other
factors. These estimates are subjective in nature, involving uncertainties and
matters of significant judgment and, therefore, cannot be determined with
precision. Changes in assumptions or estimation methods may significantly affect
the estimated fair values. Because of these limitations, management provides no
assurance that the estimated fair values presented would necessarily be realized
upon disposition or sale.

    Actual fair values in the marketplace are affected by other significant
factors, such as supply and demand, investment trends and the motivations of
buyers and sellers, which are not considered in the methodology used to
determine the estimated fair values presented. In addition, fair value estimates
are based on existing financial instruments without attempting to estimate the
value of future business transactions and the value of assets and liabilities
that are part of CIT's overall value but are not considered financial
instruments. Significant assets and liabilities that are not considered
financial instruments include customer base, operating lease equipment, premises
and equipment, assets received in satisfaction of loans, and deferred tax
balances. In addition, tax effects relating to the unrealized gains and losses
(differences in estimated fair values and carrying values) have not been
considered in these estimates and can have a significant effect on fair value
estimates. The carrying amounts for cash and cash equivalents approximate fair
value because they have short maturities and do not present significant credit
risks. Credit-related commitments, as disclosed in Note 19--"Commitments and
Contingencies", are primarily short-term floating-rate contracts whose terms and
conditions are individually negotiated, taking into account the creditworthiness
of the customer and the nature, accessibility and quality of the collateral and
guarantees. Therefore, the fair value of credit-related commitments, if
exercised, would approximate their contractual amounts.

                                      F-38

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 20--FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)
    Estimated fair values, recorded carrying values and various assumptions used
in valuing CIT's financial instruments at September 30, 2001 and December 31,
2000 are set forth below ($ in millions).



                                                     2001                     2000
                                            ----------------------   ----------------------
                                              ASSET (LIABILITY)        ASSET (LIABILITY)
                                            ----------------------   ----------------------
                                            CARRYING    ESTIMATED    CARRYING    ESTIMATED
                                              VALUE     FAIR VALUE     VALUE     FAIR VALUE
                                            ---------   ----------   ---------   ----------
                                                 (SUCCESSOR)             (PREDECESSOR)
                                                                     
Finance receivables--loans(1).............  $23,226.2   $23,683.9    $22,599.8   $22,878.4
Finance receivables held for sale.........    2,014.9     2,014.9      2,698.4     2,698.4
Other assets(2)...........................    2,474.8     2,474.8      1,809.0     1,827.1
Commercial paper(3).......................   (8,869.2)   (8,869.2)    (9,063.5)   (9,063.5)
Fixed-rate senior notes and subordinated
  fixed-rate notes(4).....................  (17,471.5)  (17,937.9)   (18,145.7)  (17,969.4)
Variable-rate senior notes(4).............   (9,672.9)   (9,658.5)   (11,221.8)  (11,127.2)
Credit balances of factoring clients and
  other liabilities(4)(5).................   (4,029.1)   (4,029.1)    (3,480.3)   (3,480.3)
Company-obligated mandatorily redeemable
  preferred securities of subsidiary trust
  holding solely debentures of the
  Company(6)..............................     (260.0)     (260.0)      (250.0)     (240.8)
Derivative financial instruments:(7)
  Interest rate swaps, net................     (243.5)     (243.5)       (15.5)     (229.2)
  Cross-currency swaps, net...............       93.0        93.0         (4.0)       (2.1)
  Foreign exchange forwards, net..........      111.8       111.8         84.7        60.3


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

(1)  The fair value of performing fixed-rate loans was estimated based upon a
     present value discounted cash flow analysis, using interest rates that were
    being offered at the end of the year for loans with similar terms to
    borrowers of similar credit quality. Discount rates used in the present
    value calculation range from 7.26% to 8.57% for 2001 and 8.14% to 10.01% for
    2000. The maturities used represent the average contractual maturities
    adjusted for prepayments. For floating-rate loans that reprice frequently
    and have no significant change in credit quality, fair value approximates
    carrying value. The net carrying value of lease finance receivables not
    subject to fair value disclosure totaled $8.2 billion in 2001 and
    $10.4 billion in 2000.

(2)  Other assets subject to fair value disclosure include accrued interest
     receivable, retained interests in securitizations and investment
    securities. The carrying amount of accrued interest receivable approximates
    fair value. Investment securities actively traded in a secondary market were
    valued using quoted available market prices. Investments not actively traded
    in a secondary market were valued based upon recent selling price or present
    value discounted cash flow analysis. The carrying value of other assets not
    subject to fair value disclosure totaled $1,433.6 million at September 30,
    2001 and $1,202.2 million at December 31, 2000.

(3)  The estimated fair value of commercial paper approximates carrying value
     due to the relatively short maturities.

(4)  The carrying value of fixed-rate senior notes and subordinated fixed-rate
     notes includes $257.5 million and $288.6 million of accrued interest at
    September 30, 2001 and December 31, 2000, respectively. The variable-rate
    senior notes include $58.3 million and $91.2 million of accrued interest at
    September 30, 2001 and December 31, 2000, respectively. These amounts are
    excluded from the other liabilities balances in this table. Fixed-rate notes
    were valued using a present value discounted cash flow analysis with a
    discount rate approximating current market rates for issuances by CIT of
    similar term debt at the end of the year. Discount rates used in the present
    value calculation ranged from 2.59% to 5.89% in 2001 and 6.10% to 8.31% in
    2000.

                                      F-39

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 20--FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)
(5)  The estimated fair value of credit balances of factoring clients
     approximates carrying value due to their short settlement terms. Other
    liabilities include accrued liabilities and deferred federal income taxes.
    Accrued liabilities and payables with no stated maturities have an estimated
    fair value that approximates carrying value. The carrying value of other
    liabilities not subject to fair value disclosure totaled $189.5 million in
    2001 and $607.5 million in 2000.

(6)  Company-obligated mandatorily redeemable preferred capital securities of
     subsidiary trust holding solely debentures of the Company were valued using
    a present value discounted cash flow analysis with a discount rate
    approximating current market rates of similar issuances at the end of the
    year.

(7)  CIT enters into derivative financial instruments for hedging purposes only.
     The estimated fair values are obtained from dealer quotes and represent the
    net amount receivable or payable to terminate the agreement, taking into
    account current market interest rates and counter-party credit risk. See
    Note 10--"Derivative Financial Instruments" for notional principal amounts
    associated with the instruments.

NOTE 21--CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   CIT and Tyco have agreed that CIT and Tyco will not engage in transactions,
including finance, underwriting and asset management and servicing transactions,
unless the transactions are at arm's-length and for fair value. In particular,
they have agreed that CIT will have sole discretion and decision-making
authority where CIT is underwriting, managing and servicing assets in
transactions originated through Tyco. CIT and Tyco have also agreed on a
limitation of dividends and distributions from CIT to Tyco, calculated generally
based on the net income of CIT, and that CIT will at all times maintain its
books, records and assets separately from Tyco.

    On September 26, 2001, certain subsidiaries of Tyco sold receivables
totaling $318.0 million to CIT in a factoring transaction for $297.8 million in
cash. The difference of $20.2 million represents a holdback of $15.9 million and
a discount of $4.3 million (fee income which will be recognized by CIT as income
over the term of the transaction).

    Certain of CIT's expenses, such as third-party consulting and legal fees,
are paid by Tyco and then subsequently billed to CIT. As of September 30, 2001,
CIT has an outstanding payable to subsidiaries of Tyco of $7.6 million related
primarily to these charges. Tyco made capital contributions to CIT aggregating
$898.3 million during the four months ended September 30, 2001, including
$200 million in the form of a note receivable from Tyco. The note did not bear
interest and has since been paid.

                                      F-40

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 22--BUSINESS SEGMENT INFORMATION

MANAGEMENT'S POLICY IN IDENTIFYING REPORTABLE SEGMENTS

    CIT's reportable segments are comprised of strategic business units
aggregated into segments based upon the commonality of their products,
customers, distribution methods, operations and servicing, and the nature of
their regulatory environment.

TYPES OF PRODUCTS AND SERVICES

    CIT has four reportable segments: Equipment Financing and Leasing, Specialty
Finance, Commercial Finance and Structured Finance. Equipment Financing and
Leasing, Specialty Finance and Structured Finance offer secured lending and
leasing products to midsize and larger companies across a variety of industries,
including aerospace, construction, rail, machine tool, business aircraft,
technology, manufacturing and transportation. For the year ended December 31,
1999, CIT's internal financial information reflected the combination of the two
former Newcourt segments (Vendor Technology Finance and Structured Finance) in
the Specialty Finance segment, due to the short period from the acquisition date
to the end of the year and the business restructuring which took place as of
year end. The Commercial Finance segment offers secured lending and receivables
collection as well as other financial products to small and midsize companies.
These include secured revolving lines of credit and term loans, credit
protection, accounts receivable collection, import and export financing and
factoring, debtor-in-possession and turnaround financing. The Specialty Finance
segment also offers home equity products to consumers primarily through a
network of brokers and correspondents. The Specialty Finance segment resulted
from the combination of the former Vendor Technology Finance and Consumer
segments in fiscal 2001, consistent with how activities are reported internally
to management since June 30, 2001. CIT has reclassified comparative prior period
information to reflect this change. Also in fiscal 2001, CIT transferred
financing and leasing assets from Equipment Financing to Specialty Finance.
Prior year segment balances have not been restated to conform to the current
year asset transfers as it is impractical to do so.

SEGMENT PROFIT AND ASSETS

    Because CIT generates a majority of its revenue from interest, fees and
asset sales, management relies primarily on operating revenues to assess the
performance of the segment. CIT also evaluates segment performance based on
profit after income taxes, as well as asset growth, credit risk management and
other factors.

                                      F-41

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 22--BUSINESS SEGMENT INFORMATION (CONTINUED)
    The following table presents reportable segment information and the
reconciliation of segment balances to the consolidated financial statement
totals and the consolidated managed assets total at or for the nine months ended
September 30, 2001 and at or for the years ended December 31, 2000 and 1999.
Special charges and goodwill amortization is allocated to Corporate and Other ($
in millions).



                                         EQUIPMENT                                                       CORPORATE
                                       FINANCING AND   SPECIALTY   COMMERCIAL   STRUCTURED     TOTAL        AND
                                          LEASING       FINANCE     FINANCE      FINANCE     SEGMENTS      OTHER     CONSOLIDATED
                                       -------------   ---------   ----------   ----------   ---------   ---------   ------------
                                                                                                
SEPTEMBER 30, 2001 (COMBINED AND
  SUCCESSOR)
Operating margin.....................    $   552.3     $   649.4    $  343.2     $   27.2    $ 1,572.1    $ (13.2)    $ 1,558.9
Income taxes.........................        111.1         119.7        86.3         20.9        338.0      (57.9)        280.1
Net income...........................        215.1         196.7       134.8         36.9        583.5     (249.7)        333.8
Total financing and leasing assets...     16,109.1      12,791.1     8,657.1      3,171.9     40,729.2         --      40,729.2
Total managed assets.................     20,573.9      18,474.2     8,657.1      3,171.9     50,877.1         --      50,877.1

DECEMBER 31, 2000 (PREDECESSOR)
Operating margin.....................    $   897.7     $   668.3    $  449.8     $  171.4    $ 2,187.2    $ (61.0)    $ 2,126.2
Income taxes.........................        147.3         139.9       109.2         49.9        446.3      (65.1)        381.2
Net income...........................        287.8         222.2       161.8         89.6        761.4     (149.8)        611.6
Total financing and leasing assets...     20,078.0      13,321.0     7,693.7      2,691.9     43,784.6         --      43,784.6
Total managed assets.................     26,465.2      18,050.1     7,693.7      2,691.9     54,900.9         --      54,900.9

DECEMBER 31, 1999 (PREDECESSOR)
Operating margin.....................    $   486.5     $   293.0    $  392.3     $     --    $ 1,171.8    $ (13.9)    $ 1,157.9
Income taxes.........................        108.2          43.0       100.6           --        251.8      (36.9)        214.9
Net income...........................        231.5          67.5       141.4           --        440.4      (51.0)        389.4
Total financing and leasing assets...     17,016.7      14,304.0     7,002.1      2,071.2     40,394.0         --      40,394.0
Total managed assets.................     19,206.1      23,153.9     7,002.1      2,071.2     51,433.3         --      51,433.3


    Finance income and other revenues derived from United States based financing
and leasing assets were $3,718.7 million, $5,215.6 million and $2,641.0 million
for the nine months ended September 30, 2001 and for the years ending
December 31, 2000 and 1999, respectively. Finance income and other revenues
derived from foreign based financing and leasing assets were $829.2 million,
$944.8 million and $275.7 million for the nine months ended September 30, 2001
and for the years ending December 31, 2000 and 1999, respectively.

NOTE 23--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (UNAUDITED)

    The following presents condensed consolidating financial information for CIT
Holdings LLC and its wholly-owned subsidiary, Capita Corporation (formerly AT&T
Capital Corporation). CIT has guaranteed on a full and unconditional basis the
existing registered debt securities and certain other indebtedness of these
subsidiaries. Therefore, CIT has not presented related financial statements or
other information for these subsidiaries on a stand-alone basis. ($ in
millions).

                                      F-42

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 23--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (UNAUDITED)
(CONTINUED)
                          CONSOLIDATING BALANCE SHEET
                               SEPTEMBER 30, 2001
                                  (SUCCESSOR)



                                                                               CIT
                                                  CIT GROUP      CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                                      INC.      CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS     TOTAL
---------------                                   ----------   -----------   --------   ------------   ------------   ---------
                                                                                                    
ASSETS
Net finance receivables.........................  $ 1,834.6     $3,074.4     $1,506.1     $24,971.4     $       --    $31,386.5
Operating lease equipment, net..................         --      1,203.2        273.4       4,926.2             --      6,402.8
Assets held for sale............................         --         32.9        157.5       1,824.5             --      2,014.9
Cash and cash equivalents.......................      440.0        107.0          4.2         256.8             --        808.0
Other assets....................................   10,150.2        291.4        302.8      10,331.5      (10,598.0)    10,477.9
                                                  ---------     --------     --------     ---------     ----------    ---------
  TOTAL ASSETS..................................  $12,424.8     $4,708.9     $2,244.0     $42,310.4     $(10,598.0)   $51,090.1
                                                  =========     ========     ========     =========     ==========    =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Debt............................................  $30,218.0     $2,879.2     $1,972.3     $   628.2     $       --    $35,697.7
Credit balances of factoring clients............         --           --           --       2,392.9             --      2,392.9
Other liabilities...............................  (28,391.2)     1,275.7     (1,656.1)     30,913.1             --      2,141.5
                                                  ---------     --------     --------     ---------     ----------    ---------
  Total Liabilities.............................    1,826.8      4,154.9        316.2      33,934.2             --     40,232.1
Preferred securities............................         --           --           --         260.0             --        260.0
Equity..........................................   10,598.0        554.0      1,927.8       8,116.2      (10,598.0)    10,598.0
                                                  ---------     --------     --------     ---------     ----------    ---------
  TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY....  $12,424.8     $4,708.9     $2,244.0     $42,310.4     $(10,598.0)   $51,090.1
                                                  =========     ========     ========     =========     ==========    =========


                          CONSOLIDATING BALANCE SHEET
                               DECEMBER 31, 2000
                                 (PREDECESSOR)



                                                                               CIT
                                                  CIT GROUP      CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                                      INC.      CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS     TOTAL
---------------                                   ----------   -----------   --------   ------------   ------------   ---------
                                                                                                    
ASSETS
Net finance receivables.........................  $ 2,224.3     $3,813.8     $1,407.4     $25,583.5      $      --    $33,029.0
Operating lease equipment, net..................         --      1,441.7        297.6       5,451.3             --      7,190.6
Assets held for sale............................         --          0.1        279.9       2,418.4             --      2,698.4
Cash and cash equivalents.......................    1,120.5        129.3        (80.7)       (357.0)            --        812.1
Other assets....................................    5,691.6        185.0        270.4       4,819.9       (6,007.2)     4,959.7
                                                  ---------     --------     --------     ---------      ---------    ---------
  TOTAL ASSETS..................................  $ 9,036.4     $5,569.9     $2,174.6     $37,916.1      $(6,007.2)   $48,689.8
                                                  =========     ========     ========     =========      =========    =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Debt............................................  $29,631.4     $5,751.7     $  443.7     $ 2,138.3      $      --    $37,965.1
Credit balances of factoring clients............         --           --           --       2,179.9             --      2,179.9
Other liabilities...............................  (26,602.2)    (1,545.9)       150.8      30,284.9             --      2,287.6
                                                  ---------     --------     --------     ---------      ---------    ---------
  Total Liabilities.............................    3,029.2      4,205.8        594.5      34,603.1             --     42,432.6
Preferred securities............................         --           --           --         250.0             --        250.0
Equity..........................................    6,007.2      1,364.1      1,580.1       3,063.0       (6,007.2)     6,007.2
                                                  ---------     --------     --------     ---------      ---------    ---------
  TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY....  $ 9,036.4     $5,569.9     $2,174.6     $37,916.1      $(6,007.2)   $48,689.8
                                                  =========     ========     ========     =========      =========    =========


                                      F-43

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 23--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (UNAUDITED)
(CONTINUED)
                       CONSOLIDATING STATEMENT OF INCOME
                      NINE MONTHS ENDED SEPTEMBER 30, 2001
                                   (COMBINED)



                                                                              CIT
                                                 CIT GROUP      CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                                     INC.      CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS    TOTAL
---------------                                  ----------   -----------   --------   ------------   ------------   --------
                                                                                                   
FINANCE INCOME.................................    $226.4       $998.0       $219.1      $2,531.8        $    --     $3,975.3
Interest expense...............................     178.9        305.4         23.1       1,112.4             --      1,619.8
                                                   ------       ------       ------      --------        -------     --------
Net finance income.............................      47.5        692.6        196.0       1,419.4             --      2,355.5
Depreciation on operating lease equipment......        --        460.5        103.4         472.8             --      1,036.7
                                                   ------       ------       ------      --------        -------     --------
Net finance margin.............................      47.5        232.1         92.6         946.6             --      1,318.8
Provision for credit losses....................      54.7         88.9         15.1         173.8             --        332.5
                                                   ------       ------       ------      --------        -------     --------
Net finance margin after provision for credit
  losses.......................................      (7.2)       143.2         77.5         772.8             --        986.3
Equity in net income of subsidiaries...........     333.8           --           --            --         (333.8)          --
Other revenue..................................     (80.6)        67.6         68.1         517.5             --        572.6
                                                   ------       ------       ------      --------        -------     --------
OPERATING MARGIN...............................     246.0        210.8        145.6       1,290.3         (333.8)     1,558.9

Operating expenses.............................     216.9        160.0         78.4         481.2             --        936.5
                                                   ------       ------       ------      --------        -------     --------
Income before provision for income taxes.......      29.1         50.8         67.2         809.1         (333.8)       622.4
Benefit (provision) for income taxes...........      40.2        (19.3)       (25.5)       (275.5)            --       (280.1)
Minority interest, after of tax................        --           --           --          (8.5)            --         (8.5)
                                                   ------       ------       ------      --------        -------     --------
NET INCOME.....................................    $ 69.3       $ 31.5       $ 41.7      $  525.1        $(333.8)    $  333.8
                                                   ======       ======       ======      ========        =======     ========


                                      F-44

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 23--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (UNAUDITED)
(CONTINUED)
                       CONSOLIDATING STATEMENT OF INCOME
                          YEAR ENDED DECEMBER 31, 2000
                                 (PREDECESSOR)



                                                                              CIT
                                                 CIT GROUP      CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                                     INC.      CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS    TOTAL
---------------                                  ----------   -----------   --------   ------------   ------------   --------
                                                                                                   
FINANCE INCOME.................................   $  282.8     $1,422.0     $  321.0     $3,222.6       $     --     $5,248.4
Interest expense...............................      281.7        474.0         42.8      1,699.2             --      2,497.7
                                                  --------     --------     --------     --------       --------     --------
Net finance income.............................        1.1        948.0        278.2      1,523.4             --      2,750.7
Depreciation on operating lease equipment......         --        672.3        106.5        502.5             --      1,281.3
                                                  --------     --------     --------     --------       --------     --------
Net finance margin.............................        1.1        275.7        171.7      1,020.9             --      1,469.4
Provision for credit losses....................       18.1         33.2         55.7        148.2             --        255.2
                                                  --------     --------     --------     --------       --------     --------
Net finance margin after provision for credit
  losses.......................................      (17.0)       242.5        116.0        872.7             --      1,214.2
Equity in net income of subsidiaries...........      611.6           --           --           --         (611.6)          --
Other revenue..................................      (12.6)       166.8         96.5        661.3             --        912.0
                                                  --------     --------     --------     --------       --------     --------
OPERATING MARGIN...............................      582.0        409.3        212.5      1,534.0         (611.6)     2,126.2

Operating expenses.............................      123.0        275.0         87.6        635.9             --      1,121.5
                                                  --------     --------     --------     --------       --------     --------
Income before provision for income taxes.......      459.0        134.3        124.9        898.1         (611.6)     1,004.7
Benefit (provision) for income taxes...........       37.2        (36.2)       (47.0)      (335.2)            --       (381.2)
Minority interest, after tax...................         --           --           --        (11.9)            --        (11.9)
                                                  --------     --------     --------     --------       --------     --------
NET INCOME.....................................   $  496.2     $   98.1     $   77.9     $  551.0       $ (611.6)    $  611.6
                                                  ========     ========     ========     ========       ========     ========


                                      F-45

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 23--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (UNAUDITED)
(CONTINUED)
                     CONSOLIDATING STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED SEPTEMBER 30, 2001
                                   (COMBINED)



                                                                              CIT
                                                 CIT GROUP      CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                                     INC.      CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS    TOTAL
---------------                                  ----------   -----------   --------   ------------   ------------   --------
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash flows (used for) provided by
  operations...................................  $   (48.9)    $   275.1     $128.4      $  745.2       $      --    $1,099.8
                                                 ---------     ---------     ------      --------       ---------    --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net increase (decrease) in financing and
  leasing assets...............................      335.0         440.4      (36.7)        275.5              --     1,014.2
Decrease in intercompany loans and
  investments..................................   (1,553.2)           --         --            --         1,553.2          --
Other..........................................         --            --         --         (21.2)             --       (21.2)
                                                 ---------     ---------     ------      --------       ---------    --------
Net cash flows (used for) provided by investing
  activities...................................   (1,218.2)        440.4      (36.7)        254.3         1,553.2       993.0
                                                 ---------     ---------     ------      --------       ---------    --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in debt................      586.6      (2,872.5)    (247.4)       (213.3)             --    (2,746.6)
Intercompany financing.........................         --       2,134.7      240.6        (822.1)       (1,553.2)         --
Capital contributions..........................         --            --         --         675.0              --       675.0
Cash dividends paid............................         --            --         --         (52.9)             --       (52.9)
Issuance of treasury stock.....................         --            --         --          27.6              --        27.6
                                                 ---------     ---------     ------      --------       ---------    --------
Net cash flows provided by (used for) financing
  activities...................................      586.6        (737.8)      (6.8)       (385.7)       (1,553.2)   (2,096.9)
                                                 ---------     ---------     ------      --------       ---------    --------

Net (decrease) increase in cash and cash
  equivalents..................................     (680.5)        (22.3)      84.9         613.8              --        (4.1)
Cash and cash equivalents, beginning of
  period.......................................    1,120.5         129.3      (80.7)       (357.0)             --       812.1
                                                 ---------     ---------     ------      --------       ---------    --------

Cash and cash equivalents, end of period.......  $   440.0     $   107.0     $  4.2      $  256.8       $      --    $  808.0
                                                 =========     =========     ======      ========       =========    ========


                                      F-46

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 23--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (UNAUDITED)
(CONTINUED)
                     CONSOLIDATING STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 2000
                                 (PREDECESSOR)



                                                                                CIT
                                                   CIT GROUP      CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                                      INC.       CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS     TOTAL
---------------                                   -----------   -----------   --------   ------------   ------------   ----------
                                                                                                     
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash flows provided by (used for)
  operations....................................   $3,015.9      $  525.9     $ 271.9     $(1,911.4)     $      --     $  1,902.3
                                                   --------      --------     --------    ---------      ---------     ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net (decrease) increase in financing and leasing
  assets........................................      (61.7)         (5.2)       96.0      (4,500.6)            --       (4,471.5)
Decrease in intercompany loans and
  investments...................................   (8,107.9)           --          --            --        8,107.9             --
Other...........................................         --            --          --         (79.4)            --          (79.4)
                                                   --------      --------     --------    ---------      ---------     ----------
Net cash flows (used for) provided by investing
  activities....................................   (8,169.6)         (5.2)       96.0      (4,580.0)       8,107.9       (4,550.9)
                                                   --------      --------     --------    ---------      ---------     ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in debt.................    5,803.7      (2,949.1)    (2,072.4)     1,778.2             --        2,560.4
Intercompany financing..........................         --       2,378.8     1,485.0       4,244.1       (8,107.9)            --
Capital contributions...........................         --            --          --            --             --             --
Cash dividends paid.............................         --            --          --        (105.9)            --         (105.9)
Issuance of treasury stock......................         --            --          --         (67.2)            --          (67.2)
                                                   --------      --------     --------    ---------      ---------     ----------
Net cash flows provided by (used for) financing
  activities....................................    5,803.7        (570.3)     (587.4)      5,849.2       (8,107.9)       2,387.3
                                                   --------      --------     --------    ---------      ---------     ----------

Net increase (decrease) in cash and cash
  equivalents...................................      650.0         (49.6)     (219.5)       (642.2)            --         (261.3)
Cash and cash equivalents, beginning of
  period........................................      470.5         178.9       138.8         285.2             --        1,073.4
                                                   --------      --------     --------    ---------      ---------     ----------

Cash and cash equivalents, end of period........   $1,120.5      $  129.3     $ (80.7)    $  (357.0)     $      --     $    812.1
                                                   ========      ========     ========    =========      =========     ==========


                                      F-47

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 24--SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

   Summarized quarterly financial data are presented below. The second quarter
includes predecessor operations through June 1, 2000 and successor operations
for June 2 through June 30, 2001 ($ in millions).



