UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

For the quarterly period ended March 31, 2005

Commission file number 333-106143

GXS CORPORATION

(301) 340-4000

(Registrant’s Telephone Number, Including Area Code)

     Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes o No þ

          Indicate by a check mark whether the registrant is an accelerated filer (as determined in Rule 12b-2 of the Exchange Act).

     Yes o No þ

As of May 1, 2005, the registrant had 100 outstanding shares of common stock, all of which was held by affiliates of the registrant.

INDEX TO QUARTERLY REPORT

i

GXS CORPORATION AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(In thousands of dollars, except per share amounts)

See accompanying notes to condensed consolidated financial statements

1

GXS CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Operations
(In thousands)
(Unaudited)

See accompanying notes to condensed consolidated financial statements

2

GXS CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Comprehensive Loss
(In thousands)
(Unaudited)

See accompanying notes to condensed consolidated financial statements

3

GXS CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statement of Stockholder’s Equity (Deficit)
(In thousands)
(Unaudited)

See accompanying notes to condensed consolidated financial statements

4

GXS CORPORATION AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

Supplemental disclosure of non-cash, investing and financing activities:

In connection with the acquisition of HAHT Commerce in February 2004, GXS Holdings issued common and preferred stock with an estimated fair value of $15,000. Such amount has been reflected as an increase to additional paid-in capital and goodwill. A cash deposit of $750 towards the purchase price was paid in cash in 2003 and recorded to other non-current assets. During 2004 this amount was reclassified to goodwill.

See accompanying notes to condensed consolidated financial statements

5

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

(1) Business and Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information. Accordingly, these financial statements do not include all the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, the unaudited condensed consolidated financial statements include all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation of the financial position and results of operations.

Interim results for the three-month period ended March 31, 2005 are not necessarily indicative of the results that may be expected for a full fiscal year. For further information, refer to the consolidated financial statements and notes thereto for the year ended December 31, 2004, not included herein.

GXS Holdings, Inc. (GXS Holdings) (formerly RMS Electronic Commerce Systems, Inc.) and GE Information Services, Inc. (GEIS), prior to September 27, 2002, were wholly owned subsidiaries of GE Investments, Inc. (GE Investments), which is a wholly owned subsidiary of General Electric Company (GE). On September 9, 2002, GXS Holdings formed GXS Corporation (GXS) and GXS Holdings contributed all of its assets to GXS in exchange for all of the common stock of GXS. In addition, GE Investments transferred 100% of the common stock that it held in GEIS to GXS and GEIS became a wholly owned subsidiary of GXS. For financial reporting purposes, this transaction was accounted for as a combination of companies under common control. The consolidated financial statements have been prepared as if the assets, liabilities and results of operations of GXS Holdings were consolidated with those of GEIS, (now called Global eXchange Services, Inc.) for all periods presented. GXS and subsidiaries (the Company) are primarily engaged in the business of providing transaction management infrastructure products and services that enable companies to electronically exchange essential business documents.

On June 21, 2002, GE, GE Investments and Global Acquisition Company, a subsidiary of Francisco Partners, L.P. (Francisco Partners), signed a definitive agreement to effect a recapitalization (the Recapitalization Agreement) of the Company. The recapitalization was consummated on September 27, 2002 (the Recapitalization) and resulted in the Company issuing $175,000 of debt under a senior term loan agreement and $235,000 of debt under a senior subordinated reset note agreement (see note 5). Proceeds, in the amount of $350,000, were distributed by the Company to GE pursuant to the terms of the Recapitalization Agreement. In addition, Francisco Partners and its co-investors, through a direct or indirect subsidiary, acquired 90% of the outstanding common stock and preferred stock of GXS Holdings for $407,773. The Company incurred $30,085 of fees to consummate the Recapitalization including $20,000 for services rendered by Francisco Partners.

The Recapitalization was accounted for as a leveraged recapitalization since greater than 5% of the voting common stock of GXS Holdings was retained by GE. Under leveraged recapitalization accounting, the transfer of a controlling interest in GXS Holdings to Francisco Partners does not result in a change in the accounting basis in the assets and liabilities of GXS Holdings or its subsidiaries including GXS. Accordingly, the assets and liabilities of GXS have been recorded at their historical cost basis in the accompanying consolidated financial statements. Additionally, the costs incurred to effect the Recapitalization were expensed as incurred.

On November 1, 2004, the Company’s indirect parent, Francisco Partners, through a majority-owned acquisition vehicle, Redux Acquisition Holdings LLC (Redux), acquired G International, Inc., a business established to own and operate International Business Machine Corporation’s (IBM) Electronic Data Interchange and Business Exchange Services businesses. The Company has an Employee Services Agreement with G International through which some of the Company’s executive officers provide management services to G International and other personnel provide support services to G International.

In January 2005, the Company entered into a letter agreement to acquire Redux. The form and amount of consideration will be mutually agreed upon by the parties. The acquisition of Redux is subject to satisfaction of

6

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

several conditions, including completion of definitive documentation, receipt of financing and receipt of third-party consents and approvals.

(2) Summary of Significant Accounting Policies

(a) Consolidation

The consolidated financial statements represent the consolidation of all companies in which the Company directly or indirectly has a majority ownership and controls the operations. All significant intercompany transactions and

7

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

balances have been eliminated in the consolidation. Investments in companies in which the Company has a 50% or less ownership interest but can exercise significant influence over the investee’s operations and policies are accounted for under the equity method of accounting. The Company uses the cost method to account for investments where it holds less than a 20% ownership interest and where it cannot exercise significant influence over the investee’s operations and policies. At each reporting period, the Company assesses the fair value of its investments to determine if any impairment has occurred. To the extent the Company’s carrying value exceeds the estimated fair value and such loss is considered to be an other than temporary decline, the Company records an impairment charge.

(b) Revenue Recognition

The Company generates revenues from three principal sources:

Transaction Processing and Software Maintenance — The Company earns recurring transaction processing fees from facilitating the exchange of business documents among its customers’ computer systems and those of their trading partners. Such revenues are based on a per transaction fee and are recognized in the period in which the related transactions are processed. Revenue on contracts with monthly or quarterly minimum transaction levels is recognized based on the greater of actual transactions or the specified contract minimum amounts. Software maintenance revenue is deferred and recognized on a straight-line basis over the life of the related contract, which is typically one year.

Software Licensing — The Company earns revenue from the licensing of software applications that facilitate and automate the exchange of information among disparate business systems and applications. Such revenues are recognized when the license agreement is signed, the license fee is fixed and determinable, delivery has occurred, and collection is considered probable. Revenue from licensing software that requires significant customization and modification or where services are otherwise considered essential to the functionality of the software is recognized using the percentage of completion method, based on the costs incurred in relation to the total estimated costs of the contract. Revenue from hosted software applications is recognized ratably over the hosting period unless the customer has the contractual right to take possession of the software without significant penalty and it is feasible for the customer to use the software with its own hardware or contract with another party unrelated to the Company to host the software.

Professional Services— Professional services are generally conducted under time and material contracts and revenue is recognized as the related services are provided.

For arrangements with more than one element of revenue, the Company allocates revenue to each component based on vendor specific objective evidence (VSOE), in accordance with the criteria established in AICPA Statement of Position 97-2, Software Revenue Recognition, as amended, or fair value in accordance with the criteria established in Emerging Issues Task Force (EITF) Issue No. 00-21, Revenue Arrangements with Multiple Deliverables, as appropriate. VSOE for software maintenance is based on contractual renewal rates. Professional services are separately priced and are based on standard hourly rates determined by the nature of the service and the experience of the professional performing the service.

(c) Use of Estimates

Management of the Company has made a number of estimates and assumptions relating to the reporting of assets and liabilities and the disclosure of contingent assets and liabilities at the dates of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods to prepare these condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America. Actual results could differ from those estimates.

8

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

(d) Recently Adopted Accounting Standards

In December 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123R, Share-Based Payment (SFAS No. 123R), which replaces SFAS No. 123 and supercedes APB No. 25. This statement requires compensation costs relating to share-based payment transactions to be recognized in financial statements based upon the fair value of the award. SFAS No. 123R eliminates the option to account for the cost of stock-based compensation using the intrinsic value method as allowed under APB 25 and the minimum value method allowed under SFAS No. 123 for equity investments not traded on public markets. SFAS No. 123R is effective for nonpublic entities for fiscal years beginning after December 15, 2005. Therefore, the Company will adopt SFAS No. 123R as of the beginning of its fiscal year ending December 31, 2006. The Company is currently evaluating the impact adoption of SFAS No. 123R will have on its consolidated financial statements.

(3) Revenues and Receivables

The Company provides e-commerce and network services to various GE businesses in the normal course of business. Pursuant to the terms of the Recapitalization Agreement, GE was required, for the two-year period ended September 27, 2004, to maintain its’ and its affiliates’ respective business arrangements with the Company on terms and conditions substantially similar to those in effect at the time of the completion of the Recapitalization and to purchase products and services from the Company totaling $30,600 in each of the four calendar quarters ending September 2003 and September 2004. For the twelve-month periods ended September 30, 2003 and September 30, 2004, the Company considered GE to have met the obligation. While the Company expects GE to continue to be a very important and significant customer, based on current estimates, which are subject to revision, the Company does expect that the revenue in 2005 will decline by at least 50% from the previously contracted annual amount of $30,600. However, there can be no assurance that the decline will not be greater.

Sales to GE businesses and affiliates amounted to approximately $7,515 and $2,905 for the three-month periods ended March 31, 2004 and 2005, respectively. Trade receivables as of December 31, 2004 and March 31, 2005 resulting from normal trade activity with GE were $948 and $876, respectively.

The allowance for doubtful accounts and sales allowances at December 31, 2004 was $10,741 and at March 31, 2005 was $9,190.

(4) Other Related Party Transactions

Trade payables as of December 31, 2004 and March 31, 2005 resulting from normal activity with GE were $353 and $521, respectively.

GE has provided a variety of services to the Company. These services include administering certain employee benefit plans and paying related claims, provision of voice telecommunication services, outsourcing of certain functions, centralized financial and administrative activities involved with transaction processing, centralized purchasing of desk top software and other corporate services. Such services have been charged to the Company as utilized by the Company. Billings for these services, which are included in operating expenses, amounted to $1,988 and $132 for the three months ended March 31, 2004 and 2005, respectively. As part of the Recapitalization, GE will continue to provide minimal services. Management believes that the amounts paid to GE approximate the cost at which these services could be obtained from a third party.

In connection with the Recapitalization, the Company entered into an agreement with Francisco Partners under which the Company has agreed to pay to Francisco Partners a fee of $2,000 annually plus expenses for financial advisory and consulting services. Francisco Partners has informed the Company of its intent to defer receipt of the fee. The expense related to the management fee amounted to $500 for each of the three-month periods ended March 31, 2004 and 2005. The Company reimbursed Francisco Partners for additional expenses of $185, which were incurred during the three months ended March 31, 2004, no additional expenses were incurred during the three months ended March 31, 2005. As of December 31, 2004 and March 31, 2005, the Company owed Francisco Partners $4,500 and $5,000, respectively, these amounts are included in accrued expenses and other liabilities in the accompanying condensed consolidated balance sheets.

9

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

(5) Long-Term Debt

Long-term debt consists of the following at March 31, 2005:

Credit Facility:

The Company has a Credit Facility consisting of a $70,000 term loan (the Term Loan Facility) and a $30,000 revolving credit facility (the Revolving Credit Facility). The ability to borrow under the Credit Facility is subject to a borrowing base, calculated monthly, at an amount equal to 90.0% of EDI Services Revenue (as defined in the Credit Facility) for the immediately preceding six consecutive completed months. The Term Loan Facility bears interest, at the Company’s option, at either a floating base rate plus 4.0% per annum or floating LIBOR plus 6.0% per annum. The Revolving Credit Facility bears interest, at the Company’s option, at either a floating base rate plus 2.0% per annum or floating LIBOR plus 4.25% per annum. The base rate and LIBOR rate used to calculate the applicable interest rate on the Term Loan Facility and the Revolving Credit Facility may not be less than 4.25% and 2.25%, respectively. Outstanding borrowings under the Term Loan Facility as of March 31, 2005 bear interest at a base rate of 5.75% plus 4.0%. Interest is payable monthly in arrears for base rate loans and on the last day of selected interest periods, but no later than every three months, for LIBOR rate loans. Borrowings outstanding under the Term Loan Facility and the Revolving Credit Facility mature on March 21, 2007.

The Revolving Credit Facility enables the Company to obtain revolving credit loans and to issue letters of credit for working capital, acquisitions and general corporate purposes. At March 31, 2005, the Company had outstanding letters of credit of $8,900 and available borrowings of $21,100 under the Revolving Credit Facility. The outstanding letters of credit relate to performance obligations of the Company. The Company pays 0.75% per annum on the unused portion of the Revolving Credit Facility. In January 2005, the Company borrowed $5,000 under the Revolving Credit Facility for general corporate purposes. The Company has repaid all of these borrowings under the Revolving Credit Facility prior to March 31, 2005. In April 2005, the Company borrowed $14,000 under the Revolving Credit Facility for general corporate purposes.

The obligations of the Company under the Credit Facility are guaranteed by all of the Company’s existing and future domestic subsidiaries (the Guarantors). The obligations of the Company under the Credit Facility are secured by first-priority liens on substantially all of the Company’s and the Guarantors’ existing and after-acquired property, both tangible and intangible. The obligations of the Company and the Guarantors are secured by a pledge of all of the Company’s capital stock or other equity interests of the Company’s existing and future domestic subsidiaries and a pledge of 66.0% of the capital stock of the Company’s material first-tier foreign subsidiaries.

If the Company were to repay the borrowings under the Credit Facility prior to the maturity date, the Company would be required to pay a prepayment premium equal to 1.00% of the maximum facility amount for each full or partial year remaining until the maturity date. If the Credit Facility is repaid with the proceeds of a private placement of subordinated debt or equity, an initial public offering of equity or a sale of substantially all of the Company’s assets or stock, the prepayment premium would be reduced by half.

In addition, the Credit Facility contains covenants that restrict the Company from taking various actions and require the Company to achieve and maintain certain financial ratios. The most significant covenant in the Credit Facility

10

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

requires the Company to achieve certain levels of quarterly earnings before depreciation and amortization, interest expense, income taxes and other items, as defined in the agreement, determined on a trailing twelve-month period basis. Such covenant amounts were amended by the lender in 2004 to amounts management believes are achievable in 2005 and beyond. However, the amount required for each of the quarters ending in 2005 are up to $12,000 higher than the amount achieved by the Company during the twelve-month period ended December 31, 2004. While management believes the Company will comply with the amended covenant in 2005, if compliance is not achieved, the Company may need to seek waivers or additional covenant amendments from the lender or additional sources of funding. There can be no assurance that such waivers, covenant amendments or funding will be available, if required. As of March 31, 2005, the Company was in compliance with the covenants.