                                                                        NINE MONTHS ENDED
                                                                        SEPTEMBER 30, 2001
                                                             ----------------------------------------
                                                                 FIRST         SECOND        THIRD
                                                                QUARTER      QUARTER(1)     QUARTER
                                                             -------------   ----------   -----------
                                                             (PREDECESSOR)   (COMBINED)   (SUCCESSOR)
                                                                                 
Net finance margin.........................................     $404.7         $ 429.4      $484.7
Provision for credit losses................................      (68.3)         (166.7)      (97.5)
Other revenue..............................................      211.6           121.8       239.2
                                                                ------         -------      ------
Operating margin...........................................      548.0           384.5       626.4
Salaries and general operating expenses....................      263.5           265.5       255.9
Goodwill amortization......................................       22.5            29.7        45.4
Acquisition-related costs..................................         --            54.0          --
Minority interest in subsidiary trust holding solely
  debentures of the Company, after tax.....................        3.0             2.8         2.7
Provision for income taxes.................................       98.9            40.1       141.1
                                                                ------         -------      ------
Net income (loss)..........................................     $160.1         $  (7.6)     $181.3
                                                                ======         =======      ======


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

(1)  Includes special charges of $221.6 million ($158.0 million after tax) as
     follows: provision for credit losses of $89.5 million for certain
    non-strategic and under performing leasing and loan portfolios of which the
    Company expects to dispose; write downs of $78.1 million in other revenue
    for certain equity instruments in the telecommunications industry and
    e-commerce markets of which the Company expects to dispose; and
    $54.0 million of acquisition-related costs associated with the acquisition
    by Tyco.



                                                     YEAR ENDED DECEMBER 31, 2000
                                           -------------------------------------------------
                                             FIRST        SECOND       THIRD        FOURTH
                                            QUARTER      QUARTER      QUARTER      QUARTER
                                           ----------   ----------   ----------   ----------
                                                             (PREDECESSOR)
                                                                      
Net finance margin.......................    $349.1       $359.2       $370.5       $390.6
Provision for credit losses..............     (61.6)       (64.0)       (65.8)       (63.8)
Other revenue............................     238.2        232.3        224.2        217.3
                                             ------       ------       ------       ------
Operating margin.........................     525.7        527.5        528.9        544.1
Salaries and general operating
  expenses...............................     268.2        257.5        250.2        259.3
Goodwill amortization....................      20.5         20.6         22.7         22.5
Minority interest in subsidiary trust
  holding solely debentures of the
  Company, after tax.....................       3.0          3.0          3.0          2.9
Provision for income taxes...............      90.1         95.0         96.8         99.3
                                             ------       ------       ------       ------
Net income...............................    $143.9       $151.4       $156.2       $160.1
                                             ======       ======       ======       ======


NOTE 25--ACCOUNTING CHANGE--GOODWILL AMORTIZATION

    Effective October 1, 2001, the beginning of CIT's fiscal year 2002, the
Company adopted SFAS No. 142, "Goodwill and Other Intangible Assets," under
which goodwill is no longer amortized but instead will be assessed for
impairment annually, or when circumstances indicate a possible impairment. Under
the transition provisions of SFAS No. 142, as of October 1, 2001, there was no
goodwill impairment.

                                      F-48

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 25--ACCOUNTING CHANGE--GOODWILL AMORTIZATION (CONTINUED)
    The following table sets forth a reconciliation of previously reported net
income to pro forma net income excluding goodwill amortization ($ in millions):



                                                                                                 YEARS ENDED
                                                        JUNE 2 THROUGH       JANUARY 1          DECEMBER 31,
                                                         SEPTEMBER 30,    THROUGH JUNE 1,    -------------------
                                                             2001               2001           2000       1999
                                                        ---------------   ----------------   --------   --------
                                                          (SUCCESSOR)      (PREDECESSOR)        (PREDECESSOR)
                                                                                            
Income as reported....................................       $252.5            $ 81.3         $611.6     $389.4
Goodwill amortization, after-tax......................         55.8              33.4           75.4       18.6
                                                             ------            ------         ------     ------
Pro forma net income..................................       $308.3            $114.7         $687.0     $408.0
                                                             ======            ======         ======     ======


                                      F-49

                 (This page has been left blank intentionally.)

                                      F-50

                                 CIT GROUP INC.
                          INTERIM FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2002

                                      F-51

                 (This page has been left blank intentionally.)

                                      F-52

                        CIT GROUP INC. AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                 (IN MILLIONS)



                                                              MARCH 31,    SEPTEMBER 30,
                                                                 2002          2001
                                                              ----------   -------------
                                                              (RESTATED)
                                                                     
ASSETS
Financing and leasing assets:
  Finance receivables.......................................  $26,297.7      $31,879.4
  Reserve for credit losses.................................     (554.9)        (492.9)
                                                              ---------      ---------
  Net finance receivables...................................   25,742.8       31,386.5
  Operating lease equipment, net............................    6,604.0        6,402.8
  Finance receivables held for sale.........................      645.2        2,014.9
Interest in trade receivables, net of valuation reserve of
  $25.8.....................................................    2,510.9             --
Cash and cash equivalents...................................    2,257.8          808.0
Receivables from affiliates.................................         --          200.0
Goodwill, net...............................................    2,383.4        6,547.5
Other assets................................................    4,239.4        3,730.4
                                                              ---------      ---------
  TOTAL ASSETS..............................................  $44,383.5      $51,090.1
                                                              =========      =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Debt:
  Commercial paper..........................................  $   709.9      $ 8,869.2
  Variable-rate bank credit facilities......................    8,518.4             --
  Variable-rate senior notes................................    8,700.5        9,614.6
  Fixed-rate senior notes...................................   15,806.1       17,113.9
  Subordinated fixed-rate notes.............................         --          100.0
                                                              ---------      ---------
Total debt..................................................   33,734.9       35,697.7
Credit balances of factoring clients........................    1,543.5        2,392.9
Accrued liabilities and payables............................    2,346.5        2,141.5
                                                              ---------      ---------
  TOTAL LIABILITIES.........................................   37,624.9       40,232.1
Company-obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely debentures
  of the Company............................................      258.6          260.0
Shareholder's Equity:
  Parent company investment.................................   10,422.4       10,422.4
  Accumulated (deficit) earnings............................   (3,864.0)         252.4
  Accumulated other comprehensive loss......................      (58.4)         (76.8)
                                                              ---------      ---------
  TOTAL SHAREHOLDER'S EQUITY................................    6,500.0       10,598.0
                                                              ---------      ---------
  TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY................  $44,383.5      $51,090.1
                                                              =========      =========


          See Notes to Consolidated Financial Statements (Unaudited).

                                      F-53

                        CIT GROUP INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                                 (IN MILLIONS)



                                                     2002           2001           2002           2001
                                                  (SUCCESSOR)   (PREDECESSOR)   (SUCCESSOR)   (PREDECESSOR)
                                                  -----------   -------------   -----------   -------------
                                                                                  
                                                       FOR THE QUARTERS             FOR THE SIX MONTHS
                                                        ENDED MARCH 31,               ENDED MARCH 31,
                                                  ---------------------------   ---------------------------
                                                  (RESTATED)                    (RESTATED)
FINANCE INCOME..................................   $ 1,106.7      $1,376.8       $ 2,305.7      $ 2,768.0
Interest expense................................       348.3         625.7           721.3        1,277.9
                                                   ---------      --------       ---------      ---------
Net finance income..............................       758.4         751.1         1,584.4        1,490.1
Depreciation on operating lease equipment.......       310.2         346.4           648.7          694.8
                                                   ---------      --------       ---------      ---------
Net finance margin..............................       448.2         404.7           935.7          795.3
Provision for credit losses.....................       195.0          68.3           307.9          132.1
                                                   ---------      --------       ---------      ---------
Net finance margin after provision for credit
  losses........................................       253.2         336.4           627.8          663.2
Other revenue...................................       232.1         211.6           477.2          428.9
                                                   ---------      --------       ---------      ---------
OPERATING MARGIN................................       485.3         548.0         1,105.0        1,092.1
                                                   ---------      --------       ---------      ---------
Salaries and general operating expenses.........       226.9         263.5           457.4          522.8
Goodwill amortization...........................          --          22.5              --           45.0
Goodwill impairment.............................     4,512.7            --         4,512.7             --
                                                   ---------      --------       ---------      ---------
OPERATING EXPENSES..............................     4,739.6         286.0         4,970.1          567.8
                                                   ---------      --------       ---------      ---------
(Loss) income before provision for income
  taxes.........................................    (4,254.3)        262.0        (3,865.1)         524.3
Provision for income taxes......................       (98.4)        (99.0)         (246.3)        (198.3)
Minority interest in subsidiary trust holding
  solely debentures of the Company, after tax...        (2.7)         (2.9)           (5.0)          (5.8)
                                                   ---------      --------       ---------      ---------
NET (LOSS) INCOME...............................   $(4,355.4)     $  160.1       $(4,116.4)     $   320.2
                                                   =========      ========       =========      =========


          See Notes to Consolidated Financial Statements (Unaudited).

                                      F-54

                        CIT GROUP INC. AND SUBSIDIARIES
          CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY (UNAUDITED)
                                 (IN MILLIONS)



                                                                             ACCUMULATED
                                            PARENT                              OTHER           TOTAL
                                           COMPANY        ACCUMULATED       COMPREHENSIVE   SHAREHOLDER'S
                                          INVESTMENT   EARNINGS (DEFICIT)   (LOSS) INCOME      EQUITY
                                          ----------   ------------------   -------------   -------------
                                                           (RESTATED)                        (RESTATED)
                                                                                
SEPTEMBER 30, 2001......................  $10,422.4         $   252.4           $(76.8)       $10,598.0
                                                                                              ---------
Net loss................................                     (4,116.4)                         (4,116.4)
Foreign currency translation
  adjustments...........................                                         (33.4)           (33.4)
Unrealized gain on equity and
  securitization investments, net.......                                          21.3             21.3
Change in fair values of derivatives
  qualifying as cash flow hedges........                                          30.5             30.5
                                                                                              ---------
Total comprehensive loss................                                                       (4,098.0)
                                          ---------         ---------           ------        ---------
MARCH 31, 2002..........................  $10,422.4         $(3,864.0)          $(58.4)       $ 6,500.0
                                          =========         =========           ======        =========


          See Notes to Consolidated Financial Statements (Unaudited).

                                      F-55

                        CIT GROUP INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (IN MILLIONS)



                                                                  FOR THE SIX MONTHS
                                                                    ENDED MARCH 31,
                                                              ---------------------------
                                                                 2002           2001
                                                              -----------   -------------
                                                              (SUCCESSOR)   (PREDECESSOR)
                                                              (RESTATED)
                                                                      
CASH FLOWS FROM OPERATIONS
Net (loss) income...........................................   $(4,116.4)     $   320.2
Adjustments to reconcile net income to net cash flows from
  operations:
  Goodwill impairment.......................................     4,512.7             --
  Provision for credit losses...............................       307.9          132.1
  Depreciation and amortization.............................       662.8          762.1
  Provision for deferred federal income taxes...............       203.3          249.5
  Gains on equipment, receivable and investment sales.......      (118.2)        (188.1)
  Increase in other assets..................................       (42.9)        (374.4)
  (Decrease) increase in accrued liabilities and payables...      (356.9)          90.4
Other.......................................................        20.0           32.1
                                                               ---------      ---------
Net cash flows provided by operations.......................     1,072.3        1,023.9
                                                               ---------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES
Loans extended..............................................   (24,588.4)     (25,180.3)
Collections on loans........................................    21,398.1       21,475.1
Proceeds from asset and receivable sales....................     6,743.2        3,972.4
Purchases of assets to be leased............................    (1,020.9)      (1,196.0)
Net decrease in short-term factoring receivables............       157.1           91.3
Purchase of finance receivable portfolios...................      (365.5)        (123.3)
Other.......................................................       (63.1)         (27.7)
                                                               ---------      ---------
Net cash flows provided by (used for) investing
  activities................................................     2,260.5         (988.5)
                                                               ---------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES
Repayments of variable and fixed-rate notes.................    (2,846.9)      (5,922.5)
Proceeds from the issuance of variable and fixed-rate
  notes.....................................................     9,043.4        5,470.2
Net (decrease) increase in commercial paper.................    (8,159.3)         370.6
Cash collected for prior period capital contribution from
  Parent....................................................       200.0             --
Net (repayment) collection of non-recourse leveraged lease
  debt......................................................      (120.2)          14.8
Cash dividends paid.........................................          --          (52.5)
Treasury stock issued.......................................          --            4.6
                                                               ---------      ---------
Net cash flows used for financing activities................    (1,883.0)        (114.8)
                                                               ---------      ---------
Net increase (decrease) in cash and cash equivalents........     1,449.8          (79.4)
Cash and cash equivalents, beginning of period..............       808.0          819.4
                                                               ---------      ---------
Cash and cash equivalents, end of period....................   $ 2,257.8      $   740.0
                                                               =========      =========


          See Notes to Consolidated Financial Statements (Unaudited).

                                      F-56

                        CIT GROUP INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    CIT Group Inc. ("CIT" or "the Company"), formerly known as Tyco Capital
Corporation and previously The CIT Group, Inc., is a diversified finance company
engaging in vendor, equipment, commercial, consumer and structured financing and
leasing activities.

    BASIS OF PRESENTATION--These financial statements, which have been prepared
in accordance with the instructions to Form 10-Q, do not include all of the
information and note disclosures required by generally accepted accounting
principles ("GAAP") in the United States and should be read in conjunction with
the Company's Annual Report on Form 10-K for the transitional nine-month period
ended September 30, 2001. These financial statements have not been examined by
independent accountants in accordance with generally accepted auditing
standards, but in the opinion of management include all adjustments, consisting
only of normal recurring adjustments, necessary for a fair statement of CIT's
financial position and results of operations. Certain prior period amounts have
been reclassified to conform to current period presentation.

    On June 1, 2001, the Company was acquired by a wholly-owned subsidiary of
Tyco International Ltd. in a purchase business combination. Tyco
International Ltd. and its subsidiaries, excluding CIT and its subsidiaries, are
referred to herein as the "Parent" or "Tyco." In accordance with the guidelines
for accounting for business combinations, the purchase price paid by Tyco plus
related purchase accounting adjustments, were "pushed down" and recorded in
CIT's financial statements for the periods after June 1, 2001, resulting in a
new basis of accounting for the "successor" period beginning June 2, 2001. As of
the acquisition date, assets and liabilities were recorded at estimated fair
value in CIT's financial statements. Any resulting premiums or discounts are
being accreted or amortized on a level yield basis over the remaining estimated
lives of the corresponding assets or liabilities. Information relating to all
"predecessor" periods prior to the acquisition is presented using CIT's
historical basis of accounting. CIT operates its businesses independently as an
indirect wholly-owned subsidiary of Tyco (see Note 2).

    On February 11, 2002, CIT repurchased certain international subsidiaries
that had previously been sold to an affiliate of Tyco on September 30, 2001. The
reacquisition of these subsidiaries has been accounted for as a merger of
entities under common control. Accordingly, the balances contained within the
financial statements and footnotes include the results of operations, financial
position and cash flows of the international subsidiaries repurchased from Tyco
for all periods presented.

    To enhance liquidity, CIT entered into a securitization related to
$3.4 billion of factoring receivables during the March 31, 2002 quarter. CIT
retained a $2.5 billion interest in these receivables, which is presented on the
Consolidated Balance Sheet as Interest in Trade Receivables, net.

    RESTATEMENT--The Company has restated its Consolidated Financial Statements
for the quarter ended March 31, 2002. The restatement to the financial
statements herein reflects an impairment of goodwill in accordance with SFAS
142, "Goodwill and Other Intangibles," resulting in an estimated goodwill
impairment charge of $4.51 billion. This restatement has no impact on previously
reported operating margin or net cash provided by operations for any periods.
See Note 6, "Accounting Change--Goodwill Amortization," for further information
regarding the goodwill impairment.

NOTE 2--ACQUISITION BY TYCO

    The purchase price paid by Tyco for CIT plus related purchase accounting
adjustments was valued at approximately $9.5 billion and is presented as "Parent
company investment" as of June 1, 2001 in the Consolidated Statements of
Shareholder's Equity. The $9.5 billion value consisted of the following:

                                      F-57

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 2--ACQUISITION BY TYCO (CONTINUED)
the issuance of approximately 133.0 million Tyco common shares valued at
$6,650.5 million on June 1, 2001 in exchange for approximately 73% of the
outstanding CIT common stock (including exchangeable shares of CIT
Exchangeco, Inc.); the payment of $2,486.4 million in cash to The Dai-Ichi
Kangyo Bank, Limited ("DKB") on June 1, 2001 for approximately 27% of the
outstanding CIT common stock; the issuance of stock options for Tyco common
shares valued at $318.6 million in exchange for CIT stock options; and the
payment of $29.2 million in acquisition-related costs incurred by Tyco. In
addition, $22.3 million in acquisition-related costs incurred by Tyco were paid
by Tyco and have been reflected in CIT's equity as an additional capital
contribution. The purchase of the CIT common stock held by DKB, which was
contingent upon the satisfaction of the conditions to the merger, took place on
June 1, 2001 immediately prior to the closing of the merger. Additionally, Tyco
made cash capital contributions totaling $898.1 million for the period June 2,
2001 through September 30, 2001. There were no further capital contributions
from Tyco subsequent to September 30, 2001, though $200.0 million of the prior
fiscal year contribution was paid by Tyco during the six months ended March 31,
2002.

    In connection with the acquisition by Tyco, CIT recorded acquired assets and
liabilities at their estimated fair values. Fair value estimates are subject to
future adjustment when appraisals or other valuation data are obtained or when
restructuring plans are committed to and finalized. If finalized during the
first year following the acquisition date, such liabilities are recorded as
additional purchase accounting adjustments as provided under GAAP.

    During the quarter and six months ended March 31, 2002, CIT recorded
additions to goodwill of $61.0 million and $348.6 million, respectively.
Goodwill adjustments relate to fair value adjustments to purchased assets and
liabilities, and accruals relating to severance, facilities or other expenses
incurred as a result of the purchase transaction. The current quarter adjustment
primarily related to finalizing severance related liabilities and to the
restructuring of certain international operations, while the prior quarter
adjustment related to finalizing exit and restructuring plans for the sale or
liquidation of certain non-strategic portfolios, including franchise finance,
manufactured housing and recreational vehicle, as well as the finalization of
appraisals and valuation data. Management does not expect further additions to
goodwill, as all exit and restructuring plans were completed and approved by
March 31, 2002.

    The following table summarizes purchase accounting liabilities (pre-tax)
related to severance of employees and closing facilities that were recorded
during the six months ended March 31, 2002 in connection with the acquisition by
Tyco. Fair value adjustments and adjustments related to the sale or liquidation
of certain non-strategic portfolios are not included ($ in millions).



                                                        SEVERANCE              FACILITIES
                                                   --------------------   ---------------------
                                                                            NUMBER
                                                   NUMBER OF                  OF                   OTHER      TOTAL
                                                   EMPLOYEES   RESERVE    FACILITIES   RESERVE    RESERVE    RESERVE
                                                   ---------   --------   ----------   --------   --------   --------
                                                                                           
Balance at September 30, 2001....................     263       $25.6         --        $   --     $ 4.4      $ 30.0
Fiscal 2002 acquisition reserves.................     826        58.4         19          20.7        --        79.1
Fiscal 2002 utilization..........................    (620)      (42.5)        --          (0.1)     (1.4)      (44.0)
                                                     ----       -----         --        ------     -----      ------
Balance at March 31, 2002........................     469       $41.5         19        $ 20.6     $ 3.0      $ 65.1
                                                     ====       =====         ==        ======     =====      ======


    The accruals of $79.1 million recorded during the six months ended
March 31, 2002 related to finalizing the Tyco integration plan. These accruals
resulted in additional purchase accounting liabilities

                                      F-58

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 2--ACQUISITION BY TYCO (CONTINUED)
of $79.1 million, which also increased goodwill and deferred tax assets. These
accruals were for the elimination of additional employees related to corporate
administrative and other personnel located primarily in North America and
Europe. The 19 facilities are located in North America and Europe.

NOTE 3--DERIVATIVE FINANCIAL INSTRUMENTS

    The components of the adjustment to Accumulated Other Comprehensive Loss for
derivatives qualifying as hedges of future cash flows at September 30, 2001 and
the balance outstanding at March 31, 2002 are presented in the following table
($ in millions):



                                                          ADJUSTMENT OF
                                                          FAIR VALUE OF   INCOME TAX   NET UNREALIZED
                                                           DERIVATIVES     EFFECTS      LOSS (GAIN)
                                                          -------------   ----------   --------------
                                                                              
Balance at September 30, 2001...........................     $102.3         $(38.9)        $ 63.4
Changes in values of derivatives qualifying as cash flow
  hedges................................................      (49.2)          18.7          (30.5)
                                                             ------         ------         ------
Balance at March 31, 2002...............................     $ 53.1         $(20.2)        $ 32.9
                                                             ======         ======         ======


    The unrealized loss as of March 31, 2002, presented in the preceding table,
primarily reflects our use of interest rate swaps to convert variable-rate debt
to fixed-rate debt, and is due to the fact that interest rates have declined
from the June 1, 2001 Tyco acquisition date, or from the inception date of the
derivative contracts. During the quarter ended March 31, 2002 approximately
$0.5 million, before taxes, was recorded as additional interest expense for the
ineffective portion of changes in fair values of cash flow hedges. Assuming no
change in interest rates, $13.9 million, net of tax, of Accumulated Other
Comprehensive Loss is expected to be reclassified to earnings over the next
twelve months as contractual cash payments are made. The Accumulated Other
Comprehensive Loss (along with the corresponding swap liability) will be
adjusted as market interest rates change over the remaining life of the swaps.

    CIT uses derivatives for hedging purposes only, and does not enter into
derivative financial instruments for trading or speculative purposes. As part of
managing the exposure to changes in market interest rates, CIT, as an end-user,
enters into various interest rate swap transactions in the over-the-counter
markets, with other financial institutions acting as principal counterparties.
To ensure both appropriate use as a hedge and hedge accounting treatment, all
derivatives entered into are designated according to a hedge objective against a
specified liability, including senior notes, bank credit facilities, and
commercial paper. CIT's primary hedge objectives include the conversion of
variable-rate liabilities to fixed rates, and the conversion of fixed-rate
liabilities to variable rates. The notional amounts, rates, indices and
maturities of CIT's derivatives are required to closely match the related terms
of CIT's hedged liabilities.

                                      F-59

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 3--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
    The following table presents the notional principal amounts of interest rate
swaps by class and the corresponding hedge objectives at March 31, 2002:



INTEREST RATE SWAPS                     NOTIONAL AMOUNT                DESCRIPTION
-------------------                     ---------------   --------------------------------------
                                        ($ IN MILLIONS)
                                                    
Floating to fixed-rate swaps (cash
  flow hedges)........................      $3,322.2      Effectively converts the interest rate
                                                          on an equivalent amount of
                                                          variable-rate borrowings to a fixed
                                                          rate.
Fixed to floating-rate swaps (fair
  value hedges).......................         783.8      Effectively converts the interest rate
                                                          on an equivalent amount of fixed-rate
                                                          senior notes to a variable rate.
Total interest rate swaps.............      $4,106.0
                                            ========


    CIT also utilizes foreign currency exchange forward contracts to hedge
currency risk underlying its net investments in foreign operations and cross
currency interest rate swaps to hedge both foreign currency and interest rate
risk underlying foreign debt. At March 31, 2002, CIT was party to foreign
currency exchange forward contracts with notional amounts totaling $3.4 billion
and maturities ranging from 2002 to 2006. CIT was also party to cross currency
interest rate swaps with notional amounts totaling $2.4 billion and maturities
ranging from 2002 to 2027.

                                      F-60

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 4--BUSINESS SEGMENT INFORMATION

    The following table presents reportable segment information and the
reconciliation of segment balances to the consolidated financial statement
totals and the consolidated managed assets totals at and for the six months
ended March 31, 2002 and 2001. Certain prior year balances have been
reclassified to conform to the current year presentation ($ in millions).



                           EQUIPMENT
                           FINANCING    SPECIALTY   COMMERCIAL   STRUCTURED    TOTAL
                          AND LEASING    FINANCE     FINANCE      FINANCE     SEGMENTS   CORPORATE(1)(2)   CONSOLIDATED
                          -----------   ---------   ----------   ----------   --------   ---------------   ------------
                                                                                      
AT AND FOR THE SIX
  MONTHS ENDED MARCH 31,
  2002 (SUCCESSOR)
Operating margin........    $  319.1    $  411.7     $ 236.6       $  51.1    $1,018.5      $    86.5        $ 1,105.0
Income taxes............        68.8        85.4        61.5          12.6       228.3           18.0            246.3
Net income (loss).......       129.6       139.4       100.4          20.5       389.9       (4,506.3)        (4,116.4)
Total financing and
  leasing assets........    15,489.2    10,937.4     4,436.7       3,035.7    33,899.0             --         33,899.0
Total managed assets....    19,241.7    17,941.3     7,869.1       3,035.7    48,087.8             --         48,087.8
AT AND FOR THE SIX
  MONTHS ENDED MARCH 31,
  2001 (PREDECESSOR)
Operating margin........    $  367.3    $  465.8     $ 236.6       $  47.2    $1,116.9      $   (24.8)       $ 1,092.1
Income taxes............        80.6        80.3        58.6          13.7       233.2          (34.9)           198.3
Net income (loss).......       154.5       130.6        87.2          15.9       388.2          (68.0)           320.2
Total financing and
  leasing assets........    17,444.4    15,142.0     7,995.3       2,871.3    43,453.0             --         43,453.0
Total managed assets....    22,026.8    21,100.0     7,995.3       2,871.3    53,993.4             --         53,993.4


------------------------------
(1)  Estimated goodwill impairment for the six months ended March 31, 2002 was
     $4,512.7 million and is reflected in Corporate in the table above.