Senior Secured Floating Rate Notes (Floating Notes):

On March 21, 2003, the Company issued $105,000 of Floating Notes for proceeds of $99,750. The Floating Notes mature on July 15, 2008 and bear interest at a floating rate based on six-month LIBOR plus 9%, but never less than 12%. The interest rate at March 31, 2005 was 12%. The Floating Notes are secured by second-priority security interests in substantially all of the assets and stock of GXS and its domestic subsidiaries and 66% of the stock of the Company’s material first-tier foreign subsidiaries. In addition, the Floating Notes are guaranteed fully and unconditionally by the Company’s domestic subsidiaries. The debt discount of $5,250 is being amortized over the life of the Floating Notes using the interest method. Amortization for the period from issuance through March 31, 2005 was $1,985. Interest is payable semi-annually in arrears on January 15 and July 15 of each year commencing on July 15, 2003.

The Floating Notes are redeemable at the option of the Company any time after October 1, 2004, in whole or in part, at a redemption price equal to par plus accrued and unpaid interest, plus a redemption premium. The premium is 3% for the twelve months ending October 1, 2005 reducing to 1.5% for the twelve months ending October 1, 2006. After October 1, 2006, the Floating Notes can be redeemed at par plus accrued and unpaid interest. Upon the occurrence of a change of control, as defined in the Indenture governing the Floating Notes, each holder of the Floating Notes will have the right to require the Company to repurchase such holder’s notes at an offer price in cash equal to 101% of the aggregate principle amount thereof plus accrued and unpaid interest and liquidated damages, if any, thereon to the date of purchase.

In certain situations, the Company must offer to redeem outstanding Floating Notes with Excess Cash Flows as defined in the Floating Notes Indenture.

In addition to the restrictions on incurrence of indebtedness, the Company may not, and may not permit any of its subsidiaries to, directly or indirectly, create, incur, issue, assume, guarantee or allow to exist or otherwise directly or indirectly become liable, contingently or otherwise, for any indebtedness secured by any of the assets of the Company or any subsidiary of the Company in an aggregate principal amount, at any time, in excess of two times EDI Services Revenues, as defined in the indenture governing the Floating Notes, for the most recently ended two fiscal quarter period of the Company.

Senior Subordinated Reset Notes (Reset Notes):

On September 27, 2002, the Company issued $235,000 of Reset Notes. The Reset Notes, which mature on September 27, 2009, bore interest at a rate of 12% until September 27, 2003. From and after September 27, 2003, interest on the notes is reset to a rate not to exceed 17%, with such reset rate being based on a variety of factors including the portion of the notes owned by General Electric Capital Coporation (GECC) and the then current market conditions for similar securities. The Company is currently in discussions with GECC concerning the interest rate on the Reset Notes. The parties have not reached a definitive agreement on the reset rate and have each engaged investment bankers to determine the reset rate. Pursuant to an agreement entered into with GE, assuming the Company completes the Redux acquisition by June 30, 2005, the interest rate on the Reset Notes will be fixed at 12% for the period from September 27, 2003 to the date of acquisition. However, because this agreement is contingent upon a number of actions, the Company accrued interest at a rate of 15% for that period, which represents the rate which management believes to be the best estimate of where the negotiations would conclude if the Company does

11

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

not complete those actions by the date specified. In the event that the Company completes the acquisition of Redux prior to June 30, 2005, interest accrued in excess of the 12% on the Reset Notes will be reversed and recorded as a credit to interest expense. At March 31, 2005 such amount is $10,575. If the interest rate on the Reset Notes is increased to the maximum rate of 17% the Company’s annual interest expense would increase by $2.7 million. Interest is payable semi-annually on April 15 and October 15 of each year commencing April 15, 2003. The Reset Notes are general unsecured obligations of the Company and are guaranteed by all of the Company’s domestic subsidiaries.

The Reset Notes are redeemable at the option of the Company, in whole or in part, at any time on or after September 27, 2006 at a redemption price equal to par plus accrued and unpaid interest, plus a declining redemption premium. In addition, at any time prior to September 27, 2005, the Company may on any one or more occasions redeem up to 35% of the aggregate principal amount of the Reset Notes at a redemption price of 100% of the principal amount thereof, plus accrued and unpaid interest, at the redemption date plus a premium, if any, as defined in the agreement, with the net cash proceeds of one or more equity offerings, provided that the redemption occurs within 90 days of the date of the closing of such equity offering. Upon the occurrence of a change of control, as defined in the Indenture governing the Reset Notes, each holder of the Reset Notes will have the right to require the Company to repurchase such holder’s notes at an offer price in cash equal to 101% of the aggregate principle amount thereof plus accrued and unpaid interest and liquidated damages, if any, thereon to the date of purchase.

The Indentures governing the Floating Notes and the Reset Notes contain certain covenants that limit, among other things, the ability of the Company to (i) pay dividends, redeem capital stock or make certain other restricted payments, (ii) incur additional indebtedness or issue certain preferred equity interests, (iii) merge into or consolidate with certain other entities or sell all or significant portions of its assets, (iv) create liens on assets and (v) enter into certain transactions with affiliates or related persons.

The Company expects that cash flows from foreign operations will be required to meet its domestic debt service requirements. Such cash flows are expected to be generated from the sale of network and processing resources, software licenses and software maintenance contracts to the foreign operations. However, there is no assurance that the foreign subsidiaries will generate sufficient cash flow or that the laws in foreign jurisdictions will not change to limit collections on these sales or increase the tax burden on the collections.

The Company paid interest of $7,876 and $8,109 for the three months ending March 31, 2004 and 2005, respectively.

Deferred financing costs are being amortized over the life of the debt using a method that approximates the interest method. Amortization expense was $934 in each of the three-month periods ending March 31, 2004 and 2005.

(6) Contingencies

The Company has received a decision from the State of Tennessee’s Department of Revenue upholding a sales tax audit assessment totaling approximately $4,600, including interest and penalties, for the period from May 1, 1994 to December 31, 2000. GE, on behalf of the Company, has filed a complaint in the Tennessee Chancery Court challenging the decision. In addition, the Department of Revenue issued an assessment of $1,100, including interest and penalties, to GE for the period December 1, 1992 to April 30, 1994, when the Company was a division of GE. GE, on behalf of the Company, has filed a complaint in the Tennessee Chancery Court challenging this assessment. The Company does not believe that the resolution of these matters will have a material effect on the financial position of the Company. Pursuant to the Tax Matters Agreement that was entered into in connection with the Recapitalization Agreement, GE has agreed to indemnify the Company against losses associated with this and other tax matters relating to the periods prior to the Recapitalization.

The Company is subject to various other legal proceedings and claims, which arise in the ordinary course of its business none of which management believes is likely to result in any material losses to the Company.

12

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

(7) Restructuring

During the three months ended March 31, 2004, the Company did not incur any restructuring costs, however the Company did reverse $124 of accruals related to severance payments which the Company determined were no longer needed.

On June 8, 2004, the Company announced a restructuring program which includes consolidating development and operations functions, streamlining business processes, making technology investments to lower its worldwide service delivery costs and vacating additional facilities. As a result, during the three months ended March 31, 2005, the Company incurred approximately $489 in restructuring costs primarily relating to vacating facilities. The amount recorded is net of amounts the Company expects to receive from subleasing the vacated space. The facility charge was determined by discounting the net future cash obligation of the existing lease less anticipated rental receipts to be received from existing and potential subleases. This requires significant judgments about the length of time the space will remain vacant, anticipated cost escalators and operating costs associated with the leases, the market rate at which the space will be subleased, and broker fees or other costs necessary to market the space. These judgments were based upon independent market analysis and assessment from experienced real estate brokers.

A rollforward of the restructuring activities is as follows:

The majority of the severance accruals will be paid by the end of 2005. The facility accruals will be paid in various amounts through 2014.

(8) Income Taxes

The income tax rate for the three months ended March 31, 2004 and 2005 differs from the federal statutory rate of 35% principally as a result of state income taxes and the effect of losses in the United States and foreign jurisdictions for which no income tax benefit has been recognized.

13

GXS CORPORATION AND SUBSIDIAIRIES
Notes to Unaudited Condensed Consolidated Financial Statements
Three months ended March 31, 2004 and 2005
(Unaudited)
(In thousands of dollars)

(9) Supplemental Condensed Consolidated Financial Information

The Reset Notes and the Floating Notes issued by the Company are guaranteed by each of the Company’s United States subsidiaries (the Subsidiary Guarantors). The Reset Notes and the Floating Notes are not, however, guaranteed by the Company’s foreign subsidiaries. The guarantees are full, unconditional and joint and several. The Subsidiary Guarantors are each wholly owned by the Company. The ability of the Company’s subsidiaries to make cash distributions and loans to the Company and Subsidiary Guarantors is not expected to be significantly restricted. The following supplemental financial information sets forth, on a consolidating basis, balance sheets, statements of operations and comprehensive income (loss), and statements of cash flows for the Company, Subsidiary Guarantors and the Company’s nonguarantor subsidiaries.

14

GXS CORPORATION AND SUBSIDIARIES
Consolidating Balance Sheet
December 31, 2004
(In thousands)

15

GXS CORPORATION AND SUBSIDIARIES
Consolidating Balance Sheet
March 31, 2005
(Unaudited)
(In thousands)

16

GXS CORPORATION AND SUBSIDIARIES
Consolidating Statement of Operations and Comprehensive Income (Loss)
Three months ended March 31, 2004
(Unaudited)
(In thousands)

17

GXS CORPORATION AND SUBSIDIARIES
Consolidating Statement of Operations and Comprehensive Income (Loss)
Three months ended March 31, 2005
(Unaudited)
(In thousands)

18

GXS CORPORATION AND SUBSIDIARIES
Consolidating Statement of Cash Flows
Three months ended March 31, 2004
(Unaudited)
(In thousands)

19

GXS CORPORATION AND SUBSIDIARIES
Consolidating Statement of Cash Flows
Three months ended March 31, 2005
(Unaudited)
(In thousands)

20

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

The following discussion and analysis of our consolidated financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated financial statements and the accompanying notes, which are included elsewhere in this document.

The following discussion and analysis may contain forward-looking statements, which reflect the expectations, beliefs, plans and objectives of management about future financial performance and/or assumptions underlying our judgments concerning matters discussed below. These statements, accordingly, involve estimates, assumptions, judgments and uncertainties. In particular, this pertains to management’s comments on financial resources, capital spending, the outlook for our business and our potential combination with Redux. Actual results or outcomes may differ materially from those in such forward-looking statements. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Factors That Could Affect Future Results” in our Annual Report on Form 10-K filed March 31, 2005.

Overview

We are a leading provider of on-demand supply chain management solutions to over 30,000 customers worldwide, including over 50% of the Fortune 500 companies. We provide mission-critical solutions that connect our customers, large and small, continuously to their trading partners around the world. Our solutions perform an extensive range of critical supply chain management functions, including the exchange of information relating to trade orders, invoicing and payment instructions, synchronization of product and price information, optimization of inventory levels and demand forecasting. Our customers use our solutions to automate supply chain relationships with their networks of business partners, and to reduce the cost and complexity of supply chain operations. We operate a highly reliable, secure global network services platform that connects trading partners 24 hours a day, 7 days a week in approximately 25 countries around the world. We have been a leading provider of on-demand supply chain management solutions for over 20 years, and have been a pioneer in the technology industry since the late 1960s.

In general, we derive our revenue from:

	•	recurring transaction processing and software maintenance fees;
	•	software license fees; and
	•	professional service fees in connection with our products.

For most transactions, we charge a transaction-processing fee to both the sending and the receiving party. Because the transactions we process, such as the exchange of invoices and purchase orders, are routine and essential to the day-to-day operations of our customers, the revenues generated from these fees tend to be highly recurring in nature. Since late 2003 we have increasingly focused on negotiating multi-year contracts with customers. Approximately 60% of our top 2,000 customers have signed contracts with us with an average term of 31 months. Those larger customers who are not committed to multi-year contracts and most of our smaller customers generally are under contracts for transaction processing solutions that automatically renew every month. Transaction processing revenues are recognized on a per transaction basis in the period the related transaction is processed. Revenues on contracts with monthly, quarterly or annual minimum transaction levels are recognized based on the greater of actual transactions processed or the specified contract minimums.

We also license our software either for perpetual use or for a fixed term. Licensing revenues are generated by both our Transact Solutions, as well as our value-added Monitor, Synchronize and Collaborate Solutions. Licensing revenues are generally recognized when the license agreement is signed, the license fee is fixed and determinable, delivery has occurred and collection is probable. In connection with the licensing of our software products, we provide software maintenance services that also generate recurring revenues. We typically charge between 15% and 20% of the initial license fee on an annual basis for these maintenance services. We recognize software maintenance revenues over the life of the related maintenance contracts, which is typically one year. We currently have more than 5,700 software maintenance contracts. For the three months ended March 31, 2004 and 2005, we derived approximately $3.5 million and $3.6 million, respectively, in revenues from fees relating to these contracts.

21

We provide professional services in connection with our entire range of products and services. These services are typically provided under time and material contracts and revenue is recognized as the related services are provided. Additionally, a portion of our professional services are performed in implementing our product solutions associated with multi-year contracts and revenues derived from those services are recognized over the life of the contract.

We also derive a portion of our revenues from transaction processing and software maintenance fees, software licensing and professional services relating to our Legacy Solutions, which constituted 22.4% of our total revenues in 2004 and 20.5% of our total revenues for the three months ended March 31, 2005. Our Legacy Solutions include our Custom Messaging and Network Solutions, or CMNS, and other product offerings. We do not consider our Legacy Solutions to be core to our business and are in the process of phasing them out. Accordingly, we expect revenues from our Legacy Solutions to continue to decline as a percentage of our total revenues as we continue to de-emphasize and discontinue such services and emphasize our core Transact Solutions and our value-added Monitor, Synchronize and Collaborate Solutions.