(2)  Goodwill amortization (net of tax) for the six months ended March 31, 2001
     was $39.8 million and is reflected in Corporate in the table above. The
    adoption of Statement of Financial Accounting Standards No. 142
    ("SFAS 142") in October 2001 eliminated goodwill amortization.

                                      F-61

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 5--CONCENTRATIONS

   The following table presents the geographic and industry compositions of
financing and leasing portfolio assets at March 31, 2002 and September 30, 2001
($ in millions).



                                                       AT MARCH 31, 2002(1)      AT SEPTEMBER 30, 2001
                                                      -----------------------   -----------------------
                                                       AMOUNT        PERCENT     AMOUNT        PERCENT
                                                      ---------      --------   ---------      --------
                                                                                   
North America:
  Northeast.........................................  $ 6,731.5        19.9%    $ 9,117.9        22.4%
  West..............................................    6,092.3        18.0       7,561.7        18.6
  Midwest...........................................    5,754.4        17.0       6,957.3        17.0
  Southeast.........................................    4,478.8        13.2       5,505.4        13.5
  Southwest.........................................    3,805.8        11.2       4,708.1        11.6
  Canada............................................    1,773.3         5.2       1,952.4         4.8
                                                      ---------       -----     ---------       -----
Total North America.................................   28,636.1        84.5      35,802.8        87.9
Other foreign(2)....................................    5,262.9        15.5       4,926.4        12.1
                                                      ---------       -----     ---------       -----
  Total.............................................  $33,899.0       100.0%    $40,729.2       100.0%
                                                      =========       =====     =========       =====




                                                       AT MARCH 31, 2002(1)      AT SEPTEMBER 30, 2001
                                                      -----------------------   -----------------------
                                                       AMOUNT        PERCENT     AMOUNT        PERCENT
                                                      ---------      --------   ---------      --------
                                                                                   
Manufacturing(3) (none greater than 2.5%)...........  $ 7,061.4        20.8%    $ 8,442.2        20.7%
Commercial airlines.................................    3,917.1        11.6       3,412.3         8.4
Transportation(4)...................................    2,783.1         8.2       2,675.8         6.6
Construction equipment..............................    1,966.8         5.8       2,273.7         5.6
Retail(5)...........................................    1,714.9         5.1       5,020.9        12.3
Communications......................................    1,699.5         5.0       1,590.3         3.9
Service industries..................................    1,663.4         4.9       1,755.3         4.3
Home mortgage.......................................    1,553.4         4.6       2,760.2         6.8
Wholesaling.........................................    1,390.4         4.1       1,435.7         3.5
Other (none greater than 3.3%)......................   10,149.0        29.9      11,362.8        27.9
                                                      ---------       -----     ---------       -----
  Total.............................................  $33,899.0       100.0%    $40,729.2       100.0%
                                                      =========       =====     =========       =====


------------------------------
(1)  Excludes the $3.4 billion of trade receivables securitized during the
     quarter ended March 31, 2002, which are primarily North America Retail and
    Manufacturing accounts. Including these receivables, the Northeast
    percentage would be 21.6%, the Total North America would be 85.9% and Other
    Foreign would be 14.1%. The Retail exposure would be $4.7 billion (12.7%),
    Manufacturing $7.5 billion (20.0%), while the other industry category
    exposures would individually decline by approximately 0.5% to 1.0%.

(2)  At March 31, 2002 the Company had approximately $180 million of U.S.
     dollar-denominated loans and assets outstanding to customers located in or
    doing business in Argentina. A provision of $95.0 million was recorded
    during the quarter ended March 31, 2002 relating to the economic reforms
    instituted by the Argentine government that converted dollar-denominated
    receivables into the peso.

(3)  Includes manufacturers of steel and metal products, textiles and apparel,
     printing and paper products, and other industries.

(4)  Includes rail, bus, over-the-road trucking and business aircraft.

(5)  Includes retailers of general merchandise (1.4%), auto dealers (1.0%) and
     apparel (0.6%).

                                      F-62

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 6--ACCOUNTING CHANGE--GOODWILL AMORTIZATION

   The Company periodically reviews and evaluates its goodwill and other
intangible assets for potential impairment. Effective October 1, 2001, the
beginning of CIT's fiscal year 2002, the Company adopted SFAS No. 142, "Goodwill
and Other Intangible Assets," under which goodwill is no longer amortized but
instead will be assessed for impairment at least annually. Under the transition
provisions of SFAS 142, as of October 1, 2001, there was no goodwill impairment.

    During the quarter ended March 31, 2002, our parent, Tyco, experienced
disruptions to its business surrounding its announced break-up plan, a downgrade
in its credit rating, and a significant decline in its market capitalization.
During this same time period, CIT also experienced credit downgrades and a
disruption to its historical funding base. The Company prepared valuations,
utilizing a discounted cash flows approach updated for current information and
considering various marketplace assumptions, which indicated a range of values
from impairment of $750 million to excess fair value of $1.5 billion. Based on
management's belief that CIT would be separated from Tyco, receive an increase
in its credit ratings, and regain access to the unsecured credit markets, we
initially concluded that CIT had an excess of fair market value over net book
value of approximately $1.5 billion. Accordingly, management did not believe
that there was an impairment of goodwill of CIT as of March 31, 2002.

    However, market-based information used in connection with our preliminary
consideration of the potential initial public offering for 100% of CIT indicated
that CIT's book value exceeded its estimated fair value as of March 31, 2002. As
a result, management performed a step 1 SFAS 142 impairment analysis as of
March 31, 2002 and concluded that an impairment charge was warranted at that
date.

    Accordingly, management's objective in performing the SFAS 142 step 1
analysis was to obtain relevant market based data to calculate the estimated
fair value of each CIT reporting unit as of March 31, 2002 based on each
reporting unit's projected earnings and market factors expected to be used by
market participants in ascribing value to each of these reporting units in the
planned separation of CIT from Tyco. Management obtained relevant market data
from our financial advisors regarding the range of price to earnings multiples
and market condition discounts applicable to each reporting unit as of
March 31, 2002 and applied this market data to the individual reporting unit
projected annual earnings as of March 31, 2002 to calculate an estimated fair
value of each reporting unit and any resulting reporting unit goodwill
impairment. The estimated fair values were compared to the corresponding
carrying value of each reporting unit at March 31, 2002. The total of the
individual reporting unit estimated goodwill impairments was $4.5 billion. We
have restated the CIT Consolidated Financial Statements for the quarter ended
March 31, 2002 to reflect an estimated impairment for each reporting unit
resulting in a $4.5 billion estimated impairment charge as of March 31, 2002.

    SFAS 142 requires a second step analysis whenever the reporting unit book
value exceeds estimated fair value. This analysis requires the Company to
estimate the fair value of each reporting unit's individual assets and
liabilities to complete the analysis of goodwill as of March 31, 2002. We have
not yet completed this analysis due to the recently revised fair values for each
reporting unit. The Company will complete this second step analysis in the
quarter ending June 30, 2002 for each reporting unit to determine if any
adjustment to the estimated goodwill impairment charge previously recorded is
needed.

    Subsequent to March 31, 2002, CIT experienced further credit downgrades and
the business environment and other factors continue to negatively impact the
value for the proposed IPO of CIT. As of the date of the preliminary prospectus,
we estimate that the proceeds to Tyco, before underwriting discounts and
commissions, from the sale of 100% of CIT's common stock will be between
$5.0 billion

                                      F-63

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 6--ACCOUNTING CHANGE--GOODWILL AMORTIZATION (CONTINUED)
and $5.8 billion. Due to these events, the Company will assess remaining
goodwill of each reporting unit for potential additional impairment based on the
indicators of further decline in value.

    The changes in the carrying amount of goodwill for the six months ended
March 31, 2002 are as follows ($ in millions):



                                           EQUIPMENT
                                           FINANCING    SPECIALTY   COMMERCIAL   STRUCTURED
                                          AND LEASING    FINANCE     FINANCE      FINANCE       TOTAL
                                          -----------   ---------   ----------   ----------   ---------
                                                                               
Balance as of September 30, 2001(1).....   $ 2,070.7    $ 2,572.3   $ 1,863.1      $  63.4    $ 6,569.5
Reclassification of intangible assets to
  other assets..........................          --           --       (22.0)          --        (22.0)
                                           ---------    ---------   ---------      -------    ---------
Balances as of September 30, 2001 after
  reclassification......................     2,070.7      2,572.3     1,841.1         63.4      6,547.5
Goodwill adjustments related to our
  acquisition by Tyco...................       163.8        178.0         4.1          2.7        348.6
Goodwill impairment(2)..................    (1,741.4)    (1,621.6)   (1,083.6)       (66.1)    (4,512.7)
                                           ---------    ---------   ---------      -------    ---------
Balance as of March 31, 2002............   $   493.1    $ 1,128.7   $   761.6      $    --    $ 2,383.4
                                           =========    =========   =========      =======    =========


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

(1)  The goodwill balances as of September 30, 2001 were restated to correctly
     reflect the amounts by reporting unit.

(2)  The estimated goodwill impairment is based upon updated step 1 impairment
     testing by reporting unit, and will be revised, if necessary, upon
    completion of step 2 testing in accordance with SFAS 142.

    Following is a reconciliation of previously reported net income to pro forma
net income excluding goodwill amortization for the quarter and six months ended
March 31, 2001 ($ in millions):



                                                  QUARTER ENDED MARCH 31,         SIX MONTHS ENDED MARCH 31,
                                               ------------------------------   ------------------------------
                                                  2002              2001           2002              2001
                                               -----------      -------------   -----------      -------------
                                               (SUCCESSOR)      (PREDECESSOR)   (SUCCESSOR)      (PREDECESSOR)
                                               (RESTATED)                       (RESTATED)
                                                                                     
Net (loss) income as reported................   $(4,355.4)         $160.1        $(4,116.4)          $320.2
Goodwill amortization, net of tax............          --            19.9               --             39.8
                                                ---------          ------        ---------           ------
Pro forma net income.........................   $(4,355.4)         $180.0        $(4,116.4)          $360.0
                                                =========          ======        =========           ======


    Other intangible assets, net, comprised primarily of proprietary computer
software and related processes, totaled $19.8 million and $22.0 million at
March 31, 2002 and September 30, 2001, respectively, and are included in Other
Assets on the Consolidated Balance Sheets. These assets are being amortized over
a five year period on a straight-line basis, resulting in an annual amortization
of $4.4 million. Amortization of intangible assets of $1.1 million and
$2.2 million is included in the results of operations for the quarter and six
months ended March 31, 2002, respectively.

NOTE 7--RELATED PARTY TRANSACTIONS

    Upon the acquisition, CIT and Tyco entered into an Operating Agreement,
dated as of June 1, 2001, which provided that CIT and Tyco will not engage in
transactions, including finance, underwriting and asset management and servicing
transactions, unless the transactions are at arm's-length and for

                                      F-64

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 7--RELATED PARTY TRANSACTIONS (CONTINUED)
fair value. In particular, Tyco agreed that CIT will have sole discretion and
decision-making authority where CIT is underwriting, managing and servicing
assets in transactions originated through Tyco. CIT and Tyco also agreed to
limit dividends and distributions from CIT to Tyco to (i) fifteen percent (15%)
of CIT's cumulative net income, plus (ii) the net capital contribution by Tyco
to CIT, in each case through the date of such dividend, distribution or
declaration, and that CIT will at all times maintain its books, records and
assets separately from Tyco. The Operating Agreement will terminate if CIT
ceases to be a subsidiary of Tyco.

    On February 14, 2002, CIT amended its public debt indentures to prohibit CIT
from:

    - declaring or paying any dividend, or making any other payment or
      distribution on its capital stock to Tyco or any of Tyco's affiliates,
      except dividends or distributions payable in common stock of CIT;

    - purchasing, redeeming or otherwise acquiring or retiring for value any
      capital stock of CIT except in exchange for the common stock of CIT;

    - purchasing or selling any material properties or assets from or to, or
      consummating any other material transaction with, Tyco or any of Tyco's
      affiliates, except on terms that are no less favorable than those that
      could be reasonably expected to be obtained in a comparable transaction
      with an unrelated third party; and

    - making an investment in Tyco or any of Tyco's affiliates in the form of
      (1) advances, loans or other extensions of credit to Tyco or any of Tyco's
      affiliates, (2) capital contributions to or in Tyco or any of Tyco's
      affiliates, or (3) acquisitions of any bonds, notes, debentures or other
      debt instruments of, or any stock, partnership, membership or other equity
      or beneficial interests in, Tyco or any of Tyco's affiliates.

    These restrictions do not restrict the merger of CIT with and into CIT's
immediate parent corporation, or a merger of CIT's immediate parent corporation
with and into CIT, provided that the surviving corporation of the merger has a
consolidated tangible net worth immediately after the merger that is not less
than the consolidated tangible net worth of CIT immediately prior to the merger.
These provisions will no longer apply if (i) CIT and its subsidiaries are
consolidated or merged into another entity (other than Tyco or any of Tyco's
affiliates) or substantially all of CIT and its subsidiaries' properties, common
stock or assets are sold, assigned, leased, transferred, conveyed or otherwise
disposed of in one or more transactions or (ii) once Tyco owns less than 50% of
our common stock as long as at least two-thirds of our board of directors is not
affiliated with Tyco.

    On September 30, 2001, CIT sold certain international subsidiaries to a
non-U.S. subsidiary of Tyco at net book value. As a result of this sale, CIT had
receivables from affiliates totaling $1,440.9 million, representing its debt
investment in these subsidiaries. CIT charged arm's-length, market based
interest rates on these receivables, and recorded $19.0 million of interest
income, as an offset to interest expense, related to those notes for the quarter
ended December 31, 2001. A note receivable issued at the time of this
transaction of approximately $295.0 million was collected. Following Tyco's
announcement on January 22, 2002 that it planned to separate into four
independent, publicly-traded companies, CIT repurchased the international
subsidiaries on February 11, 2002 at net book value. In conjunction with this
repurchase, the receivables from affiliates of $1,588.1 million at December 31,
2001 was satisfied.

                                      F-65

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 7--RELATED PARTY TRANSACTIONS (CONTINUED)
    CIT has entered into a number of equipment loans and leases with affiliates
of Tyco. Loan and lease terms generally range from 3 to 12 years. Tyco has
guaranteed payment and performance obligations under each loan and lease
agreement. At March 31, 2002, the aggregate amount outstanding under these
equipment loans and leases was approximately $84.2 million, and the aggregate
amount outstanding upon delivery of all applicable equipment will be
approximately $129.3 million.

    CIT has periodically entered into receivable and portfolio purchase
agreements with affiliates of Tyco, pursuant to which CIT purchases conditional
purchase agreements, servicing contracts and other forms of receivables between
the Tyco affiliate and its customers. Certain of these purchase agreements were
entered into prior to the Tyco affiliate being acquired by Tyco. At March 31,
2002, the aggregate amount outstanding under these purchase agreements was
approximately $32.8 million.

    During the quarter ended September 30, 2001, certain subsidiaries of Tyco
sold receivables totaling $318.0 million to CIT in a factoring transaction for
$297.8 million in cash. The difference of $20.2 million represents a holdback of
$15.9 million and a discount of $4.3 million (fee income which is recognized by
CIT as income over the term of the transaction). During the quarter ended
December 31, 2001, CIT increased the capacity available under the factoring
program with Tyco from $318.0 million to $384.4 million and sold receivables for
$360.0 million in cash. The difference of $24.4 million represents a holdback of
$19.2 million and a discount of $5.2 million (fee income which is recognized by
CIT as income over the term of the transaction). On April 28, 2002, the capacity
of the program was reduced to $337.6 million.

    Certain of CIT's operating expenses are paid by Tyco and billed to CIT. As
of March 31, 2001, CIT has outstanding payables to subsidiaries of Tyco totaling
$26.3 million related primarily to these charges.

    On May 1, 2002, CIT assumed a corporate aircraft lease obligation from Tyco.
The assumed lease obligation is approximately $16.0 million and extends for
134 months beginning on May 1, 2002. Prior to Tyco's acquisition, CIT had an
agreement to purchase this aircraft directly from the previous owner.

                                      F-66

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 8--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES

    The following presents condensed consolidating financial information for CIT
Holdings LLC and its wholly-owned subsidiary, Capita Corporation (formerly AT&T
Capital Corporation). CIT has guaranteed on a full and unconditional basis the
existing registered debt securities and certain other indebtedness of these
subsidiaries.

                          CONSOLIDATING BALANCE SHEET
                                 MARCH 31, 2002
                                  (SUCCESSOR)



                                                                    CIT
                                                     CAPITA      HOLDINGS       OTHER
($ IN MILLIONS)                   CIT GROUP INC.   CORPORATION      LLC      SUBSIDIARIES   ELIMINATIONS     TOTAL
---------------                   --------------   -----------   ---------   ------------   ------------   ---------
                                                                                         
ASSETS
Net finance receivables.........    $  1,497.6       $2,941.6    $   891.2    $20,412.4      $       --    $25,742.8
Operating lease equipment,
  net...........................            --          962.6        216.6      5,424.8              --      6,604.0
Finance receivables held for
  sale..........................            --           40.6        241.6        363.0              --        645.2
Cash and cash equivalents.......       1,872.5          129.8        228.2         27.3              --      2,257.8
Other assets....................       8,007.1          311.2        203.5     11,624.6       (11,012.7)     9,133.7
                                    ----------       --------    ---------    ---------      ----------    ---------
  TOTAL ASSETS..................    $ 11,377.2       $4,385.8    $ 1,781.1    $37,852.1      $(11,012.7)   $44,383.5
                                    ==========       ========    =========    =========      ==========    =========
LIABILITIES AND SHAREHOLDER'S
  EQUITY
Debt............................    $ 29,045.7       $2,337.7    $ 2,245.2    $   106.3      $       --    $33,734.9
Credit balances of factoring
  clients.......................            --             --           --      1,543.5              --      1,543.5
Other liabilities...............     (24,168.5)       1,532.1     (2,349.8)    27,332.7              --      2,346.5
                                    ----------       --------    ---------    ---------      ----------    ---------
  Total Liabilities.............       4,877.2        3,869.8       (104.6)    28,982.5              --     37,624.9
Preferred securities............            --             --           --        258.6              --        258.6
Equity..........................       6,500.0          516.0      1,885.7      8,611.0       (11,012.7)     6,500.0
                                    ----------       --------    ---------    ---------      ----------    ---------
  TOTAL LIABILITIES AND
    SHAREHOLDER'S EQUITY........    $ 11,377.2       $4,385.8    $ 1,781.1    $37,852.1      $(11,012.7)   $44,383.5
                                    ==========       ========    =========    =========      ==========    =========


                                      F-67

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 8--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (CONTINUED)
                          CONSOLIDATING BALANCE SHEET
                               SEPTEMBER 30, 2001
                                  (SUCCESSOR)



                                                                    CIT
                                                     CAPITA      HOLDINGS       OTHER
($ IN MILLIONS)                   CIT GROUP INC.   CORPORATION      LLC      SUBSIDIARIES   ELIMINATIONS     TOTAL
---------------                   --------------   -----------   ---------   ------------   ------------   ---------
                                                                                         
ASSETS
Net finance receivables.........    $  1,834.6       $3,074.4    $ 1,506.1    $24,971.4      $       --    $31,386.5
Operating lease equipment,
  net...........................            --        1,203.2        273.4      4,926.2              --      6,402.8
Finance receivables held for
  sale..........................            --           32.9        157.5      1,824.5              --      2,014.9
Cash and cash equivalents.......         440.0          107.0          4.2        256.8              --        808.0
Other assets....................      10,150.2          291.4        302.8     10,331.5       (10,598.0)    10,477.9
                                    ----------       --------    ---------    ---------      ----------    ---------
  TOTAL ASSETS..................    $ 12,424.8       $4,708.9    $ 2,244.0    $42,310.4      $(10,598.0)   $51,090.1
                                    ==========       ========    =========    =========      ==========    =========
LIABILITIES AND SHAREHOLDER'S
  EQUITY
Debt............................    $ 30,218.0       $2,879.2    $ 1,972.3    $   628.2      $       --    $35,697.7
Credit balances of factoring
  clients.......................            --             --           --      2,392.9              --      2,392.9
Other liabilities...............     (28,391.2)       1,275.7     (1,656.1)    30,913.1              --      2,141.5
                                    ----------       --------    ---------    ---------      ----------    ---------
Total Liabilities...............       1,826.8        4,154.9        316.2     33,934.2              --     40,232.1
Preferred securities............            --             --           --        260.0              --        260.0
Equity..........................      10,598.0          554.0      1,927.8      8,116.2       (10,598.0)    10,598.0
                                    ----------       --------    ---------    ---------      ----------    ---------
  TOTAL LIABILITIES AND
  SHAREHOLDER'S EQUITY..........    $ 12,424.8       $4,708.9    $ 2,244.0    $42,310.4      $(10,598.0)   $51,090.1
                                    ==========       ========    =========    =========      ==========    =========


                                      F-68

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 8--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (CONTINUED)
                       CONSOLIDATING STATEMENT OF INCOME
                        SIX MONTHS ENDED MARCH 31, 2002
                                  (SUCCESSOR)



                                                                     CIT
                                                       CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                     CIT GROUP INC.   CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS     TOTAL
---------------                     --------------   -----------   --------   ------------   ------------   ---------
                                                                                          
FINANCE INCOME....................    $   111.4         $552.7      $125.8      $1,515.8       $    --      $ 2,305.7
Interest expense..................        (25.8)         211.1        (3.0)        539.0            --          721.3
                                      ---------         ------      ------      --------       -------      ---------
Net finance income................        137.2          341.6       128.8         976.8            --        1,584.4
Depreciation on operating lease
  equipment.......................           --          261.9        57.6         329.2            --          648.7
                                      ---------         ------      ------      --------       -------      ---------
Net finance margin................        137.2           79.7        71.2         647.6            --          935.7
Provision for credit losses.......         40.3          117.0         5.1         145.5            --          307.9
                                      ---------         ------      ------      --------       -------      ---------
Net finance margin after provision
  for credit losses...............         96.9          (37.3)       66.1         502.1            --          627.8
Equity in net income of
  subsidiaries....................        357.5             --          --            --        (357.5)            --
Other revenue.....................          2.3           55.3        44.8         374.8            --          477.2
                                      ---------         ------      ------      --------       -------      ---------
OPERATING MARGIN..................        456.7           18.0       110.9         876.9        (357.5)       1,105.0
Operating expenses................      4,549.3           83.7        41.4         295.7            --        4,970.1
                                      ---------         ------      ------      --------       -------      ---------
(Loss) income before provision for
  income taxes....................     (4,092.6)         (65.7)       69.5         581.2        (357.5)      (3,865.1)
Provision for income taxes........        (23.8)          28.1       (30.3)       (220.3)           --         (246.3)
Minority interest, after tax......           --             --          --          (5.0)           --           (5.0)
                                      ---------         ------      ------      --------       -------      ---------
NET (LOSS) INCOME.................    $(4,116.4)        $(37.6)     $ 39.2      $  355.9       $(357.5)     $(4,116.4)
                                      =========         ======      ======      ========       =======      =========


                                      F-69

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 8--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (CONTINUED)
                       CONSOLIDATING STATEMENT OF INCOME
                        SIX MONTHS ENDED MARCH 31, 2001
                                 (PREDECESSOR)



                                                                     CIT
                                                       CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                     CIT GROUP INC.   CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS    TOTAL
---------------                     --------------   -----------   --------   ------------   ------------   --------
                                                                                          
FINANCE INCOME....................      $166.7          $702.1      $137.5      $1,761.7       $    --      $2,768.0
Interest expense..................       147.7           195.5        17.5         917.2            --       1,277.9
                                        ------          ------      ------      --------       -------      --------
Net finance income................        19.0           506.6       120.0         844.5            --       1,490.1
Depreciation on operating lease
  equipment.......................          --           317.4        62.4         315.0            --         694.8
                                        ------          ------      ------      --------       -------      --------
Net finance margin................        19.0           189.2        57.6         529.5            --         795.3
Provision for credit losses.......         8.2            18.5        36.0          69.4            --         132.1
                                        ------          ------      ------      --------       -------      --------
Net finance margin after provision
  for credit losses...............        10.8           170.7        21.6         460.1            --         663.2
Equity in net income of
  subsidiaries....................       361.6              --          --            --        (361.6)           --
Other revenue.....................         3.7            65.6        53.6         306.0            --         428.9
                                        ------          ------      ------      --------       -------      --------
OPERATING MARGIN..................       376.1           236.3        75.2         766.1        (361.6)      1,092.1
Operating expenses................        71.0           129.3        54.3         313.2            --         567.8
                                        ------          ------      ------      --------       -------      --------
Income before provision for income
  taxes...........................       305.1           107.0        20.9         452.9        (361.6)        524.3
Provision for income taxes........        15.1           (40.7)       (7.9)       (164.8)           --        (198.3)
Minority interest, after tax......          --              --          --          (5.8)           --          (5.8)
                                        ------          ------      ------      --------       -------      --------
NET INCOME........................      $320.2          $ 66.3      $ 13.0      $  282.3       $(361.6)     $  320.2
                                        ======          ======      ======      ========       =======      ========