A number of trends over the past several years have caused us to re-evaluate our strategic focus, our mix of products and services and our corporate cost structure. For most of the 1990’s, we focused on providing customized information technology solutions to our customers, while also providing standard transaction processing and a variety of other transaction-based business-to-business solutions. In 2000, 50.8% of our revenues were generated by our Legacy Solutions, as currently defined, while 49.2% were generated by our Transact and value-added Monitor, Synchronize and Collaborate Solutions. In 2004, 22.4% of our revenues were generated by our Legacy Solutions, as currently defined, while 77.6% were generated by our Transact, Monitor, Synchronize and Collaborate Solutions.

Along with general economic conditions, the proliferation of the Internet and other technological advances in computing and telecommunications continue to transform the on-demand supply chain management industry. Our business has been impacted in several ways, including a decline in revenue in each of our four product categories. Our Legacy Solutions declined rapidly as customers moved to less customized, open systems based solutions. This decline was exacerbated by the loss of a key customer and migration by some of our customers to more standardized year 2000 compliant systems. From 2000 to 2004, revenues from our CMNS, the largest part of our Legacy Solutions, declined from $183.7 million to $52.3 million. These trends not only affected revenues in dollar terms, but also our mix of revenues.

In addition, competitive pricing dynamics across the industry adversely impacted certain of our core transaction processing revenues. From 2002 to 2004, our Transaction Processing and Maintenance revenue declined by $23.6 million from $255.4 million to $231.8 million. These revenues were also negatively impacted by our strategy, beginning in late 2003, to offer many of our largest 2,000 customers lower pricing in exchange for their commitment to multi-year contracts for our core Transact Solutions. Revenues generated by our software licensing, which are largely driven by discretionary corporate information technology spending, peaked in 2000, at $21.5 million, or 3.8% of our total revenues and declined to $9.0 million, approximately 2.7% of our total revenues, in 2004.

Since late 2003, to compensate for pricing concessions we were making in certain of our core transaction processing services and to continue responding to market conditions, our management has focused on a number of cost-savings measures, including:

	•	reducing our cost structure through the removal of excess capacity in our sales force, our professional services organization and our computing and network infrastructure;
	•	investing in new technologies to lower our per unit costs;
	•	de-emphasizing Legacy Solutions and reducing the number of customers to whom such services are provided;
	•	canceling and consolidating various marketing and development programs related to products and services that were not generating sufficient revenues to support the continued investment;

22

	•	reducing back-office personnel and moving work to lower-cost countries; and
	•	consolidating facility space.

Beginning in 2004, we also began to package the pricing incentives offered on certain of our core transaction processing services not only with multi-year contracts but also with contracts for our Monitor, Synchronize and Collaborate Solutions.

Beginning in June 2004, we also entered into new agreements to provide Synchronize Solutions, including Data Pool services, to the member organizations in several countries in Europe and Asia that participate in an organization called the Global Data Synchronization Network, or GDSN. Data Pools provide a mechanism for trading partners, primarily in the retail supply chain, to share and synchronize product data for greater efficiencies and increased profitability across global supply chains. However, revenues derived from our relationship with these Data Pools is not expected to significantly impact our revenues or results of operations until 2006 and later years, as each country data pool increases its member participation.

During the fourth quarter of 2003, we entered into a restructuring plan to terminate approximately 80 employees and ceased to use approximately 30% of our Gaithersburg facility, which we are actively seeking to sublease. During the second quarter of 2004, we announced our business transformation plan, a restructuring program which includes not only cost-cutting measures such as consolidating development and operations functions, streamlining business processes, and vacating additional facilities, but also measures such as making technology investments to lower our worldwide service delivery costs and the development of our new value-added solutions. We reduced our global employee workforce by approximately 300 positions, or approximately 20%, by the end of calendar year 2004 from the level existing as of June 8, 2004 and added an additional 100 positions in lower-cost geographies. As a result, we incurred approximately $26.4 million in restructuring costs, the majority of which we expect to disburse by the end of 2005 with the balance being disbursed in somewhat equal amounts through 2014. The amount recorded is net of amounts we expect to receive from subleasing vacated space at our headquarters and other facility locations. As of December 31, 2004, ongoing implementation of this plan resulted in reduced costs of approximately $48.0 million annually, as well as the introduction of several new products. We continue to focus on maintaining a cost structure that is appropriate for our existing revenue base and revenue expectations.

General Electric Company, together with its affiliates, historically has been among our largest five customers and is currently our largest customer. For the year ended December 31, 2004, General Electric and its affiliates generated approximately 9.0% of our total revenues. For the two years following our 2002 recapitalization, General Electric was required to maintain its and its affiliates’ respective business arrangements with us on terms and conditions substantially similar to those in effect at the time of the recapitalization and to purchase products and services from us at a specified level. General Electric’s obligation to purchase such product and services ended in September 2004. While Legacy Solutions revenues from General Electric and its affiliates will continue to decrease, we expect General Electric to continue to be a very important and significant customer for our Transact and other solutions. However, General Electric and its affiliates may not continue their customer relationships with us at the expected levels or at all.

Impact of Acquisitions

Redux: On November 1, 2004, our indirect parent, Francisco Partners, through a majority-owned acquisition vehicle Redux Acquisition Holdings LLC, acquired G International, Inc., a business established in September 2004 to own and operate International Business Machine Corporation’s, or IBM’s, Electronic Data Interchange and Business Exchange Services businesses. By virtue of the ownership of Francisco Partners, we are under common control with Redux. In January 2005, we entered into a letter agreement to acquire Redux. At the time of the acquisition by Redux, G International had approximately $97.1 million of debt outstanding, consisting of a series of loans from IBM and its affiliates. On November 1, 2004, $47.1 million of the IBM loans were refinanced with a $55.0 million three-year term loan, the proceeds of which were also used to pay approximately $5.9 million of fees and expenses associated with the acquisition. On November 30, 2004 the remainder of the business was acquired for approximately $3.8 million.

We intend to acquire Redux from Francisco Partners. The form and cost of that acquisition is still being determined.

23

The acquisition of Redux is subject to satisfaction of several conditions, including:

	•	completion of definitive documentation;
	•	receipt of financing; and
	•	receipt of third-party consents and approvals.

In addition, the United Kingdom competition commission is reviewing the acquisition of G International by Redux for competition concerns in the United Kingdom. As a result of that review, we may be forced to divest certain assets of Redux’s United Kingdom business that we intend to acquire or agree to behavioral undertakings that may restrict some of the activities of the United Kingdom business. The United Kingdom business of Redux generated less than 5% of Redux’s total revenues for the three months ended March 31, 2005, and on a pro forma basis after giving effect to our acquisition of Redux, less than 2% of our total pro forma revenues for the three months ended March 31, 2005.

We believe that the acquisition of Redux will:

	•	broaden our customer base to over 40,000 customers including over 75% of the Fortune 500 companies;
	•	position us to offer a broad range of our existing solutions to Redux’s customers;
	•	reduce our costs and the cost to customers of some of our solutions; and
	•	strengthen our competitive position in some industries, including financial services and consumer products.

In connection with our proposed acquisition of Redux, all of the employees of G International in the United States became our employees as of April 1, 2005 and we entered into an agreement with G International, effective on that date, pursuant to which G International is required to compensate us for the services provided to it by these employees.

On November 1, 2004, we entered into an Employee Services Agreement with G International under which some of our executive officers provide management services to G International and other of our personnel provide support services to G International for which were are compensated.

Other Acquisitions. On February 13, 2004, we acquired all of the capital stock of HAHT Commerce, Inc. through a merger of a wholly owned subsidiary with HAHT Commerce for consideration of approximately $30.0 million, consisting of $15.0 million in cash plus common and preferred shares of GXS Holdings, Inc. valued at approximately $15.0 million. HAHT Commerce is a provider of demand chain management applications that automate, integrate and optimize order management, product information management, channel management, business intelligence and customer services between manufacturers, their channel partners and business customers. We intend to continue to selectively pursue acquisitions of companies with complementary products and technologies to enhance our ability to provide comprehensive solutions to our customers and to expand our business. Any such acquisition can affect our results of operations for the period in which the acquisition is completed and future periods and, depending on the size of the acquisition, can affect the comparability of period to period results.

24

Critical Accounting Policies

Management’s discussion and analysis of our financial condition and results of operations is based upon our consolidated financial statements, which are prepared in accordance with accounting principles generally accepted in the United States. Some accounting policies require us to make estimates and assumptions about future events that affect the amounts reported in our consolidated financial statements and the accompanying notes. Future events and their effects cannot be determined with absolute certainty. Therefore, the determination of estimates requires the exercise of judgment. Actual results could differ from those estimates, and any differences may be material to our consolidated financial statements. A description of all of our significant accounting policies used is contained in Note 2 to our audited consolidated financial statements, included in our Annual Report on Form 10-K for the year ended December 31, 2004. Some of these policies involve a higher degree of judgment and complexity in their application and represent the critical accounting policies used in the preparation of our financial statements. A summary of our critical accounting policies can be found in our Annual Report on Form 10-K for the year ended December 31, 2004. If different assumptions or conditions were to prevail or if our estimates and assumptions prove to be incorrect, actual results could be materially different from those reported.

Employment

Employment was 1,372 and 1,372 as of December 31, 2004 and March 31, 2005, respectively.

In connection with our proposed acquisition of Redux, all of the employees of G International in the United States became our employees as of April 1, 2005 and we entered into an agreement with G International, effective as of such date, pursuant to which G International will compensate us for the services provided to it by these employees.

25

Results of Operations

A summary of our revenue by category follows:

A summary of our costs and operating expenses follows:

Three Months Ended March 31, 2005 Compared to Three Months Ended March 31, 2004

Revenues. Revenues decreased by $9.8 million, or 11.7%, to $74.0 million for the three months ended March 31, 2005 from $83.8 million for the three months ended March 31, 2004, principally as a result of market conditions, reduced pricing on our transaction processing services and the continued de-emphasis of our Legacy Solutions that we are phasing out. The negative impact on revenues of these factors was partially offset by the relative strength of foreign currencies, which increased revenue by approximately $1.9 million for the three months ended March 31, 2005 compared to the three months ended March 31, 2004.

Transaction Processing and Maintenance revenue, comprised of our main sources of recurring revenues, decreased by $3.7 million, or 6.3%, to $54.6 million for the three months ended March 31, 2005 from $58.3 million for the three months ended March 31, 2004. We continue to pursue our strategy of offering customers more attractively priced packages of services in exchange for multi-year commitments. While we expect this strategy to result in increased customer loyalty and revenue stability over the longer term, as a result of this strategy revenue per unit in the quarter ended March 31, 2005 was lower than that in the comparable 2004 quarter. We also continued to experience price competition in the marketplace that we believe contributed to the reduced realized price levels and revenues, predominantly in the United States. We have also experienced a contraction in our overall customer base as some smaller customers canceled their service. The declines have been partially offset by the strength of the Euro and British pound relative to the United States dollar, as well as to a smaller extent by the addition of maintenance revenues associated with HAHT Commerce.

26

Software Licensing revenue declined by $0.8 million, or 42.1%, to $1.1 million for the three months ended March 31, 2005 from $1.9 million for the three months ended March 31, 2004. We continue to experience longer customer decision cycles to commit to major new systems implementations. Our software licensing revenues during the quarter are principally attributable to data synchronization software sales primarily as a result of the HAHT Commerce acquisition.

Professional Services revenue declined by $0.1 million, or 3.1%, to $3.1 million for the three months ended March 31, 2005 from $3.2 million for the three months ended March 31, 2004. The decline in professional services revenues is driven by lower amounts of billable services performed for our transaction processing customers, offset by the implementation of software licensing sales.

Legacy Solutions revenue declined by $5.1 million, or 25.1%, to $15.2 million for the three months ended March 31, 2005 from $20.3 million for the three months ended March 31, 2004 as customers continue to migrate away from hosted legacy applications and computer systems to either in-house implementations or alternate solutions. These declines, which are in line with our expectations, will continue and perhaps begin to accelerate as we reallocate resources towards a consolidated computing infrastructure and focus resources on newer service offerings. In addition, our online marketplaces implemented during the past several years are yielding lower monthly revenues as they mature in terms of usage and number of participants.

Cost of revenues. Cost of revenues decreased by $13.5 million, or 24.1%, to $42.5 million for the three months ended March 31, 2005 from $56.0 million for the three months ended March 31, 2004. The quarter-over-quarter decrease in cost of revenues is primarily driven by declines in compensation and related employee expenses as we continue to move forward with our transformation plan (including utilizing employees in lower-cost locations) and by lower royalty payments to third party software licensors as a result of lower sales of our software utilizing such third parties’ products. Also contributing to the decrease is a decline in contractors costs as we have started to utilize contractors in lower-cost locations.

Sales and marketing. Sales and marketing expense decreased by $2.9 million, or 16.5%, to $14.7 million for the three months ended March 31, 2005 from $17.6 million for the three months ended March 31, 2004. The quarter-over-quarter decrease is primarily due to lower compensation and related employee expenses as a result of restructuring actions that took place during 2004 and lower commission expense in line with decreased revenues.

General and administrative. General and administrative expenses decreased by $1.1 million, or 7.7%, to $13.2 million for the three months ended March 31, 2005 from $14.3 million for the three months ended March 31, 2004. The quarter-over-quarter decrease is primarily driven by a decrease in consulting expenses and professional fees. During the first three months of 2004 consulting expenses and professional fees included fees paid to management consultants engaged in December 2003 to work together with our management team to solidify our business strategy and lay a foundation for our cost transformation actions. These engagements were substantially completed by the end of the second quarter of 2004.

The weakening dollar caused cost of revenues, sales and marketing and general and administrative expenses to be approximately $1.3 million higher for the first three months of 2005 compared to the first three months of 2004.

Restructuring and related charges. Restructuring and related charges were $0.5 million for the three months ended March 31, 2005. The majority of the charges relate to facility exit costs at two facilities contemplated by our restructuring program announced on June 8, 2004.

Interest expense. Interest expense of $14.9 million for the three months ended March 31, 2005 and $15.2 million for the three months ended March 31, 2004, was primarily driven by interest on our long-term debt issued in connection with our 2002 recapitalization.

Our senior subordinated reset notes accrued interest at 12% per annum before September 27, 2003. After September 27, 2003, the senior subordinated reset notes accrue interest at a reset rate between 8% and 17%. The reset rate is to be determined by ongoing negotiations between General Electric Capital Corporation, or GECC, and us. These negotiations began in July 2003. The parties have not reached an agreement on the reset rate and have each engaged

27

investment bankers to determine the reset rate. Pursuant to an agreement entered into with General Electric, assuming we complete the Redux acquisition by June 30, 2005, the interest rate on the senior subordinated reset notes will be fixed at 12% for the period from September 27, 2003 to the date of the acquisition. However, because this agreement is contingent upon a number of actions, we accrued interest at a rate of 15% for that period, which represents the rate that management believes to be the best estimate of where the negotiations would conclude if we do not complete the acquisition by the date specified. In the event that we complete the acquisition prior to June 30, 2005, interest accrued in excess of the 12% on the senior subordinated reset notes will be reversed and recorded as a credit to interest expense. At March 31, 2005 such amount is $10.6 million. To the extent the reset rate exceeds 15%, we will have the option to pay cash interest of 15% and add the additional interest to the balance of the senior subordinated reset notes. A 1% change in the reset rate upon final negotiations will change interest expense by $0.6 million by quarter, or $2.4 million annually.