                                      F-70

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 8--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (CONTINUED)
                     CONSOLIDATING STATEMENT OF CASH FLOWS
                        SIX MONTHS ENDED MARCH 31, 2002
                                  (SUCCESSOR)



                                                                    CIT
                                                      CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                    CIT GROUP INC.   CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS     TOTAL
---------------                    --------------   -----------   --------   ------------   ------------   ---------
                                                                                         
CASH FLOWS FROM OPERATING
  ACTIVITIES:
Net cash flows provided by (used
  for) operations................    $   102.9        $    --     $(416.9)    $ 1,386.3      $      --     $ 1,072.3
                                     ---------        -------     -------     ---------      ---------     ---------
CASH FLOWS FROM INVESTING
  ACTIVITIES:
Net decrease in financing and
  leasing assets.................        296.7           13.4       534.8       1,478.7             --       2,323.6
Decrease in intercompany loans
  and investments................      2,205.2             --          --            --       (2,205.2)           --
Other............................           --             --          --         (63.1)            --         (63.1)
                                     ---------        -------     -------     ---------      ---------     ---------
Net cash flows provided by
  investing activities...........      2,501.9           13.4       534.8       1,415.6       (2,205.2)      2,260.5
                                     ---------        -------     -------     ---------      ---------     ---------
CASH FLOWS FROM FINANCING
  ACTIVITIES:
Net (decrease) increase in
  debt...........................     (1,172.3)        (541.5)      272.9        (642.1)            --      (2,083.0)
Intercompany financing...........           --          550.9      (166.8)     (2,389.3)       2,205.2         200.0
                                     ---------        -------     -------     ---------      ---------     ---------
Net cash flows (used for)
  provided by financing
  activities.....................     (1,172.3)           9.4       106.1      (3,031.4)       2,205.2      (1,883.0)
                                     ---------        -------     -------     ---------      ---------     ---------
Net increase (decrease) in cash
  and cash equivalents...........      1,432.5           22.8       224.0        (229.5)            --       1,449.8
Cash and cash equivalents,
  beginning of period............        440.0          107.0         4.2         256.8             --         808.0
                                     ---------        -------     -------     ---------      ---------     ---------
Cash and cash equivalents, end of
  period.........................    $ 1,872.5        $ 129.8     $ 228.2     $    27.3      $      --     $ 2,257.8
                                     =========        =======     =======     =========      =========     =========


                                      F-71

                        CIT GROUP INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 8--SUMMARIZED FINANCIAL INFORMATION OF SUBSIDIARIES (CONTINUED)
                     CONSOLIDATING STATEMENT OF CASH FLOWS
                        SIX MONTHS ENDED MARCH 31, 2001
                                 (PREDECESSOR)



                                                                              CIT
                                                                CAPITA      HOLDINGS      OTHER
($ IN MILLIONS)                              CIT GROUP INC.   CORPORATION     LLC      SUBSIDIARIES   ELIMINATIONS    TOTAL
---------------                              --------------   -----------   --------   ------------   ------------   --------
                                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
Net cash flows (used for) provided by
  operations...............................     $  (48.3)      $  787.2      $213.1       $ 71.9        $     --     $1,023.9
                                                --------       --------      ------       ------        --------     --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net decrease (increase) in financing and
  leasing assets...........................        443.6         (411.4)     (195.0)      (798.0)             --       (960.8)
Increase in intercompany loans and
  investments..............................     (3,082.3)            --          --           --         3,082.3           --
Other......................................           --             --          --        (27.7)             --        (27.7)
                                                --------       --------      ------       ------        --------     --------
Net cash flows used for investing
  activities...............................     (2,638.7)        (411.4)     (195.0)      (825.7)        3,082.3       (988.5)
                                                --------       --------      ------       ------        --------     --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in debt............      2,912.3       (3,626.8)       28.5        619.1              --        (66.9)
Intercompany financing.....................           --        3,310.1       (10.3)      (217.5)       (3,082.3)          --
Cash dividends paid........................           --             --          --        (52.5)             --        (52.5)
Issuance of treasury stock.................           --             --          --          4.6              --          4.6
                                                --------       --------      ------       ------        --------     --------
Net cash flows provided by (used for)
  financing activities.....................      2,912.3         (316.7)       18.2        353.7        (3,082.3)      (114.8)
                                                --------       --------      ------       ------        --------     --------
Net increase (decrease) in cash and cash
  equivalents..............................        225.3           59.1        36.3       (400.1)             --        (79.4)
Cash and cash equivalents, beginning of
  period...................................        151.7           86.0        19.2        562.5              --        819.4
                                                --------       --------      ------       ------        --------     --------
Cash and cash equivalents, end of period...     $  377.0       $  145.1      $ 55.5       $162.4        $     --     $  740.0
                                                ========       ========      ======       ======        ========     ========


NOTE 9--SUBSEQUENT EVENTS

   On April 1, 2002, the Company completed a $2.5 billion public unsecured bond
offering as part of the previously announced strategy to strengthen its
liquidity position. This debt offering was comprised of $1.25 billion aggregate
principal amount of 7.375% senior notes due April 2, 2007 and $1.25 billion
aggregate principal amount of 7.750% senior notes due April 2, 2012. CIT has
determined that the proceeds will be used to repay a portion of existing term
debt at maturity.

    On April 25, 2002, CIT Group Inc. (Del) filed a registration statement on
Form S-1 with the Securities and Exchange Commission relating to the sale of
100 percent of the Company's common stock through an initial public offering
("IPO"). Tyco will receive the proceeds from the offering. If the underwriters
exercise their over-allotment option, CIT will receive the proceeds from that
sale.

    On April 30, 2002, Fitch revised the rating watch status on all our ratings
from evolving to negative, due to concerns surrounding the timing of the
separation from Tyco.

    On June 7, 2002, Standard & Poor's downgraded CIT's long-term debt rating
from A- to BBB+. Standard & Poor's ratings of CIT's debt remain on watch status
with developing implications.

    On June 10, 2002, Fitch downgraded CIT's long-term debt rating from A- to
BBB. All of the Company's Fitch ratings remain on watch status.

    On July 1, 2002, Tyco agreed to sell 200 million shares of CIT, representing
100% of the issued and outstanding shares, at an initial public offering price
of $23.00 per share, resulting in estimated proceeds to Tyco of $4.6 billion
before underwriting discounts and commissions. Based on this transaction, the
Company will assess remaining goodwill of each reporting unit for potential
additional impairment.

                                      F-72

                              CIT GROUP INC. (DEL)
                        STAND-ALONE FINANCIAL STATEMENTS
                        AS OF MARCH 31, 2002 (UNAUDITED)
                             AND SEPTEMBER 30, 2001

                                      F-73

                 (This page has been left blank intentionally.)

                                      F-74

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of
CIT Group Inc. (Del)

    In our opinion, the accompanying balance sheet presents fairly, in all
material respects, the financial position of CIT Group Inc. (Del) at
September 30, 2001, in conformity with accounting principles generally accepted
in the United States of America. This financial statement is the responsibility
of the Company's management; our responsibility is to express an opinion on this
financial statement based on our audit. We conducted our audit of this statement
in accordance with auditing standards generally accepted in the United States of
America, which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statement is free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statement, assessing the accounting
principles used and significant estimates made by management, and evaluating the
overall financial statement presentation. We believe that our audit of the
balance sheet provides a reasonable basis for our opinion.

PricewaterhouseCoopers LLP
New York, New York
May 9, 2002

                                      F-75

                              CIT GROUP INC. (DEL)
                                 BALANCE SHEETS
                                ($ IN THOUSANDS)



                                                               MARCH 31,    SEPTEMBER 30,
                                                                 2002            2001
                                                              -----------   --------------
                                                              (UNAUDITED)
                                                                      
                                          ASSETS
Intercompany receivable from parent.........................    $    --          $ --
                                                                -------          ----
Total assets................................................    $    --          $ --
                                                                =======          ====

                           LIABILITIES AND SHAREHOLDER'S EQUITY
Total liabilities...........................................    $    --          $ --
Shareholder's equity:
  Parent company investment.................................         --            --
  Accumulated deficit.......................................         --            --
                                                                -------          ----
Total shareholder's equity..................................         --            --
                                                                -------          ----
Total liabilities and shareholder's equity..................    $    --          $ --
                                                                =======          ====


                       See Notes to Financial Statement.

                                      F-76

                              CIT GROUP INC. (DEL)
                          NOTES TO FINANCIAL STATEMENT

NOTE 1--THE COMPANY

    CIT Group Inc. (Del) was incorporated on March 12, 2001 as a Delaware
holding company and wholly-owned subsidiary of Tyco International Ltd. ("Tyco"
or "Parent").

NOTE 2--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    BASIS OF PRESENTATION--The balance sheet has been prepared in accordance
with accounting principles generally accepted in the United States of America. A
separate income statement, statement of changes in shareholder's equity, and
statement of cash flows have not been presented in the financial statements as
the activities of this entity are nominal (less than $500).

NOTE 3--SUBSEQUENT EVENTS

    On June 1, 2001, CIT Group, Inc. (a Nevada company) was acquired by a
wholly-owned subsidiary of Tyco in a purchase business combination. On
April 25, 2002, CIT Group Inc. (Del) filed a registration statement on Form S-1
for an initial public offering of its common stock. In connection with the
proposed initial public offering of CIT Group Inc. (Del), CIT Group Inc.
(Nevada) and Tyco Capital Holding, Inc. will be merged and that combined entity
will further merge into CIT Group Inc. (Del).

                                      F-77

                 (This page has been left blank intentionally.)

                                      F-78

                           TYCO CAPITAL HOLDING, INC.
                       CONSOLIDATED FINANCIAL STATEMENTS
                            AS OF SEPTEMBER 30, 2001

                                      F-79

                 (This page has been left blank intentionally.)

                                      F-80

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholder of
Tyco Capital Holding, Inc.

    In our opinion, the accompanying consolidated balance sheet as of
September 30, 2001 and the related consolidated statements of income, of
shareholder's equity and of cash flows present fairly, in all material respects,
the financial position of Tyco Capital Holding, Inc. and its subsidiaries at
September 30, 2001, and the results of their operations and their cash flows for
the period from October 13, 2000 (date of inception) through September 30, 2001
in conformity with accounting principles generally accepted in the United States
of America. These financial statements are the responsibility of the Company's
management; our responsibility is to express an opinion on these financial
statements based on our audit. We conducted our audit of these statements in
accordance with auditing standards generally accepted in the United States of
America, which require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.

PricewaterhouseCoopers LLP

New York, New York
May 10, 2002

                                      F-81

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEET

                               SEPTEMBER 30, 2001
                                 (IN MILLIONS)


                                                           
ASSETS
Financing and leasing assets:
  Finance receivables.......................................   $31,879.4
  Reserve for credit losses.................................      (492.9)
                                                               ---------
  Net finance receivables...................................    31,386.5
  Operating lease equipment, net............................     6,402.8
  Finance receivables held for sale.........................     2,014.9
Cash and cash equivalents...................................       808.0
Receivables from affiliates.................................       362.7
Goodwill, net...............................................     6,547.5
Other assets................................................     3,930.0
                                                               ---------
TOTAL ASSETS................................................   $51,452.4
                                                               =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Debt:
  Commercial paper..........................................   $ 8,869.2
  Variable-rate senior notes................................     9,614.6
  Fixed-rate senior notes...................................    17,113.9
  Subordinated fixed-rate notes.............................       100.0
  Notes payable to affiliate................................     5,000.0
                                                               ---------
Total debt..................................................    40,697.7
Credit balances of factoring clients........................     2,392.9
Payables to affiliates......................................        17.3
Accrued liabilities and payables............................     2,136.9
                                                               ---------
TOTAL LIABILITIES...........................................    45,244.8
                                                               ---------

Commitments and Contingencies (Note 17)

Company-obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely debentures
  of the Company............................................       260.0
Shareholder's Equity:
  Parent company investment.................................     5,842.6
  Retained earnings.........................................       181.8
  Accumulated other comprehensive loss......................       (76.8)
                                                               ---------
TOTAL SHAREHOLDER'S EQUITY..................................     5,947.6
                                                               ---------
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY..................   $51,452.4
                                                               =========


                See Notes to Consolidated Financial Statements.

                                      F-82

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME

                FOR THE PERIOD FROM INCEPTION (OCTOBER 13, 2000)

                           THROUGH SEPTEMBER 30, 2001

                                 (IN MILLIONS)


                                                           
INCOME STATEMENT

FINANCE INCOME..............................................   $1,676.5
Interest expense............................................      597.1
                                                               --------
Net finance income..........................................    1,079.4
Depreciation on operating lease equipment...................      448.6
                                                               --------
Net finance margin..........................................      630.8
Provision for credit losses.................................      116.1
                                                               --------
Net finance margin after provision for credit losses........      514.7
Other revenue...............................................      335.1
                                                               --------
OPERATING MARGIN............................................      849.8
                                                               --------
Salaries and general operating expenses.....................      348.6
Intercompany interest expense, net..........................       98.8
Goodwill amortization.......................................       59.8
                                                               --------
OPERATING EXPENSES..........................................      507.2
                                                               --------
Income before provision for income taxes....................      342.6
Provision for income taxes..................................     (157.1)
Minority interest in subsidiary trust holding solely
  debentures of the Company.................................       (3.6)
                                                               --------
NET INCOME..................................................   $  181.9
                                                               ========


                See Notes to Consolidated Financial Statements.

                                      F-83

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY

                FOR THE PERIOD FROM INCEPTION (OCTOBER 13, 2000)

                           THROUGH SEPTEMBER 30, 2001

                                 (IN MILLIONS)



                                                                               ACCUMULATED
                                                        PARENT                    OTHER           TOTAL
                                                       COMPANY     RETAINED   COMPREHENSIVE   SHAREHOLDER'S
                                                      INVESTMENT   EARNINGS       LOSS           EQUITY
                                                      ----------   --------   -------------   -------------
                                                                                  
Inception (October 13, 2000)........................  $      --    $     --      $    --        $      --
Net income..........................................                  181.9                         181.9
Cash dividends......................................                   (0.1)                         (0.1)
Foreign currency translation adjustments............                               (13.4)           (13.4)
Change in fair values of derivatives
  qualifying as cash flow hedges....................                               (63.4)           (63.4)
                                                                                                ---------
Total comprehensive income..........................                                                105.0
Tax benefit on stock transactions...................       39.4                                      39.4
Capital contribution from Parent....................    5,803.2          --           --          5,803.2
                                                      ---------    --------      -------        ---------
SEPTEMBER 30, 2001..................................  $ 5,842.6    $  181.8      $ (76.8)       $ 5,947.6
                                                      =========    ========      =======        =========


                See Notes to Consolidated Financial Statements.

                                      F-84

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                FOR THE PERIOD FROM INCEPTION (OCTOBER 13, 2000)

                           THROUGH SEPTEMBER 30, 2001

                                 (IN MILLIONS)


                                                           
CASH FLOWS FROM OPERATIONS:
Net income..................................................  $   181.9
Adjustments to reconcile net income to net cash flows used
  for operations:
  Provision for credit losses...............................      116.1
  Depreciation and amortization.............................      521.3
  Provision for deferred federal income taxes...............      125.7
  Gains on equipment, receivable and investment sales.......     (119.1)
  Decrease in accrued liabilities and payables..............     (346.3)
  Increase in other assets..................................     (473.5)
  Other.....................................................      (67.3)
                                                              ---------
Net cash flows used for operations..........................      (61.2)
                                                              ---------
CASH FLOWS FROM INVESTING ACTIVITIES:
Loans extended..............................................  (15,493.1)
Collections on loans........................................   12,750.6
Proceeds from asset and receivable sales....................    5,213.0
Purchases of assets to be leased............................     (756.9)
Net decrease in short-term factoring receivables............     (471.2)
Purchase of common shares of Parent for CIT acquisition.....   (2,500.0)
Cash paid for acquisitions (net of cash acquired of
  $2,156.4).................................................     (359.2)
Other.......................................................        3.2
                                                              ---------
Net cash flows used for investing activities................   (1,613.6)
                                                              ---------
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from the issuance of variable and fixed rate
  notes.....................................................    1,000.0
Repayments of variable and fixed-rate notes.................   (3,272.2)
Net decrease in commercial paper............................   (1,007.8)
Net repayments of non-recourse leveraged lease debt.........      (26.6)
Receivables from affiliates.................................      (67.6)
Proceeds from debt issued to Tyco...........................    5,000.0
Capital contributions from Parent...........................      857.0
                                                              ---------
Net cash flows provided by financing activities.............    2,482.8
                                                              ---------
Net increase in cash and cash equivalents...................      808.0
Cash and cash equivalents, beginning of period..............         --
                                                              ---------
Cash and cash equivalents, end of period....................  $   808.0
                                                              =========


                See Notes to Consolidated Financial Statements.

                                      F-85

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

    The consolidated financial statements of Tyco Capital Holding, Inc., a
Nevada corporation ("TCH"), included herein reflect the consolidated results of
TCH, since its inception on October 13, 2000, plus the results of CIT Group Inc.
("CIT") and its subsidiaries since its acquisition by TCH on June 1, 2001.

    CIT is presently organized as a Nevada corporation and is a direct,
wholly-owned subsidiary of TCH, which is a direct wholly-owned subsidiary of
Tyco Capital Ltd., a Bermuda company. All of these entities are indirect,
wholly-owned subsidiaries of Tyco. Prior to the closing of this offering, Tyco
will effectuate a restructuring whereby CIT will merge with and into TCH, and
that combined entity will further merge with and into CIT Group Inc. (Del), a
Delaware corporation. In connection with the reorganization, CIT Group Inc.
(Del) will be renamed CIT Group Inc. As a result of the reorganization, CIT
Group Inc. will be domiciled in Delaware and will be the successor to CIT's
business, operations, obligations and SEC registration.

    In connection with the reorganization and mergers described above, CIT Group
Inc. (Nevada) is reflected in the Consolidated Financial Statements of TCH, as
CIT Group Inc. (Nevada) is a wholly-owned subsidiary of TCH. The Delaware
company has had no operations and nominal financial activity and will be used
solely for the purpose of the reincorporation of CIT Group Inc. (Nevada). TCH
was incorporated in October 2000 and its only activity has been in connection
with its capacity as the holding company for the acquisition of CIT by Tyco on
June 1, 2001. TCH has not acted as an operating company and immediately prior to
the reorganization will have nominal assets and liabilities, other than its
investment in CIT. TCH's stand-alone historical financial activity is comprised
of intercompany debt payable to an affiliate of Tyco and interest expense
related to the acquisition of CIT, and TCH also facilitated the delivery of Tyco
common shares on redemption of CIT Exchangeco Inc. shares. All of the activity
of TCH will be unwound through a capital contribution from Tyco prior to the
reorganization discussed above and TCH's balance sheet will have nominal
balances. The ongoing operations of the registrant will effectively be comprised
of the existing operations of CIT.

    CIT (formerly known as Tyco Capital Corporation and previously The CIT
Group, Inc.) is a diversified finance company engaging in vendor, equipment,
commercial, consumer and structured financing and leasing activities. CIT
operates primarily in North America, with locations in Europe, Latin America,
Australia and the Asia-Pacific region.

    The Consolidated Financial Statements include the results of TCH and its
subsidiaries and have been prepared in United States dollars, unless indicated
otherwise, in accordance with generally accepted accounting principles in the
United States. On June 1, 2001, CIT was acquired by TCH in a purchase business
combination (see Note 2). Tyco International Ltd. and its subsidiaries,
excluding TCH and its subsidiaries, are referred to herein as the "Parent" or
"Tyco." In accordance with the guidelines for accounting for business
combinations, the purchase price paid by Tyco plus related purchase accounting
adjustments have been "pushed down" and recorded in CIT's financial statements
for the periods after June 1, 2001, resulting in a new basis of accounting for
the period beginning June 2, 2001. As of the acquisition date, assets and
liabilities were recorded at estimated fair value in the CIT financial
statements. Any resulting premiums or discounts are being accreted or amortized
on a level yield basis over the remaining estimated lives of the corresponding
assets or liabilities.

                                      F-86

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    On February 11, 2002, CIT repurchased certain international subsidiaries
that had previously been sold to an affiliate of Tyco on September 30, 2001. The
reacquisition of these subsidiaries has been accounted for as a merger of
entities under common control. Accordingly, the balances contained within the
financial statements and footnotes include the results of operations, financial
position and cash flows of the international subsidiaries repurchased from Tyco
for all periods presented.

    CIT consolidates companies in which it owns or controls more than fifty
percent of the voting shares unless control is likely to be temporary. All
significant intercompany transactions have been eliminated. Prior period amounts
have been reclassified to conform to the current presentation.

FINANCING AND LEASING ASSETS

    CIT provides funding for a variety of financing arrangements, including term
loans, lease financing and operating leases. The amounts outstanding on loans
and leases are referred to as finance receivables and, when combined with
finance receivables held for sale, net book value of operating lease equipment,
and certain investments, represent financing and leasing assets.

    At the time of designation for sale, securitization or syndication by
management, assets are classified as finance receivables held for sale. These
assets are carried at the lower of aggregate cost or market value.

INCOME RECOGNITION

    Finance income includes interest on loans, the accretion of income on direct
financing leases, and rents on operating leases. Related origination and other
nonrefundable fees and direct origination costs are deferred and amortized as an
adjustment of finance income over the contractual life of the transactions.
Income on finance receivables other than leveraged leases is recognized on an
accrual basis commencing in the month of origination using methods that
generally approximate the interest method. Leveraged lease income is recognized
on a basis calculated to achieve a constant after-tax rate of return for periods
in which CIT has a positive investment in the transaction, net of related
deferred tax liabilities. Rental income on operating leases is recognized on an
accrual basis.

    The accrual of finance income on commercial finance receivables is generally
suspended and an account is placed on non-accrual status when payment of
principal or interest is contractually delinquent for 90 days or more, or
earlier when, in the opinion of management, full collection of all principal and
interest due is doubtful. Given the nature of revolving credit facilities,
including those combined with term loan facilities (advances and interest
accruals increase revolving loan balances and payments reduce revolving loan
balances), the placement of revolving credit facilities on non-accrual status
includes the review of other qualitative and quantitative credit-related
factors, and generally does not result in the reversal of significant amounts of
accrued interest. To the extent the estimated fair value of collateral does not
satisfy both the principal and accrued interest outstanding, accrued but
uncollected interest at the date an account is placed on non-accrual status is
reversed and charged against income. Subsequent interest received is applied to
the outstanding principal balance until such time as the account is collected,
charged-off or returned to accrual status. The accrual of finance income on
consumer loans is suspended, and all previously accrued but uncollected income
is reversed, when payment of principal and/or interest on consumer finance
receivables is contractually delinquent for 90 days or more.

                                      F-87

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    Other revenue includes the following: (1) factoring commissions,
(2) commitment, facility, letters of credit and syndication fees, (3) servicing
fees and (4) gains and losses from the sales of leasing equipment, venture
capital investments and sales and securitizations of finance receivables.

LEASE FINANCING

    Direct financing leases are recorded at the aggregate future minimum lease
payments plus estimated residual values less unearned finance income. Operating
lease equipment is carried at cost less accumulated depreciation and is
depreciated to estimated residual value using the straight-line method over the
lease term or projected economic life of the asset. Equipment acquired in
satisfaction of loans and subsequently placed on operating lease is recorded at
the lower of carrying value or estimated fair value when acquired. Lease
receivables include leveraged leases, for which a major portion of the funding
is provided by third party lenders on a nonrecourse basis, with CIT providing
the balance and acquiring title to the property. Leveraged leases are recorded
at the aggregate value of future minimum lease payments plus estimated residual
value, less nonrecourse third party debt and unearned finance income. Management
performs periodic reviews of the estimated residual values with impairment,
other than temporary, recognized in the current period.

RESERVE FOR CREDIT LOSSES ON FINANCE RECEIVABLES

    The consolidated reserve for credit losses is periodically reviewed for
adequacy considering economic conditions, collateral values and credit quality
indicators, including historical and expected charge-off experience and levels
of past due loans and non-performing assets. Changes in economic conditions or
other events affecting specific obligors or industries may necessitate additions
or deductions to the consolidated reserve for credit losses. In management's
judgment the consolidated reserve for credit losses is adequate to provide for
credit losses inherent in the portfolio.

CHARGE-OFF OF FINANCE RECEIVABLES

    Finance receivables are reviewed periodically to determine the probability
of loss. Charge-offs are taken after considering such factors as the borrower's
financial condition and the value of underlying collateral and guarantees
(including recourse to dealers and manufacturers). Such charge-offs are deducted
from the carrying value of the related finance receivables. To the extent that
an unrecovered balance remains due, a final charge-off is taken at the time
collection efforts are deemed no longer useful. Charge-offs are recorded on
consumer and certain small ticket commercial finance receivables beginning at
180 days of contractual delinquency based upon historical loss severity.
Collections on accounts previously charged off are recorded as increases to the
reserve for credit losses.

IMPAIRED LOANS

    Impaired loans include any loan transaction, outside of homogeneous pools of
loans, that is placed on non-accrual status or any troubled debt restructuring.
Such loans are subject to periodic individual review by CIT's Asset Quality
Review Committee ("AQR"). The AQR, which is comprised of members of senior
management, reviews overall portfolio performance, as well as individual
accounts meeting certain credit risk grading parameters. Excluded from impaired
loans are: 1) certain individual small-dollar, commercial non-accrual loans for
which the collateral value supports the outstanding balance and the continuation
of earning status, 2) consumer loans, which are subject to automatic charge-off

                                      F-88

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
procedures, and 3) short-term factoring customer receivables, generally having
terms of no more than 30 days. Loan impairment is defined as any shortfall
between the estimated value and the recorded investment in the loan, with the
estimated value determined using the fair value of the collateral if the loan is
collateral dependent, or the present value of expected future cash flows
discounted at the loan's effective interest rate.