Other income (expense), net. Other income of $0.3 million for the three months ended March 31, 2005, was driven by $0.2 million of realized gains on foreign currency transactions and $0.1 million of minority interest income. Other expense was $1.6 million for the three months ended March 31, 2004 which included $0.8 million in fees relating to interest rate determination for our senior subordinated reset notes and $1.0 million of realized losses on foreign currency transactions, offset by $0.2 million of minority interest income.

Management fee from G International. On November 1, 2004, we entered into an employee services agreement with G International. The agreement provides that, prior to completion of our acquisition of Redux, certain of our executive officers will provide management services and other personnel will provide support services with respect to the business and operations of G International. Fees earned for these services were $0.8 million for the three months ended March 31, 2005.

Provision for income taxes. Income tax expense was $2.3 million for the three months ended March 31, 2005 compared to $2.1 million for the three months ended March 31, 2004. Our tax rate for both periods differs from the federal statutory rate of 35% principally as a result of state income taxes and the effect of losses in the United States and foreign jurisdictions for which no income tax benefits have been recognized. Our income tax expense for the three month periods ended March 31, 2004 and 2005 relates primarily to taxes for foreign jurisdictions in which we have income.

Net loss. Net loss decreased by $9.9 million to a net loss of $12.8 million for the three months ended March 31, 2005 compared to a net loss of $22.7 million for the three months ended March 31, 2004. The decrease in net loss of $9.9 million for the three months ended March 31, 2005 was a result of the matters discussed above.

Liquidity and Capital Resources

Sources and Uses of Cash

The following table is a summary of our sources and uses of cash during the three months ended March 31, 2004 and 2005:

28

Three Months Ended March 31, 2005 Compared to Three Months Ended March 31, 2004

Cash used in operating activities was $0.1 million for the three months ended March 31, 2005 compared to net cash provided by operating activities of $5.9 million for the three months ended March 31, 2004. The decrease in net cash provided by operating activities of $6.0 million was mainly attributable to changes in working capital offset by improved operating results.

Net cash used in investing activities was $5.0 million for the three months ended March 31, 2005 compared to $16.9 million for the three months ended March 31, 2004. Net cash used in investing activities for the three months ended March 31, 2005 included capital expenditures of $5.0 million for property, software and equipment. Net cash used in investing activities for the three months ended March 31, 2004 included $15.0 million for the acquisition of HAHT Commerce, net of $4.5 million of cash acquired. Net cash used in investing activities for the three months ended March 31, 2004 also included capital expenditures of $7.1 million for property, software and equipment. Capital expenditures for the first three months of 2004 and 2005 include $4.5 million and $2.8 million, respectively, of costs capitalized for the development of software for internal use. The lower capital expenditures in the first quarter of 2005 resulted from decreasing our investment in products and services with lower revenue expectations, while directing investments in new products and services and those with greater growth expectations based upon then-existing market conditions and outlook. We expect to expend $25.6 million on capital expenditures during 2005.

Net cash provided by financing activities was $3.4 million for the three months ended March 31, 2004. Cash provided by financing activities for the three months ended March 31, 2004 consisted primarily of a $3.5 million reimbursement by General Electric pursuant to the recapitalization agreement.

Liquidity

Our principal sources of liquidity have been available cash and cash flows from operations. We expect our principal uses of cash to be working capital, capital expenditures and debt service. As of March 31, 2005, we had outstanding debt of approximately $406.7 million, which consisted of $235.0 million of outstanding senior subordinated reset notes, $101.7 million of outstanding senior secured floating rate notes and a $70.0 million senior term loan. The senior secured floating rate notes are net of debt discount of $3.3 million.

Borrowings under our revolving credit facility bear interest, at our option, at either a floating base rate plus 2.00% per annum or floating LIBOR plus 4.25% per annum. Borrowings under our senior term loan bear interest, at our option, at either the base rate plus 4.00% per annum or LIBOR plus 6.00% per annum. The base rate and LIBOR rate used to calculate the applicable interest rates on revolving credit loans and our senior term loan may not be less than 4.25% and 2.25%, respectively. Interest is payable monthly in arrears for base rate loans and on the last day of selected interest periods, but no later than every three months, for LIBOR rate loans. The maturity date of the revolving credit facility and the senior term loan are March 21, 2007, at which time all principal is due and payable.

At March 31, 2005, we had $70.0 million outstanding under the senior term loan facility. Borrowings outstanding under the facility at March 31, 2005 bear interest at 9.75%. In addition, as of the date of this report, we have approximately $8.9 million of letters of credit outstanding under our revolving credit facility. The amount that can be borrowed under the revolving credit facility is limited to a percentage of our core transaction processing fee revenues as defined in the agreement governing the credit facility, and is subject to our compliance with financial covenants and other customary conditions, including that no event of default under the facility has occurred and is continuing. In January 2005, we borrowed $5.0 million under our revolving credit facility for general corporate purposes, all of which was repaid prior to March 31, 2005. Available borrowings under our revolving credit facility were $21.1 million at March 31, 2005. In April 2005, we borrowed $14.0 million under the revolving credit facility for general corporate purposes.

Our obligations under our credit facility are guaranteed by all of our existing and future United States subsidiaries and are also secured by first-priority liens on substantially all of our and the guarantors’ assets and property, including a pledge of 100% of the capital stock or other equity interests of our existing and future United States

29

subsidiaries and 66% of the capital stock or other equity interests of our material first-tier foreign subsidiaries. We are also subject to a negative pledge on all of our assets and the assets of our subsidiaries.

The agreements governing our outstanding debt impose limitations on our ability to, among other things, incur additional indebtedness including capital leases, incur liens, pay dividends or make certain other restricted payments, consummate certain asset sales, enter into certain transactions with affiliates, issue preferred stock, merge or consolidate with any other person or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of our assets. The indentures governing our outstanding senior subordinated reset and senior secured floating rate notes contain similar limitations. In addition, the indenture governing our outstanding senior secured floating rate notes limits our ability to maintain secured indebtedness in excess of certain limits related to our core transaction processing fee services revenue. Our credit facility, as amended, also requires that we meet and maintain certain financial ratios and tests, including an annual capital expenditures limitation, minimum consolidated trailing twelve month Earnings before Interest, Taxes, Depreciation and Amortization, (EBITDA), as defined in our credit facility, and a maximum consolidated leverage ratio (total senior debt to EBITDA). Our ability to comply with these covenants and to meet and maintain such financial ratios and tests is material to the success of our business and may be affected by events beyond our control. Our failure to comply with these covenants could create a default under the credit facility, which could cause a default under the indentures governing the senior secured floating rate notes, and the senior subordinated reset notes. In March and June 2004, we negotiated amendments to the financial covenants contained in our credit facility for 2004 and 2005. The amended EBITDA covenant has a requirement of $75.0 million for the twelve-month period ended March 31, 2005 and $85.0 million for the twelve-month periods ending June 30, September 30 and December 31, 2005, a maximum consolidated leverage ratio requirement of 2.80 to 1.0 for the twelve-month period ended March 31, 2005 and 2.40 to 1.0 for the twelve-month periods ending June 30, September 30 and December 31, 2005. Our ability to comply with each of these covenants in the remainder of 2005 will primarily depend on the performance of our business in future periods and, specifically, our ability to generate revenues and control operating costs.