LONG-LIVED ASSETS

    A review for impairment of long-lived assets, such as operating lease
equipment, is performed at least annually and whenever events or changes in
circumstances indicate that the carrying amount of long-lived assets may not be
recoverable. Recoverability of assets is measured by comparing the carrying
amount of an asset to future undiscounted net cash flows expected to be
generated by the asset. If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceeds the fair value of the assets. Assets to be disposed
of are reported at the lower of the carrying amount or fair value less costs to
sell.

GOODWILL AND OTHER IDENTIFIED INTANGIBLES

    Goodwill represents the excess of the purchase price over the estimated fair
value of identifiable assets acquired, less the estimated fair value of
liabilities assumed from business combinations. Goodwill and other intangible
assets are amortized from the date of acquisition on a straight-line basis over
estimated lives ranging from 5 to 40 years. CIT implemented Statement of
Financial Accounting Standards ("SFAS") No. 142 "Goodwill and Other Intangible
Assets," on October 1, 2001. See "ACCOUNTING PRONOUNCEMENTS" in Note 1 for more
information on SFAS No. 142.

SECURITIZATIONS

    Pools of assets are originated and sold to independent trusts which, in
turn, issue securities to investors backed by the asset pools. CIT retains the
servicing rights and participates in certain cash flows from the pools. The
present value of expected net cash flows (after payment of principal and
interest to certificate and/or note holders and credit-related disbursements)
that exceeds the estimated cost of servicing is recorded at the time of sale as
a "retained interest." Retained interests in securitized assets are included in
other assets and classified as available-for-sale securities under SFAS 115.
CIT, in its estimation of those net cash flows and retained interests,
inherently employs a variety of financial assumptions, including loan pool
credit losses, prepayment speeds and discount rates. These assumptions are
supported by both CIT's historical experience, market trends and anticipated
performance relative to the particular assets securitized. Subsequent to the
recording of retained interests, CIT reviews such values quarterly. Fair values
of retained interests are calculated utilizing current and anticipated credit
losses, prepayment speeds and discount rates and are then compared to the
respective carrying values. Losses, representing the excess of carrying value
over estimated current fair value, are recorded as an impairment charge
($13.8 million for the period from inception through September 30, 2001).
Unrealized gains are not credited to current earnings but are reflected in
shareholder's equity as part of other comprehensive income.

    During September 2000, the Financial Accounting Standards Board ("FASB")
issued SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities--a replacement of FASB Statement No. 125."
SFAS No. 140 is effective for transfers and

                                      F-89

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
servicing of financial assets and extinguishments of liabilities occurring after
March 31, 2001. The adoption of this standard did not have a material effect on
the accounting for, or the structure of, CIT's securitization transactions.

OTHER ASSETS

    Assets received in satisfaction of loans are carried at the lower of
carrying value or estimated fair value less selling costs, with write-downs at
the time of receipt recognized by recording a charge-off. Subsequent write-downs
of such assets, which may be required due to a decline in estimated fair market
value after receipt, are reflected in general operating expenses.

    Realized and unrealized gains (losses) on marketable equity securities
included in CIT's venture capital investment companies are included directly in
operations. Unrealized gains and losses, representing the difference between
carrying value and estimated current fair market value, for all other debt and
marketable equity securities are recorded in other comprehensive income, a
separate component of equity.

    Investments in joint ventures are accounted for using the equity method,
whereby the investment balance is carried at cost and adjusted for the
proportionate share of undistributed earnings or losses. Unrealized intercompany
profits and losses are eliminated until realized, as if the joint venture were
consolidated.

    Investments in debt and equity securities of non-public companies are
carried at cost. These valuations are periodically reviewed and a write-down is
recorded if a decline in value is considered other than temporary. Gains and
losses are recognized upon sale or write-down of these investments as a
component of other revenues.

DERIVATIVE FINANCIAL INSTRUMENTS

    CIT uses interest rate, currency swaps and foreign exchange forward
contracts as part of a worldwide market risk management program to hedge against
the effects of future interest rate and currency fluctuations. CIT does not
enter into derivative financial instruments for trading or speculative purposes.

    In accordance with SFAS 133, "Accounting for Derivative Instruments and
Hedging Activities," derivative instruments are recognized in the balance sheet
at their fair values, and changes in fair values are recognized immediately in
earnings unless the derivatives qualify as hedges of future cash flows. For
derivatives qualifying as hedges of future cash flows, the effective portion of
changes in fair value is recorded temporarily in accumulated other comprehensive
income as a separate component of equity, and contractual cash flows, along with
the related impact of the hedged items, continue to be recognized in earnings.
Any ineffective portion of a hedge is reported in current earnings. Amounts
accumulated in other comprehensive income are reclassified to earnings in the
same period that the hedged transaction impacts earnings.

    The net interest differential, including premiums paid or received, if any,
on interest rate swaps, is recognized on an accrual basis as an adjustment to
finance income or as interest expense to correspond with the hedged position. In
the event that early termination of a derivative instrument occurs, the gain or
loss remains in accumulated other comprehensive income until the hedged
transaction is recognized in earnings.

                                      F-90

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    CIT utilizes foreign exchange forward contracts or cross-currency swaps to
convert U.S. dollar borrowings into local currency in such instances that local
borrowings are not cost effective or available. CIT also utilizes foreign
exchange forward contracts to hedge its net investments in foreign operations.
These instruments are designated as hedges and resulting gains and losses are
reflected in accumulated other comprehensive income as a separate component of
equity.

STOCK-BASED COMPENSATION

    Certain employees have been granted stock options for Tyco common shares.
Stock option awards are accounted for in accordance with Accounting Principles
Board Opinion 25, "Accounting for Stock Issued to Employees" ("APB 25"). In
accordance with APB 25, no compensation expense is recognized for stock options
issued. Compensation expense associated with restricted stock awards is
recognized over the associated vesting periods.

FOREIGN CURRENCY TRANSLATION

    CIT has operations in Canada, Europe and other countries outside the United
States. The functional currency for these foreign operations is the local
currency. The value of the assets and liabilities of these operations is
translated into U.S. dollars at the rate of exchange in effect at the balance
sheet date. Revenue and expense items are translated at the average exchange
rates effective during the year. The resulting foreign currency translation
gains and losses, as well as offsetting gains and losses on hedges of net
investments in foreign operations, are reflected in accumulated other
comprehensive (loss) income.

INCOME TAXES

    Deferred tax liabilities and assets are recognized for the expected future
tax consequences of events that have been reflected in the Consolidated
Financial Statements. Deferred tax liabilities and assets are determined based
on the differences between the book values and the tax basis of particular
assets and liabilities, using tax rates in effect for the years in which the
differences are expected to reverse. A valuation allowance is provided to offset
any net deferred tax assets if, based upon the available evidence, it is more
likely than not that some or all of the deferred tax assets will not be
realized.

CONSOLIDATED STATEMENTS OF CASH FLOWS

    Cash and cash equivalents includes cash and interest-bearing deposits, which
generally represent overnight money market investments of excess cash borrowed
in the commercial paper market and maintained for liquidity purposes. Cash
inflows and outflows from commercial paper borrowings and most factoring
receivables are presented on a net basis in the Statements of Cash Flows, as
their original term is generally less than 90 days.

OTHER COMPREHENSIVE INCOME

    Other comprehensive income includes unrealized gains on securitization
retained interests, foreign currency translation adjustments pertaining to both
the net investment in foreign operations and the related derivatives designated
as hedges of such investments and commencing January 1, 2001, the changes in
fair values of derivative instruments designated as hedges of future cash flows.

                                      F-91

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
USE OF ESTIMATES

    The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make extensive use of estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities at the date of the financial statements and the reported amounts
of income and expenses during the reporting period. Actual results could differ
from those estimates.

ACCOUNTING PRONOUNCEMENTS

    In June 2001, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standard ("SFAS") No. 141, "Business
Combinations," and SFAS No. 142, "Goodwill and Other Intangible Assets." SFAS
No. 141 requires all business combinations initiated after June 30, 2001 to be
accounted for using the purchase method. In addition, companies are required to
review goodwill and intangible assets reported in connection with prior
acquisitions, possibly disaggregate and report separately previously identified
intangible assets and possibly reclassify certain intangible assets into
goodwill. SFAS No. 142 establishes new guidelines for accounting for goodwill
and other intangible assets. CIT implemented the provisions of SFAS No. 142 on
October 1, 2001. Since adoption, existing goodwill is no longer amortized but
instead will be assessed for impairment at least annually. CIT is currently
determining the impact of adopting this standard under the transition provisions
of SFAS No. 142. Goodwill amortization expense for the period from inception
through September 30, 2001 was $59.8 million.

    In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement
Obligations." SFAS No. 143 addresses accounting and reporting for obligations
associated with the retirement of tangible long-lived assets and the associated
asset retirement costs. This statement is effective for fiscal years beginning
after June 15, 2002. CIT is currently assessing the impact of this new standard.

    In July 2001, the FASB issued SFAS No. 144, "Impairment or Disposal of
Long-Lived Assets," which is effective for fiscal years beginning after
December 15, 2001. The provisions of this statement provide a single accounting
model for impairment of long-lived assets. CIT is currently assessing the impact
of this new standard.

NOTE 2--ACQUISITION OF CIT GROUP INC.

    The purchase price paid by TCH on behalf of Tyco for CIT plus related
purchase accounting adjustments was valued at approximately $9.5 billion and
consisted of the following: the issuance of approximately 133.0 million Tyco
common shares valued at $6,650.5 million on June 1, 2001 in exchange for
approximately 73% of the outstanding CIT common stock (including exchangeable
shares of CIT Exchangeco, Inc.); the payment of $2,486.4 million in cash to
Dai-Ichi Kangyo Bank, Limited ("DKB") on June 1, 2001 for approximately 27% of
the outstanding CIT common stock; options for Tyco common shares valued at
$318.6 million issued in exchange for CIT stock options; and $29.2 million in
acquisition-related costs incurred by Tyco. In addition, $22.3 million in
acquisition-related costs incurred by Tyco were paid and have been reflected in
CIT's equity as an additional capital contribution. The purchase of the CIT
common stock held by DKB, which was contingent upon the satisfication of the
conditions of the merger, took place immediately prior to the closing of the
merger on June 1, 2001.

                                      F-92

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 2--ACQUISITION OF CIT GROUP INC. (CONTINUED)

    CIT recorded acquired assets and liabilities at their estimated fair value.
Approximately, $4.7 billion of goodwill and other intangible assets were
recorded, which represents the excess of the transaction purchase price over the
fair value of net assets acquired and purchase accounting liabilities
established which result in additional liabilities. Fair value estimates are
subject to future adjustment when appraisals or other valuation data are
obtained or when restructuring plans are committed to or finalized. Such
liabilities would be recorded as additional purchase accounting adjustments.

    In conjunction with the Tyco acquisition, work force reduction and exit
plans were formulated. As of September 30, 2001, 671 employees have been
terminated, or have been identified for and notified of early termination. In
all cases, the benefit arrangements have been announced to these employees.

    The following table summarizes purchase accounting liabilities recorded in
connection with the Tyco acquisition ($ in millions).



                                                 SEVERANCE             OTHER         TOTAL
                                            --------------------   --------------   --------
                                            NUMBER OF
                                            EMPLOYEES   RESERVE       RESERVE       RESERVE
                                            ---------   --------   --------------   --------
                                                                        
Reserves established......................     671       $ 45.8        $ 55.9        $101.7
Fiscal 2001 utilization...................    (408)       (20.2)        (51.5)        (71.7)
                                              ----       ------        ------        ------
Ending balance at September 30, 2001......     263       $ 25.6        $  4.4        $ 30.0
                                              ====       ======        ======        ======


    The severance reserve established was primarily related to corporate
administrative personnel in North America. The other reserve established of
$55.9 million consists primarily of acquisition-related costs incurred by Tyco.
Remaining reserves, not included in the previous table, from acquisitions in
prior periods totaled $3.0 million at September 30, 2001.

NOTE 3--FINANCE RECEIVABLES

    The following table presents the breakdown of finance receivables by loans
and lease receivables ($ in millions).



                                                              AT SEPTEMBER 30,
                                                                    2001
                                                              ----------------
                                                           
Loans.......................................................     $23,590.9
Leases......................................................       8,288.5
                                                                 ---------
  Finance receivables.......................................     $31,879.4
                                                                 =========


    Included in lease receivables at September 30, 2001 are leveraged lease
receivables of $1.0 billion. Leveraged lease receivables exclude the portion
funded by third party non-recourse debt payable of $2.4 billion at
September 30, 2001.

    At September 30, 2001, finance receivables exclude $10.1 billion of finance
receivables previously securitized and still managed by CIT.

                                      F-93

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 3--FINANCE RECEIVABLES (CONTINUED)
    The following table sets forth the contractual maturities of finance
receivables ($ in millions).



                                                              AT SEPTEMBER 30,
                                                                    2001
                                                            --------------------
                                                             AMOUNT     PERCENT
                                                            ---------   --------
                                                                  
Due within one year.......................................  $14,212.6     44.6%
Due within one to two years...............................    5,233.5     16.4
Due within two to four years..............................    4,515.2     14.2
Due after four years......................................    7,918.1     24.8
                                                            ---------    -----
  Total...................................................  $31,879.4    100.0%
                                                            =========    =====


    Non-performing assets reflect both finance receivables on non-accrual status
(primarily loans that are ninety days or more delinquent) and assets received in
satisfaction of loans (repossessed assets). The following table sets forth the
information regarding total non-performing assets ($ in millions):



                                                              AT SEPTEMBER 30,
                                                                    2001
                                                              ----------------
                                                           
Non-accrual finance receivables.............................       $851.6
Assets received in satisfaction of loans....................        118.1
                                                                   ------
  Total non-performing assets...............................       $969.7
                                                                   ======

Percentage of finance receivables...........................         3.04%
                                                                   ======


    At September 30, 2001, the recorded investment in impaired loans totaled
$555.3 million, with corresponding specific reserve for credit loss allocations
of $122.3 million, included in the reserve for credit loss. The average monthly
recorded investment in impaired loans was $485.2 million for the period from
inception through September 30, 2001. After being classified as impaired, there
was no finance income recognized on these loans during the period from inception
through September 30, 2001. The amount of finance income that would have been
recorded under contractual terms for impaired loans would have been
$20.5 million for the period from inception through September 30, 2001.

                                      F-94

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 4--RESERVE FOR CREDIT LOSSES

    The following table presents changes in the reserve for credit losses ($ in
millions).



                                                                INCEPTION
                                                                 THROUGH
                                                              SEPTEMBER 30,
                                                                  2001
                                                              -------------
                                                           
Balance, beginning of period................................     $    --
Balance assumed in connection with the acquisition of CIT...       462.7
                                                                 -------

Provision for credit losses.................................       116.1
Reserves relating to dispositions, acquisitions, other......         0.9
                                                                 -------
  Additions to the reserve for credit losses................       117.0
                                                                 -------

Finance receivables charged-off.............................       (90.6)
Recoveries on finance receivables previously charged-off....         3.8
                                                                 -------
  Net credit losses.........................................       (86.8)
                                                                 -------
Balance, end of period......................................     $ 492.9
                                                                 =======
Reserve for credit losses as a percentage of finance
  receivables...............................................        1.55%
                                                                 =======


NOTE 5--OPERATING LEASE EQUIPMENT

    The following table provides an analysis of the net book value of operating
lease equipment by equipment type at September 30, 2001 ($ in millions).



                                                              AT SEPTEMBER 30,
                                                                    2001
                                                              ----------------
                                                           
Commercial aircraft.........................................      $2,017.2
Railcars and locomotives....................................       1,242.5
Communications..............................................         799.5
Information technology......................................         702.1
Business aircraft...........................................         359.6
Manufacturing...............................................         315.7
Other.......................................................         966.2
                                                                  --------
  Total.....................................................      $6,402.8
                                                                  ========


    Included in the preceding table is equipment not currently subject to lease
agreements of $247.2 million at September 30, 2001.

                                      F-95

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 5--OPERATING LEASE EQUIPMENT (CONTINUED)

    Rental income on operating leases, which is included in finance income,
totaled $0.6 billion for the period from inception through September 30, 2001.
The following table presents future minimum lease rentals on non-cancelable
operating leases as of September 30, 2001. Excluded from this table are variable
rentals calculated on the level of asset usage, re-leasing rentals, and expected
sales proceeds from remarketing operating lease equipment at lease expiration,
all of which are components of operating lease profitability ($ in millions).



YEARS ENDED SEPTEMBER 30,                                    AMOUNT
-------------------------                                   --------
                                                         
2002......................................................  $1,399.2
2003......................................................     881.4
2004......................................................     457.1
2005......................................................     245.9
2006......................................................     155.0
Thereafter................................................     365.4
                                                            --------
  Total...................................................  $3,504.0
                                                            ========


NOTE 6--CONCENTRATIONS

    The following table summarizes the geographic and industry compositions of
financing and leasing portfolio assets at September 30, 2001 ($ in millions):



                                                         AT SEPTEMBER 30, 2001
                                                         ----------------------
                                                           AMOUNT      PERCENT
                                                         ----------   ---------
                                                                
North America:
  Northeast............................................  $ 9,117.9       22.4%
  West.................................................    7,561.7       18.6
  Midwest..............................................    6,957.3       17.0
  Southeast............................................    5,505.4       13.5
  Southwest............................................    4,708.1       11.6
  Canada...............................................    1,952.4        4.8
                                                         ---------      -----
Total North America....................................   35,802.8       87.9
Other foreign..........................................    4,926.4       12.1
                                                         ---------      -----
  Total................................................  $40,729.2      100.0%
                                                         =========      =====


                                      F-96

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 6--CONCENTRATIONS (CONTINUED)



                                                         AT SEPTEMBER 30, 2001
                                                         ----------------------
                                                           AMOUNT      PERCENT
                                                         ----------   ---------
                                                                
Manufacturing(1) (no industry greater than 3.6%).......  $ 8,442.2       20.7%
Retail(2)..............................................    5,020.9       12.3
Commercial airlines....................................    3,412.3        8.4
Home mortgage..........................................    2,760.2        6.8
Transportation(3)......................................    2,675.8        6.6
Construction equipment.................................    2,273.7        5.6
Services...............................................    1,755.3        4.3
Wholesaling............................................    1,435.7        3.5
Communications.........................................    1,590.3        3.9
Other (no industry greater than 2.7%)..................   11,362.8       27.9
                                                         ---------      -----
  Total................................................  $40,729.2      100.0%
                                                         =========      =====


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

(1)  Includes manufacturers of textiles and apparel, industrial machinery and
     equipment, electrical and electronic equipment and other industries.

(2)  Includes retailers of apparel (4.9%) and general merchandise (3.3%).

(3)  Includes rail, bus, over-the-road trucking industries and business
     aircraft.

NOTE 7--INVESTMENTS IN EQUITY SECURITIES

   Investments in equity securities designated as available for sale totaled
$972.6 million at September 30, 2001 and are included in other assets in the
Consolidated Balance Sheet.

    Included in CIT's investments in equity securities are retained interests in
commercial securitized assets of $843.6 million and consumer securitized assets
of $126.5 million at September 30, 2001. Retained interests include
interest-only strips, retained subordinated securities, and cash reserve
accounts related to securitizations. The carrying value of the retained
interests in securitized assets is reviewed quarterly for valuation impairment.

    The securitization programs cover a wide range of products and collateral
types with significantly different prepayment and credit risk characteristics.
The prepayment speed, in the tables below, is based on Constant Prepayment Rate
("CPR") which expresses payments as a function of the declining amount of loans
at a compound annual rate. Expected credit losses are based upon annual loss
rates.

    The key economic assumptions used in measuring the retained interests at the
date of securitization for transactions completed during 2001 were as follows:



                                                                  COMMERCIAL
                                                                   EQUIPMENT
                                                              -------------------
                                                           
Prepayment speed............................................         6.98%--56.74%
Expected credit losses......................................         0.00%-- 6.14%
Weighted average discount rate..............................         9.00%--16.00%
Weighted average life (in years)............................         0.90 -- 2.50


                                      F-97

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7--INVESTMENTS IN EQUITY SECURITIES (CONTINUED)
    Ranges of key economic assumptions used in calculating the fair value of the
retained interests in securitized assets by product type at September 30, 2001
were as follows:



                                                                               CONSUMER
                                                             ---------------------------------------------
                                                                 MANUFACTURED
                                        COMMERCIAL              HOUSING & HOME           RECREATIONAL
                                         EQUIPMENT                  EQUITY              VEHICLE & BOAT
                                    -------------------      ---------------------   ---------------------
                                                                            
Prepayment speed..................         6.00%--59.38%        15.60%--25.40%          21.50%--21.50%
Expected credit losses............         0.00%-- 8.08%         0.24%-- 2.77%           0.00%-- 1.51%
Weighted average discount rate....         9.00%--16.00%        13.00%--15.00%          14.00%--15.00%
Weighted average life (in
  years)..........................         0.22 -- 1.98          1.88 -- 3.79            0.16 -- 2.76


    The impact of 10 percent and 20 percent adverse changes to the key economic
assumptions on the fair value of retained interests as of September 30, 2001 is
shown in the following tables ($ in millions).



                                                                         CONSUMER
                                                              -------------------------------
                                                               MANUFACTURED
                                              COMMERCIAL      HOUSING & HOME    RECREATIONAL
                                              EQUIPMENT           EQUITY       VEHICLE & BOAT
                                              ----------      --------------   --------------
                                                                      
Prepayment speed:
  10 percent adverse change.................    $ (3.2)           $(0.9)            $(2.5)
  20 percent adverse change.................      (5.8)            (1.8)             (4.9)
Expected credit losses:
  10 percent adverse change.................     (25.0)            (0.2)             (2.2)
  20 percent adverse change.................     (50.0)            (0.4)             (4.5)
Weighted average discount rate:
  10 percent adverse change.................     (13.4)            (0.8)             (2.5)
  20 percent adverse change.................     (26.5)            (1.5)             (4.8)


    These sensitivities are hypothetical and should be used with caution.
Changes in fair value based on a 10 percent variation in assumptions generally
cannot be extrapolated because the relationship of the change in assumptions to
the change in fair value may not be linear. Also, in this table, the effect of a
variation in a particular assumption on the fair value of the retained interest
is calculated without changing any other assumption. In reality, changes in one
factor may result in changes in another (for example, increases in market
interest rates may result in lower prepayments and increased credit losses),
which might magnify or counteract the sensitivities.

    Static pool credit losses represent the sum of actual losses (life to date)
and projected future credit losses, divided by the original balance of each pool
of the respective assets. Actual and projected losses at September 30, 2001 for
commercial equipment securitizations were 1.92%, which is a weighted average for
the commercial equipment securitizations during the period.

                                      F-98

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7--INVESTMENTS IN EQUITY SECURITIES (CONTINUED)

    The table that follows summarizes certain cash flows received from and paid
to securitization trusts for the period from inception through September 30,
2001 ($ in millions).



INCEPTION THROUGH SEPTEMBER 30, 2001                               AMOUNT
------------------------------------                              --------
                                                               
Proceeds from new securitizations...........................      $2,229.1
Other cash flows received on retained interests.............         105.2
Servicing fees received.....................................          22.2
Repurchases of ineligible contracts.........................         (83.4)
Reimbursable servicing advances, net........................          (4.2)
                                                                  --------
  Total, net................................................      $2,268.9
                                                                  ========


    Net charge-offs for the period from inception through September 30, 2001 and
receivables past due 60 days or more at September 30, 2001 are set forth below,
for both finance receivables and managed receivables. In addition to finance
receivables, managed receivables include finance receivables previously
securitized and still managed by us, but exclude operating leases and equity
investments ($ in millions).



                                                 CHARGE-OFFS INCEPTION THROUGH SEPTEMBER 30, 2001
                                            -----------------------------------------------------------
                                               FINANCE RECEIVABLES               MANAGED RECEIVABLES
                                            -------------------------         -------------------------
                                             AMOUNT          PERCENT           AMOUNT          PERCENT
                                            --------         --------         --------         --------
                                                                                   
Commercial............................      $   68.0           0.73%          $  115.9           0.81%
Consumer..............................          18.8           1.61%              29.1           1.35%
                                            --------                          --------
  Total...............................      $   86.8           0.83%          $  145.0           0.88%
                                            ========                          ========




                                                  PAST DUE 60 DAYS OR MORE AT SEPTEMBER 30, 2001
                                            -----------------------------------------------------------
                                               FINANCE RECEIVABLES               MANAGED RECEIVABLES
                                            -------------------------         -------------------------
                                             AMOUNT          PERCENT           AMOUNT          PERCENT
                                            --------         --------         --------         --------
                                                                                   
Commercial............................      $  915.7           3.18%          $1,386.6           3.62%
Consumer..............................         188.2           6.01%             253.1           4.35%
                                            --------                          --------
  Total...............................      $1,103.9           3.46%          $1,639.7           3.72%
                                            ========                          ========


NOTE 8--DEBT

   The following table presents data on commercial paper borrowings ($ in
millions).



                                                              AT SEPTEMBER 30,
                                                                    2001
                                                              ----------------
                                                           
Borrowings outstanding......................................     $ 8,869.2
Weighted average interest rate..............................         3.37%
Weighted average maturity...................................       31 days


                                      F-99

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 8--DEBT (CONTINUED)



                                                               INCEPTION THROUGH
                                                              SEPTEMBER 30, 2001
                                                              -------------------
                                                           
Daily average borrowings....................................       $10,057.9
Maximum amount outstanding..................................       $11,280.3
Weighted average interest rate..............................           3.81%


    The following tables present fiscal year contractual maturities of total
debt of CIT at September 30, 2001 ($ in millions).