EBITDA as used for purposes of our existing credit facility excludes certain non-cash charges, restructuring charges, costs reimbursed by General Electric, and other adjustments. As defined under our credit facility, EBITDA for the twelve-months period ended March 31, 2005 is equal to $77.9 million. For the twelve-month period ended March 31, 2005, our consolidated leverage ratio was equal to 2.4 to 1.0, based on senior debt of $183.9 million and EBITDA of $77.9 million. While EBITDA as defined in our credit facility is a measure used therein, EBITDA is not a financial measure calculated in accordance with accounting principles generally accepted in the United States. Accordingly, EBITDA is not intended to be used as an alternative to net income or any other measure of performance in accordance with accounting principles generally accepted in the United States, and EBITDA is not necessarily an indication of whether we will be able to fund our cash requirements. The credit facility also requires that we limit our capital expenditures to $49.5 million during each fiscal year. For the year ended December 31, 2005, we expect our capital expenditures to be less than this amount.

The senior secured floating rate notes are scheduled to mature on July 15, 2008 and accrue interest at a floating rate based on six-month LIBOR plus 9%, but never less than 12%. The interest rate at March 31, 2005 was 12%. The senior secured floating rate notes are secured by second-priority security interests in substantially all of our assets and our domestic subsidiaries’ and 66% of the stock of our material foreign subsidiaries. In addition, the senior secured floating rate notes are guaranteed fully and unconditionally by our domestic subsidiaries. Interest is payable semi-annually in arrears on January 15 and July 15 of each year commencing on July 15, 2003. The senior secured floating rate notes are redeemable at our option any time, in whole or in part, at a redemption price equal to par plus accrued and unpaid interest, plus a redemption premium. The premium is 3% for the twelve months ending October 1, 2005 and 1.5% for the twelve months ending October 1, 2006. After October 1, 2006, the senior secured floating rate notes can be redeemed at par plus accrued and unpaid interest. Upon the occurrence of a change of control, as defined in the indenture governing the senior secured floating rate notes, each holder of the senior secured floating rate notes will have the right to require us to repurchase such holder’s notes at an offer price in cash equal to 101% of the aggregate principle amount thereof plus accrued and unpaid interest and liquidated damages, if any, thereon to the date of purchase.

Our senior subordinated reset notes are scheduled to mature on September 27, 2009 and accrued interest at 12% per annum before September 27, 2003. After September 27, 2003, the senior subordinated reset notes accrue interest at a reset rate between 8% and 17%. The reset rate is to be determined by ongoing negotiations between GECC and us.

30

These negotiations began in July 2003 and are continuing. The parties have not reached a definitive agreement on the reset rate and have each engaged investment bankers to determine the reset rate. Pursuant to an agreement entered into with GECC, assuming we complete the Redux acquisition by June 30, 2005, the interest rate on these notes will be fixed at 12% for the period from September 27, 2003 to the date of the acquisition. However, because this agreement is contingent upon a number of actions, we accrued interest at a rate of 15% for that period, which represents the rate which management believes to be the best estimate of where the negotiations would conclude if we do not complete those actions by the date specified. In the event that we complete the acquisition of Redux prior to June 30, 2005 interest accrued in excess of the 12% on these notes will be reversed and recorded as a credit to interest expense. At March 31, 2005 such amount is $10.6 million. To the extent the reset rate exceeds 15%, we will have the option to pay cash interest of 15% and add the additional interest to the balance of the reset notes. Interest is payable semi-annually on April 15 and October 15 of each year commencing April 15, 2003. The senior subordinated reset notes are general unsecured obligations and are guaranteed by all of our domestic subsidiaries.

The senior subordinated reset notes are redeemable at our option, in whole or in part, at any time on or after September 27, 2006 at a redemption price equal to par plus accrued and unpaid interest, plus a declining redemption premium. In addition, prior to September 27, 2005, we may, on any one or more occasions, redeem up to 35% of the aggregate principal amount of the senior subordinated reset notes with the net cash proceeds of one or more equity offerings at a redemption price of 100% of the principal amount plus a premium equal to the reset rate and accrued and unpaid interest, provided that the redemption occurs within 90 days of the date of the closing of such equity offering and at least 65% of the senior subordinated reset notes issued remain outstanding immediately after the occurrence of such redemption. Upon the occurrence of a change of control, as defined in the Indenture governing the senior subordinated reset notes, each holder of the senior subordinated reset notes will have the right to require us to repurchase such holder’s notes at an offer price in cash equal to 101% of the aggregate principle amount thereof plus accrued and unpaid interest and liquidated damages, if any, thereon to the date of purchase.

Our debt service requirements consist primarily of interest expense on the term loan portion of our credit facility, the senior secured floating notes and the senior subordinated reset notes and on any future borrowings under the revolving credit portion of our credit facility. Our short-term cash requirements are expected to consist mainly of cash to fund our operations, interest payments on our debt and cash payments for various operating leases and capital expenditures.

Although we do not have an extensive history of acquisitions, we intend to continue to pursue selective acquisition opportunities. We expect to finance any future acquisitions using cash, capital stock, notes and/or assumption of indebtedness. However, the restrictions imposed on us by the agreements governing our debt outstanding at the time may affect this strategy. In addition, to fully implement our growth strategy and meet the resulting capital requirements, we may be required to request increases in amounts available under our revolving credit facility, enter into new credit facilities, issue new debt securities or raise additional capital through equity financing. We may not be able to obtain an increase in the amounts available under our credit facility, if requested, on satisfactory terms and we may not be able to successfully complete any future bank financing or other debt or equity financing on satisfactory terms, if at all. As a result, our ability to make future acquisitions is uncertain. As discussed previously, we have announced our intention to acquire Redux.

Based upon our current operations and historical results, we believe that our cash flow from operations, together with available cash and borrowings under our revolving credit facility, will be adequate to meet our anticipated requirements for working capital, capital expenditures, lease payments and scheduled interest payments for the next twelve months. To the extent additional funding is required, we expect to seek additional financing in the public or private debt or equity capital markets. We cannot be certain that we will be successful in obtaining additional financing, if needed, or that, if available, any additional financing will be on terms favorable to us. Neither Francisco Partners nor General Electric is obligated to provide financing to us. If we are unable to obtain the capital we require to implement our business strategy, or to obtain the capital we will require on acceptable terms or in a timely manner, we would attempt to take appropriate responsive actions to tailor our activities to our available financing, including revising our business strategy and future growth plans to accommodate the amount of financing available to us.

31

Contractual Obligations and Other Commitments

Our principal contractual obligations and commercial commitments include our existing senior term loan and revolving credit facility, the senior subordinated reset notes, the senior secured floating rate notes, operating leases and other commitments principally relating to multi-year software maintenance agreements. The following tables summarize these obligations at March 31, 2005 and their expected effect on our liquidity and cash flows in future periods.