                                                             AT SEPTEMBER 30, 2001
                                                     --------------------------------------
                                                     COMMERCIAL   VARIABLE-RATE
                                                       PAPER      SENIOR NOTES      TOTAL
                                                     ----------   -------------   ---------
                                                                         
Due in 2002 (rates ranging from 2.70% to 5.54%)....   $8,869.2      $5,725.0      $14,594.2
Due in 2003 (rates ranging from 3.50% to 4.27%)....         --       3,889.6        3,889.6
                                                      --------      --------      ---------
  Total............................................   $8,869.2      $9,614.6      $18,483.8
                                                      ========      ========      =========


    The consolidated weighted average interest rate on variable-rate senior
notes at September 30, 2001 was 3.64%.



                                                           AT SEPTEMBER 30, 2001
                                                   -------------------------------------
                                                       FIXED-RATE NOTES
                                                   -------------------------
                                                     SENIOR     SUBORDINATED     TOTAL
                                                   ----------   ------------   ---------
                                                                      
Due in 2002 (rates ranging from 5.50% to
  8.26%).........................................  $  2,356.4      $ 100.0     $ 2,456.4
Due in 2003 (rates ranging from 4.90% to
  8.26%).........................................     2,889.0           --       2,889.0
Due in 2004 (rates ranging from 4.41% to
  8.26%).........................................     4,391.9           --       4,391.9
Due in 2005 (rates ranging from 5.50% to
  8.26%).........................................     4,593.6           --       4,593.6
Due after 2005 (rates ranging from 3.25% to
  8.25%).........................................     2,883.0           --       2,883.0
                                                   ----------      -------     ---------
  Total..........................................  $ 17,113.9      $ 100.0     $17,213.9
                                                   ==========      =======     =========


    Fixed-rate senior and subordinated debt outstanding at September 30, 2001
mature at various dates through 2028, with interest rates ranging from 3.25% to
8.26%. The consolidated weighted-average interest rate on fixed-rate senior and
subordinated debt at September 30, 2001 was 6.72%. At September 30, 2001
foreign-denominated debt (stated in U.S. dollars), which was all fixed-rate
debt, totaled $1,306.1 million.

    At September 30, 2001, there remained $15.2 billion of registered, but
unissued debt securities under a shelf registration statement.

                                     F-100

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 8--DEBT (CONTINUED)
    The following table represents information on unsecured committed lines of
credit with 47 banks that can be drawn upon to support commercial paper
borrowings at September 30, 2001 ($ in millions).



MATURITY                                                       AMOUNT
--------                                                      --------
                                                           
March 2002..................................................  $4,038.0
April 2003..................................................     765.0
March 2005..................................................   3,720.0
                                                              --------
Total credit lines..........................................  $8,523.0
                                                              ========


    The credit line agreements contain clauses that permit extensions beyond the
expiration dates upon written consent from the participating banks.

    Certain foreign operations utilize local financial institutions to fund
operations. At September 30, 2001, local credit facilities totaled
$252.4 million, of which $133.8 million was undrawn and available.

NOTE 9--DERIVATIVE FINANCIAL INSTRUMENTS

    As part of managing the exposure to changes in market interest rates, CIT,
as an end-user, enters into various interest rate swap transactions, all of
which are transacted in over-the-counter markets, with other financial
institutions acting as principal counterparties. CIT uses derivatives for
hedging purposes only, and does not enter into derivative financial instruments
for trading or speculative purposes. To ensure both appropriate use as a hedge
and hedge accounting treatment, derivatives entered into are designated
according to a hedge objective against a specific liability, including
commercial paper, or a specifically underwritten debt issue. The notional
amounts, rates, indices and maturities of CIT's derivatives are required to
closely match the related terms of CIT's hedged liabilities. CIT exchanges
variable-rate interest on certain debt instruments for fixed-rate amounts. These
interest rate swaps are designated as cash flow hedges. CIT also exchanges
fixed-rate interest on certain of its debt for variable-rate. These interest
rate swaps are designated as fair value hedges.

    CIT uses foreign exchange forward contracts or cross-currency swaps to
convert U.S. dollar borrowings into local currency to the extent that local
borrowings are not cost effective or available. CIT also uses foreign exchange
forward contracts to hedge its net investment in foreign operations.

    The following table presents the notional principal amounts of interest rate
swaps by class and the corresponding hedged liability position at September 30,
2001.



                                       NOTIONAL AMOUNT
         INTEREST RATE SWAPS             IN MILLIONS                    COMMENTS
         -------------------           ---------------                  --------
                                                   
Floating to fixed-rate swaps               $5,672.0      Effectively converts the interest rate
                                                         on an equivalent amount of commercial
                                                         paper and variable-rate notes to a
                                                         fixed rate.

Fixed to floating-rate swaps                1,220.7      Effectively converts the interest rate
                                                         on an equivalent amount of fixed-rate
                                                         notes to a variable rate.
                                           --------
Total interest rate swaps                  $6,892.7
                                           ========


                                     F-101

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
    The components of the adjustment to Accumulated Other Comprehensive Loss for
derivatives qualifying as hedges of future cash flows at September 30, 2001 are
presented in the following table ($ in millions).



                                            ADJUSTMENT OF
                                            FAIR VALUE OF   INCOME TAX   TOTAL UNREALIZED
                                             DERIVATIVES     EFFECTS        LOSS (GAIN)
                                            -------------   ----------   -----------------
                                                                
Balance at June 1, 2001...................     $   --         $   --          $   --
Changes in values of derivatives
  qualifying as cash flow hedges..........      102.3          (38.9)           63.4
                                               ------         ------          ------
Balance at September 30, 2001.............     $102.3         $(38.9)         $ 63.4
                                               ======         ======          ======


    Assuming no change in interest rates, $13.5 million is expected to be
reclassified to earnings in fiscal 2002 as contractual cash payments are made.
For the period from inception through September 30, 2001, the ineffective
portion of changes in the fair value of cash flow hedges amounted to
$3.9 million and has been recorded as a reduction to interest expense.

    CIT had cross-currency swaps with a notional principal amount of
$1.7 billion at September 30, 2001. The swaps hedge foreign currency and
interest rate risk and have maturities ranging from fiscal 2002 to 2024 that
correspond with the terms of the hedged debt. CIT had foreign currency exchange
forward contracts with a notional principal amount of $3.3 billion at
September 30, 2001, with maturities ranging from fiscal 2002 to 2006, to hedge
foreign currencies.

    CIT is exposed to credit risk to the extent that the counterparty fails to
perform under the terms of a derivative instrument. This risk is measured as the
market value of interest rate swaps or foreign exchange forwards with a positive
fair value, which totaled $307.5 million at September 30, 2001, reduced by the
effects of master netting agreements as presented in Note 20--"Fair Values of
Financial Instruments." CIT manages this credit risk by requiring that all
derivative transactions be conducted with counterparties rated investment grade
by nationally recognized rating agencies, with the majority of the
counterparties rated "AA" or higher, and by setting limits on the exposure with
any individual counterparty. Accordingly, counterparty credit risk at
September 30, 2001 is not considered significant.

                                     F-102

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
    The following table presents the maturity, notional principal amounts and
the weighted average interest rates expected to be received or paid, of U.S.
dollar interest rate swaps at September 30, 2001 ($ in millions).



                                      FLOATING TO FIXED-RATE                     FIXED TO FLOATING-RATE
                              --------------------------------------       ----------------------------------
MATURITY                                        WEIGHTED AVERAGE                         WEIGHTED AVERAGE
--------                                     -----------------------                  -----------------------
YEARS ENDING                  NOTIONAL       RECEIVE          PAY          NOTIONAL   RECEIVE          PAY
SEPTEMBER 30,                  AMOUNT          RATE           RATE          AMOUNT      RATE           RATE
-------------                 --------       --------       --------       --------   --------       --------
                                                                                   
2002........................  $2,035.0         3.03%          6.35%        $   20.0     7.54%          3.47%
2003........................   1,590.5         3.09           6.52            429.4     6.87           3.40
2004........................     384.8         3.28           5.73            313.5     7.15           5.04
2005........................     215.1         2.92           5.23            257.8     6.92           4.79
2006........................     103.7         2.95           5.18               --       --             --
2007 - Thereafter...........     859.2         3.02           5.67            200.0     5.92           2.52
                              --------                                     --------
  Total.....................  $5,188.3         3.06           6.17         $1,220.7     6.81           3.97
                              ========                                     ========


    In addition, at September 30, 2001, CIT had outstanding interest rate swaps
denominated in various foreign currencies that converted floating-rate debt to
fixed-rate debt. The following table presents the maturity, notional principal
amounts and the weighted average interest rates expected to be received or paid,
of foreign currency interest rate swaps at September 30, 2001 ($ in millions).



                                                               WEIGHTED AVERAGE
                                                 NOTIONAL   -----------------------
FOREIGN CURRENCY                                  AMOUNT    RECEIVE RATE   PAY RATE   MATURITY RANGE
----------------                                 --------   ------------   --------   --------------
                                                                          
Canadian Dollar................................   371.2         4.09%        6.21%       2002-2005
Australian Dollar..............................    94.1         4.89         6.40        2002-2004
British Pound..................................    14.6         4.48         5.43        2002-2024
Italian Lira...................................     3.8         4.31         3.56        2002-2002


    All rates were those in effect at September 30, 2001. Variable rates are
based on the contractually determined rate or other market rate indices and may
change significantly, affecting future cash flows.

                                     F-103

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)

    The following table presents the maturity, notional principal amounts of
foreign exchange forwards, cross currency swaps and bond forwards at
September 30, 2001 ($ in millions).



                                                                 NOTIONAL AMOUNT
MATURITY                                                ---------------------------------
YEARS ENDED                                             FOREIGN EXCHANGE   CROSS-CURRENCY
SEPTEMBER 30,                                               FORWARDS           SWAPS
-------------                                           ----------------   --------------
                                                                     
2002..................................................      $1,918.7          $  (19.1)
2003..................................................       1,174.4             113.6
2004..................................................         144.8              95.5
2005..................................................           0.4           1,368.8
2006..................................................          12.4              61.8
2007 - Thereafter.....................................            --             106.5
                                                            --------          --------
  Total...............................................      $3,250.7          $1,727.1
                                                            ========          ========


    TCH had no financial derivative activity until the acquisition of CIT Group
Inc. on June 1, 2001.

NOTE 10--PREFERRED CAPITAL SECURITIES

    In February 1997, CIT Capital Trust I (the "Trust"), a wholly-owned
subsidiary of CIT, issued in a private offering $250.0 million liquidation value
of 7.70% Preferred Capital Securities (the "Capital Securities"), which were
subsequently registered with the Securities and Exchange Commission pursuant to
an exchange offer. Each capital security was recorded at the liquidation value
of $1,000. The Trust subsequently invested the offering proceeds in
$250.0 million principal amount Junior Subordinated Debentures (the
"Debentures") of CIT, having identical rates and payment dates. The Debentures
of CIT represent the sole assets of the Trust. Holders of the Capital Securities
are entitled to receive cumulative distributions at an annual rate of 7.70%
through either the redemption date or maturity of the Debentures (February 15,
2027). Both the Capital Securities issued by the Trust and the Debentures of CIT
owned by the Trust are redeemable in whole or in part on or after February 15,
2007 or at any time in whole upon changes in specific tax legislation, bank
regulatory guidelines or securities law at the option of CIT at their
liquidation value or principal amount. The securities are redeemable at a
specified premium through February 15, 2007, at which time the redemption price
will be at par, plus accrued interest. Distributions by the Trust are guaranteed
by CIT to the extent that the Trust has funds available for distribution. CIT
records distributions payable on the Capital Securities as an operating expense
in the Consolidated Statements of Income. The Capital Securities were valued at
$260.0 million on June 1, 2001, the date of acquisition by Parent.

                                     F-104

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 11--OTHER REVENUE

    The following table sets forth the components of other revenue ($ in
millions).



                                                                INCEPTION
                                                                 THROUGH
                                                              SEPTEMBER 30,
                                                                   2001
                                                              --------------
                                                           
Fees and other income.......................................      $212.3
Factoring commissions.......................................        50.7
Gains on securitizations....................................        59.0
Gains on sales of leasing equipment.........................        14.2
Gains (losses) on venture capital investments...............        (1.1)
Special write-down of equity investments....................          --
                                                                  ------
  Total.....................................................      $335.1
                                                                  ======


NOTE 12--SALARIES AND GENERAL OPERATING EXPENSES

   The following table sets forth the components of salaries and general
operating expenses (excluding goodwill amortization) ($ in millions).



                                                                INCEPTION
                                                                 THROUGH
                                                              SEPTEMBER 30,
                                                                   2001
                                                              --------------
                                                           
Salaries and employee benefits..............................      $204.7
Other operating expenses....................................       143.9
                                                                  ------
  Total.....................................................      $348.6
                                                                  ======


NOTE 13--INCOME TAXES

    The effective tax rate varied from the statutory federal corporate income
tax rate as follows.



                                                                INCEPTION
                                                                 THROUGH
                                                              SEPTEMBER 30,
                                                                   2001
                                                              --------------
                                                              PERCENTAGE OF
                                                              PRETAX INCOME
                                                           
Federal income tax rate.....................................        35.0%
Increase due to:
  Goodwill amortization.....................................         6.1
  Foreign income taxes......................................         0.1
  State and local income taxes, net of federal income tax
    benefit.................................................         3.4
  Other.....................................................         1.2
                                                                  ------
Effective tax rate..........................................        45.8%
                                                                  ======


                                     F-105

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 13--INCOME TAXES (CONTINUED)
    The provision for income taxes is comprised of the following ($ in
millions):



                                                                INCEPTION
                                                                 THROUGH
                                                              SEPTEMBER 30,
                                                                   2001
                                                              --------------
                                                           
Current federal income tax provision........................      $   --
Deferred federal income tax provision.......................       107.5
                                                                  ------
  Total federal income taxes................................       107.5
Foreign income taxes........................................        31.4
State and local income taxes................................        18.2
                                                                  ------
  Total provision for income taxes..........................      $157.1
                                                                  ======


    The tax effects of temporary differences that give rise to significant
portions of the deferred federal and foreign income tax assets and liabilities
are presented below.



                                                              AT SEPTEMBER 30,
                                                                    2001
                                                              ----------------
                                                           
Assets:
  Accrued liabilities and reserves..........................      $ 513.3
  Net operating loss carryforwards..........................        127.7
  Alternative minimum tax...................................           --
  Provision for credit losses...............................         83.1
  Loan origination fees.....................................         11.8
  Other.....................................................        159.8
                                                                  -------
    Total deferred tax assets...............................        895.7
                                                                  -------
Liabilities:
  Leasing transactions......................................       (508.9)
  Market discount income....................................       (245.8)
  Other.....................................................           --
                                                                  -------
    Total deferred tax liabilities..........................       (754.7)
                                                                  -------
Net deferred tax asset......................................      $ 141.0
                                                                  =======


    Included in the accrued liabilities and payables caption in the Consolidated
Balance Sheets are state and local deferred tax liabilities of $99.2 million at
September 30, 2001, arising from the temporary differences shown in the above
tables.

    At September 30, 2001 CIT had $336.8 million of net operating losses
available for tax purposes to offset future taxable income arising from the
reversal of deferred income tax liabilities. These net operating tax losses
arise principally from temporary differences relating to depreciation and
restructuring charges. Net operating losses pertaining to the Canadian
operations of $98.0 million expire at various dates through the year 2007. Net
operating losses pertaining to the U.S. operations of $238.5 million expire at
various dates through the year 2020.

                                     F-106

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 14--POSTRETIREMENT AND OTHER BENEFIT PLANS

RETIREMENT AND POSTRETIREMENT MEDICAL AND LIFE INSURANCE BENEFIT PLANS

    Certain employees of CIT who have completed one year of service and are
21 years of age or older participate in The CIT Group, Inc. Retirement Plan (the
"Plan"). The retirement benefits under the Plan are based on the employee's age,
years of benefit service, and a percentage of qualifying compensation. Plan
assets consist of marketable securities, including common stock and government
and corporate debt securities. CIT funds the Plan to the extent it qualifies for
an income tax deduction. Such funding is charged to salaries and employee
benefits expense.

    CIT also provides certain health care and life insurance benefits to
eligible retired employees. Salaried participants generally become eligible for
retiree health care benefits after reaching age 55 with 10 years of benefit
service and 11 years of medical plan participation. Generally, the medical plans
pay a stated percentage of most medical expenses reduced by a deductible as well
as by payments made by government programs and other group coverage. The plans
are funded on a pay as you go basis.

                                     F-107

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 14--POSTRETIREMENT AND OTHER BENEFIT PLANS (CONTINUED)
    The following tables set forth the change in obligations, plan assets and
funded status of the plans as well as the net periodic benefit cost ($ in
millions).



                                                                  RETIREMENT
                                                                   BENEFITS
                                                              ------------------
                                                              INCEPTION THROUGH
                                                              SEPTEMBER 30, 2001
                                                              ------------------
                                                           
CHANGE IN BENEFIT OBLIGATIONS
Benefit obligation at beginning of period...................        $   --
Benefit obligation assumed in connection with the
  acquisition of CIT........................................         141.7
Service cost................................................           4.0
Interest cost...............................................           4.3
Actuarial gain..............................................          (1.8)
Plan settlements............................................          (6.8)
Benefits paid...............................................          (1.2)
                                                                    ------
Benefit obligation at end of period.........................        $140.2
                                                                    ======
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of period............        $   --
Fair value of plan assets assumed in connection with the
  acquisition of CIT........................................         138.3
Actual return on plan assets................................         (12.2)
Plan settlements............................................          (6.8)
Benefits paid...............................................          (1.2)
Administrative expenses paid................................          (0.2)
Employer contributions......................................           2.7
                                                                    ------
Fair value of plan assets at end of period..................        $120.6
                                                                    ======
RECONCILIATION OF FUNDED STATUS
Funded status...............................................        $(19.6)
Unrecognized net gain.......................................          (6.9)
                                                                    ------
Accrued benefit cost........................................        $(26.5)
                                                                    ======

WEIGHTED-AVERAGE ASSUMPTIONS
Discount rate...............................................          7.50%
Rate of compensation increase...............................          4.50%
Expected return on plan assets..............................         10.00%

COMPONENTS OF NET PERIODIC BENEFIT COST
Service cost................................................        $  4.0
Interest cost...............................................           4.3
Expected return on plan assets..............................          (4.5)
                                                                    ------
Total net periodic expense..................................        $  3.8
                                                                    ======


                                     F-108

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 14--POSTRETIREMENT AND OTHER BENEFIT PLANS (CONTINUED)



                                                                POSTRETIREMENT
                                                                   BENEFITS
                                                              ------------------
                                                              INCEPTION THROUGH
                                                              SEPTEMBER 30, 2001
                                                              ------------------
                                                           
CHANGE IN BENEFIT OBLIGATIONS
Benefit obligation at beginning of period...................        $   --
Benefit obligation assumed in connection with the
  acquisition of CIT........................................          36.9
Service cost................................................           0.4
Interest cost...............................................           0.9
Actuarial loss..............................................           2.2
Benefits paid...............................................          (0.9)
                                                                    ------
Benefit obligation at end of period.........................        $ 39.5
                                                                    ======
CHANGE IN PLAN ASSETS
Fair value of plan assets at beginning of period............        $   --
Benefits paid...............................................          (0.9)
Employer contributions......................................           0.9
                                                                    ------
Fair value of plan assets at end of period..................        $   --
                                                                    ======
RECONCILIATION OF FUNDED STATUS
Funded status...............................................        $(39.5)
                                                                    ------
Accrued benefit cost........................................        $(39.5)
                                                                    ======

WEIGHTED-AVERAGE ASSUMPTIONS
Discount rate...............................................          7.50%
Rate of compensation increase...............................          4.50%

COMPONENTS OF NET PERIODIC BENEFIT COST
Service cost................................................        $  0.4
Interest cost...............................................           0.9
                                                                    ------
Total net periodic expense..................................        $  1.3
                                                                    ======


    For the period ended September 30, 2001, the assumed health care cost trend
rates decline to an ultimate level of 5.00% in 2008 for all retirees.

                                     F-109

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 14--POSTRETIREMENT AND OTHER BENEFIT PLANS (CONTINUED)
    Assumed healthcare cost trend rates have a significant effect on the amounts
reported for the healthcare plans. A one-percentage point change in assumed
health care cost trend rates would have the following effects ($ in millions).



                                                                POSTRETIREMENT
                                                                   BENEFITS
                                                              ------------------
                                                              INCEPTION THROUGH
                                                              SEPTEMBER 30, 2001
                                                              ------------------
                                                           
EFFECT OF ONE-PERCENTAGE POINT INCREASE ON:
Period end benefit obligation...............................        $ 1.2
Total of service and interest cost components...............        $ 0.1

EFFECT OF ONE-PERCENTAGE POINT DECREASE ON:
Period end benefit obligation...............................        $(1.1)
Total of service and interest cost components...............        $(0.1)


SAVINGS INCENTIVE PLAN

    Certain employees of CIT participate in The CIT Group Holdings, Inc. Savings
Incentive Plan. This plan qualifies under section 401(k) of the Internal Revenue
Code. CIT's expense is based on specific percentages of employee contributions
and plan administrative costs and aggregated $5.2 million for the period from
inception through September 30, 2001.

NOTE 15--LEASE COMMITMENTS

    The following table presents future minimum rentals under noncancellable
long-term lease agreements for premises and equipment at September 30, 2001 ($
in millions).



YEARS ENDED SEPTEMBER 30,                                      AMOUNT
-------------------------                                     --------
                                                           
2002........................................................   $ 60.3
2003........................................................     58.6
2004........................................................     52.7
2005........................................................     47.3
2006........................................................     40.8
Thereafter..................................................     93.2
                                                               ------
  Total.....................................................   $352.9
                                                               ======


    In addition to fixed lease rentals, leases generally require payment of
maintenance expenses and real estate taxes, both of which are subject to rent
escalation provisions. Minimum payments have not been reduced by minimum
sublease rentals of $47.3 million due in the future under noncancellable
subleases.

                                     F-110

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 15--LEASE COMMITMENTS (CONTINUED)

    Rental expense, net of sublease income on premises and equipment, was as
follows ($ in millions).



                                                               INCEPTION THROUGH
                                                              SEPTEMBER 30, 2001
                                                              -------------------
                                                           
Premises....................................................         $14.8
Equipment...................................................           3.0
Less sublease income........................................          (2.7)
                                                                     -----
  Total.....................................................         $15.1
                                                                     =====


NOTE 16--LEGAL PROCEEDINGS

    In the ordinary course of business, there are various legal proceedings
pending against CIT. Management believes that the aggregate liabilities, if any,
arising from such actions will not have a material adverse effect on the
consolidated financial position, results of operations or liquidity of CIT.

NOTE 17--COMMITMENTS AND CONTINGENCIES

    In the normal course of meeting the financing needs of its customers, CIT
enters into various credit-related commitments. These financial instruments
generate fees and involve, to varying degrees, elements of credit risk in excess
of the amounts recognized in the Consolidated Balance Sheets. To minimize
potential credit risk, CIT generally requires collateral and other
credit-related terms and conditions from the customer. At the time
credit-related commitments are granted, the fair value of the underlying
collateral and guarantees typically approximates or exceeds the contractual
amount of the commitment. In the event a customer defaults on the underlying
transaction, the maximum potential loss will generally be limited to the
contractual amount outstanding less the value of all underlying collateral and
guarantees.

    The accompanying table summarizes the contractual amounts of credit-related
commitments ($ in millions).



                                                             AT SEPTEMBER 30, 2001
                                                       ---------------------------------
                                                          DUE TO EXPIRE
                                                       -------------------      TOTAL
                                                        WITHIN     AFTER     OUTSTANDING
                                                       ONE YEAR   ONE YEAR      2001
                                                       --------   --------   -----------
                                                                    
Unused commitments to extend credit:
  Financing and leasing assets.......................  $1,997.4    $389.4      $2,386.8
Letters of credit and acceptances:
  Standby letters of credit..........................     267.3        --         267.3
  Other letters of credit............................     365.5       1.5         367.0
  Acceptances........................................       9.1        --           9.1
Guarantees...........................................     714.5        --         714.5


    During 2001, CIT entered into an agreement with The Boeing Company to
purchase 25 aircraft at a cost of approximately $1.3 billion, with options to
purchase an additional five units. Deliveries are scheduled to take place from
2003 through 2005. Previously, CIT entered into agreements with both Airbus
Industrie and The Boeing Company to purchase a total of 88 aircraft (at an
estimated cost of

                                     F-111

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 17--COMMITMENTS AND CONTINGENCIES (CONTINUED)
approximately $5 billion), with options to acquire additional units, and with
the flexibility to delay or terminate certain positions. Deliveries of these new
aircraft are scheduled to take place over a five-year period, which started in
the fourth quarter of calendar year 2000 and runs through 2005. As of
September 30, 2001, nine aircraft have been delivered. Outstanding commitments
to purchase aircraft, rail and other equipment to be placed on operating lease
totaled approximately $5.3 billion at September 30, 2001. A total of
$901.2 million relates to fiscal 2002, of which $840.2 million have agreements
in place to lease to third parties.

NOTE 18--FAIR VALUES OF FINANCIAL INSTRUMENTS

    SFAS No. 107 "Disclosures About Fair Value of Financial Instruments"
requires disclosure of the estimated fair value of CIT's financial instruments,
excluding leasing transactions accounted for under SFAS 13. The fair value
estimates are made at a discrete point in time based on relevant market
information and information about the financial instrument, assuming adequate
market liquidity. Because no established trading market exists for a significant
portion of CIT's financial instruments, fair value estimates are based on
judgments regarding future expected loss experience, current economic
conditions, risk characteristics of various financial instruments, and other
factors. These estimates are subjective in nature, involving uncertainties and
matters of significant judgment and, therefore, cannot be determined with
precision. Changes in assumptions or estimation methods may significantly affect
the estimated fair values. Because of these limitations, management provides no
assurance that the estimated fair values presented would necessarily be realized
upon disposition or sale.

    Actual fair values in the marketplace are affected by other significant
factors, such as supply and demand, investment trends and the motivations of
buyers and sellers, which are not considered in the methodology used to
determine the estimated fair values presented. In addition, fair value estimates
are based on existing financial instruments without attempting to estimate the
value of future business transactions and the value of assets and liabilities
that are part of CIT's overall value but are not considered financial
instruments. Significant assets and liabilities that are not considered
financial instruments include customer base, operating lease equipment, premises
and equipment, assets received in satisfaction of loans, and deferred tax
balances. In addition, tax effects relating to the unrealized gains and losses
(differences in estimated fair values and carrying values) have not been
considered in these estimates and can have a significant effect on fair value
estimates. The carrying amounts for cash and cash equivalents approximate fair
value because they have short maturities and do not present significant credit
risks. Credit-related commitments, as disclosed in Note 17--"Commitments and
Contingencies", are primarily short-term floating-rate contracts whose terms and
conditions are individually negotiated, taking into account the creditworthiness
of the customer and the nature, accessibility and quality of the collateral and
guarantees. Therefore, the fair value of credit-related commitments, if
exercised, would approximate their contractual amounts.

                                     F-112

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 18--FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)
    Estimated fair values, recorded carrying values and various assumptions used
in valuing CIT's financial instruments at September 30, 2001 are set forth below
($ in millions).



                                                               AT SEPTEMBER 30, 2001
                                                              -----------------------
                                                                 ASSET (LIABILITY)
                                                              -----------------------
                                                               CARRYING    ESTIMATED
                                                                VALUE      FAIR VALUE
                                                              ----------   ----------
                                                                     
Finance receivables--loans(1)...............................  $23,226.2    $23,683.9
Finance receivables held for sale...........................    2,014.9      2,014.9
Other assets(2).............................................    2,474.8      2,474.8
Commercial paper(3).........................................   (8,869.2)    (8,869.2)
Fixed-rate senior notes and subordinated fixed-rate
  notes(4)..................................................  (17,471.4)   (17,937.9)
Variable-rate senior notes(4)...............................   (9,672.9)    (9,658.5)
Credit balances of factoring clients and other
  liabilities(4)(5).........................................   (4,029.1)    (4,029.1)
Company-obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely debentures
  of the Company(6).........................................     (260.0)      (260.0)
Derivative financial instruments:(7)
  Interest rate swaps, net..................................     (243.5)      (243.5)
  Cross-currency swaps, net.................................       93.0         93.0
  Foreign exchange forwards, net............................      111.8        111.8


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

(1)  The fair value of performing fixed-rate loans was estimated based upon a
     present value discounted cash flow analysis, using interest rates that were
    being offered at the end of the year for loans with similar terms to
    borrowers of similar credit quality. Discount rates used in the present
    value calculation range from 7.26% to 8.57%. The maturities used represent
    the average contractual maturities adjusted for prepayments. For
    floating-rate loans that reprice frequently and have no significant change
    in credit quality, fair value approximates carrying value. The net carrying
    value of lease finance receivables not subject to fair value disclosure
    totaled $8.2 billion.

(2)  Other assets subject to fair value disclosure include accrued interest
     receivable, retained interests in securitizations and investment
    securities. The carrying amount of accrued interest receivable approximates
    fair value. Investment securities actively traded in a secondary market were
    valued using quoted available market prices. Investments not actively traded
    in a secondary market were valued based upon recent selling price or present
    value discounted cash flow analysis. The carrying value of other assets not
    subject to fair value disclosure totaled $1,795.9 million at September 30,
    2001.

(3)  The estimated fair value of commercial paper approximates carrying value
     due to the relatively short maturities.

(4)  The carrying value of fixed-rate senior notes and subordinated fixed-rate
     notes includes $257.5 million of accrued interest at September 30, 2001.
    The variable-rate senior notes include $58.3 million of accrued interest at
    September 30, 2001. These amounts are excluded from the other liabilities
    balances in this table. Fixed-rate notes were valued using a present value
    discounted cash flow analysis with a discount rate approximating current
    market rates for issuances by CIT of similar term debt at the end of the
    year. Discount rates used in the present value calculation ranged from 2.59%
    to 5.89%.

                                     F-113

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 18--FAIR VALUES OF FINANCIAL INSTRUMENTS (CONTINUED)
(5)  The estimated fair value of credit balances of factoring clients
     approximates carrying value due to their short settlement terms. Other
    liabilities include accrued liabilities and deferred federal income taxes.
    Accrued liabilities and payables with no stated maturities have an estimated
    fair value that approximates carrying value. The carrying value of other
    liabilities not subject to fair value disclosure totaled $169.2 million.

(6)  Company-obligated mandatorily redeemable preferred capital securities of
     subsidiary trust holding solely debentures of the Company were valued using
    a present value discounted cash flow analysis with a discount rate
    approximating current market rates of similar issuances at the end of the
    year.

(7)  CIT enters into derivative financial instruments for hedging purposes only.
     The estimated fair values are obtained from dealer quotes and represent the
    net amount receivable or payable to terminate the agreement, taking into
    account current market interest rates and counter-party credit risk. See
    Note 10--"Derivative Financial Instruments" for notional principal amounts
    associated with the instruments.

NOTE 19--CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   CIT and Tyco have agreed that CIT and Tyco will not engage in transactions,
including finance, underwriting and asset management and servicing transactions,
unless the transactions are at arm's-length and for fair value. In particular,
they have agreed that CIT will have sole discretion and decision-making
authority where CIT is underwriting, managing and servicing assets in
transactions originated through Tyco. CIT and Tyco have also agreed on a
limitation of dividends and distributions from CIT to Tyco, calculated generally
based on the net income of CIT, and that CIT will at all times maintain its
books, records and assets separately from Tyco.

    On September 26, 2001, certain subsidiaries of Tyco sold receivables
totaling $318.0 million to CIT in a factoring transaction for $297.8 million in
cash. The difference of $20.2 million represents a holdback of $15.9 million and
a discount of $4.3 million (fee income which will be recognized by CIT as income
over the term of the transaction).

    Certain of CIT's operating expenses, such as third-party consulting and
legal fees, are paid by Tyco and then subsequently billed to CIT. As of
September 30, 2001, CIT has an outstanding payable to subsidiaries of Tyco of
$7.6 million related primarily to these charges. Tyco made cash capital
contributions to TCH aggregating $857.0 million during the period from inception
through September 30, 2001.

    TCH's historical financial activity is comprised of intercompany debt
activity with Tyco, and TCH also facilitated the delivery of Tyco common shares
on redemption of CIT Exchangeco shares. As of September 30, 2001, TCH had
outstanding $5.0 billion of debt payable to affiliates of Tyco under a master
loan agreement with interest rates ranging from 5.63% to 6.25%, maturing over a
range of 5 to 20 years. The weighted average interest rate at September 30, 2001
was 6.02%. Interest expense for the period ended September 30, 2001 was
$100.9 million. TCH also had receivables from affiliates of Tyco totaling
$362.7 million with interest rates of 5.07% at September 30, 2001. In addition,
TCH had an investment of $161.7 million in its balance sheet as of
September 30, 2001, related to the common shares to be used to fulfill the
redemption of CIT Exchangeco shares.

                                     F-114

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 20--BUSINESS SEGMENT INFORMATION

MANAGEMENT'S POLICY IN IDENTIFYING REPORTABLE SEGMENTS

    CIT's reportable segments are comprised of strategic business units
aggregated into segments based upon the commonality of their products,
customers, distribution methods, operations and servicing, and the nature of
their regulatory environment.

TYPES OF PRODUCTS AND SERVICES

    CIT has four reportable segments: Equipment Financing and Leasing, Specialty
Finance, Commercial Finance and Structured Finance. Equipment Financing and
Leasing, Specialty Finance and Structured Finance offer secured lending and
leasing products to midsize and larger companies across a variety of industries,
including aerospace, construction, rail, machine tool, business aircraft,
technology, manufacturing and transportation. The Commercial Finance segment
offers secured lending and receivables collection as well as other financial
products to small and midsize companies. These include secured revolving lines
of credit and term loans, credit protection, accounts receivable collection,
import and export financing and factoring, debtor-in-possession and turnaround
financing. The Specialty Finance segment also offers home equity products to
consumers primarily through a network of brokers and correspondents. The
Specialty Finance segment resulted from the combination of the former Vendor
Technology Finance and Consumer segments in fiscal 2001, consistent with how
activities are reported internally to management. CIT has reclassified
comparative prior period information to reflect this change. Also in fiscal
2001, CIT transferred financing and leasing assets from Equipment Financing to
Specialty Finance. Prior year segment balances have not been restated to conform
to the current year asset transfers as it is impractical to do so.

SEGMENT PROFIT AND ASSETS

    Because CIT generates a majority of its revenue from interest, fees and
asset sales, management relies primarily on operating revenues to assess the
performance of the segment. CIT also evaluates segment performance based on
profit after income taxes, as well as asset growth, credit risk management and
other factors.

    The following table presents reportable segment information and the
reconciliation of segment balances to the consolidated financial statement
totals and the consolidated managed assets total at or for the period from
inception through September 30, 2001. Goodwill amortization is allocated to
Corporate and Other ($ in millions).



                                         EQUIPMENT                                                       CORPORATE
                                       FINANCING AND   SPECIALTY   COMMERCIAL   STRUCTURED     TOTAL        AND
                                          LEASING       FINANCE     FINANCE      FINANCE     SEGMENTS      OTHER     CONSOLIDATED
                                       -------------   ---------   ----------   ----------   ---------   ---------   ------------
                                                                                                
AT SEPTEMBER 30, 2001
Operating margin.....................        256.9         310.5       163.9         44.2        775.5       74.3         849.8
Income taxes.........................         55.5          59.1        41.8         10.5        166.9       (9.8)        157.1
Net income...........................        105.4         106.4        62.2         19.8        293.8     (111.9)        181.9
Total financing and leasing assets...     16,109.1      12,791.1     8,657.1      3,171.9     40,729.2         --      40,729.2
Total managed assets.................     20,573.9      18,474.2     8,657.1      3,171.9     50,877.1         --      50,877.1


    Finance income and other revenues derived from United States based financing
and leasing assets were $1,644.7 million for the period from inception through
September 30, 2001. Finance income and

                                     F-115

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 20--BUSINESS SEGMENT INFORMATION (CONTINUED)
other revenues derived from foreign based financing and leasing assets were
$366.9 million for the period from inception through September 30, 2001.

NOTE 21--ACCOUNTING CHANGE--GOODWILL AMORTIZATION

    Effective October 1, 2001, the beginning of CIT's fiscal year 2002, the
Company adopted SFAS No. 142, "Goodwill and Other Intangible Assets," under
which goodwill is no longer amortized but instead will be assessed for
impairment annually, or when circumstances indicate a possible impairment. Under
the transition provisions of SFAS No. 142, as of October 1, 2001, there was no
goodwill impairment.

    The following table sets forth a reconciliation of previously reported net
income to pro forma net income excluding goodwill amortization ($ in millions):



                                                                INCEPTION
                                                                 THROUGH
                                                              SEPTEMBER 30,
                                                                   2001
                                                              --------------
                                                           
Income as reported..........................................      $181.9
Goodwill amortization, after-tax............................        55.8
                                                                  ------
Pro forma net income........................................      $237.7
                                                                  ======


                                     F-116

                           TYCO CAPITAL HOLDING, INC.
                   INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                              AS OF MARCH 31, 2002

                                     F-117

                 (This page has been left blank intentionally.)

                                     F-118

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS (UNAUDITED)
                                 (IN MILLIONS)



                                                              MARCH 31, 2002    SEPTEMBER 30, 2001
                                                              ---------------   -------------------
                                                                          
                                                               (RESTATED)
ASSETS
Financing and leasing assets:
  Finance receivables.......................................     $26,297.7           $31,879.4
  Reserve for credit losses.................................        (554.9)             (492.9)
                                                                 ---------           ---------
  Net finance receivables...................................      25,742.8            31,386.5
  Operating lease equipment, net............................       6,604.0             6,402.8
  Finance receivables held for sale.........................         645.2             2,014.9
Interest in trade receivables, net of valuation reserve of
  $25.8.....................................................       2,510.9                  --
Cash and cash equivalents...................................       2,257.8               808.0
Receivables from affiliates.................................         663.9               362.7
Goodwill, net...............................................       2,383.4             6,547.5
Other assets................................................       4,474.9             3,930.0
                                                                 ---------           ---------
  TOTAL ASSETS..............................................     $45,282.9           $51,452.4
                                                                 =========           =========

LIABILITIES AND SHAREHOLDER'S EQUITY
Debt:
  Commercial paper..........................................     $   709.9           $ 8,869.2
  Variable-rate bank credit facilities......................       8,518.4                  --
  Variable-rate senior notes................................       8,700.5             9,614.6
  Fixed-rate senior notes...................................      15,806.1            17,113.9
  Subordinated fixed-rate notes.............................            --               100.0
  Notes payable to affiliate................................       5,600.0             5,000.0
                                                                 ---------           ---------
Total debt..................................................      39,334.9            40,697.7
Credit balances of factoring clients........................       1,543.5             2,392.9
Payables to affiliates......................................          26.3                17.3
Accrued liabilities and payables............................       2,321.1             2,136.9
                                                                 ---------           ---------
  TOTAL LIABILITIES.........................................      43,225.8            45,244.8
Company-obligated mandatorily redeemable preferred
  securities of subsidiary trust holding solely debentures
  of the Company............................................         258.6               260.0
Shareholder's Equity:
  Parent company investment.................................       6,110.7             5,842.6
  Accumulated (deficit) earnings............................      (4,253.8)              181.8
  Accumulated other comprehensive loss......................         (58.4)              (76.8)
                                                                 ---------           ---------
  TOTAL SHAREHOLDER'S EQUITY................................       1,798.5             5,947.6
                                                                 ---------           ---------
  TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY................     $45,282.9           $51,452.4
                                                                 =========           =========


          See Notes to Consolidated Financial Statements (Unaudited).

                                     F-119

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
                                 (IN MILLIONS)



                                                              SIX MONTHS ENDED   QUARTER ENDED
                                                               MARCH 31, 2002    MARCH 31, 2002
                                                              ----------------   --------------
                                                                           
                                                               (RESTATED)        (RESTATED)
FINANCE INCOME..............................................      $ 2,304.7        $ 1,106.7
Interest expense............................................          719.2            346.2
                                                                  ---------        ---------
Net finance income..........................................        1,585.5            760.5
Depreciation on operating lease equipment...................          648.7            310.2
                                                                  ---------        ---------
Net finance margin..........................................          936.8            450.3
Provision for credit losses.................................          307.9            195.0
                                                                  ---------        ---------
Net finance margin after provision for credit losses........          628.9            255.3
Other revenue...............................................          477.2            232.1
                                                                  ---------        ---------
OPERATING MARGIN............................................        1,106.1            487.4
                                                                  ---------        ---------
Salaries and general operating expenses.....................          472.9            234.2
Intercompany interest expense, net..........................          382.4            307.1
Goodwill impairment.........................................        4,512.7          4,512.7
                                                                  ---------        ---------
OPERATING EXPENSES..........................................        5,368.0          5,054.0
                                                                  ---------        ---------
Loss before provision for income taxes......................       (4,261.9)        (4,566.6)
Provision for income taxes..................................         (168.7)           (50.4)
Minority interest in subsidiary trust holding solely
  debentures of the Company, after tax......................           (5.0)            (2.7)
                                                                  ---------        ---------
Net loss....................................................      $(4,435.6)       $(4,619.7)
                                                                  =========        =========


          See Notes to Consolidated Financial Statements (Unaudited).

                                     F-120

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES
          CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY (UNAUDITED)
                                 (IN MILLIONS)



                                                                      ACCUMULATED OTHER         TOTAL
                               PARENT COMPANY      ACCUMULATED       COMPREHENSIVE (LOSS)   SHAREHOLDER'S
                                 INVESTMENT     EARNINGS (DEFICIT)          INCOME              EQUITY
                               --------------   ------------------   --------------------   --------------
                                                                                
                                                 (RESTATED)                                 (RESTATED)
SEPTEMBER 30, 2001...........     $5,842.6          $   181.8               $(76.8)           $ 5,947.6
Net loss.....................                        (4,435.6)                                 (4,435.6)
Foreign currency translation
  adjustments................                                                (33.4)               (33.4)
Unrealized gain on equity and
  securitization investments,
  net........................                                                 21.3                 21.3
Change in fair values of
  derivatives qualifying as
  cash flow hedges...........                                                 30.5                 30.5
                                                                                              ---------
Total comprehensive loss.....                                                                  (4,417.2)
Net capital contributions
  from Tyco..................        268.1                                                        268.1
                                  --------          ---------               ------            ---------
MARCH 31, 2002...............     $6,110.7          $(4,253.8)              $(58.4)           $ 1,798.5
                                  ========          =========               ======            =========


          See Notes to Consolidated Financial Statements (Unaudited).

                                     F-121

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
                                 (IN MILLIONS)



                                                              FOR THE SIX MONTHS ENDED
                                                                   MARCH 31, 2002
                                                              ------------------------
                                                           
                                                                 (RESTATED)
CASH FLOWS FROM OPERATIONS
Net (loss)..................................................         $ (4,435.6)
Adjustments to reconcile net income to net cash flows from
  operations:
  Goodwill impairment.......................................            4,512.7
  Provision for credit losses...............................              307.9
  Depreciation and amortization.............................              662.8
  Provision for deferred federal income taxes...............              125.7
  Gains on equipment, receivable and investment sales.......             (118.2)
  Increase in other assets..................................              (42.9)
  Decrease in accrued liabilities and payables..............             (368.7)
Other.......................................................               20.0
                                                                     ----------
Net cash flows provided by operations.......................              663.7
                                                                     ----------
CASH FLOWS FROM INVESTING ACTIVITIES
Loans extended..............................................          (24,588.4)
Collections on loans........................................           21,398.1
Proceeds from asset and receivable sales....................            6,743.2
Purchases of assets to be leased............................           (1,020.9)
Net decrease in short-term factoring receivables............              157.1
Purchase of finance receivable portfolios...................             (365.5)
Other.......................................................              (63.1)
                                                                     ----------
Net cash flows provided by investing activities.............            2,260.5
                                                                     ----------
CASH FLOWS FROM FINANCING ACTIVITIES
Repayments of variable and fixed-rate notes.................           (2,846.9)
Proceeds from the issuance of variable and fixed-rate
  notes.....................................................            9,043.4
Net decrease in commercial paper............................           (8,159.3)
Receivables from affiliates.................................             (596.3)
Proceeds from debt issued to Tyco...........................              600.0
Capital contributions from Parent...........................              604.9
Net repayment of non-recourse leveraged lease debt..........             (120.2)
                                                                     ----------
Net cash flows used for financing activities................           (1,474.4)
                                                                     ----------
Net increase in cash and cash equivalents...................            1,449.8
Cash and cash equivalents, beginning of period..............              808.0
                                                                     ----------
Cash and cash equivalents, end of period....................         $  2,257.8
                                                                     ==========


          See Notes to Consolidated Financial Statements (Unaudited).

                                     F-122

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

    The consolidated financial statements of Tyco Capital Holding, Inc., a
Nevada corporation ("TCH") included herein reflect the consolidated results of
TCH, since its inception on October 13, 2000, plus the results of CIT Group Inc.
("CIT") and its subsidiaries since its acquisition by TCH on June 1, 2001.

    CIT is presently organized as a Nevada corporation and is a direct,
wholly-owned subsidiary of TCH, which is a direct wholly-owned subsidiary of
Tyco Capital Ltd., a Bermuda company. All of these entities are indirect,
wholly-owned subsidiaries of Tyco. Prior to the closing of this offering, Tyco
will effectuate a restructuring whereby CIT will merge with and into TCH, and
that combined entity will further merge with and into CIT Group Inc. (Del), a
Delaware corporation. In connection with the reorganization, CIT Group Inc.
(Del) will be renamed CIT Group Inc. As a result of the reorganization, CIT
Group Inc. will be domiciled in Delaware and will be the successor to CIT's
business, operations, obligations and SEC registration.

    In connection with the reorganization and mergers described above, CIT Group
Inc. (Nevada) is reflected in the Consolidated Financial Statements of TCH, as
CIT Group Inc. (Nevada) is a wholly-owned subsidiary of TCH. The Delaware
company has had no operations and nominal financial activity and will be used
solely for the purpose of the reincorporation of CIT Group Inc. (Nevada). TCH
was incorporated in October 2000 and its only activity has been in connection
with its capacity as the holding company for the acquisition of CIT by Tyco on
June 1, 2001. TCH has not acted as an operating company and immediately prior to
the reorganization will have nominal assets and liabilities, other than its
investment in CIT. TCH's stand-alone historical financial activity is comprised
of intercompany debt payable to an affiliate of Tyco and interest expense
related to the acquisition of CIT, and TCH also facilitated the delivery of Tyco
common shares on redemption of CIT Exchangeco Inc. shares. All of the activity
of TCH will be unwound through a capital contribution from Tyco prior to the
reorganization discussed above and TCH's balance sheet will have nominal
balances. The ongoing operations of the registrant will effectively be comprised
of the existing operations of CIT.

    TCH had nominal financial activity since its inception in October 2001
through March 31, 2001. As such, no consolidated statements of income or cash
flows are presented for periods ended March 31, 2001.

    CIT, formerly known as Tyco Capital Corporation and previously The CIT
Group, Inc., is a diversified finance company engaging in vendor, equipment,
commercial, consumer and structured financing and leasing activities.

    These financial statements, which have been prepared in accordance with the
instructions to Form 10-Q, do not include all of the information and note
disclosures required by generally accepted accounting principles ("GAAP") in the
United States and should be read in conjunction with the Consolidated Financial
Statements of TCH as of September 30, 2001 included elsewhere in this
prospectus. These financial statements have not been examined by independent
accountants in accordance with generally accepted auditing standards, but in the
opinion of management include all adjustments, consisting only of normal
recurring adjustments, necessary for a fair statement of TCH's financial
position and results of operations. Certain prior period amounts have been
reclassified to conform to the current period presentation.

    On June 1, 2001, CIT was acquired by TCH in a purchase business combination.
Tyco International Ltd. and its subsidiaries, excluding TCH and its
subsidiaries, are referred to herein as the "Parent" or "Tyco." In accordance
with the guidelines for accounting for business combinations, the

                                     F-123

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
purchase price paid by Tyco plus related purchase accounting adjustments, were
"pushed down" and recorded in CIT's financial statements for the periods after
June 1, 2001, resulting in a new basis of accounting for the "successor" period
beginning June 2, 2001. As of the acquisition date, assets and liabilities were
recorded at estimated fair value in CIT's financial statements. Any resulting
premiums or discounts are being accreted or amortized on a level yield basis
over the remaining estimated lives of the corresponding assets or liabilities.

    On February 11, 2002, CIT repurchased certain international subsidiaries
that had previously been sold to an affiliate of Tyco on September 30, 2001. The
reacquisition of these subsidiaries has been accounted for as a merger of
entities under common control. Accordingly, the balances contained within the
financial statements, footnotes and throughout this document include the results
of operations, financial position and cash flows of the international
subsidiaries repurchased from Tyco for all periods presented.

    To enhance liquidity, CIT entered into a securitization relating to $3.4
billion of factoring receivables during the quarter ended March 31, 2002. CIT
retained a $2.5 billion interest in these receivables, which is presented on the
Consolidated Balance Sheet as Interest in Trade Receivables, net.

    RESTATEMENT--The Company has restated its Consolidated Financial Statements
for the quarter ended March 31, 2002. The restatement to the financial
statements herein reflects an impairment of goodwill in accordance with
SFAS 142, "Goodwill and Other Intangibles," resulting in an estimated goodwill
impairment charge of $4.51 billion. This restatement has no impact on previously
reported operating margin or net cash provided by operations for any periods.
See Note 6, "Accounting Change--Goodwill Amortization," for further information
regarding the goodwill impairment.

NOTE 2--ACQUISITION OF CIT GROUP INC.

    The purchase price paid by TCH on behalf of Tyco for CIT plus related
purchase accounting adjustments was valued at approximately $9.5 billion and
consisted of the following: the issuance of approximately 133.0 million Tyco
common shares valued at $6,650.5 million on June 1, 2001 in exchange for
approximately 73% of the outstanding CIT common stock (including exchangeable
shares of CIT Exchangeco, Inc.); the payment of $2,486.4 million in cash to The
Dai-Ichi Kangyo Bank, Limited ("DKB") on June 1, 2001 for approximately 27% of
the outstanding CIT common stock; the issuance of stock options for Tyco common
shares valued at $318.6 million in exchange for CIT stock options; and the
payment of $29.2 million in acquisition-related costs incurred by Tyco. In
addition, $22.3 million in acquisition-related costs incurred by Tyco were paid
by Tyco and have been reflected in CIT's equity as an additional capital
contribution. The purchase of the CIT common stock held by DKB, which was
contingent upon the satisfaction of the conditions to the merger, took place on
June 1, 2001 immediately prior to the closing of the merger. Additionally, Tyco
made cash capital contributions totaling $604.9 million for the six months ended
March 31, 2002.

    In connection with the acquisition by Tyco, CIT recorded acquired assets and
liabilities at their estimated fair values. Fair value estimates are subject to
future adjustment when appraisals or other valuation data are obtained or when
restructuring plans are committed to and finalized. If finalized during the
first year following the acquisition date, such liabilities are recorded as
additional purchase accounting adjustments as provided under GAAP.

    During the quarter and six months ended March 31, 2002, CIT recorded
additions to goodwill of $61.0 million and $348.6 million, respectively.
Goodwill adjustments relate to fair value adjustments to purchased assets and
liabilities, and accruals relating to severance, facilities or other expenses
incurred

                                     F-124

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 2--ACQUISITION OF CIT GROUP INC. (CONTINUED)
as a result of the purchase transaction. The current quarter adjustment
primarily related to finalizing severance related liabilities and to the
restructuring of certain international operations, while the prior quarter
adjustment related to finalizing exit and restructuring plans for the sale or
liquidation of certain non-strategic portfolios, including franchise finance,
manufactured housing and recreational vehicle, as well as the finalization of
appraisals and valuation data. Management does not expect further additions to
goodwill, as all exit and restructuring plans were completed and approved by
March 31, 2002.

    The following table summarizes purchase accounting liabilities (pre-tax)
related to severance of employees and closing facilities that were recorded
during the six months ended March 31, 2002 in connection with the acquisition by
Tyco. Fair value adjustments and adjustments related to the sale or liquidation
of certain non-strategic portfolios are not included ($ in millions).



                                                        SEVERANCE              FACILITIES
                                                   --------------------   ---------------------
                                                                            NUMBER
                                                   NUMBER OF                  OF                   OTHER      TOTAL
                                                   EMPLOYEES   RESERVE    FACILITIES   RESERVE    RESERVE    RESERVE
                                                   ---------   --------   ----------   --------   --------   --------
                                                                                           
Balance at September 30, 2001....................     263       $ 25.6           --     $  --      $ 4.4      $ 30.0
Fiscal 2002 acquisition reserves.................     826         58.4           19      20.7         --        79.1
Fiscal 2002 utilization..........................    (620)       (42.5)          --      (0.1)      (1.4)      (44.0)
                                                     ----       ------     --------     -----      -----      ------
Balance at March 31, 2002........................     469       $ 41.5           19     $20.6      $ 3.0      $ 65.1
                                                     ====       ======     ========     =====      =====      ======


    The accruals of $79.1 million recorded during the six months ended
March 31, 2002 related to finalizing the Tyco integration plan. These accruals
resulted in additional purchase accounting liabilities of $79.1 million, which
also increased goodwill and deferred tax assets. These accruals were for the
elimination of additional employees related to corporate administrative and
other personnel located primarily in North America and Europe. The 19 facilities
are located in North America and Europe.

NOTE 3--DERIVATIVE FINANCIAL INSTRUMENTS

    The components of the adjustment to Accumulated Other Comprehensive Loss for
derivatives qualifying as hedges of future cash flows at September 30, 2001 and
the balance outstanding at March 31, 2002 are presented in the following table
($ in millions):



                                                          ADJUSTMENT OF
                                                          FAIR VALUE OF   INCOME TAX   NET UNREALIZED
                                                           DERIVATIVES     EFFECTS      LOSS (GAIN)
                                                          -------------   ----------   --------------
                                                                              
Balance at September 30, 2001...........................     $102.3         $(38.9)        $ 63.4
Changes in values of derivatives qualifying as cash flow
  hedges................................................      (49.2)          18.7          (30.5)
                                                             ------         ------         ------
Balance at March 31, 2002...............................     $ 53.1         $(20.2)        $ 32.9
                                                             ======         ======         ======


    The unrealized loss as of March 31, 2002, presented in the preceding table,
primarily reflects our use of interest rate swaps to convert variable-rate debt
to fixed-rate debt, and is due to the fact that interest rates have declined
from the June 1, 2001 Tyco acquisition date, or from the inception date of the
derivative contracts. During the quarter ended March 31, 2002 approximately
$0.5 million, before taxes, was recorded as additional interest expense for the
ineffective portion of changes in fair values of cash flow hedges. Assuming no
change in interest rates, $13.9 million, net of tax, of Accumulated Other
Comprehensive Loss is expected to be reclassified to earnings over the next
twelve months as contractual cash payments are made. The Accumulated Other
Comprehensive Loss (along with the corresponding swap liability) will be
adjusted as market interest rates change over the remaining life of the swaps.

                                     F-125

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 3--DERIVATIVE FINANCIAL INSTRUMENTS (CONTINUED)
    CIT uses derivatives for hedging purposes only, and does not enter into
derivative financial instruments for trading or speculative purposes. As part of
managing the exposure to changes in market interest rates, CIT, as an end-user,
enters into various interest rate swap transactions in the over-the-counter
markets, with other financial institutions acting as principal counterparties.
To ensure both appropriate use as a hedge and hedge accounting treatment, all
derivatives entered into are designated according to a hedge objective against a
specified liability, including senior notes, bank credit facilities, and
commercial paper. CIT's primary hedge objectives include the conversion of
variable-rate liabilities to fixed rates, and the conversion of fixed-rate
liabilities to variable rates. The notional amounts, rates, indices and
maturities of CIT's derivatives are required to closely match the related terms
of CIT's hedged liabilities.

    The following table presents the notional principal amounts of interest rate
swaps by class and the corresponding hedge objectives at March 31, 2002:



INTEREST RATE SWAPS                         NOTIONAL AMOUNT                  DESCRIPTION
-------------------                         ---------------   ------------------------------------------
                                            ($ IN MILLIONS)
                                                        
Floating to fixed-rate swaps (cash flow
  hedges).................................     $3,322.2       Effectively converts the interest rate on
                                                              an equivalent amount of variable-rate
                                                              borrowings to a fixed rate.
Fixed to floating-rate swaps (fair value
  hedges).................................        783.8       Effectively converts the interest rate on
                                                              an equivalent amount of fixed-rate senior
                                                              notes to a variable rate.
Total interest rate swaps.................     $4,106.0
                                               ========


    CIT also utilizes foreign currency exchange forward contracts to hedge
currency risk underlying its net investments in foreign operations and cross
currency interest rate swaps to hedge both foreign currency and interest rate
risk underlying foreign debt. At March 31, 2002, CIT was party to foreign
currency exchange forward contracts with notional amounts totaling $3.4 billion
and maturities ranging from 2002 to 2006. CIT was also party to cross currency
interest rate swaps with notional amounts totaling $2.4 billion and maturities
ranging from 2002 to 2027.

NOTE 4--BUSINESS SEGMENT INFORMATION

    The following table presents reportable segment information and the
reconciliation of segment balances to the consolidated financial statement
totals and the consolidated managed assets totals at and for the six months
ended March 31, 2002 ($ in millions).



                                  EQUIPMENT
                                  FINANCING    SPECIALTY   COMMERCIAL   STRUCTURED    TOTAL
                                 AND LEASING    FINANCE     FINANCE      FINANCE     SEGMENTS   CORPORATE(1)   CONSOLIDATED
                                 -----------   ---------   ----------   ----------   --------   ------------   ------------
                                                                                          
AT AND FOR THE SIX MONTHS ENDED
  MARCH 31, 2002 (SUCCESSOR)
Operating margin...............   $  319.1     $  411.7     $ 236.6      $  51.1     $1,018.5    $    87.6       $1,106.1
Income taxes...................       68.8         85.4        61.5         12.6       228.3         (59.6)         168.7
Net income (loss)..............      129.6        139.4       100.4         20.5       389.9      (4,825.5)      (4,435.6)
Total financing and leasing
  assets.......................   15,489.2     10,937.4     4,436.7      3,035.7     33,899.0           --       33,899.0
Total managed assets...........   19,241.7     17,941.3     7,869.1      3,035.7     48,087.8           --       48,087.8


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

(1)  Estimated goodwill impairment was $4,512.7 million and is reflected in
      Corporate in the table above.

                                     F-126

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 5--CONCENTRATIONS

    The following table presents the geographic and industry compositions of
financing and leasing portfolio assets at March 31, 2002 and September 30, 2001
($ in millions).



                                                       AT MARCH 31, 2002(1)   AT SEPTEMBER 30, 2001
                                                       --------------------   ----------------------
                                                        AMOUNT     PERCENT      AMOUNT      PERCENT
                                                       ---------   --------   ----------   ---------
                                                                               
North America:
  Northeast..........................................  $ 6,731.5     19.9%    $ 9,117.9       22.4%
  West...............................................    6,092.3     18.0       7,561.7       18.6
  Midwest............................................    5,754.4     17.0       6,957.3       17.0
  Southeast..........................................    4,478.8     13.2       5,505.4       13.5
  Southwest..........................................    3,805.8     11.2       4,708.1       11.6
  Canada.............................................    1,773.3      5.2       1,952.4        4.8
                                                       ---------    -----     ---------      -----
Total North America..................................   28,636.1     84.5      35,802.8       87.9
Other foreign(2).....................................    5,262.9     15.5       4,926.4       12.1
                                                       ---------    -----     ---------      -----
  Total..............................................  $33,899.0    100.0%    $40,729.2      100.0%
                                                       =========    =====     =========      =====




                                                       AT MARCH 31, 2002(1)   AT SEPTEMBER 30, 2001
                                                       --------------------   ----------------------
                                                        AMOUNT     PERCENT      AMOUNT      PERCENT
                                                       ---------   --------   ----------   ---------
                                                                               
Manufacturing(3) (none greater than 2.5%)............  $ 7,061.4     20.8%    $ 8,442.2       20.7%
Commercial airlines..................................    3,917.1     11.6       3,412.3        8.4
Transportation(4)....................................    2,783.1      8.2       2,675.8        6.6
Construction equipment...............................    1,966.8      5.8       2,273.7        5.6
Retail(5)............................................    1,714.9      5.1       5,020.9       12.3
Communications.......................................    1,699.5      5.0       1,590.3        3.9
Service industries...................................    1,663.4      4.9       1,755.3        4.3
Home mortgage........................................    1,553.4      4.6       2,760.2        6.8
Wholesaling..........................................    1,390.4      4.1       1,435.7        3.5
Other (none greater than 3.3%).......................   10,149.0     29.9      11,362.8       27.9
                                                       ---------    -----     ---------      -----
  Total..............................................  $33,899.0    100.0%    $40,729.2      100.0%
                                                       =========    =====     =========      =====


------------------------------
(1)  Excludes the $3.4 billion of trade receivables securitized during the
     quarter ended March 31, 2002, which are primarily North America Retail and
    Manufacturing accounts. Including these receivables, the Northeast
    percentage would be 21.6%, the Total North America would be 85.9% and Other
    Foreign would be 14.1%. The Retail exposure would be $4.7 billion (12.7%),
    Manufacturing $7.5 billion (20.0%), while the other industry category
    exposures would individually decline by approximately 0.5% to 1.0%.

(2)  At March 31, 2002 the Company had approximately $180 million of U.S.
     dollar-denominated loans and assets outstanding to customers located in or
    doing business in Argentina. A provision of $95.0 million was recorded
    during the quarter ended March 31, 2002 relating to the economic reforms
    instituted by the Argentine government that converted dollar-denominated
    receivables into the peso.

(3)  Includes manufacturers of steel and metal products, textiles and apparel,
     printing and paper products, and other industries.

(4)  Includes rail, bus, over-the-road trucking and business aircraft.

(5)  Includes retailers of general merchandise (1.4%), auto dealers (1.0%) and
     apparel (0.6%).

                                     F-127

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 6--ACCOUNTING CHANGE--GOODWILL AMORTIZATION

   The Company periodically reviews and evaluates its goodwill and other
intangible assets for potential impairment. Effective October 1, 2001, the
beginning of CIT's fiscal year 2002, the Company adopted SFAS No. 142, "Goodwill
and Other Intangible Assets," under which goodwill is no longer amortized but
instead will be assessed for impairment at least annually. Under the transition
provisions of SFAS 142, as of October 1, 2001, there was no goodwill impairment.

    During the quarter ended March 31, 2002, our parent, Tyco, experienced
disruptions to its business surrounding its announced break-up plan, a downgrade
in its credit rating, and a significant decline in its market capitalization.
During this same time period, CIT also experienced credit downgrades and a
disruption to its historical funding base. The Company prepared valuations,
utilizing a discounted cash flows approach updated for current information and
considering various marketplace assumptions, which indicated a range of values
from impairment of $750 million to excess fair value of $1.5 billion. Based on
management's belief that CIT would be separated from Tyco, receive an increase
in its credit ratings, and regain access to the unsecured credit markets, we
initially concluded that CIT had an excess of fair market value over net book
value of approximately $1.5 billion. Accordingly, management did not believe
that there was an impairment of goodwill of CIT as of March 31, 2002.

    However, market-based information used in connection with our preliminary
consideration of the potential initial public offering for 100% of CIT indicated
that CIT's book value exceeded its estimated fair value as of March 31, 2002. As
a result, management performed a step 1 SFAS 142 impairment analysis as of
March 31, 2002 and concluded that an impairment charge was warranted at that
date.

    Accordingly, management's objective in performing the SFAS 142 step 1
analysis was to obtain relevant market based data to calculate the estimated
fair value of each CIT reporting unit as of March 31, 2002 based on each
reporting unit's projected earnings and market factors expected to be used by
market participants in ascribing value to each of these reporting units in the
planned separation of CIT from Tyco. Management obtained relevant market data
from our financial advisors regarding the range of price to earnings multiples
and market condition discounts applicable to each reporting unit as of
March 31, 2002 and applied this market data to the individual reporting unit
projected annual earnings as of March 31, 2002 to calculate an estimated fair
value of each reporting unit and any resulting reporting unit goodwill
impairment. The estimated fair values were compared to the corresponding
carrying value of each reporting unit at March 31, 2002. The total of the
individual reporting unit estimated goodwill impairments was $4.5 billion. We
have restated the CIT Consolidated Financial Statements for the quarter ended
March 31, 2002 to reflect an estimated impairment for each reporting unit
resulting in a $4.5 billion estimated impairment charge as of March 31, 2002.

    SFAS 142 requires a second step analysis whenever the reporting unit book
value exceeds estimated fair value. This analysis requires the Company to
estimate the fair value of each reporting unit's individual assets and
liabilities to complete the analysis of goodwill as of March 31, 2002. We have
not yet completed this analysis due to the recently revised fair values for each
reporting unit. The Company will complete this second step analysis in the
quarter ending June 30, 2002 for each reporting unit to determine if any
adjustment to the estimated goodwill impairment charge previously recorded is
needed.

    Subsequent to March 31, 2002, CIT experienced further credit downgrades and
the business environment and other factors continue to negatively impact the
value for the proposed IPO of CIT. As of the date of the preliminary prospectus,
we estimate that the proceeds to Tyco, before underwriting discounts and
commissions, from the sale of 100% of CIT's common stock will be between
$5.0 billion and $5.8 billion. Due to these events, the Company will assess
remaining goodwill of each reporting unit for potential additional impairment
based on the indicators of further decline in value.

                                     F-128

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 6--ACCOUNTING CHANGE--GOODWILL AMORTIZATION (CONTINUED)
    Other intangible assets, net, comprised primarily of proprietary computer
software and related processes, totaled $19.8 million and $22.0 million at
March 31, 2002 and September 30, 2001, respectively, and are included in Other
Assets on the Consolidated Balance Sheets. These assets are being amortized over
a five year period on a straight-line basis, resulting in an annual amortization
of $4.4 million. Amortization of intangible assets of $1.1 million and
$2.2 million is included in the results of operations for the quarter and six
months ended March 31, 2002, respectively.

    The changes in the carrying amount of goodwill for the six months ended
March 31, 2002 are as follows ($ in millions):



                                           EQUIPMENT
                                           FINANCING    SPECIALTY   COMMERCIAL   STRUCTURED
                                          AND LEASING    FINANCE     FINANCE      FINANCE       TOTAL
                                          -----------   ---------   ----------   ----------   ---------
                                                                               
Balance as of September 30, 2001(1).....   $ 2,070.7    $ 2,572.3   $ 1,863.1      $  63.4    $ 6,569.5
Reclassification of intangible assets to
  other assets..........................          --           --       (22.0)          --        (22.0)
                                           ---------    ---------   ---------      -------    ---------
Balances as of September 30, 2001 after
  reclassification......................     2,070.7      2,572.3     1,841.1         63.4      6,547.5
Goodwill adjustments related to our
  acquisition of CIT....................       163.8        178.0         4.1          2.7        348.6
Goodwill impairment(2)..................    (1,741.4)    (1,621.6)   (1,083.6)       (66.1)    (4,512.7)
                                           ---------    ---------   ---------      -------    ---------
Balance as of March 31, 2002............   $   493.1    $ 1,128.7   $   761.6      $    --    $ 2,383.4
                                           =========    =========   =========      =======    =========


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

(1)  The goodwill balances as of September 30, 2001 were restated to correctly
     reflect the amounts by reporting unit.

(2)  The estimated goodwill impairment is based upon updated step 1 impairment
     testing by reporting unit, and will be revised, if necessary, upon
    completion of step 2 testing in accordance with SFAS 142.

NOTE 7--RELATED PARTY TRANSACTIONS

   Upon the acquisition, CIT and Tyco entered into an Operating Agreement, dated
as of June 1, 2001, which provided that CIT and Tyco will not engage in
transactions, including finance, underwriting and asset management and servicing
transactions, unless the transactions are at arm's-length and for fair value. In
particular, Tyco agreed that CIT will have sole discretion and decision-making
authority where CIT is underwriting, managing and servicing assets in
transactions originated through Tyco. CIT and Tyco also agreed to limit
dividends and distributions from CIT to Tyco to (i) fifteen percent (15%) of
CIT's cumulative net income, plus (ii) the net capital contribution by Tyco to
CIT, in each case through the date of such dividend, distribution or
declaration, and that CIT will at all times maintain its books, records and
assets separately from Tyco. The Operating Agreement will terminate if CIT
ceases to be a subsidiary of Tyco.

    On February 14, 2002, CIT amended its public debt indentures to prohibit CIT
from:

    - declaring or paying any dividend, or making any other payment or
      distribution on its capital stock to Tyco or any of Tyco's affiliates,
      except dividends or distributions payable in common stock of CIT;

    - purchasing, redeeming or otherwise acquiring or retiring for value any
      capital stock of CIT except in exchange for the common stock of CIT;

    - purchasing or selling any material properties or assets from or to, or
      consummating any other material transaction with, Tyco or any of Tyco's
      affiliates, except on terms that are no less

                                     F-129

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 7--RELATED PARTY TRANSACTIONS (CONTINUED)
     favorable than those that could be reasonably expected to be obtained in a
      comparable transaction with an unrelated third party; and

    - making an investment in Tyco or any of Tyco's affiliates in the form of
      (1) advances, loans or other extensions of credit to Tyco or any of Tyco's
      affiliates, (2) capital contributions to or in Tyco or any of Tyco's
      affiliates, or (3) acquisitions of any bonds, notes, debentures or other
      debt instruments of, or any stock, partnership, membership or other equity
      or beneficial interests in, Tyco or any of Tyco's affiliates.

    These restrictions do not restrict the merger of CIT with and into CIT's
immediate parent corporation, or a merger of CIT's immediate parent corporation
with and into CIT, provided that the surviving corporation of the merger has a
consolidated tangible net worth immediately after the merger that is not less
than the consolidated tangible net worth of CIT immediately prior to the merger.
These provisions will no longer apply if (i) CIT and its subsidiaries are
consolidated or merged into another entity (other than Tyco or any of Tyco's
affiliates) or substantially all of CIT and its subsidiaries' properties, common
stock or assets are sold, assigned, leased, transferred, conveyed or otherwise
disposed of in one or more transactions or (ii) once Tyco owns less than 50% of
our common stock as long as at least two-thirds of our board of directors is not
affiliated with Tyco.

    On September 30, 2001, CIT sold certain international subsidiaries to a
non-U.S. subsidiary of Tyco at net book value. As a result of this sale, CIT had
receivables from affiliates totaling $1,558.1 million, representing its debt
investment in these subsidiaries. CIT charged arm's-length, market based
interest rates on these receivables, and recorded $19.0 million of interest
income, as an offset to interest expense, related to those notes for the quarter
ended December 31, 2001. A note receivable issued at the time of this
transaction of approximately $295.0 million was collected. Following Tyco's
announcement on January 22, 2002 that it planned to separate into four
independent, publicly-traded companies, CIT repurchased the international
subsidiaries on February 11, 2002 at net book value. In conjunction with this
repurchase, the receivables from affiliates of $1,558.1 million on the at
December 31, 2001 was satisfied.

    CIT has entered into a number of equipment loans and leases with affiliates
of Tyco. Loan and lease terms generally range from 3 to 12 years. Tyco has
guaranteed payment and performance obligations under each loan and lease
agreement. At March 31, 2002, the aggregate amount outstanding under these
equipment loans and leases was approximately $84.2 million, and the aggregate
amount outstanding upon delivery of all applicable equipment will be
approximately $129.3 million.

    CIT has periodically entered into receivable and portfolio purchase
agreements with affiliates of Tyco, pursuant to which CIT purchases conditional
purchase agreements, servicing contracts and other forms of receivables between
the Tyco affiliate and its customers. Certain of these purchase agreements were
entered into prior to the Tyco affiliate being acquired by Tyco. At March 31,
2002, the aggregate amount outstanding under these purchase agreements was
approximately $32.8 million.

    During the quarter ended September 30, 2001, certain subsidiaries of Tyco
sold receivables totaling $318.0 million to CIT in a factoring transaction for
$297.8 million in cash. The difference of $20.2 million represents a holdback of
$15.9 million and a discount of $4.3 million (fee income which is recognized by
CIT as income over the term of the transaction). During the quarter ended
December 31, 2001, CIT increased the capacity available under the factoring
program with Tyco from $318.0 million to $384.4 million and sold receivables for
$360.0 million in cash. The difference of $24.4 million represents a holdback of
$19.2 million and a discount of $5.2 million (fee income is

                                     F-130

                  TYCO CAPITAL HOLDING, INC. AND SUBSIDIARIES

       NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

NOTE 7--RELATED PARTY TRANSACTIONS (CONTINUED)
recognized by CIT as income over the term of the transaction). On April 28,
2002, the capacity of the program was reduced to $319.0 million.

    Certain of CIT's operating expenses are paid by Tyco and billed to CIT. As
of March 31, 2001, CIT has outstanding payables to subsidiaries of Tyco totaling
$26.3 million related primarily to these charges.

    On May 1, 2002, CIT assumed a corporate aircraft lease obligation from Tyco.
The assumed lease obligation is approximately $16.0 million and extends for
134 months beginning on May 1, 2002. Prior to Tyco's acquisition, CIT had an
agreement to purchase this aircraft directly from the previous owner.

    TCH's historical financial activity is comprised of intercompany debt
activity with Tyco, and TCH also facilitated the delivery of Tyco common shares
on redemption of CIT Exchangeco shares. As of March 31, 2002 and September 30,
2001, TCH had outstanding $5.6 billion and $5.0 billion, respectively, of debt
payable to affiliates of Tyco under a master loan agreement with interest rates
ranging from 5.63% to 6.85% for debt outstanding at March 31, 2002 and 5.63% to
6.25% for debt outstanding at September 30, 2001, maturing over a range of 5 to
20 years for both periods. The weighted average interest rate at March 31, 2002
was 6.11% and at September 30, 2001 was 6.02%. Interest expense for the six
months ended March 31, 2002 was $385.6 million. TCH also had receivables from
affiliates of Tyco totaling $663.9 million, with interest rates ranging from
1.71% to 3.13% at March 31, 2002, and $362.7 million with interest rates of
5.07% at September 30, 2001. In addition, TCH had an investment of
$120.0 million and $161.7 million on its balance sheet as of March 31, 2002 and
September 30, 2001, respectively, related to the common shares to be used to
fulfill the redemption of CIT Exchangeco shares.

NOTE 8--SUBSEQUENT EVENTS

    On April 1, 2002, the Company completed a $2.5 billion public unsecured bond
offering as part of the previously announced strategy to strengthen its
liquidity position. This debt offering was comprised of $1.25 billion aggregate
principal amount of 7.375% senior notes due April 2, 2007 and $1.25 billion
aggregate principal amount of 7.750% senior notes due April 2, 2012. CIT has
determined that the proceeds will be used to repay a portion of existing term
debt at maturity.

    On April 25, 2002, CIT Group Inc. (Del) filed a registration statement on
Form S-1 with the Securities and Exchange Commission relating to the sale of 100
percent of the Company's common stock through an initial public offering
("IPO"). Tyco will receive the proceeds from the offering. If the underwriters
exercise their over-allotment option, CIT will receive the proceeds from that
sale.

    On April 30, 2002, Fitch revised the rating watch status on all our ratings
from evolving to negative, due to concerns surrounding the timing of the
separation from Tyco.

    On June 7, 2002, Standard & Poor's downgraded CIT's long-term debt rating
from A- to BBB+. Standard & Poor's ratings of CIT's debt remain on watch status
with developing implications.

    On June 10, 2002, Fitch downgraded CIT's long-term debt rating from A- to
BBB. All of the Company's Fitch ratings remain on watch status.

    On July 1, 2002, Tyco agreed to sell 200 million shares of CIT, representing
100% of the issued and outstanding shares, at an initial public offering price
of $23.00 per share, resulting in estimated proceeds to Tyco of $4.6 billion
before underwriting discounts and commissions. Based on this transaction, the
Company will assess remaining goodwill of each reporting unit for potential
additional impairment.

                                     F-131

                               200,000,000 SHARES

                                     [LOGO]

                                 CIT GROUP INC.

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

                                   PROSPECTUS
                                  JULY 1, 2002

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